Microsoft Excel 12.

0 Answer Report
Worksheet: [J Textile.xlsx]Sheet1
Report Created: 2/8/2019 2:05:28 AM

Target Cell (Max)

Cell Name Original Value Final Value
$C$13 Profit 84/21 0 870000

Adjustable Cells
Cell Name Original Value Final Value
$F$2 15/1 Total Prod Qua 0 5000
$F$3 84/21 Total Prod Qua 0 8000

Constraints
Cell Name Cell Value Formula Status Slack
$D$4 Unit Spin 300 $D$4<=$D$5 Binding 0
$E$4 Unit Draw 1000 $E$4<=$E$5 Not Binding 600
$F$2 15/1 Total Prod Qua 5000 $F$2=$B$11 Not Binding 0
$F$3 84/21 Total Prod Qua 8000 $F$3>=$C$7 Not Binding 2000
$F$3 84/21 Total Prod Qua 8000 $F$3<=$C$8 Not Binding 7000
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [J Textile.xlsx]Sheet1
Report Created: 2/8/2019 2:05:28 AM

Adjustable Cells
Final Reduced
Cell Name Value Gradient
$F$2 15/1 Total Prod Qua 5000 0
$F$3 84/21 Total Prod Qua 8000 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$D$4 Unit Spin 300 2999.999844
$E$4 Unit Draw 1000 0
 Spin Draw Unit Spin Unit Draw Total Prod Qua Price Cost Profit
15/1 30 15 0.033333 0.06666667 5000 182 88 94
84/21 60 12 0.016667 0.08333333 8000 124 74 50
300 1000
Max Time 300 1600
15/1 84/21
Min 3000 6000
Max 10000 15000

15/1 84/21
Production Unit 5000

Profit 870000
Microsoft Excel 12.0 Answer Report
Worksheet: [J Textile.xlsx]Sheet2
Report Created: 2/8/2019 2:09:05 AM

Target Cell (Max)

Cell Name Original Value Final Value
$C$13 Profit 84/21 0 870000

Adjustable Cells
Cell Name Original Value Final Value
$F$2 15/1 Total Prod Qua 0 3000
$F$3 84/21 Total Prod Qua 0 12000

Constraints
Cell Name Cell Value Formula Status Slack
$D$4 Unit Spin 300 $D$4<=$D$5 Binding 0
$E$4 Unit Draw 1200 $E$4<=$E$5 Not Binding 400
$F$2 15/1 Total Prod Qua 3000 $F$2>=$B$7 Binding 0
$F$2 15/1 Total Prod Qua 3000 $F$2<=$B$8 Not Binding 7000
$F$3 84/21 Total Prod Qua 12000 $F$3>=$C$7 Not Binding 6000
$F$3 84/21 Total Prod Qua 12000 $F$3<=$C$8 Not Binding 3000
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [J Textile.xlsx]Sheet2
Report Created: 2/8/2019 2:09:05 AM

Adjustable Cells
Final Reduced
Cell Name Value Gradient
$F$2 15/1 Total Prod Qua 3000 -10
$F$3 84/21 Total Prod Qua 12000 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$D$4 Unit Spin 300 2999.999844
$E$4 Unit Draw 1200 0
 Spin Draw Unit Spin Unit Draw Total Prod Price Cost Profit
15/1 30 15 0.033333 0.066667 3000 178 88 90
84/21 60 12 0.016667 0.083333 12000 124 74 50
300 1200
Max Time 300 1600
15/1 84/21
Min 3000 6000
Max 10000 15000

15/1 84/21
Production 5000

Profit 870000