Microsoft Excel 9.

0 Answer Report
Worksheet: [Book6]Sheet1
Report Created: 1/20/2004 10:23:52 AM

Target Cell (Min)

Cell
Name
$E$5 Cost Total

Original Value Final Value

450
330

Adjustable Cells
Cell
Name
$B$4 Quantities Product x1
$C$4 Quantities Product x2
$D$4 Quantities Product x3

Original Value Final Value

0
0
0
20
25
5

Constraints
Cell
Name
$E$7 Material A constraint Usage
$E$8 Material B constraint Usage
$E$9 Material C constraint Usage
$B$4 Quantities Product x1
$C$4 Quantities Product x2
$D$4 Quantities Product x3

Cell Value
25
0
5
0
20
5

Formula
$E$7>=$F$7
$E$8<=$F$8
$E$9>=$F$9
$B$4>=0
$C$4>=0
$D$4>=0

Status
Slack
Binding
0
Not Binding
52
Binding
0
Binding
0
Not Binding
20
Not Binding
5

Production Problem
Unit profit
Quantities
Cost
Material A constraint
Material B constraint
Material C constraint

Product x1 Product x2 Product x3

20
12
18
0
20
5 Total
0
240
90
330
Usage
Limits
Leftover
1
1
1
25
25
0
2
0
52
52
1
5
5
0

Microsoft Excel 9.0 Sensitivity Report

Worksheet: [Book6]Sheet1
Report Created: 1/20/2004 10:23:52 AM

Adjustable Cells
Cell
Name
$B$4 Quantities Product x1
$C$4 Quantities Product x2
$D$4 Quantities Product x3

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
8
20 1.00E+030
8
20
0
12
6
12
5
0
18 1.00E+030
6

Constraints
Cell
Name
$E$7 Material A constraint Usage
$E$8 Material B constraint Usage
$E$9 Material C constraint Usage

Final Shadow Constraint

Value
Price
R.H. Side
25
12
25
0
0
52
5
6
5

Allowable Allowable
Increase Decrease
1.00E+030
20
1.00E+030
52
20
5