Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Holiday Meal Turkey Ranch
Report Created: 06/04/2011 3:06:01 PM

Target Cell (Max)

Cell Name Original Value Final Value
$D$8 Objective Function LHS 5 28.5

Adjustable Cells
Cell Name Original Value Final Value
$B$13 Solution Variables Brand1 1 3
$C$13 Solution Variables Brand2 1 7.50000000001

Constraints
Cell Name Cell Value Formula Status Slack
$D$9 Ingredient A LHS 90.0000000001 $D$9<=$F$9 Binding 0
$D$10 Ingredient B LHS 34.5 $D$10<=$F$10 Not Binding 13.5
$D$11 Ingredient C LHS 1.5 $D$11<=$F$11 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]Holiday Meal Turkey Ranch
Report Created: 06/04/2011 3:06:04 PM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$13 Solution Variables Brand1 3 0 2 1E+030 0.5
$C$13 Solution Variables Brand2 7.5 0 3 1 3

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$9 Ingredient A LHS 90 0.3 90 45 75
$D$10 Ingredient B LHS 34.5 0 48 1E+030 13.5
$D$11 Ingredient C LHS 1.5 1 1.5 2.7 1.5
Microsoft Excel 12.0 Limits Report
Worksheet: [Book1]Limits Report 1
Report Created: 06/04/2011 3:06:04 PM

Target
Cell Name Value
$D$8 Objective Function LHS 28.5

Adjustable Lower Target Upper Target

Cell Name Value Limit Result Limit Result
$B$13 Solution Variables Brand1 3 0 22.5 3 28.5
$C$13 Solution Variables Brand2 7.5 0 6 7.5 28.5
 Holiday Meal Turkey Ranch

Brand1 Brand2 LHS RHS

Objective Function 2 3 28.5
Ingredient A 5 10 90 <= 90
Ingredient B 4 3 34.5 <= 48
Ingredient C 0.5 0 1.5 <= 1.5

Solution Variables 3 7.5