Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 11/13/2017 8:34:00 PM

Target Cell (Max)

Cell Name Original Value Final Value
$D$6 Proft 0 0

Adjustable Cells
Cell Name Original Value Final Value
$B$5 Number of Units Tables 0 100
$C$5 Number of Units Chairs 0 0

Constraints
Cell Name Cell Value Formula Status Slack
$D$8 Carpentry Hours 300 $D$8<=$F$8 Not Binding 2100
$D$9 Painting 200 $D$9<=$F$9 Not Binding 800
$D$10 Chairs 0 $D$10<=$F$10 Not Binding 450
$D$11 Tables 100 $D$11>=$F$11 Binding 0
Microsoft Excel 12.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 11/13/2017 8:41:13 PM

Target Cell (Max)

Cell Name Original Value Final Value
$D$6 Proft 700 4039.99999943

Adjustable Cells
Cell Name Original Value Final Value
$B$5 Number of Units Tables 100 320
$C$5 Number of Units Chairs 0 359.999999886

Constraints
Cell Name Cell Value Formula Status Slack
$D$8 Carpentry Hours 2399.99999954 $D$8<=$F$8 Binding 0
$D$9 Painting 999.999999886 $D$9<=$F$9 Binding 0
$D$10 Chairs 359.999999886 $D$10<=$F$10 Not Binding 90.000000114
$D$11 Tables 320 $D$11>=$F$11 Not Binding 220
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 11/13/2017 8:41:13 PM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$5 Number of Units Tables 320 0 7 2.9999999943 3.2500000021
$C$5 Number of Units Chairs 359.99999989 0 4.9999999987 4.3333333375 1.4999999976

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$8 Carpentry Hours 2400 0.5999999989 2400 225.00000036 900
$D$9 Painting 999.99999989 2.6000000017 1000 600 150.00000024
$D$10 Chairs 359.99999989 0 450 1E+030 90.000000114
$D$11 Tables 320 0 100 220 1E+030
Microsoft Excel 12.0 Limits Report
Worksheet: [Book1]Limits Report 2
Report Created: 11/13/2017 8:41:13 PM

Target
Cell Name Value
$D$6 Proft 4039.9999994

Adjustable Lower Target Upper Target

Cell Name Value Limit Result Limit Result
$B$5 Number of Units Tables 320 100 2499.9999994 320.00000006 4040
$C$5 Number of Units Chairs 359.99999989 0 2240 359.99999989 4039.9999994
Flair Furniture

T C
Tables Chairs
Number of Units 319.99999999995 359.9999998856
Proft 7 5
Contraints :
Carpentry Hours 3 4 2400 <= 2400
Painting 2 1 1000 <= 1000
Chairs 1 360 <= 450
Tables 1 320 >= 100
LHS Sign RHS