Microsoft Excel 16.
0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 19/09/2017 00:52:08
Variable Cells
                       Final Reduced Objective Allowable Allowable
   Cell   Name         Value Cost Coefficient Increase      Decrease
  $B$9 Bowl Bowl          24       0         40 26.66666667       15
  $B$10 Mug Bowl           8       0         50          30       20
Constraints
                   Final Shadow Constraint Allowable Allowable
   Cell   Name     Value Price   R.H. Side  Increase    Decrease
  $D$5 Labor Usage    40      16         40          40       10
  $D$6 Clay Usage    120       6        120          40       60
Products        Bowl          Mug
Profit per unit          40         50
Resources                                Usage       Constraint Available Leftover
Labor                     1         2             40 <=                 40         0
Clay                      4         3            120 <=               120          0
Production
Bowl                     24
Mug                       8
Profit                 1360
Microsoft Excel 16.0 Feasibility Report
Worksheet: [PR minggu ini.xlsx]HOKE SPOKES
Report Created: 19/09/2017 01:27:30
Constraints Which Make the Problem Infeasible
   Cell        Name         Cell Value Formula     Status Slack
  $C$8 Quota Crosscountry            2 $C$8<=$H$8 Violated   -2
Products
               Roadracing Crosscountry Mountain
Cost                  1200        1700       900
Price                 1800        2100      1200
Constraints                                        Usage     Constraint   Available Leftover
Labor                    8          12       16            0 <=                 120
Storage                  1           1        1            0 <=                   20
Quota                   -2          -2        1            0 >=                    0
Roadracing              0
Crosscountry            0
Mountain                0
Objective               0
Products
               Roadracing Crosscountry Mountain
Cost                  1200        1700       900
Price                 1800        2100      1200
Constraints                                        Usage     Constraint   Available Leftover
Labor                   8           12       16            0 <=                 120
Storage                 1            1        1            0 <=                   20
Quota                   2            2       -1            0 <=                    0
Roadracing              0
Crosscountry            0
Mountain                0
Objective               0
Objective = max profit
Constraint
8x1+12x2+16x3 <= 120
x1+x2+x3 <= 20
x3 >= 2(x1+x2) --> 2x1+2x2-x3 <= 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [PR minggu ini.xlsx]METRO FOOD
Report Created: 22/09/2017 08:39:13
Variable Cells
                                   Final Reduced Objective Allowable Allowable
   Cell             Name           Value Cost Coefficient Increase Decrease
  $B$13 Ham & Cheese Ham & Cheese    200       0          0 1E+030           0
  $B$14 Bologna Ham & Cheese         200       0          0 1E+030           0
  $B$15 Chicken Salad Ham & Cheese   200       0          0 1E+030           0
Constraints
                                    Final Shadow Constraint Allowable Allowable
   Cell              Name           Value Price   R.H. Side Increase Decrease
  $F$6    Time Usage                  272       0        960 1E+030         688
  $F$7    Storage Usage               600       0       2000 1E+030        1400
  $F$8    Storage-H&C Usage           200       0        200     1400       200
  $F$9    Storage-Bologna Usage       200       0        200     1400       200
  $F$10   Storage-CS Usage            200       0        200     1376       200
Microsoft Excel 16.0 Answer Report
Worksheet: [PR minggu ini.xlsx]METRO FOOD
Report Created: 25/09/2017 11:24:34
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
  Engine: Simplex LP
  Solution Time: 0,125 Seconds.
  Iterations: 4 Subproblems: 0
Solver Options
  Max Time Unlimited, Iterations Unlimited, Precision 0,000001, Use Automatic Scaling
  Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Objective Cell (Max)
   Cell              Name             Original Value   Final Value
  $B$16 Objective Ham & Cheese                   228             816
Variable Cells
    Cell            Name           Original Value      Final Value     Integer
  $B$13 Ham & Cheese Ham & Cheese             200                200 Contin
  $B$14 Bologna Ham & Cheese                  200               1600 Contin
  $B$15 Chicken Salad Ham & Cheese            200                200 Contin
Constraints
   Cell             Name                Cell Value      Formula           Status Slack
  $F$10 Storage-CS Usage                         200 $F$10>=$H$10      Binding        0
  $F$6 Time Usage                                846 $F$6<=$H$6        Not Binding 114
  $F$7 Storage Usage                            2000 $F$7<=$H$7        Binding        0
  $F$8 Storage-H&C Usage                         200 $F$8>=$H$8        Binding        0
  $F$9 Storage-Bologna Usage                    1600 $F$9>=$H$9        Not Binding 1400
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [PR minggu ini.xlsx]METRO FOOD
Report Created: 25/09/2017 11:24:35
Variable Cells
                                   Final Reduced Objective Allowable Allowable
   Cell             Name           Value Cost Coefficient Increase    Decrease
  $B$13 Ham & Cheese Ham & Cheese    200       0       0.35       0.07 1E+030
  $B$14 Bologna Ham & Cheese        1600       0       0.42    1E+030      0.05
  $B$15 Chicken Salad Ham & Cheese   200       0       0.37       0.05 1E+030
Constraints
                                    Final Shadow Constraint Allowable Allowable
   Cell               Name          Value Price    R.H. Side    Increase   Decrease
  $F$10   Storage-CS Usage            200    -0.05        200 1266.666667       200
  $F$6    Time Usage                  846        0        960       1E+030      114
  $F$7    Storage Usage              2000     0.42       2000 278.0487805      1400
  $F$8    Storage-H&C Usage           200    -0.07        200         1400      200
  $F$9    Storage-Bologna Usage      1600        0        200         1400 1E+030
Products
                  Ham & Cheese Bologna      Chicken Salad
Profit                     0.35        0.42           0.37
Constraints                                                  Usage    Constraint   Available
Time                       0.45         0.41           0.5        846 <=                 960
Storage                       1            1             1       2000 <=                2000
Storage-H&C                   1            0             0        200 >=                 200
Storage-Bologna               0            1             0       1600 >=                 200
Storage-CS                    0            0             1        200 >=                 200
Production
Ham & Cheese                200
Bologna                    1600
Chicken Salad               200
Objective                   816
Products
                  Ham & Cheese Bologna      Chicken Salad
Profit                     0.35        0.42           0.37
Constraints                                                  Usage    Constraint   Available
Time                       0.45         0.41           0.5        272 <=                1440
Storage                       1            1             1       2000 <=                2000
Storage-H&C                   1            0             0        200 >=                 200
Storage-Bologna               0            1             0       1600 >=                 200
Storage-CS                    0            0             1        200 >=                 200
Production
Ham & Cheese                200
Bologna                     200
Chicken Salad               200
Objective                   228
             Objective = max profit
             Constraint
             0,45x1+0,41x2+0,5x3<=960
Leftover     x1+x2+x3<=2000
      114    x1>=200
         0   x2>=200
             x3>=200
         0
    -1400
         0
             Objective = max profit
             Constraint
             0,45x1+0,41x2+0,5x3<=144
Leftover     0
     1168    x1+x2+x3<=2000
             x1>=200
         0   x2>=200
         0   x3>=200
    -1400
         0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [PR minggu ini.xlsx]METRO FOOD 2 (time
Report Created: 25/09/2017 11:31:58
Variable Cells
                                   Final Reduced Objective Allowable Allowable
   Cell             Name           Value Cost Coefficient Increase    Decrease
  $B$13 Ham & Cheese Ham & Cheese    200       0       0.35       0.07 1E+030
  $B$14 Bologna Ham & Cheese        1600       0       0.42    1E+030      0.05
  $B$15 Chicken Salad Ham & Cheese   200       0       0.37       0.05 1E+030
Constraints
                                     Final Shadow Constraint Allowable Allowable
   Cell               Name           Value Price    R.H. Side    Increase   Decrease
  $F$10   Storage-CS Usage             200    -0.05        200         1400      200
  $F$6    Time Usage                   846        0       1440       1E+030      594
  $F$7    Storage Usage               2000     0.42       2000 1448.780488      1400
  $F$8    Storage-H&C Usage            200    -0.07        200         1400      200
  $F$9    Storage-Bologna Usage       1600        0        200         1400 1E+030
Products
                  Ham & Cheese Bologna      Chicken Salad
Profit                     0.35        0.42            0.37
Constraints                                                   Usage    Constraint Available
Time                        0.45        0.41            0.5        846 <=              1440
Storage                        1           1              1       2000 <=              2000
Storage-H&C                    1           0              0        200 >=               200
Storage-Bologna                0           1              0       1600 >=               200
Storage-CS                     0           0              1        200 >=               200
Production
Ham & Cheese                200
Bologna                    1600
Chicken Salad               200
Objective                   816
Leftover
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [PR minggu ini.xlsx]METRO FOOD 2 (machine (2)
Report Created: 25/09/2017 11:33:43
Variable Cells
                                   Final      Reduced
   Cell             Name           Value      Gradient
  $B$13 Ham & Cheese Ham & Cheese    200                   0
  $B$14 Bologna Ham & Cheese        1700                   0
  $B$15 Chicken Salad Ham & Cheese   200                   0
Constraints
                                     Final   Lagrange
   Cell               Name           Value Multiplier
  $F$10   Storage-CS Usage             200 -0.049999997
  $F$6    Time Usage                   887            0
  $F$7    Storage Usage               2100 0.4199999991
  $F$8    Storage-H&C Usage            200 -0.069999996
  $F$9    Storage-Bologna Usage       1700            0
Microsoft Excel 16.0 Answer Report
Worksheet: [PR minggu ini.xlsx]METRO FOOD 2 (machine (2)
Report Created: 25/09/2017 11:34:00
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
  Engine: GRG Nonlinear
  Solution Time: 0,031 Seconds.
  Iterations: 0 Subproblems: 0
Solver Options
  Max Time Unlimited, Iterations Unlimited, Precision 0,000001, Use Automatic Scaling
   Convergence 0,0001, Population Size 100, Random Seed 0, Derivatives Forward, Require Bounds
  Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Objective Cell (Max)
   Cell              Name             Original Value   Final Value
  $B$16 Objective Ham & Cheese                   858             858
Variable Cells
    Cell            Name           Original Value      Final Value     Integer
  $B$13 Ham & Cheese Ham & Cheese             200                200 Contin
  $B$14 Bologna Ham & Cheese                 1700               1700 Contin
  $B$15 Chicken Salad Ham & Cheese            200                200 Contin
Constraints
   Cell             Name                Cell Value      Formula           Status Slack
  $F$10 Storage-CS Usage                         200 $F$10>=$H$10      Binding        0
  $F$6 Time Usage                                887 $F$6<=$H$6        Not Binding   73
  $F$7 Storage Usage                            2100 $F$7<=$H$7        Binding        0
  $F$8 Storage-H&C Usage                         200 $F$8>=$H$8        Binding        0
  $F$9 Storage-Bologna Usage                    1700 $F$9>=$H$9        Not Binding 1500
Products
                  Ham & Cheese Bologna      Chicken Salad
Profit                     0.35        0.42            0.37
Constraints                                                   Usage    Constraint Available
Time                        0.45        0.41            0.5        820 <=               960
Storage                        1           1              1       2000 <=              2000
Storage-H&C                    1           0              0          0 >=               200
Storage-Bologna                0           1              0       2000 >=               200
Storage-CS                     0           0              1          0 >=               200
Production
Ham & Cheese                  0
Bologna                    2000
Chicken Salad                 0
Objective                   840
Products
                  Ham & Cheese Bologna      Chicken Salad
Profit                     0.45        0.42            0.37
Constraints                                                   Usage    Constraint Available
Time                        0.45        0.41            0.5        902 <=               960
Storage                        1           1              1       2000 <=              2000
Storage-H&C                    1           0              0       1600 >=               200
Storage-Bologna                0           1              0        200 >=               200
Storage-CS                     0           0              1        200 >=               200
Production
Ham & Cheese               1600
Bologna                     200
Chicken Salad               200
Objective                   878