Microsoft Excel 12.

0 Answer Report
Worksheet: [LP.xlsx]Sheet1
Report Created: 7/12/2016 3:11:54 PM

Target Cell (Max)

Cell
Name
$M$1 Cream

Original Value
52250

Final Value
52250

Adjustable Cells
Cell
Name
$C$3 Milk
$D$3 Yoghurt
$E$3 Butter
$F$3 Cheese
$G$3 Sweets
$H$3 Ice cream
$I$3
Butter Milk
$J$3
Cream

Original Value
4000
250
100
100
50
100
4000
80

Final Value
4000
250
100
100
50
100
4000
80

Constraints
Cell
Name
$K$18
$K$6 CapitaL
$K$7 Manpower
$K$8 Cream
$K$5 Fluid milk
$K$12 < 100 ice
$K$13 cheese <100
$K$14 Sweets
$K$15 Butter
$K$16 Milk
$K$9
$K$10

Cell Value
Formula
250 $K$18<=$M$18
162250 $K$6<=$M$6
10.85 $K$7<=$M$7
0 $K$8=$M$8
4885 $K$5<=$M$5
100 $K$12<=$M$12
100 $K$13<=$M$13
50 $K$14<=$M$14
100 $K$15<=$M$15
4000 $K$16>=$M$16
0 $K$9=$M$9
0 $K$10=$M$10

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

Slack
0
337750
29.15
0
115
0
0
0
0
2000
0
0

Microsoft Excel 12.0 Sensitivity Report

Worksheet: [LP.xlsx]Sheet1
Report Created: 7/12/2016 3:11:54 PM

Adjustable Cells
Cell
$C$3
$D$3
$E$3
$F$3
$G$3
$H$3
$I$3
$J$3

Name
Milk
Yoghurt
Butter
Cheese
Sweets
Ice cream
Butter Milk
Cream

Final Reduced Objective

Allowable
Value
Cost
Coefficient
Increase
4000
0
2 1.00000E+030
250
0
25 1.00000E+030
100
0
45 1.00000E+030
100
0
75 1.00000E+030
50
0
30 1.00000E+030
100
0
45 1.00000E+030
4000
0
5 1.00000E+030
80
0
0 1.00000E+030

Constraints
Cell
$K$18
$K$6
$K$7
$K$8
$K$5
$K$12
$K$13
$K$14
$K$15
$K$16
$K$9
$K$10

Name
CapitaL
Manpower
Cream
Fluid milk
< 100 ice
cheese <100
Sweets
Butter
Milk

Final Shadow Constraint

Allowable
Value
Price
R.H. Side
Increase
250
25
250 112.74509804
162250
0
500000 1.00000E+030
10.85
0
40 1.00000E+030
0
100
0 2.2549019608
4885
0
5000 1.00000E+030
100
45
100
230
100
75
100 2814.5833333
50
30
50
11.5
100
325
100 2.818627451
4000
0
2000
2000
0
100
0 2.2549019608
0
-5
0
4000

Allowable
Decrease
8.125
25
325
75
30
45
8.125
406.25

Allowable
Decrease
250
337750
29.15
40
115
100
100
50
50
1.00000E+030
40
020

Microsoft Excel 12.0 Limits Report

Worksheet: [LP.xlsx]Limits Report 1
Report Created: 7/12/2016 3:11:54 PM

Target
Cell
Name
$M$1 Cream

Cell
$C$3
$D$3
$E$3
$F$3
$G$3
$H$3
$I$3
$J$3

Value
52250

Adjustable
Name
Value
Milk
4000
Yoghurt
250
Butter
100
Cheese
100
Sweets
50
Ice cream
100
Butter Milk
4000
Cream
80

Lower Target
Limit Result
4000 52250
0 46000
100 52250
0 44750
0 50750
0 47750
4000 52250
80 52250

Upper Target
Limit Result
4000 52250
250 52250
100 52250
100 52250
50 52250
100 52250
4000 52250
80 52250

Milk
Max
Consraints
Fluid milk
CapitaL
Manpower
Cream

Yoghurt
2
4000

1.02
30
0.002
0.02

Butter

25
250
1.02
45
0.003

Cheese
45
100

100
0.003

Sweets

75
100

120
0.01

30
50
10
90
0.01

-0.8
40
Market
< 100 ice
cheese <100
Sweets
Butter
Milk
Capacity

1
1
1
1
1
a) Linearity
b) Finiteness
c) Constaqnt Value expection
d) Divisibility'

Ice cream Butter MilkCream

45
5
100
4000
80
0.5
45
0.003
-1
1
-1
1

52250

4885 <=
162250 <=
10.85 <=
0=
0=
0=

5000
500000
40
0
0
0

100 <=
100 <=
50 <=
100 <=
4000 >=

100
100
50
100
2000

250 <=

250

Ragi