Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 08-12-2021 04:55:53

Target Cell (Max)

Cell Name Original Value Final Value
$G$5 Profit 10400 10400

Adjustable Cells
Cell Name Original Value Final Value
$F$2 L1 Units 120 120
$F$3 L2 Units 100 100

Constraints
Cell Name Cell Value Formula Status Slack
$E$13 Formula 120 $E$13<=$G$13 Not Binding 80
$E$14 Formula 100 $E$14>=$G$14 Binding 0
$E$15 Formula 70000 $E$15<=$G$15 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 08-12-2021 04:55:53

Adjustable Cells
Final Reduced
Cell Name Value Gradient
$F$2 L1 Units 120 0
$F$3 L2 Units 100 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$E$13 Formula 120 0
$E$14 Formula 100 -22
$E$15 Formula 70000 0.18
Price COGS CM DV Prod Units
295 250 45 x L1 120
450 400 50 y L2 100

Profit 10400
Constr
Max L1 200
Min L2 100
Max COGS 70000
Formula Operator Constr Slack

120 <= 200

100 >= 100
70000 <= 70000
Origin/ DesSpokane Vegas Coeur Rapid City Total Supply
Oakland 1 1 1 1 4 <= 5075
Portland 1 1 1 1 4 <= 6150
Seattle 1 1 1 1 4 <= 2725
Total 3 3 3 3 12
= = = =
Demand 6150 4125 2050 1625 Goal
53.25
Min
Shipping coSpokane Vegas Coeur Rapid City
Oakland 3.5 2.5 6.75 7
Portland 6 5.5 2.25 3.25
Seattle 2.5 5 3.75 5.25