Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 10/12/2017 1:21:20 CH

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$5 Solution value VCR 0 -1 29 1 1E+030
$C$5 Solution value Stereo 380 0 32 40 1.6666666667
$D$5 Solution value TV 0 -8 72 8 1E+030
$E$5 Solution value DVD 1060 0 54 10 5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$10 Electronic components 4700 2 4700 2800 950
$F$11 Nonelectronic components 3940 0 4500 1E+030 560
$F$12 Assembly time 2500 24 2500 466.66666667 1325
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [ANDERSON ELECTRONICS.xlsx]Sheet1
Report Created: 10/12/2017 1:33:23 CH

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$5 Solution value VCR 633.33333333 0 30.001 23.999
$C$5 Solution value Stereo 0 -0.0016666667 32 0.0016666667
$D$5 Solution value TV 0 -7.9996666667 72 7.9996666667
$E$5 Solution value DVD 933.33333333 0 54 0.005

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$F$10 Electronic components 4700 2.0006666667 4700 1300
$F$11 Nonelectronic components 4066.6666667 0 4500 1E+030
$F$12 Assembly time 2500 23.999 2500 433.33333333
 Allowable
Decrease
0.001
1E+030
1E+030
4.7998

Allowable
Decrease
950
433.33333333
933.33333333
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [ANDERSON ELECTRONICS.xlsx]Sheet1
Report Created: 10/12/2017 1:33:59 CH

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$5 Solution value Stereo 379.4 0 32 40 5
$D$5 Solution value TV 0 -8 72 8 1E+030
$E$5 Solution value DVD 1059.8 0 54 10 5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$10 Electronic components 4700 2 4700 2799 948.5
$F$11 Nonelectronic components 3940.2 0 4500 1E+030 559.8
$F$12 Assembly time 2500 24 2500 466.5 1324.75
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [ANDERSON ELECTRONICS.xlsx]Sheet1
Report Created: 10/12/2017 1:48:17 CH

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$5 Solution value VCR 0 -1 29 1 1E+030
$C$5 Solution value Stereo 60 0 32 40 1.6666666667
$D$5 Solution value TV 0 -8 72 8 1E+030
$E$5 Solution value DVD 1320 0 54 10 5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$10 Electronic components 4200 2 4200 2100 150
$F$11 Nonelectronic components 4080 0 4500 1E+030 420
$F$12 Assembly time 2700 24 2700 100 1650
Anderson Electronics

V S T D
VCR Stereo TV DVD
Solution value 0 380 0 1060
Sellling price per unit 70 80 150 110 147000 Revenue
Cost price per unit 41 48 78 56 77600 Cost
Profit 29 40 72 51 69260 Objective
Contraints
Electronic components 3 4 4 3 4700 <= 4700
Nonelectronic components 2 2 4 3 3940 <= 4500
Assembly time 1 1 3 2 2500 <= 2500
LHS Sign RHS
Cost