Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [QM-2 Quiz-1.xlsx]Sheet1
Report Created: 03-12-2021 15:17:01

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 Optimal mix ATLAS 900 0 28240 960 28240
$D$7 Optimal mix WARP 2500 768 23360 1E+030 768
$E$7 Optimal mix ZULOO 1000 16636 33580 1E+030 16636

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$13 Constraints 175000 564.8 175000 60000 45000
$H$14 Constraints 140000 0 200000 1E+030 60000
$H$15 Cost Constraints 12300 0 25000 1E+030 12700
$H$16 Contribution Constraints 21100 0 35000 1E+030 13900
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [QM-2 Quiz-1.xlsx]Sheet1
Report Created: 03-12-2021 22:39:36

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$7 Optimal mix ATLAS 900 0 27280 1920 27280
$D$7 Optimal mix WARP 2500 1536 23360 1E+030 1536
$E$7 Optimal mix ZULOO 1000 17212 33580 1E+030 17212

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$13 Constraints 175000 545.6 175000 60000 45000
$H$14 Constraints 140000 0 200000 1E+030 60000
$H$15 Cost Constraints 12300 0 25000 1E+030 12700
$H$16 Contribution Constraints 21100 0 35000 1E+030 13900
 Available
Operation ATLAS WARP ZULOO Cost Operation
time
Assembly time 50 40 30 175,000 12 Blanking
Cover and finish time 50 30 20 200,000 10 Cutting
Polishing
Optimal mix 900 2500 1000
Cost 1100 780 560
Contribution per unit 27940 24220 34440

SP 29040 25000 35000

Dem 3500 2500 1000 Constraints
175000 175,000
140000 200,000
Cost 1760 1640 1420 12300 25,000
Contribution 27280 23360 33580 21100 35,000

Obj function 116532000

 WARPZULO Available
ATLAS gear
O gear time
2 3 3 25,000 120
2 2 2 Unlimited 50
4 5 5 35,000 80

660 860 860

Microsoft Excel 16.0 Sensitivity Report
Worksheet: [QM-2 Quiz-1.xlsx]Sheet2
Report Created: 03-12-2021 15:00:03

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$14 Opt Prod mix Muddy 2000 0 326 1E+030 78.75
$F$14 Opt Prod mix Regular 1000 0 580 18.5 152.5
$G$14 Opt Prod mix Bond 3375 0 684 244 21.14285714

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$16 Obj Constraints 2000 78.75 2000 2000 2000
$H$17 obj2 Constraints 40000 76.25 40000 10800 2000
$H$18 Constraints 36000 9.25 36000 2000 7714.285714
 Muddy Regular
Bond Capacity Cost
Old paper 1 2000 10
Wood bark 1 3 5 inf 40
Resin 3 7 8 40000 20
Dye 2 5 8 36000 32
Revenue 500 1000 1300
Contributio
n 326 580 684 276 530 634
Opt Prod
4000 1500 2812.5 0 0 0
mix
3540500 Constraints
Obj 4097750 32000 4000 2000
obj2 22562.5 45000 40000
38000 36000

1 385000 3540500 3921750 381250 3750

2 160000 3540500 3698000 157500 2500
545000 3540500 4097750 557250 12250
 22562.5

266 520 624

0 0 0

obj 4097750