# Microsoft Excel 15.0 Feasibility Report

Feasibility Report 1
Microsoft Excel 15.0 Feasibility Report
Worksheet: 1253982_part_a6_report.10.xlsxSheet1
Report Created: 30/09/2016 09:09:34
Constraints Which Make the Problem Infeasible
Cell Name Cell Value Formula Status Slack
\$J\$14 D4+D5+D6<=21 Cell 0 \$J\$14>=2000 Violated -2000

Feasibility Report 2
Microsoft Excel 15.0 Feasibility Report
Worksheet: 1253982_part_a6_report.10.xlsxSheet1
Report Created: 30/09/2016 09:09:34
Constraints (not including Variable Bounds) Which Make the Problem Infeasible
Cell Name Cell Value Formula Status Slack
\$J\$14 D4+D5+D6<=21 Cell 0 \$J\$14>=2000 Violated -2000

Sheet1

Target cell(max) Name Final values
Shares \$26,200.00

Name Amount to be spend per stock CP Number of shares with the current price Projected future price Projected future income
MSP, Inc. \$2,000.00 \$25.00 80 \$35.00 \$2,800.00
James Industries \$2,000.00 \$50.00 40 \$60.00 \$2,400.00
Chronos, Inc. \$10,000.00 \$100.00 100 \$125.00 \$12,500.00
QM Associates, Inc. \$9,000.00 \$75.00 120 \$90.00 \$10,800.00
PharmoCo Research \$2,000.00 \$35.00 57.14 \$50.00 \$2,857.14
\$25,000.00

Constraints
Cell Value Formula Inequality
0 25000 <= 10000 0 0 >= 2000
0 10000 25000
0 9000
0 2000