Microsoft Excel 12.0 Answer Report Worksheet: [LP Solver.

xls]Sheet1 Report Created: 7/19/2013 5:29:42 PM

Target Cell (Max) Cell Name $E$7 Consumed Obj Coeff Original Value 1,193.08 Final Value 1,193.08

Adjustable Cells Cell Name $D$4 X1 Opt Sol $D$5 X2 Opt Sol $D$6 X3 Opt Sol Original Value 184.23 103.08 Final Value 184.23 103.08

Constraints Cell Name $F$7 Consumed C1 $G$7 Consumed C2 $H$7 Consumed C3 Cell Value Formula 420 $F$7<=$F$9 449.6153846 $G$7<=$G$9 125 $H$7<=$H$9

Status Binding Not Binding Binding

Slack 0 160.38 0

Microsoft Excel 12.0 Sensitivity Report Worksheet: [LP Solver.xls]Sheet1 Report Created: 7/19/2013 5:29:42 PM

Adjustable Cells Cell Name $D$4 X1 Opt Sol $D$5 X2 Opt Sol $D$6 X3 Opt Sol Constraints Cell Name $F$7 Consumed C1 $G$7 Consumed C2 $H$7 Consumed C3 Final Value 420.00 449.62 125.00 Shadow Price 2.15 2.31 Constraint R.H. Side 420 610 125 Final Value 184.23 103.08 Reduced Cost (11.00) Objective Coefficient 5.00 2 8

Allowable Increase 11 30 1E+30

Allowable Decrease 1E+30 4.67 5.50

Allowable Increase 130.3125 1E+30 2395

Allowable Decrease 399.17 160.38 297.86

Microsoft Excel 12.0 Limits Report Worksheet: [LP Solver.xls]Limits Report 1 Report Created: 7/19/2013 5:29:42 PM

Target Cell Name $E$7 Consumed Obj Coeff

Value 1,193.08

Adjustable Cell Name $D$4 X1 Opt Sol $D$5 X2 Opt Sol $D$6 X3 Opt Sol

Value 184.23 103.08

Lower Limit 184.23 -

Target Result 1,193.08 1,193.08 368.46

Upper Limit 184.23 103.08

Target Result 1,193.08 1,193.08 1,193.08

Var X1 X2 X3 Consumed Constraints Available

Opt Sol

Obj Coeff 5 2 8

C1 1 2 0.5 0 <= 420 <=

C2 2 3 -1 0 <= 610

C3 6 -1 3 0 125