Cost Parameters

Period W H F P I Hiring Cost

0 40 200 800
1 46.76 6.76 0.00 352.11 132.11
2 46.76 0.00 0.00 255.78 107.89 # units / worker
3 46.76 0.00 0.00 352.11 0.00 7.53
4 35.66 0.00 11.10 243.94 53.94 5.47
5 35.66 0.00 0.00 256.06 0.00 7.53
6 21.58 0.00 14.08 162.52 17.52 6.84
7 21.58 0.00 0.00 154.96 62.48 7.18
8 21.58 0.00 0.00 162.52 100.00 7.53
7.18
7.53
 Cost Parameters O.F
Firing Cost Holding Cost 40909.7666968801
1250 8.5

/ worker Demand
420 Workforce constraints Inventory constraints
280 0.00 0.00
460 0 0
190 0 0
310 0 0
145 0 0
110 0 0
125 0 0
0 0
Production constraints
0
0
0
0
0
0
0
0
Microsoft Excel 16.69 Answer Report
Worksheet: [LP APP Example Excel (172).xlsx]Sheet1
Report Created: 2/1/23 6:16:43 PM
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 1373.402 Seconds.
Iterations: 33 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
$N$2 Holding Cost O.F 39215.147437 40909.766697

Variable Cells
Cell Name Original Value Final Value Integer
$F$4 I 126.3727839 132.10910862 Contin
$F$5 I 97.987541926 107.89089138 Contin
$F$6 I 0 0 Contin
$F$7 I 53.937232525 53.937232525 Contin
$F$8 I 0 0 Contin
$F$9 I 17.517985612 17.517985612 Contin
$F$10 I 62.482014388 62.482014388 Contin
$B$4 W 45.999041687 46.760837798 Contin
$C$4 H 5.9990416866 6.7608377983 Contin
$D$4 F 0 0 Contin
$E$4 P 346.3727839 352.10910862 Contin
$B$5 W 45.999041687 46.760837798 Contin
$C$5 H 0 0 Contin
$D$5 F 0 0 Contin
$E$5 P 251.61475803 255.78178276 Contin
$B$6 W 45.999041687 46.760837798 Contin
$C$6 H 0 0 Contin
$D$6 F 0 0 Contin
$E$6 P 362.01245807 352.10910862 Contin
$B$7 W 35.663338088 35.663338088 Contin
$C$7 H 0 0 Contin
$D$7 F 10.335703598 11.09749971 Contin
$E$7 P 243.93723252 243.93723252 Contin
$B$8 W 35.663338088 35.663338088 Contin
$C$8 H 0 0 Contin
 $D$8 F 0 0 Contin
$E$8 P 256.06276748 256.06276748 Contin
$B$9 W 21.582733813 21.582733813 Contin
$C$9 H 0 0 Contin
$D$9 F 14.080604275 14.080604275 Contin
$E$9 P 162.51798561 162.51798561 Contin
$B$10 W 21.582733813 21.582733813 Contin
$C$10 H 0 0 Contin
$D$10 F 0 0 Contin
$E$10 P 154.96402878 154.96402878 Contin
$B$11 W 21.582733813 21.582733813 Contin
$C$11 H 0 0 Contin
$D$11 F 0 0 Contin
$E$11 P 162.51798561 162.51798561 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$L$10 Workforce constraints -1.421085E-14 $L$10=0 Binding 0
$L$11 Workforce constraints 0 $L$11=0 Binding 0
$L$12 Workforce constraints 0 $L$12=0 Binding 0
$L$13 Workforce constraints 0 $L$13=0 Binding 0
$L$14 Workforce constraints 3.552714E-15 $L$14=0 Binding 0
$L$7 Workforce constraints 2.664535E-15 $L$7=0 Binding 0
$L$8 Workforce constraints 0 $L$8=0 Binding 0
$L$9 Workforce constraints 0 $L$9=0 Binding 0
$N$10 Inventory constraints 0 $N$10=0 Binding 0
$N$11 Inventory constraints 0 $N$11=0 Binding 0
$N$12 Inventory constraints 0 $N$12=0 Binding 0
$N$13 Inventory constraints 0 $N$13=0 Binding 0
$N$14 Inventory constraints 0 $N$14=0 Binding 0
$N$7 Inventory constraints 0 $N$7=0 Binding 0
$N$8 Inventory constraints 0 $N$8=0 Binding 0
$N$9 Inventory constraints 0 $N$9=0 Binding 0
$P$10 Production constraints 0 $P$10=0 Binding 0
$P$11 Production constraints 0 $P$11=0 Binding 0
$P$12 Production constraints 0 $P$12=0 Binding 0
$P$13 Production constraints 0 $P$13=0 Binding 0
$P$14 Production constraints 0 $P$14=0 Binding 0
$P$7 Production constraints 0 $P$7=0 Binding 0
$P$8 Production constraints 0 $P$8=0 Binding 0
$P$9 Production constraints 0 $P$9=0 Binding 0