Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 8/22/2011 2:40:59 PM

Target Cell (Min)

Cell
Name
$C$15 0bjctv fn d2

Original Value
0

Final Value

Adjustable Cells
Cell
Name
$B$9 d1
$C$9 d2
$D$9 d3
$B$10 d1
$C$10 d2
$D$10 d3
$B$11 d1
$C$11 d2
$D$11 d3

Original Value
0
0
0
0
0
0
0
0
0

Final Value

Cell Value

Formula
$E$9<=$F$9
$E$10<=$F$10
$E$11<=$F$11
$B$12<=$B$13
$C$12<=$C$13
$D$12<=$D$13

Constraints
Cell
Name
$E$9 supply
$E$10 supply
$E$11 supply
$B$12 d1
$C$12 d2
$D$12 d3

0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
50
40
60
20
95
35

Microsoft Excel 12.0 Sensitivity Report

Worksheet: [Book1]Sheet1
Report Created: 8/22/2011 2:40:59 PM

Adjustable Cells
Cell
$B$9
$C$9
$D$9
$B$10
$C$10
$D$10
$B$11
$C$11
$D$11

Final Reduced Objective Allowable Allowable

Name Value
Cost
Coefficient Increase Decrease
d1
0
6
6
1E+30
6
d2
0
4
4
1E+30
4
d3
0
1
1
1E+30
1
d1
0
3
3
1E+30
3
d2
0
8
8
1E+30
8
d3
0
7
7
1E+30
7
d1
0
4
4
1E+30
4
d2
0
4
4
1E+30
4
d3
0
2
2
1E+30
2

Constraints
Cell
$E$9
$E$10
$E$11
$B$12
$C$12
$D$12

Final Shadow Constraint Allowable Allowable

Name Value
Price
R.H. Side
Increase Decrease
supply
0
0
50
1E+30
50
supply
0
0
40
1E+30
40
supply
0
0
60
1E+30
60
d1
0
0
20
1E+30
20
d2
0
0
95
1E+30
95
d3
0
0
35
1E+30
35

Microsoft Excel 12.0 Limits Report

Worksheet: [Book1]Limits Report 1
Report Created: 8/22/2011 2:40:59 PM

Target
Cell
Name
$C$15 0bjctv fn d2

Value
0

Adjustable
Name
d1
d2
d3
d1
d2
d3
d1
d2
d3

Value
0
0
0
0
0
0
0
0
0

Cell
$B$9
$C$9
$D$9
$B$10
$C$10
$D$10
$B$11
$C$11
$D$11

Lower Target
Limit Result
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Upper Target
Limit Result
20
120
50
200
35
35
20
60
40
320
35
245
20
80
60
240
35
70

q1)
p1
p2
p3
demand

demand

d1
6
3
4
20

d2
4
8
4
95

0
0
0
0
20

0
0
0
0
95

0bjctv fn

d3
1
7
2
35
0
0
0
0
35

supply
50
40
60

0
0
0

supply
50
40
60

p1
p2
d1
d2
dummy
demand

p1
0

p2
1000
0
1000

d1

d2

d3

1000
0
0

30
80

10
60

10
60

Supply
20
30

50

50

20

70
80
50
50
20