Microsoft Excel 12.

0 Answer Report Worksheet: [Book1]Sheet1 Report Created: 11/28/2011 2:26:45 AM

Target Cell (Max) Cell Name $D$8 profit/loss

Original Value -10342500000

Final Value 2.6079E+11

Adjustable Cells Cell Name $B$7 changing cell model 1 $C$7 changing cell model 2

Original Value 1000 500

Final Value 2000 0

Constraints Cell Name $D$12 gear cutting $D$13 roller polishing $D$14 final assembly 1 $D$15 final assembly 2

Cell Value 2000 4000 4000 0

Formula $D$12<=$F$12 $D$13<=$F$13 $D$14<=$F$14 $D$15<=$F$15

Status Binding Binding Binding Not Binding

Slack 0 0 0 2000

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Book1]Sheet1 Report Created: 11/28/2011 2:26:45 AM

Adjustable Cells Cell Name $B$7 changing cell model 1 $C$7 changing cell model 2 Constraints Cell $D$12 $D$13 $D$14 $D$15 Name gear cutting roller polishing final assembly 1 final assembly 2 Final Lagrange Value Multiplier 2000 0 4000 0 4000 210697648 0 0 Final Reduced Value Gradient 2000 0 0 -65474852

Microsoft Excel 12.0 Limits Report Worksheet: [Book1]Limits Report 1 Report Created: 11/28/2011 2:26:45 AM

Target Cell Name $D$8 profit/loss

Value 2.6079E+11

Adjustable Cell Name $B$7 changing cell model 1 $C$7 changing cell model 2

Value 2000 0

Lower Target Limit Result 0 0 0 2.6079E+11

Upper Target Limit Result 2000 2.6079E+11 0 2.6079E+11

150000 model 1 changing cell profit/loss 2000 130395000 model 2 0 -65475000 2000 64920000

9525000 constraints m1+2m2<=2000 2m1+2m2<=4000 2m1<=4000 4m2<=2000 <= <= <= <= 2000 4000 4000 2000

m1<=2000 m2<=500

gear cutting roller polishing final assembly 1 final assembly 2

1 2 2 0

2 2 0 4

2000 4000 4000 0

140500 -20105000