Microsoft Excel 16.

0 Feasibility Report
Worksheet: [Book1]Sheet1
Report Created: 23/10/2021 10:25:11 PM

Constraints Which Make the Problem Infeasible

Cell Name Cell Value Formula Status Slack
$C$15 LHS Customer 1 30 $C$15<=$C$17 Binding 0
$D$15 LHS Customer 2 10 $D$15<=$D$17 Binding 0
$E$15 LHS Customer 3 60 $E$15<=$E$17 Binding 0
Microsoft Excel 16.0 Feasibility Report
Worksheet: [Book1]Sheet1
Report Created: 23/10/2021 10:25:11 PM

Constraints (not including Variable Bounds) Which Make the Problem Infeasible
Cell Name Cell Value Formula Status Slack
$C$15 LHS Customer 1 30 $C$15<=$C$17 Binding 0
$D$15 LHS Customer 2 10 $D$15<=$D$17 Binding 0
$E$15 LHS Customer 3 60 $E$15<=$E$17 Binding 0
 Customer 1 Customer 2 Customer 3 Customer 4
Plant 1 70 20 30 40
Plant 2 20 60 50 20
Plant 3 30 40 30 20
Plant 4 50 40 0 50
Demand 20 10 60 40

Customer 1 Customer 2 Customer 3 Customer 4

Plant 1 0 0 25 0
Plant 2 0 5 10 0
Plant 3 20 5 0 0
Plant 4 0 0 25 0
LHS 20 10 60 0
Relation <= <= <= <=
Demand 20 10 60 40
Slack 0 0 0 40

Minimize Cost 2350

Supply Total Supply 110
Unbalanced
25 Total Demand 130
15 20
45
25

LHS Relation Supply

25 = 25
15 = 15
25 = 45
25 = 25
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1.xlsx]Sheet4
Report Created: 24/10/2021 1:31:54 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.062 Seconds.
Iterations: 8 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 (Min)

Cell Name Original Value Final Value
$C$18 Minimization Cost = 0 9900

Variable Cells
Cell Name Original Value Final Value Integer
$C$10 Plant 1 Warehouse 1 0 70 Contin
$D$10 Plant 1 Warehouse 2 0 0 Contin
$E$10 Plant 1 Warehouse 3 0 30 Contin
$C$11 Plant 2 Warehouse 1 0 0 Contin
$D$11 Plant 2 Warehouse 2 0 0 Contin
$E$11 Plant 2 Warehouse 3 0 40 Contin
$C$12 Plant 3 Warehouse 1 0 0 Contin
$D$12 Plant 3 Warehouse 2 0 50 Contin
$E$12 Plant 3 Warehouse 3 0 10 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$C$13 LHS Warehouse 1 70 $C$13=$C$15 Binding 0
$D$13 LHS Warehouse 2 50 $D$13=$D$15 Binding 0
$E$13 LHS Warehouse 3 80 $E$13=$E$15 Binding 0
$F$10 Plant 1 LHS 100 $F$10=$H$10 Binding 0
$F$11 Plant 2 LHS 40 $F$11=$H$11 Binding 0
$F$12 Plant 3 LHS 60 $F$12=$H$12 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1.xlsx]Sheet4
Report Created: 24/10/2021 1:31:54 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$10 Plant 1 Warehouse 1 70 0 40 5 1E+030
$D$10 Plant 1 Warehouse 2 0 10 50 1E+030 10
$E$10 Plant 1 Warehouse 3 30 0 60 10 5
$C$11 Plant 2 Warehouse 1 0 25 50 1E+030 25
$D$11 Plant 2 Warehouse 2 0 45 70 1E+030 45
$E$11 Plant 2 Warehouse 3 40 0 45 25 1E+030
$C$12 Plant 3 Warehouse 1 0 5 60 1E+030 5
$D$12 Plant 3 Warehouse 2 50 0 55 10 1E+030
$E$12 Plant 3 Warehouse 3 10 0 75 5 10

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$13 LHS Warehouse 1 70 25 70 0 40
$D$13 LHS Warehouse 2 50 25 50 0 40
$E$13 LHS Warehouse 3 80 45 80 0 40
$F$10 Plant 1 LHS 100 15 100 40 0
$F$11 Plant 2 LHS 40 0 40 0 1E+030
$F$12 Plant 3 LHS 60 30 60 40 0
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1.xlsx]Sheet4
Report Created: 24/10/2021 1:31:54 PM

Objective
Cell Name Value
$C$18 Minimization Cost = 9900

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$10 Plant 1 Warehouse 1 70 70 9900 70 9900
$D$10 Plant 1 Warehouse 2 0 0 9900 0 9900
$E$10 Plant 1 Warehouse 3 30 30 9900 30 9900
$C$11 Plant 2 Warehouse 1 0 0 9900 0 9900
$D$11 Plant 2 Warehouse 2 0 0 9900 0 9900
$E$11 Plant 2 Warehouse 3 40 40 9900 40 9900
$C$12 Plant 3 Warehouse 1 0 0 9900 0 9900
$D$12 Plant 3 Warehouse 2 50 50 9900 50 9900
$E$12 Plant 3 Warehouse 3 10 10 9900 10 9900
 Warehouse 1 Warehouse 2 Warehouse 3 Supply
Plant 1 40 50 60 100
Plant 2 65 70 45 40
Plant 3 60 55 75 60
Demand 70 50 80 200

Warehouse 1 Warehouse 2 Warehouse 3 LHS Relation

Plant 1 70 0 30 100 =
Plant 2 0 0 40 40 =
Plant 3 0 50 10 60 =
LHS 70 50 80
Relation = = =
Demand 70 50 80

Minimization Cost 9900

Supply
100
40
60

200
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1.xlsx]Sheet6
Report Created: 24/10/2021 1:46:39 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 5 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 (Min)

Cell Name Original Value Final Value
$C$16 Minimization Cost <= 0 2660

Variable Cells
Cell Name Original Value Final Value Integer
$C$9 Pasay Cavite 0 0 Contin
$D$9 Pasay Caloocan 0 60 Contin
$E$9 Pasay Quezon 0 40 Contin
$C$10 Makati Cavite 0 60 Contin
$D$10 Makati Caloocan 0 0 Contin
$E$10 Makati Quezon 0 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$C$11 LHS Cavite 60 $C$11<=$C$13 Binding 0
$D$11 LHS Caloocan 60 $D$11<=$D$13 Not Binding 20
$E$11 LHS Quezon 70 $E$11<=$E$13 Binding 0
$F$9 Pasay LHS 100 $F$9=$H$9 Binding 0
$F$10 Makati LHS 90 $F$10=$H$10 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1.xlsx]Sheet6
Report Created: 24/10/2021 1:46:39 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$9 Pasay Cavite 0 1 15 1E+030 1
$D$9 Pasay Caloocan 60 0 18 0 4
$E$9 Pasay Quezon 40 0 8 1 0
$C$10 Makati Cavite 60 0 16 1 1E+030
$D$10 Makati Caloocan 0 0 20 1E+030 0
$E$10 Makati Quezon 30 0 10 0 1

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$11 LHS Cavite 60 -4 60 30 20
$D$11 LHS Caloocan 60 0 80 1E+030 20
$E$11 LHS Quezon 70 -10 70 60 20
$F$9 Pasay LHS 100 18 100 20 60
$F$10 Makati LHS 90 20 90 20 30
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1.xlsx]Sheet6
Report Created: 24/10/2021 1:46:39 PM

Objective
Cell Name Value
$C$16 Minimization Cost <= 2660

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$9 Pasay Cavite 0 0 2660 0 2660
$D$9 Pasay Caloocan 60 60 2660 60 2660
$E$9 Pasay Quezon 40 40 2660 40 2660
$C$10 Makati Cavite 60 60 2660 60 2660
$D$10 Makati Caloocan 0 0 2660 0 2660
$E$10 Makati Quezon 30 30 2660 30 2660
 Cavite Caloocan Quezon Supply Total Supply
Pasay 15 18 8 100 Total Demand
Makati 16 20 10 90
Demand 60 80 70

Cavite Caloocan Quezon LHS Relation Supply

Pasay 0 60 40 100 = 100
Makati 60 0 30 90 = 90
LHS 60 60 70
Relation <= <= <=
Demand 60 80 70
Slack 0 20 0

Minimization Cost 2660

190
Unbalanced
210
20