Cell Name Original Value Final Value
Cell Name Original Value Final Value
Microsoft Excel 7.0a Answer Report Worksheet: [Book2]Sheet1 Report Created: 9/3/97 7:33
Target Cell (Min) Cell Name Original Value Final Value $B$5 Cost 130.9090909 130.9090909
Adjustable Cells Cell Name Original Value Final Value $B$1 x 10.90909091 10.90909091 $B$2 y 1.090909091 1.090909091
Cell Value
Formula 12 $B$4=$D$4
Page 1
Sensitivity Report 1
Microsoft Excel 7.0a Sensitivity Report Worksheet: [Book2]Sheet1 Report Created: 9/3/97 7:33
Changing Cells Final Cell Name Value $B$1 x 10.90909091 $B$2 y 1.090909091 Constraints Cell Name $B$4 Total Final Value Lagrange Multiplier 12 21.81819183 Reduced Gradient 0 0
Page 2
Sheet1
Page 3