Microsoft Excel 12.0 Answer Report Worksheet: [Book1.

xlsx]Sheet1 Report Created: 9/24/2012 12:59:29 PM

Target Cell (Max) Cell Name $F$11 no.of unit total profit

Original Value Final Value 0 1000

Adjustable Cells Cell Name $B$11 no.of unit table $C$11 no.of unit chair

Original Value Final Value 0 18 0 8

Constraints Cell Name $D$7 con.1 unused reso. $D$8 con.2 unused reso.

Cell Value Formula Status Slack 60 $D$7<=$F$7 Binding 0 96 $D$8<=$F$8 Binding 0

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Book1.xlsx]Sheet1 Report Created: 9/24/2012 12:59:29 PM

Adjustable Cells Cell Name $B$11 no.of unut table $C$11 no.of unut chair Constraints Final Shadow Constraint Cell Name Value Price R.H. Side $D$7 con.1 unused reso. 60 3.333333333 60 $D$8 con.2 unused reso. 96 8.333333333 96 Allowable Increase 36 24 Allowable Decrease 12 36 Final Value 18 8 Reduced Cost Objective Allowable Allowable Coefficient Increase Decrease 0 40 6.666666667 16.66666667 0 35 25 5

Microsoft Excel 12.0 Limits Report Worksheet: [Book1.xlsx]Limits Report 1 Report Created: 9/24/2012 12:59:29 PM

Target Cell Name $F$11 no.of unut total profit

Value 1000

Adjustable Cell Name $B$11 no.of unut table $C$11 no.of unut chair

Value 18 8

Lower Target Limit Result 0 280 0 720

Upper Target Limit Result 18 1000 8 1000

EXAMPLE=1

PROFIT

CONSTANTINE.1 CONSTANTINE.2

NO. OF UNIT

TABLE 40

CHAIR 35

TABLE 2 4 TABLE 18

CHAIR 3 3 CHAIR 8

UNUSED RESOURCES

SIGN 60 <= 96 <=

VALUE OF CONSTANTINE 60 96 TOTAL PROFIT 1000

Microsoft Excel 12.0 Answer Report Worksheet: [Book1.xlsx]Sheet2 Report Created: 9/24/2012 1:09:06 PM

Target Cell (Max) Cell $F$14

Adjustable Cells Cell $B$14 $C$14

Constraints Cell S $D$11

Name NO. OF UNITS TOTAL PROFIT

Original Value 0

Final Value 20000

Name NO. OF UNITS TABLE NO. OF UNITS CHAIR

Original Value 0 0

Final Value 50 0

Name CON.1 UNUSED RES. CON.2 UNUSED RES.

Cell Value Formula 2500 $D$10<=$F$10 300 $D$11<=$F$11

Status Binding Not Binding

Slack 0 180

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Book1.xlsx]Sheet2 Report Created: 9/24/2012 1:09:06 PM

Adjustable Cells Cell Name $B$14 NO. OF UNITS TABLE $C$14 NO. OF UNITS CHAIR Constraints Cell Name $D$10 CON.1 UNUSED RES. $D$11 CON.2 UNUSED RES. Final Shadow Constraint Allowable Allowable Value Price R.H. Side Increase Decrease 2500 8 2500 1500 2500 300 0 480 1E+30 180 Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 50 0 400 1E+30 200 0 -100 100 100 1E+30

EXAMPLE:2

TABLE PROFIT 400

TABLE

CONSTANTINE.1 CONSTANTINE.2
TABLE NO. OF UNITS

50 6

50

CHAIR 100

CHAIR 25 6 CHAIR 0

UNUSED RESOURCES

SIGN 2500 <= 300 <=

VALUE OF CONSTANTINE 2500 480 TOTAL PROFIT 20000

Microsoft Excel 12.0 Answer Report Worksheet: [Book1.xlsx]Sheet3 Report Created: 9/24/2012 1:19:57 PM

Target Cell (Max) Cell Name $G$16NO. OF UNIT PROFIT

Adjustable Cells Cell Name $B$16 NO. OF UNIT X1 $C$16 NO. OF UNIT X2 $D$16NO. OF UNIT X3

Constraints Cell Name $E$11 X1 UNUSED RES. $E$12 X2 UNUSED RES. $E$13 X3 UNUSED RES.

Original Value 0

Final Value 160

Original Value 0 0 0

Final Value 0 8 10

Cell Value

Formula Status 60 $E$11<=$G$11 Binding 72 $E$12<=$G$12 Binding 82 $E$13<=$G$13 Not Binding S

Slack 0 0 18

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Book1.xlsx]Sheet3 Report Created: 9/24/2012 1:19:57 PM

Adjustable Cells Cell Name $B$16 NO. OF UNIT X1 $C$16 NO. OF UNIT X2 $D$16 NO. OF UNIT X3 Constraints Final Cell Name Value $E$11 X1 UNUSED RES. 60 $E$12 X2 UNUSED RES. 72 $E$13 X3 UNUSED RES. 82 Shadow Constraint Allowable Allowable Price R.H. Side Increase Decrease 0.666666667 60 30 24 1.666666667 72 12.70588235 24 0 100 1E+30 18 Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 0 -3.666666667 5 3.666666667 1E+30 8 0 10 10 2 10 0 8 2 4

Microsoft Excel 12.0 Limits Report Worksheet: [Book1.xlsx]Limits Report 2 Report Created: 9/24/2012 1:19:57 PM

Target Cell Name $G$16 NO. OF UNIT PROFIT

Value 160

Adjustable Cell Name $B$16 NO. OF UNIT X1 $C$16 NO. OF UNIT X2 $D$16 NO. OF UNIT X3

Value 0 8 10

Lower Limit 0 0 0

Target Result 160 80 80

Upper Limit 0 8 10

Target Result 160 160 160

EXAMPLE:3

PROFIT

X1

CONSTANTINE.1 CONSTANTINE.2 CONSTANTINE.3

3 4 2

X1 NO. OF UNIT 0

X1 5

X2 10

X3 8

X2 5 4 4

X3 2 4 5

UNUSED RES.

SIGN 60 <= 72 <= 82 <=

VALUE OF CON. 60 72 100

X2 8

X3 10

PROFIT 160

Microsoft Excel 12.0 Answer Report Worksheet: [Book1.xlsx]Sheet12 Report Created: 9/24/2012 1:31:41 PM Target Cell (Max) Cell $F$19

Adjustable Cells Cell $B$19 $C$19

Constraints Cell $D$12 $D$13 $D$14 $D$15

Name Original Value NO. OF UNIT TOTAL PROFIT 0

Final Value 2600

Name Original Value NO. OF UNIT A-BELT 0 NO. OF UNIT B-BELT 0

Final Value 200 600

Name Cell Value TIME UNUSED RES. 1000 SUPPLY UNUSED RES. 800 FENCY BUCKAL UNUSED RES.200 OTHER BUCKAL UNUSED RES.600

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

Status Binding Binding Not Binding Not Binding

Slack 0 0 200 100

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Book1.xlsx]Sheet12 Report Created: 9/24/2012 1:31:41 PM

Adjustable Cells Cell Name $B$19 NO. OF UNIT A-BELT $C$19 NO. OF UNIT B-BELT Constraints Cell $D$12 $D$13 $D$14 $D$15 Name TIME UNUSED RES. SUPPLY UNUSED RES. FENCY BUCKAL UNUSED RES. OTHER BUCKAL UNUSED RES. Final Shadow Constraint Allowable Allowable Value Price R.H. Side Increase Decrease 1000 1 1000 200 100 800 2 800 50 200 200 0 400 1E+30 200 600 0 700 1E+30 100 Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 200 0 4 2 1 600 0 3 1 1

EXAMPLE:4

PROFIT

A-BELT TIME SUPPLY FENCY BUCKAL OTHER BUCKAL 2 1 1 0

B-BELT 1 1 0 1

A-BELT NO. OF UNIT 200

B-BELT 600

A-BELT 4

B-BELT 3

UNUSED RES. 1000 800 200 600

SIGN <= <= <= <=

VALUE OF CONSTENT 1000 800 400 700

TOTAL PROFIT 2600