MINIMIZE COST TOWN COUNTRY STATE

155 34.5 49 33

X1 X2

5.5 1.5

Microsoft Excel 12.0 Answer Report Worksheet: [Book1]Sheet1 Report Created: 9/10/2012 10:03:12 AM

Target Cell (Min) Cell Name $B$1 MINIMIZE COST

Original Value Final Value 0 155

Adjustable Cells Cell Name $E$1 X1 $E$2 X2

Original Value Final Value 0 5.5 0 1.5

Constraints Cell Name $B$3 TOWN $B$4 COUNTRY $B$5 STATE

Cell Value Formula 34.5 $B$3>=12 49 $B$4>=49 33 $B$5>=33

Status Not Binding Binding Binding

Slack 22.5 0 0

MINIMIZE COST VITAMIN A VITAMIN B1

289.5 1200 1800

X1 X2

105 25

Microsoft Excel 12.0 Answer Report Worksheet: [Book1]Sheet7 Report Created: 9/10/2012 10:21:03 AM

Target Cell (Min) Cell Name $B$1 MINIMIZE COST

Original Value Final Value 0 289.5

Adjustable Cells Cell Name $E$1 X1 $E$2 X2

Original Value Final Value 0 105 0 25

Constraints Cell Name $B$3 VITAMIN A $B$4 VITAMIN B1

Cell Value Formula Status 1200 $B$3>=1200 Binding 1800 $B$4>=1800 Binding

Slack 0 0

MINIMIZE COST PROTEIN CARBOHYDRATES

3.466667 30 48

X1 X2

6.666667 2

Microsoft Excel 12.0 Answer Report Worksheet: [Book1]Q18 Report Created: 9/10/2012 10:26:36 AM

Target Cell (Min) Cell Name $B$1 MINIMIZE COST

Original Value Final Value 0 3.466666667

Adjustable Cells Cell Name $E$1 X1 $E$2 X2

Original Value Final Value 0 6.666666667 0 2

Constraints Cell Name $B$3 PROTEIN $B$4 CARBOHYDRATES

Cell Value

Formula 30 $B$3>=30 48 $B$4>=48

Status Binding Binding

Slack 0 0