X1

Quantity
Cont.

X2

Y1

525000
0.082

175000
0.082

75000
0.066

Constraints
1
1
1

1
1
-3
3

Total Cont.
Raw Material
Profit

225200
180000
45200

Y2

Z1
225000
0.066

Z2
0 2000000
0.074
0.074

Used
1
1
1
1

1
1

-1
1

700000 <=
300000 <=
2000000 <=
600000 <=
2400000 <=
0 >=
0 >=
2000000 >=

14400000
1000000
2000000
600000
2400000
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book2]Sheet1
Report Created: 01-11-2015 17:34:18

Target Cell (Max)

Cell
Name
$E$23 Profit X1

Original Value
0

Final Value
225200

Adjustable Cells
Cell
Name
$E$5 Quantity X1
$F$5 Quantity X2
$G$5 Quantity Y1
$H$5 Quantity Y2
$I$5
Quantity Z1
$J$5
Quantity Z2

Original Value
0
0
0
0
0
0

Final Value
525000
175000
75000
225000
0
2000000

Constraints
Cell
Name
$K$16 Used
$K$17 Used
$K$10 Used
$K$11 Used
$K$12 Used
$K$13 Used
$K$14 Used
$K$15 Used

Cell Value

Formula
0 $K$16>=$M$16
2000000 $K$17>=$M$17
700000 $K$10<=$M$10
300000 $K$11<=$M$11
2000000 $K$12<=$M$12
600000 $K$13<=$M$13
2400000 $K$14<=$M$14
0 $K$15>=$M$15

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

Slack
0
2000000
13700000
700000
0
0
0
0

Microsoft Excel 12.0 Sensitivity Report

Worksheet: [Book2]Sheet1
Report Created: 01-11-2015 17:34:18

Adjustable Cells
Cell
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5

Name
Quantity X1
Quantity X2
Quantity Y1
Quantity Y2
Quantity Z1
Quantity Z2

Final
Reduced Objective
Allowable
Value
Cost
Coefficient
Increase
525000
0
0.082 0.1546666667
175000
0
0.082
0.464
75000
0
0.066 0.0213333333
225000
0
0.066 0.0142222222
0
-0.032
0.074
0.032
2000000
0
0.074 1.00000E+030

Constraints
Cell
$K$16
$K$17
$K$10
$K$11
$K$12
$K$13
$K$14
$K$15

Name
Used
Used
Used
Used
Used
Used
Used
Used

Final
Value
0
2000000
700000
300000
2000000
600000
2400000
0

Shadow Constraint
Allowable
Price
R.H. Side
Increase
-0.008
0
1400000
0
0
2000000
0
14400000 1.00000E+030
0
1000000 1.00000E+030
0.016
2000000
200000
0.09
600000
600000
0.058
2400000 466666.66667
-0.008
0 466666.66667

Allowable
Decrease
0.0213333333
0.0213333333
0.1546666667
0.0515555556
1.00000E+030
0.016

Allowable
Decrease
200000
1.00000E+030
13700000
700000
466666.66667
466666.66667
200000
600000

X1
Quantity
Cont.

X2

Y1

615000
0.082

205000
0.082

Y2
65000
0.066

195000
0.066

Constraints

1
1

1
1
-3

1
3

Total Cont.
Raw Material
Profit

232400
186800
45600

-1

Z1

Z2
0 2000000
0.074
0.074

Used

1
1

820000 <=
260000 <=
1
2000000 <=
680000 <=
1
2400000 <=
1.16415321827E-010 >=
0 >=
1
2000000 >=

14480000
1000000
2000000
680000
2400000
0
0
0

Microsoft Excel 12.0 Answer Report

Worksheet: [Book2]Sheet2
Report Created: 01-11-2015 17:56:36

Target Cell (Max)

Cell
Name
$D$24 Profit X1

Original Value Final Value

0
232400

Adjustable Cells
Cell
Name
$D$6 Quantity X1
$E$6 Quantity X2
$F$6
Quantity Y1
$G$6 Quantity Y2
$H$6 Quantity Z1
$I$6
Quantity Z2

Original Value Final Value

0
615000
0
205000
0
65000
0
195000
0
0
0
2000000

Constraints
Cell
Name
$J$11 Used
$J$12 Used
$J$13 Used
$J$14 Used
$J$15 Used
$J$16 Used
$J$17 Used
$J$18 Used

Cell Value
Formula
820000 $J$11<=$L$11
260000 $J$12<=$L$12
2000000 $J$13<=$L$13
680000 $J$14<=$L$14
2400000 $J$15<=$L$15
1.1641532E-010 $J$16>=$L$16
0 $J$17>=$L$17
2000000 $J$18>=$L$18

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

Slack
13660000
740000
0
0
0
0
0
2000000

Microsoft Excel 12.0 Sensitivity Report

Worksheet: [Book2]Sheet2
Report Created: 01-11-2015 17:56:36

Adjustable Cells
Cell
$D$6
$E$6
$F$6
$G$6
$H$6
$I$6

Name
Quantity X1
Quantity X2
Quantity Y1
Quantity Y2
Quantity Z1
Quantity Z2

Final
Reduced Objective
Allowable
Value
Cost
Coefficient
Increase
615000
0
0.082 0.1546666667
205000
0
0.082
0.464
65000
0
0.066 0.0213333333
195000
0
0.066 0.0142222222
0
-0.032
0.074
0.032
2000000
0
0.074 1.00000E+030

Constraints
Cell
$J$11
$J$12
$J$13
$J$14
$J$15
$J$16
$J$17
$J$18

Name
Used
Used
Used
Used
Used
Used
Used
Used

Final
Shadow Constraint
Allowable
Value
Price
R.H. Side
Increase
820000
0
14480000 1.00000E+030
260000
0
1000000 1.00000E+030
2000000
0.016
2000000 173333.33333
680000
0.09
680000
520000
2400000
0.058
2400000 493333.33333
1.16415E-010
-0.008
0 546666.66667
0
-0.008
0
1480000
2000000
0
0
2000000

Allowable
Decrease
0.0213333333
0.0213333333
0.1546666667
0.0515555556
1.00000E+030
0.016

Allowable
Decrease
13660000
740000
493333.33333
546666.66667
173333.33333
520000
173333.33333
1.00000E+030