Microsoft Excel 12.

0 Answer Report Worksheet: [Book1]Sheet1 Report Created: 6/21/2010 10:31:04 AM

Target Cell (Max) Cell Name Original Value Final Value $F$10TOTAL PROFIT MAX PROFIT 0 8750

Adjustable Cells Cell Name $B$3 QTY X1 $C$3 QTY X2

Original Value Final Value 0 30 0 50

Constraints Cell Name $E$5 DEPTT 1 USED $E$6 DEPTT 2 USED $E$7 DEPTT 3 USED

Cell Value Formula Status Slack 740 $E$5<=$F$5 Binding 60 Not 600 $E$6<=$F$6 Binding 0 720 $E$7<=$F$7 Binding 0

00E+030 60 $E$6DEPTT 2 USED 600 7.71 600 102.77 480 Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 30 0 100 91.67 50 0 115 185 55 . Side Increase Decrease $E$5DEPTT 1 USED 740 0 800 1.0 Sensitivity Report Worksheet: [Book1]Sheet1 Report Created: 6/21/2010 10:31:04 AM Adjustable Cells Cell Name $B$3QTY X1 $C$3QTY X2 Constraints Final Shadow Constraint Allowable Allowable Cell Name Value Price R.Microsoft Excel 12.67 61.H.73 720 110.86 240 $E$7DEPTT 3 USED 720 5.

Microsoft Excel 12.0 Limits Report Worksheet: [Book1]Limits Report 1 Report Created: 6/21/2010 10:31:04 AM Target Cell Name Value $F$10TOTAL PROFIT MAX PROFIT 8750 Adjustable Cell Name $B$3 QTY X1 $C$3 QTY X2 Value 30 50 Lower Target Upper Target LimitResult Limit Result 0 5750 30 8750 0 3000 50 8750 .

Microsoft Excel 12.0 Answer Report Worksheet: [Book1]Sheet1 Report Created: 6/21/2010 10:32:59 AM Target Cell (Max) Cell Name Original Value Final Value $F$10TOTAL PROFIT MAX PROFIT 0 8750 Adjustable Cells Cell Name $B$3 QTY X1 $C$3 QTY X2 Original Value Final Value 0 30 0 50 Constraints Cell Name $E$5 DEPTT 1 USED $E$6 DEPTT 2 USED $E$7 DEPTT 3 USED Cell Value Formula Status Slack 740 $E$5<=$F$5 Binding 60 Not 600 $E$6<=$F$6 Binding 0 720 $E$7<=$F$7 Binding 0 .

71 600 102.00E+030 60 $E$6DEPTT 2 USED 600 7.H.Microsoft Excel 12.77 480 Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 30 0 100 91.86 240 $E$7DEPTT 3 USED 720 5. Side Increase Decrease $E$5DEPTT 1 USED 740 0 800 1.0 Sensitivity Report Worksheet: [Book1]Sheet1 Report Created: 6/21/2010 10:32:59 AM Adjustable Cells Cell Name $B$3QTY X1 $C$3QTY X2 Constraints Final Shadow Constraint Allowable Allowable Cell Name Value Price R.67 61.73 720 110.67 50 0 115 185 55 .

Microsoft Excel 12.0 Limits Report Worksheet: [Book1]Limits Report 2 Report Created: 6/21/2010 10:33:00 AM Target Cell Name Value $F$10TOTAL PROFIT MAX PROFIT 8750 Adjustable Cell Name $B$3 QTY X1 $C$3 QTY X2 Value 30 50 Lower Target Upper Target LimitResult Limit Result 0 5750 30 8750 0 3000 50 8750 .

X1 QTY CONSTRAINT DEPTT 1 DEPTT 2 DEPTT 3 PROFIT/UNIT TOTAL PROFIT 30 8 10 4 100 3000 X2 50 USED 10 6 12 115 5750 740 600 720 .

AVAILABLE 800 600 720 MAX PROFIT 8750 .

Sign up to vote on this title
UsefulNot useful