Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1.xlsx]Sheet1
Report Created: 4/30/2012 4:57:26 PM

Target Cell (Max)

Cell
Name
$H$7 (-0.07) max

Original Value
0

Final Value
840.64

Adjustable Cells
Cell
Name
$D$6 X1
$E$6 X2
$F$6 X3
$G$6 X4

Original Value
0
0
0
0

Final Value
1184
400
0
0

Constraints
Cell
Name
$H$9 LHS
$H$10 LHS
$H$11 LHS
$H$12 LHS
$H$13 LHS
$H$14 LHS
$H$15 LHS
$H$16 LHS
$H$17 LHS

Cell Value
1584
2968
1464
3600
1184
400
400
0
0

Formula
$H$9<=$J$9
$H$10<=$J$10
$H$11<=$J$11
$H$12<=$J$12
$H$13>=$J$13
$H$14>=$J$14
$H$15<=$J$15
$H$16<=$J$16
$H$17<=$J$17

Status
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding

Slack
2016
632
2136
0
184
0
100
150
200

Microsoft Excel 12.0 Sensitivity Report

Worksheet: [Book1.xlsx]Sheet1
Report Created: 4/30/2012 4:57:26 PM

Adjustable Cells
Cell
$D$6
$E$6
$F$6
$G$6

Final Reduced Objective Allowable Allowable

Name Value
Cost
Coefficient Increase Decrease
X1
1184
0
0.71
1E+30
0.435
X2
400
0
0
0.4544
1E+30
X3
0
-0.355
0
0.355
1E+30
X4
0
-0.174
0.11
0.174
1E+30

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value
Price
R.H. Side
Increase Decrease
$H$9 LHS
1584
0
3600
1E+30
2016
$H$10 LHS
2968
0
3600
1E+30
632
$H$11 LHS
1464
0
3600
1E+30
2136
$H$12 LHS
3600
0.284
3600
790
460
$H$13 LHS
1184
0
1000
184
1E+30
$H$14 LHS
400 -0.4544
400
100
400
$H$15 LHS
400
0
500
1E+30
100
$H$16 LHS
0
0
150
1E+30
150
$H$17 LHS
0
0
200
1E+30
200

X1

X2

X3

X4

1184
400
0.71 (-0.18)
(-0.07)
1
2
1
2.5
1

1
1.5
0.7
1.6

1
1
0.2
1.25

1
1
1

0 max
0.11
840.64
LHS
1
1584
1.75
2968
0
1464
1
3600
1184
400
400
0
1
0

<=
<=
<=
<=
>=
>=
<=
<=
<=

RHS
3600
3600
3600
3600
1000
400
500
150
200