Objective Funtion Co-efficients

X1 X2 X3 D1+ D1- D2+ D2- D3+ D3-

Co-effecients 0 0 0 5 0 4 2 0 3
Values of Dec. Var's 8.333 0 1.667 0 0 0 8.333 0 0

Minimize 16.67

Constraints
X1 X2 X3 D1+ D1- D2+ D2- D3+ D3-
Profit 12 9 15 1 1 0 0 0 0
Employment 5 3 4 0 0 1 1 0 0
Capital 5 7 8 0 0 0 0 1 1
UtilizedGoal
125 125
40 40
55 55
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [DISC 322 A-1 (19110262).xlsx]Sheet1
Report Created: 11/13/2017 10:07:48 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$5 Values of Dec. Var's X1 8.333333333 0 0 0.6 3.6
$D$5 Values of Dec. Var's X2 0 6.8571428571 0 1E+030 6.857142857
$E$5 Values of Dec. Var's X3 1.666666667 0 0 3.692307692 0.75
$F$5 Values of Dec. Var's D1+ 0 3.0952380952 5 1E+030 3.095238095
$G$5 Values of Dec. Var's D1- 0 1.9047619048 0 1E+030 1.904761905
$H$5 Values of Dec. Var's D2+ 0 6 4 1E+030 6
$I$5 Values of Dec. Var's D2- 8.333333333 0 2 0.333333333 2
$J$5 Values of Dec. Var's D3+ 0 2.5714285714 0 1E+030 2.571428571
$K$5 Values of Dec. Var's D3- 0 0.4285714286 3 1E+030 0.428571429

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$M$11 Profit Utilized 125 1.9047619048 125 7 8.75
$M$12 Employment Utilized 40 -2 40 8.333333333 1E+030
$M$13 Capital Utilized 55 -2.571428571 55 6.481481481 2.916666667