Microsoft Excel 12.

0 Answer Report
Worksheet: [27020.xlsx]Sheet1
Report Created: 8/6/2017 12:36:20 AM

Target Cell (Max)

Cell Name Original Value Final Value
$C$16 Profit The Body Shop Mango Shower Gel $ 68,194.00 $ 42,821.00

Adjustable Cells
Cell Name Original Value Final Value
$C$6 Product Made Id: 27020 900 0
$D$6 Product Made 700 0
$E$6 Product Made 750 537
$F$6 Product Made 400 0
$G$6 Product Made 1040 0
$H$6 Product Made 90 1105

Constraints
Cell Name Cell Value Formula
$C$18 Labor Used The Body Shop Mango Shower Gel 6506.00000004 $C$18<=$E$18
$C$19 Raw Material Used The Body Shop Mango Shower Gel 1800.00000001 $C$19<=$E$19
$C$6 Product Made Id: 27020 0 $C$6<=$C$12
$D$6 Product Made 0 $D$6<=$D$12
$E$6 Product Made 537.000000005 $E$6<=$E$12
$F$6 Product Made 0 $F$6<=$F$12
$G$6 Product Made 0 $G$6<=$G$12
$H$6 Product Made 1105 $H$6<=$H$12
 Status Slack
Not Binding 3494
Binding 0
Not Binding 1000
Not Binding 985
Not Binding 547
Not Binding 950
Not Binding 1230
Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [27020.xlsx]Sheet1
Report Created: 8/6/2017 12:36:20 AM

Adjustable Cells
Final Reduced Objective
Cell Name Value Cost Coefficient
$C$6 Product Made Id: 27020 0 -82.36666667 26.5
$D$6 Product Made 0 -51.96666667 7.2
$E$6 Product Made 537 0 35.5
$F$6 Product Made 0 -20.96666667 24
$G$6 Product Made 0 -58.06666667 1.1
$H$6 Product Made 1105 0.1999999998 21.5

Constraints
Final Shadow Constraint
Cell Name Value Price R.H. Side
$C$18 Labor Used The Body Shop Mango Shower Gel 6506 0 10000
$C$19 Raw Material Used The Body Shop Mango Shower Gel 1800 23.666666667 1800
 Allowable Allowable
Increase Decrease
82.36666667 1E+030
51.96666667 1E+030
0.333333333 16.55263158
20.96666667 1E+030
58.06666667 1E+030
1E+030 0.2

Allowable Allowable
Increase Decrease
1E+030 3494
655.125 805.5
Microsoft Excel 12.0 Limits Report
Worksheet: [27020.xlsx]Limits Report 1
Report Created: 8/6/2017 12:36:20 AM

Target
Cell Name Value
$C$16 Profit The Body Shop Mango Shower Gel $ 42,821.00

Adjustable Lower Target Upper

Cell Name Value Limit Result Limit
$C$6 Product Made Id: 27020 0 0 42821 -1.602243E-09
$D$6 Product Made 0 0 42821 -2.948127E-09
$E$6 Product Made 537 0 23757.5 537.00000001
$F$6 Product Made 0 0 42821 -3.879115E-09
$G$6 Product Made 0 0 42821 -2.948127E-09
$H$6 Product Made 1105 0 19063.5 1105
Target
Result
42821
42821
42821
42821
42821
42821
 Product Made 0 0 537.0000000049

The Body The body shop maca

The Body Shop Shop Lavender root eye rescue
Available Product Mango Shower Gel massage oil serum
10000 Labor 8 9 8
1800 Raw Material 4.6 2.5 1.5
Unit price $ 35.00 $ 13.00 $ 41.00
Variable cost $ 8.50 $ 5.80 $ 5.50
Demand 1000 985 1084
Unit profit cont. $ 26.50 $ 7.20 $ 35.50

Profit $ 42,821.00
Available
Labor Used 6506.0000000393 <= 10000
Raw Material Used 1800.0000000074 <= 1800
 0 0 1105

The-body-shop- the-body-shop-vitamin- the-body-shop-british-

honeymania- e-overnight-serum-in- rose-petal-soft-hand-
shower-gel oil.html cream.html
6 5 2
1.9 2.5 0.9
$ 26.00 $ 5.00 $ 26.00
$ 2.00 $ 3.90 $ 4.50
950 1230 1105
$ 24.00 $ 1.10 $ 21.50