Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [TABANG MGA LANGIT!.xlsx]EAST
Report Created: 2/6/2019 1:35:33 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$13 VALUE E 1 0 1 1E+030
$C$13 VALUE EFCC 1 0 0 0.126853973
$D$13 VALUE NFCC 0 0.5897481217 0 1E+030
$E$13 VALUE SFCC 0 0.5288416223 0 1E+030
$F$13 VALUE WFCC 0 0.3359732123 0 1E+030
$G$13 VALUE CFCC 1.387779E-17 0 0 0.300156861

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$B$18 WEIGHT USED 1 0.7631556211 1 1.218358E-16
$B$19 TOTAL LIABILITIES USED 55681420 0 0 1E+030
$B$20 TOTAL EQUITY USED 8076964 -1.238089E-07 0 4.052838E-10
$B$21 REVENUE USED 29555231 0 29555231 5.960464E-08
$B$22 INCOME USED 681303 3.476344E-07 681303 1.883226E-11
$B$23 INCREASE IN TOTAL ASSET USED 18548234 0 18548234 6.984919E-10
 Allowable
Decrease
1
0.471742353
0.589748122
0.528841622
0.335973212
0.203804954

Allowable
Decrease
2.764153E-17
2.793968E-09
1E+030
1E+030
6.132041E-11
1E+030
CONSTRAINTS E EFCC NFCC
WEIGHT 1 1
TOTAL LIABILITIES 55681420 140688131
TOTAL EQUITY 8076964 5353968
REVENUE 29555231 98139137
INCOME 681303 -1984944
INCREASE IN TOTAL ASSET 18548234 -376563
OBJECTIVE COEFFICIENT 1

DECISION VARIABLE E EFCC NFCC

VALUE 1 1 0

OBJECTIVE FUNCTION 1

CONSTRAINTS USED AVAILABLE

WEIGHT 1 = 1
TOTAL LIABILITIES 55681420 ≤ 55681420
TOTAL EQUITY 8076964 ≤ 8076964
REVENUE 29555231 ≥ 29555231
INCOME 681303 ≥ 681303
INCREASE IN TOTAL ASSET 18548234 ≥ 18548234
 SFCC WFCC CFCC RHS
1 1 1 1
35008358 93443069 75090158 55681420
7404536 17071812 4266718 8076964
46405529 110349757 98364064 29555231
-1079438 2918334 -675704 681303
1382008 926387 3090763 18548234

SFCC WFCC CFCC

0 0 1.387778780781E-17

SLACK/SURPLUS
0
0
0
0
0
0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [TABANG MGA LANGIT!.xlsx]WEST
Report Created: 2/6/2019 1:37:31 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$13 VALUE E 1 0 1 1E+030
$C$13 VALUE EFCC 0 0 0 0.060016768
$D$13 VALUE NFCC 0 0.3335348225 0 1E+030
$E$13 VALUE SFCC 0 0.3094809711 0 1E+030
$F$13 VALUE WFCC 1 0 0 1E+030
$G$13 VALUE CFCC 0 0 0 0.238336197

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$B$18 WEIGHT USED 1 0.3086011415 1 0
$B$19 TOTAL LIABILITIES USED 93443069 0 0 1E+030
$B$20 TOTAL EQUITY USED 17071812 -5.857609E-08 0 0
$B$21 REVENUE USED 110349757 8.183998E-10 110349757 0
$B$22 INCOME USED 2918334 0.000000206 2918334 0
$B$23 INCREASE IN TOTAL ASSET USED 926387 0 926387 0
Allowable
Decrease
1
4.529290136
0.333534822
0.309480971
0.158954629
0.096423583

Allowable
Decrease
0
0
1E+030
0
0
1E+030
CONSTRAINTS E EFCC NFCC
WEIGHT 1 1
TOTAL LIABILITIES 55681420 140688131
TOTAL EQUITY 8076964 5353968
REVENUE 29555231 98139137
INCOME 681303 -1984944
INCREASE IN TOTAL ASSET 18548234 -376563
OBJECTIVE COEFFICIENT 1

DECISION VARIABLE E EFCC NFCC

VALUE 1 0 0

OBJECTIVE FUNCTION 1

CONSTRAINTS USED AVAILABLE

WEIGHT 1 = 1
TOTAL LIABILITIES 93443069 ≤ 93443069
TOTAL EQUITY 17071812 ≤ 17071812
REVENUE 110349757 ≥ 110349757
INCOME 2918334 ≥ 2918334
INCREASE IN TOTAL ASSET 926387 ≥ 926387
 SFCC WFCC CFCC RHS
1 1 1 1
35008358 93443069 75090158 93443069
7404536 17071812 4266718 17071812
46405529 110349757 98364064 110349757
-1079438 2918334 -675704 2918334
1382008 926387 3090763 926387

SFCC WFCC CFCC

0 1 0

SLACK/SURPLUS
0
0
0
0
0
0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [TABANG MGA LANGIT!.xlsx]NORTH
Report Created: 2/6/2019 1:46:11 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$13 VALUE E 0.796926317 0 1 1E+030
$C$13 VALUE EFCC 0 0.7116676827 0 1E+030
$D$13 VALUE NFCC 0 0.2030736829 0 1E+030
$E$13 VALUE SFCC 0 0.5860733572 0 1E+030
$F$13 VALUE WFCC 0 2.3917016314 0 1E+030
$G$13 VALUE CFCC 1 0 0 0.203073683

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$B$18 WEIGHT USED 1 0.7969263171 1 1.937593976
$B$19 TOTAL LIABILITIES USED 75090158 0 0 1E+030
$B$20 TOTAL EQUITY USED 4266718 -1.867774E-07 0 1409118.711
$B$21 REVENUE USED 98364064 0 98139137 224927
$B$22 INCOME USED -675704 0 -1984944 1309240
$B$23 INCREASE IN TOTAL ASSET USED 3090763 0 -376563 3467326
Allowable
Decrease
1
0.711667683
0.203073683
0.586073357
2.391701631
2.20508E+14

Allowable
Decrease
0.002286679
37027916.09
2.36118E+21
1E+030
1E+030
1E+030
CONSTRAINTS E EFCC NFCC
WEIGHT 1 1
TOTAL LIABILITIES 55681420 140688131
TOTAL EQUITY 8076964 5353968
REVENUE 29555231 98139137
INCOME 681303 -1984944
INCREASE IN TOTAL ASSET 18548234 -376563
OBJECTIVE COEFFICIENT 1

DECISION VARIABLE E EFCC NFCC

VALUE 0.7969263171 0 0

OBJECTIVE FUNCTION 0.7969263171

CONSTRAINTS USED AVAILABLE

WEIGHT 1 = 1
TOTAL LIABILITIES 75090158.0000001 ≤ 112118074.094589
TOTAL EQUITY 4266718.00000001 ≤ 4266717.99999999
REVENUE 98364064.0000001 ≥ 98139137
INCOME -675704.000000001 ≥ -1984944
INCREASE IN TOTAL ASSET 3090763 ≥ -376563
 SFCC WFCC CFCC RHS
1 1 1 1
35008358 93443069 75090158 112118074.094589
7404536 17071812 4266718 4266717.99999999
46405529 110349757 98364064 98139137
-1079438 2918334 -675704 -1984944
1382008 926387 3090763 -376563

SFCC WFCC CFCC

0 0 1

SLACK/SURPLUS
0
37027916.0945886
0
-224927.000000134
-1309240
-3467326
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [TABANG MGA LANGIT!.xlsx]SOUTH
Report Created: 2/6/2019 1:39:52 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$13 VALUE E 1 0 1 1E+030
$C$13 VALUE EFCC 0 0 0 10.91140634
$D$13 VALUE NFCC 0 0.6860140645 0 1E+030
$E$13 VALUE SFCC 1 0 0 0.331358301
$F$13 VALUE WFCC 0 1.4153752675 0 1E+030
$G$13 VALUE CFCC 0 0 0 0.311345791

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$B$18 WEIGHT USED 1 0.9812257653 1 0
$B$19 TOTAL LIABILITIES USED 35008358 -8.1392E-09 0 0
$B$20 TOTAL EQUITY USED 7404536 -9.657053E-08 0 0
$B$21 REVENUE USED 46405529 0 46405529 0
$B$22 INCOME USED -1079438 0 -1079438 0
$B$23 INCREASE IN TOTAL ASSET USED 1382008 1.358475E-08 1382008 0
Allowable
Decrease
1
0.225804424
0.686014065
0.480654538
1.415375267
1.086139734

Allowable
Decrease
0
0
0
1E+030
1E+030
0
CONSTRAINTS E EFCC NFCC
WEIGHT 1 1
TOTAL LIABILITIES 55681420 140688131
TOTAL EQUITY 8076964 5353968
REVENUE 29555231 98139137
INCOME 681303 -1984944
INCREASE IN TOTAL ASSET 18548234 -376563
OBJECTIVE COEFFICIENT 1

DECISION VARIABLE E EFCC NFCC

VALUE 1 0 0

OBJECTIVE FUNCTION 1

CONSTRAINTS USED AVAILABLE

WEIGHT 1 = 1
TOTAL LIABILITIES 35008358 ≤ 35008358
TOTAL EQUITY 7404536 ≤ 7404536
REVENUE 46405529 ≥ 46405529
INCOME -1079438 ≥ -1079438
INCREASE IN TOTAL ASSET 1382008 ≥ 1382008
 SFCC WFCC CFCC RHS
1 1 1 1
35008358 93443069 75090158 35008358
7404536 17071812 4266718 7404536
46405529 110349757 98364064 46405529
-1079438 2918334 -675704 -1079438
1382008 926387 3090763 1382008

SFCC WFCC CFCC

1 0 0

SLACK/SURPLUS
0
0
0
0
0
0
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [TABANG MGA LANGIT!.xlsx]CENMIN
Report Created: 2/6/2019 1:40:55 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$13 VALUE E 1 0 1 1E+030
$C$13 VALUE EFCC 0 0 0 1E+030
$D$13 VALUE NFCC 0 0.4551370017 0 1E+030
$E$13 VALUE SFCC 0 0.8341361745 0 1E+030
$F$13 VALUE WFCC 0 3.1261990596 0 1E+030
$G$13 VALUE CFCC 1 0 0 0.371748611

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$B$18 WEIGHT USED 1 0.8214391108 1 0
$B$19 TOTAL LIABILITIES USED 75090158 0 0 1E+030
$B$20 TOTAL EQUITY USED 4266718 -2.343722E-07 0 0
$B$21 REVENUE USED 98364064 0 98364064 0
$B$22 INCOME USED -675704 0 -675704 0
$B$23 INCREASE IN TOTAL ASSET USED 3090763 5.777243E-08 3090763 0
Allowable
Decrease
1
0.893015662
0.455137002
0.834136174
3.12619906
2.21358E+15

Allowable
Decrease
0
0
1E+030
1E+030
1E+030
0
CONSTRAINTS E EFCC NFCC
WEIGHT 1 1
TOTAL LIABILITIES 55681420 140688131
TOTAL EQUITY 8076964 5353968
REVENUE 29555231 98139137
INCOME 681303 -1984944
INCREASE IN TOTAL ASSET 18548234 -376563
OBJECTIVE COEFFICIENT 1

DECISION VARIABLE E EFCC NFCC

VALUE 1 0 0

OBJECTIVE FUNCTION 1

CONSTRAINTS USED AVAILABLE

WEIGHT 1 = 1
TOTAL LIABILITIES 75090158 ≤ 75090158
TOTAL EQUITY 4266718 ≤ 4266718
REVENUE 98364064 ≥ 98364064
INCOME -675704 ≥ -675704
INCREASE IN TOTAL ASSET 3090763 ≥ 3090763
 SFCC WFCC CFCC RHS
1 1 1 1
35008358 93443069 75090158 75090158
7404536 17071812 4266718 4266718
46405529 110349757 98364064 98364064
-1079438 2918334 -675704 -675704
1382008 926387 3090763 3090763

SFCC WFCC CFCC

0 0 1

SLACK/SURPLUS
0
0
0
0
0
0