# Microsoft Excel 12.

Worksheet: [Book1]Sheet1
Report Created: 08-Nov-13 8:51:14 PM

Target Cell (Max)
Cell
Name

Original Value
15373.8

Final Value
15373.8

Cell
Name
\$E\$7 Decision Variables
\$F\$7 Decision Variables
\$G\$7 Decision Variables
\$H\$7 Decision Variables
\$I\$7 Decision Variables
\$J\$7 Decision Variables

Original Value
27900
8100
36000
9000
9000
0

Final Value
27900
8100
36000
9000
9000
0

Constraints
Cell
\$K\$9 total
\$K\$10 total
\$K\$11 total
\$K\$12 total
\$K\$13 total
\$K\$14 total
\$K\$15 total

Name

Cell Value
90000
36000
45000
-20700
0
0
-1.81899E-12

Formula
\$K\$9<=\$L\$9
\$K\$10<=\$L\$10
\$K\$11<=\$L\$11
\$K\$12<=\$L\$12
\$K\$13<=\$L\$13
\$K\$14<=\$L\$14
\$K\$15<=\$L\$15

Status
Binding
Not Binding
Binding
Not Binding
Binding
Binding
Binding

Slack
0
9000
0
20700
0
0
0

28571 11250 .0958 0.0958 9000 0 0.01200005 0.Microsoft Excel 12.038 0.172 0.154 0.135 0.63636 11250 0 1E+30 20700 0 9000 36000 0 20700 8100 0 36964.052 0.052 0.81899E-12 Shadow Price 0.H.28571 45000 1E+30 9000 45000 31363.019111111 0.0 Sensitivity Report Worksheet: [Book1]Sheet1 Report Created: 08-Nov-13 8:51:14 PM Adjustable Cells Cell \$E\$7 \$F\$7 \$G\$7 \$H\$7 \$I\$7 \$J\$7 Name Decision Variables Decision Variables Decision Variables Decision Variables Decision Variables Decision Variables Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 27900 0 0.02395 9000 0 0. Side Increase Decrease 90000 11250 36964.187 1E+30 0.163000004 0.01200005 1E+30 Constraints Cell \$K\$9 \$K\$10 \$K\$11 \$K\$12 \$K\$13 \$K\$14 \$K\$15 Name total total total total total total total Final Value 90000 36000 45000 -20700 0 0 -1.01200005 0 -0.16124 0 0.175 0.01376 Constraint Allowable Allowable R.223944444 8100 0 0.01916 0 0.038 36000 0 0.192 0.

25 8100 0.2 0 0.2 -0.8 0 -0.175 1 0 0 0 0 0 1 .1 0 9000 0.9 -0.8 -0.25 36000 0.1 0 9000 0.187 1 0 1 0 0.Decision Variables Return 27900 0.135 1 0 1 0 -0.154 1 1 0 -0.192 1 1 0 0.1 -0.

8 90000 36000 45000 -20700 0 0 -1.163 1 0 0 0 0 0 1 15373.8E-12 available 90000 45000 45000 0 0 0 0 .total 0 0.