Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [DMOP exercise.xlsx]Sheet1
Report Created: 02-09-2021 14:46:21

Variable Cells
Final Reduced Objective
Cell Name Value Cost Coefficient
$D$21 Number of six-oz glass cases to produce (in 100s) Slope 6.4285714286 0 500
$D$22 Number of ten-oz glass cases to produce (in 100s) Slope 4.2857142857 0 450

Constraints
Final Shadow Constraint
Cell Name Value Price R.H. Side
$B$27 Number of ten-oz glass cases to produce (in 100s) 60 78.571428571 60
$B$28 Number of ten-oz glass cases to produce (in 100s) 15000 0.0285714286 15000
$B$29 Number of ten-oz glass cases to produce (in 100s) 6.4285714286 0 8
Allowable Allowable
Increase Decrease
40 275
550 33.333333333

Allowable Allowable
Increase Decrease
5.5 22.5
9000 2200
1E+030 1.5714285714
Microsoft Excel 16.0 Limits Report
Worksheet: [DMOP exercise.xlsx]Sheet1
Report Created: 02-09-2021 14:46:21

Objective
Cell Name Value
$B$24 Number of ten-oz glass cases to produce (in 100s) 5142.8571429

Variable Lower Objective

Cell Name Value Limit Result
$D$21 Number of six-oz glass cases to produce (in 100s) Slope 6.4285714286 0 1928.5714286
$D$22 Number of ten-oz glass cases to produce (in 100s) Slope 4.2857142857 0 3214.2857143
 Upper Objective
Limit Result
6.4285714286 5142.8571429
4.2857142857 5142.8571429
 P>150
P<150 D8

(P-C)q
Price
Production Cost Price 150 150 0
10 Slope 8 149 8
148 8
Price 80 147 8
146 8
Demand 560 145 8
Revenue 44800 144 8
Cost 5600 143 8
Profit 39200 142 8
141 8
140 8
139 8
x1 Number of six-oz glass6.428571 6 hours 138 8
x2 Number of ten-oz glas 4.285714 5 hours 137 8
136 8
5400 135 8
134 8
Constraints 133 8
1 60 60 132 8
2 15000 15000 131 8
3 6.428571 8 130 8
129 8
128 8
127 8
126 8
125 8
124 8
123 8
122 8
121 8
120 8
119 8
118 8
117 8
116 8
115 8
114 8
113 8
112 8
111 8
110 8
109 8
108 8
107 8
106 8
105 8
104 8
103 8
102 8
101 8
100 8
99 8
98 8
97 8
96 8
95 8
94 8
93 8
92 8
91 8
90 8
89 8
88 8
87 8
86 8
85 8
84 8
83 8
82 8
81 8
80 8
79 8
78 8
77 8
76 8
75 8
74 8
73 8
72 8
71 8
70 8
69 8
68 8
67 8
66 8
65 8
64 8
63 8
62 8
61 8
60 8
59 8
58 8
57 8
56 8
55 8
54 8
53 8
52 8
51 8
50 8
49 8
48 8
47 8
46 8
45 8
44 8
43 8
42 8
41 8
40 8
39 8
38 8
37 8
36 8
35 8
34 8
33 8
32 8
31 8
30 8
29 8
28 8
27 8
26 8
25 8
24 8
23 8
22 8
21 8
20 8
19 8
18 8
17 8
16 8
15 8
14 8
13 8
12 8
11 8
10 8
9 8
Demand Cost Profit
10 0
8 10 1112
16 10 2208
24 10 3288
32 10 4352
40 10 5400
48 10 6432
56 10 7448
64 10 8448
72 10 9432
80 10 10400
88 10 11352
96 10 12288
104 10 13208
112 10 14112
120 10 15000
128 10 15872
136 10 16728
144 10 17568
152 10 18392
160 10 19200
168 10 19992
176 10 20768
184 10 21528
192 10 22272
200 10 23000
208 10 23712
216 10 24408
224 10 25088
232 10 25752
240 10 26400
248 10 27032
256 10 27648
264 10 28248
272 10 28832
280 10 29400
288 10 29952
296 10 30488
304 10 31008
312 10 31512
320 10 32000
328 10 32472
336 10 32928
344 10 33368
352 10 33792
360 10 34200
368 10 34592
376 10 34968
384 10 35328
392 10 35672
400 10 36000
408 10 36312
416 10 36608
424 10 36888
432 10 37152
440 10 37400
448 10 37632
456 10 37848
464 10 38048
472 10 38232
480 10 38400
488 10 38552
496 10 38688
504 10 38808
512 10 38912
520 10 39000
528 10 39072
536 10 39128
544 10 39168
552 10 39192
560 10 39200
568 10 39192
576 10 39168
584 10 39128
592 10 39072
600 10 39000
608 10 38912
616 10 38808
624 10 38688
632 10 38552
640 10 38400
648 10 38232
656 10 38048
664 10 37848
672 10 37632
680 10 37400
 688 10 37152
696 10 36888
704 10 36608
712 10 36312
720 10 36000
728 10 35672
736 10 35328
744 10 34968
752 10 34592
760 10 34200
768 10 33792
776 10 33368
784 10 32928
792 10 32472
800 10 32000
808 10 31512
816 10 31008
824 10 30488
832 10 29952
840 10 29400
848 10 28832
856 10 28248
864 10 27648
872 10 27032
880 10 26400
888 10 25752
896 10 25088
904 10 24408
912 10 23712
920 10 23000
928 10 22272
936 10 21528
944 10 20768
952 10 19992
960 10 19200
968 10 18392
976 10 17568
984 10 16728
992 10 15872
1000 10 15000
1008 10 14112
1016 10 13208
1024 10 12288
1032 10 11352
1040 10 10400
1048 10 9432
1056 10 8448
1064 10 7448
1072 10 6432
1080 10 5400
1088 10 4352
1096 10 3288
1104 10 2208
1112 10 1112
1120 10 0
1128 10 -1128