Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 11/4/2015 12:13:52 AM

Variable Cells
Final Reduced Objective
Cell Name Value
Cost
Coefficient
$B$7
48
0
700
$C$7
0
-450
300
$D$7
28
0
900

Allowable
Allowable
Increase
Decrease
650
100
450 1.00000E+030
150 433.33333333

Constraints
Cell
$F$2
$F$3
$F$4

Final Shadow Constraint

Allowable
Allowable
Name Value
Price
R.H. Side
Increase
Decrease
360
130
360 25.714285714 93.333333333
264
0
300 1.00000E+030
36
mc
600
20
600
210
90

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1.xlsx]Sheet4
Report Created: 11/4/2015 9:39:26 AM

Variable Cells
Cell
$A$7
$B$7
$C$7

Name

Final
Value

Reduced Objective Allowable

Allowable
Cost
Coefficient Increase
Decrease
2
0
10
2
5.5
6.6666666667
0
6
24
1
0
-2.2
5
2.2 1.00000E+030

Constraints
Cell Name
$D$1
$D$2
$D$3

Final
Value

Shadow Constraint Allowable

Allowable
Price
R.H. Side
Increase
Decrease
24
0
25 1.000E+030
1
22
0.4
22
1.25 16.666666667
32
1.6
32
5
10

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1.xlsx]SOLUT
Report Created: 11/4/2015 10:36:10 AM

Variable Cells
Cell
$A$16
$B$16
$C$16

Final
Name Value
0
0.4
1.6

Reduced
Cost

Objective Allowable
Allowable
Coefficient Increase
Decrease
1
25 1.000E+030
1
0
22
1.25 16.666666667
0
32
5
10

Constraints
Cell
$E$11
$E$12
$E$13

Final
Shadow
Constraint Allowable
Allowable
Name Value
Price
R.H. Side
Increase
Decrease
10
2
10
2
5.5
6 6.6666666667
6
24
1
7.2
0
5
2.2 1.00000E+030

2
1
6

3
3
3

4
2
4

24
22
32

10
6
2 6.666667

5
0

60

2
3
4

1
3
2

6
3
4

10
6
5

25
0

22
0.4

32
1.6

60

25
22
32

10
6
7.2

1
2
mc

1
4
2
9

2
5
4
5

3
6
6
6

360
300
600

700
48

751
33.6

900
0

58833.6

360
230.4
600