Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 10/10/2014 8:36:38 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$3 2000 0 3000 2000 500
$G$3 1000 0 5000 1000 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$5 Engine Assembly 4000 2000 4000 500 500
$H$6 Metal Stamping 6000 500 6000 500 1000
$H$7 Model 101 Assembly 4000 0 5000 1E+30 1000
$H$8 Model 102 Assembly 3000 0 4500 1E+30 1500
Model 101 Model 102
2000 1000
Engine Assembly 1 2 4000
Metal Stamping 2 2 6000
Model 101 Assembly 2 0 4000
Model 102 Assembly 0 3 3000

Profit
2400000
4000
6000
5000
4500
1500 1500 3400000
Engine Assembly 1 2 4500 4500
Metal Stamping 2 2 6000 6000
Model 101 Assembly 2 0 3000 5000
Model 102 Assembly 0 3 4500 4500
2000 1000 0
Engine Assembly 1 2 0.8 4000
Metal Stamping 2 2 1.5 6000
Model 101 Assembly 2 0 1 4000
Model 102 Assembly 0 3 0 3000
It should not produce
2400000
4000
6000
5000
4500
1500 1500 3400000
Engine Assembly 1 2 4500 4500
Metal Stamping 2 2 6000 6000
Model 101 Assembly 2 0 3000 5000
Model 102 Assembly 0 3 4500 4500
Contribution 3400000
New fixed cost 750000
New labour cost 900000
Labour cost savings 600000
Net margin 2350000
Model 101 Model 102 Profit
2250 750 1900000
Constraints
Engine Assembly 1 2 3750 4000
Metal Stamping 2 2 6000 6000
Model 101 Assembly 2 0 4500 5000
Model 102 Assembly 0 3 2250 4500
Product Ratio 1 3 4500 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Q3
Report Created: 10/10/2014 9:36:25 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$2 2000 0 3000 2000 0
$F$2 1000 0 5000 1000 0
$G$2 0 0 2350 0 1E+30
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$4 Engine Assembly 4000 2000 4000 500 500
$H$5 Metal Stamping 6000 500 6000 500 1000
$H$6 Model 101 Assembly 4000 0 5000 1E+30 1000
$H$7 Model 102 Assembly 3000 0 4500 1E+30 1500