Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [sensitivity analysis example.xlsx]beaver optimal soln
Report Created: 03/06/2020 1:18:39 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 x1 24 0 40 26.66666667 15
$B$3 x2 8 0 50 30 20

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$7 c1 40 16 40 40 10
$B$8 c2 120 6 120 40 60
x1 24
x2 8

Z 1360

c1 40 <= 40
c2 120 <= 120

The Beaver Problem: