Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [LPP_fp.xlsx]Sheet1
Report Created: 17-Sep-14 8:57:52 AM

Variable Cells
Cell
$B$7
$C$7
$D$7
$E$7
$F$7

Name
Value Personal
Value car
Value home
Value Agriculture
Value commercial

Final
Value
30980.6
21634.36
38190.01
40002.01
24096.02222

Reduced
Cost
0
0
0
0
0

Objective
Allowable
Allowable
Coefficient
Increase
Decrease
0.085 0.034504615
1E+30
0.09183 0.308153333
0.06408
0.07185
1E+30
0.029904
0.045 0.033461304
0.089712
0.028
0.03204 0.131014878

Constraints
Cell
$G$10
$G$11
$G$12
$G$13

Name
Funds Constraint
Competition
Housing Industry
Overall debt

Final
Value
154903
7.27596E-12
-2.72848E-12
2.27374E-13

Shadow
Constraint
Allowable
Allowable
Price
R.H. Side
Increase
Decrease
0.045911197
154903
1E+30
154903
0.032889316
0 74084.04348
30980.6
0.15802735
0 15877.5575 2581.716667
1.882239316
0
1814.578
774.515

Microsoft Excel 14.0 Answer Report

Worksheet: [LPP_fp.xlsx]Sheet1
Report Created: 17-Sep-14 10:44:11 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 5 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell
Name
$G$7 Value

Original Value
8638.70527

Final Value
8772.501119

Variable Cells
Cell
Name
$B$7 Value Personal
$C$7 Value car
$D$7 Value home
$E$7 Value Agriculture
$F$7 Value commercial

Original Value
30980.6
21634.36
38190.01
40002.01
24096.02222

Final Value
30980.6
51634.33333
0
48192.04444
24096.02222

Constraints
Cell
Name
$G$10 Funds Constraint
$G$11 Competition
$G$12 Housing Industry
$G$13 Overall debt

Cell Value
154903
3.63798E-12
-9.09495E-13
2.27374E-13

Formula
$G$10<=$H$10
$G$11<=$H$11
$G$12<=$H$12
$G$13<=$H$13

Integer
Contin
Contin
Contin
Contin
Contin

Status
Binding
Binding
Binding
Binding

Slack
0
0
0
0

Personal
Interest rates
Coefficient
Value

Funds Constraint
Competition
Housing Industry
Overall debt

car
home
Agriculture commercial
0.14
0.13
0.12
0.125
0.1
0.085 0.09183 0.07185
0.015
0.028
30980.6 51634.33
0 48192.0444 24096.0222 8772.501

1
-0.2
0.25
-0.05

1
0.4
-0.15
0.03

1
0.4
0.2
-0.01

1
-0.6

1
0.6

0.01

-0.02

154903
3.64E-12
-9.1E-13
2.27E-13

total budget

RHS
154903
0
0
0

154903

total budget 154903

Personal car
home
Agriculture commercial
Interest rates
0.14
0.13
0.12
0.125
0.1
Coefficient
0.085 0.09183 0.07185
0.015
0.028
Value
30980.6 21634.36 38190.01 40002.01 24096.02 8638.705

Funds Constraint
1
Competition
-0.2
Housing Industry 0.25
Overall debt
-0.05

1
0.4
-0.15
0.03

1
0.4
0.2
-0.01

1
-0.6
0.01

1
154903
0.6 8190.035
12138
-0.02
-1363.8

RHS
154903
0
0
0