Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Book1]Ans_1(A)
Report Created: 11-12-2016 17:59:18

Variable Cells
Cell
$H$5
$I$5
$J$5

Final
Name Value
4
14
10

Reduced
Cost

Objective
Allowable
Allowable
Coefficient
Increase
Decrease
0
100000
20000
118000
0
18000 1.00000E+030
3000
0
40000 1.00000E+030 11826.086957

Constraints
Final
Shadow
Constraint
Allowable
Allowable
Cell Name Value
Price
R.H. Side
Increase
Decrease
$D$19
18200 51.30434783
18200
13800
3450
$D$20
4
0
10 1.00000E+030
6
$D$21
14
0
20 1.00000E+030
6
$D$22
10 11826.086957
10 2.3389830508
10
$D$23
0 5217.3913043
0 2.9361702128
8.05
$D$24
1.2
0
0
1.2 1.00000E+030

Ans_1(A)

100000

Objective Function
18000
40000
TV(T)
4

C1
C2
C3
C4
C5
C6

TV(T)
2000
1
0
0
-0.5
0.9

Max

1052000

1
2
3
4
5
6

Radio(R.) NewsPaper(N)
300
600
0
0
1
0
0
1
0.5
-0.5
-0.1
-0.1

LHS
18200
4
14
10
0
1.2

<=
<=
<=
<=
<=
>=

18200
10
20
10
0
0

RHS
18200
10
20
10
0
0

Advertisement
Radio(R.) NewsPaper(N)
14
10

Ans_1(B)
Objective Function
100000
18000
40000

C1
C2
C3
C4
C5
C6

TV
2000
1
0
0
-0.5
0.9

Max

1057130

1
2
3
4
5
6

Advertisement
TV
Radio
NewsPaper
4.043478 14.04348
10

Radio
300
0
1
0
0.5
-0.1

NewsPaper
600
0
0
1
-0.5
-0.1

18300
10
20
10
0
0

LHS
18300
4.043478
14.04348
10
0
1.234783

<=
<=
<=
<=
<=
>=

RHS
18300
10
20
10
0
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1]Ans_3
Report Created: 11-12-2016 18:13:23

Variable Cells
Cell
$J$3
$K$3
$L$3
$M$3
$N$3

Name

Final
Reduced Objective
Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
630000
0
0.08 0.0177777778 1.00000E+030
170000
0
0.1 0.0051612903
0.02
460000
0
0.11
0.02 0.0072727273
140000
0
0.12
0.08
0.02
600000
0
0.09 1.00000E+030
0.008

Constraints
Final
Shadow Constraint
Allowable
Allowable
Cell Name Value
Price
R.H. Side
Increase
Decrease
$D$17
2000000
0.092
2000000
4600000 309090.90909
$D$18
0
0.01
0
170000
460000
$D$19
0
0.01
0
1260000
340000
$D$20
0
0.02
0
460000
140000
$D$21
600000
0.008
600000 109677.41935 418181.81818

Ans_3

0.08

C1
C2
C3
C4
C5

Max

0.1

Objective Function
0.11

Loans
Automobile (x1) Furniture (x2) Other Sector (x3)
1
1
1
0
0
1
-1
1
1
-0.1
-0.1
-0.1
0
0
0

188800

1
2
3
4
5

LHS
2000000
0
0
0
600000

=
<=
<=
<=
<=

Automobile
630000

Furniture
170000

Other Sector
460000

on
0.12

0.09
0.944

s
Signature (x4) Risk-Free (x5)
1
1
2000000
1
-1
0
0
0
0
0.9
0
0
0
1
600000

RHS
2000000
0
0
0
600000

Signature
140000

Risk-Free
600000

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [Book1]Sheet9
Report Created: 11-12-2016 18:24:58

Variable Cells
Cell
$G$4
$H$4

Name

Final
Value
77.894736842
63.157894737

Reduced
Cost

Objective
Allowable
Coefficient
Increase
0
30 12.857142857
0
15
5

Constraints
Final
Value

Shadow
Constraint
Allowable
Cell Name
Price
R.H. Side
Increase
$C$15
100 15.789473684
100
20
$C$16
36 47.368421053
36 0.6279069767
$C$17
47.157894737
0
50 1.00000E+030

Allowable
Decrease
7.5
4.5

Allowable
Decrease
2.4545454545
6
2.8421052632

Ans_2
Objective Function
30
15

C1
C2
C3

Product 1
1
0.3
0.2

Max

3284.2105263

1
2
3

LHS
100
36
47.157894737

X1
X2
77.894737 63.157895

Product 2
0.35
0.2
0.5

Total Hours Available

100
36
50

<=
<=
<=

RHS
100
36
50

Microsoft Excel 15.0 Sensitivity Report

Worksheet
A_2_c
Report Created: 12/12/2016 9:51:19 PM

Variable Cells
Final
Reduced
Objective
Allowable
Name
Value
Cost
OTA(x3)
OTB(x4)
X1
87.209302326
0
30
0
X2
65.11627907
0
0
2.7975
OTA
10
0
0
0
OTB
0
0
-22.5
0
OTC
0
0
0 6.5058139535
0
0
0
0
Constraints
Final
Shadow
Constraint
Allowable
Cell Name
Value
Price
R.H. Side
Increase
$D$19 LHS
100 22.151162791
100
11
$D$20 LHS
36
22.5
36 3.1860465116
$D$21 LHS
50 5.4941860465
50 12.736842105
$D$22 LHS
10 4.1511627907
10
11
$D$23 LHS
3.1860465116
0
6 1.00000E+030
$D$24 LHS
0
0
8 1.00000E+030
Cell
$J$5
$K$5
$L$5
$M$5
$N$5

OTA(x3) OTB(x4) OTC(x5)

Allowable
OTC(x5)
0
0
4.1511627907
0
0

Allowable
Decrease
12.454545455
2.8139534884
14.421052632
10
2.8139534884
8

A_2_c

30

C1
C2
C3
C4
C5
C6

15

Objective Function
-18
-22.5

Product 1(x1)
Product 2(x2)
1
0.35
0.3
0.2
0.2
0.5
0
0
0
0
0
0

Max

3341.337

1
2
3
4
5
6

LHS
100
36
50
10
3.186047
0

<=
<=
<=
<=
<=
<=

OTA(x3)
-1
0
0
1
0
0

RHS
100
36
50
10
6
8

-12

OTB(x4) OTC(x5) Total Hours Available

0
0
100
-1
0
36
0
-1
50
0
0
10
1
0
6
0
1
8

X1
87.2093

X2
OTA(x3) OTB(x4)
65.11628
10
3.186047

OTC(x5)
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet
A_2_c
Report Created: 11-12-2016 19:15:13

Variable Cells
Cell
$G$3
$H$3

Name

Constraints

Final
Value
5743.5897436
1794.8717949

0
0
Cell Name
0
$C$15
5438.4615385
$C$16
4110.2564103
$C$17
7000
$C$18
1400

Reduced
Cost

Objective
Allowable
OTA(x3)
OTB(x4)
0
10
0
0
0
11
0
0
0
0
0
0 Allowable
0
0
0
0
6500 1.00000E+030
0
6000 1.00000E+030
8.4615384615
7000 2333.3333333
10.256410256
1400 418.18181818

OTA(x3) OTB(x4) OTC(x5)

Allowable
OTC(x5)
0
0
0
0
Decrease
1061.5384615
1889.7435897
3733.3333333
350

Ans_4
Objective Function
10
9

C1
C2
C3
C4

Product 1
0.65
0.45
1
0.15

Max

73589.74359

1
2
3
4

LHS
5438.4615385
4110.2564103
7000
1400

X1
X2
5743.5897 1794.8718

Product 2
0.95
0.85
0.7
0.3

Total Hours Available

6500
6000
7000
1400

<=
<=
<=
<=

RHS
6500
6000
7000
1400