Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Sensitivity analysis.xlsx]Golf Bags
Report Created: 19-08-2022 17:02:50

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Units Produced Standard Bags (S) 540 0 10 3.5 3.7
$D$13 Units Produced Deluxe Bags (D) 252 0 9 5.285714286 2.333333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Inspection and packaging Used 117 0 135 1E+030 18
$E$7 Cutting and dyeing Constraint Used 630 4.375 630 52.36363636 134.4
$E$8 Sewing Used 480 0 600 1E+030 120
$E$9 Finishing Used 708 6.9375 708 192 128
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Sensitivity analysis.xlsx]Golf Bags
Report Created: 19-08-2022 17:23:35

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Units Produced Standard Bags (S) 708 0 13.5 1E+030 0
$D$13 Units Produced Deluxe Bags (D) 0 0 9 0 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Inspection and packaging Used 70.8 0 135 1E+030 64.2
$E$7 Cutting and dyeing Constraint Used 495.6 0 630 1E+030 134.4
$E$8 Sewing Used 354 0 600 1E+030 246
$E$9 Finishing Used 708 13.5 708 192 708
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Sensitivity analysis.xlsx]Golf Bags
Report Created: 19-08-2022 17:33:14

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Units Produced Standard Bags (S) 0 -3.552714E-15 8 3.552714E-15 1E+030
$D$13 Units Produced Deluxe Bags (D) 540 0 20 1E+030 8.881784E-15

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Inspection and packaging Used 135 80 135 22.5 135
$E$7 Cutting and dyeing Constraint Used 540 0 630 1E+030 90
$E$8 Sewing Used 450 0 600 1E+030 150
$E$9 Finishing Used 360 0 708 1E+030 348
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Sensitivity analysis.xlsx]Golf Bags
Report Created: 19-08-2022 17:36:26

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Units Produced Standard Bags (S) 708 0 14 1E+030 0.5
$D$13 Units Produced Deluxe Bags (D) 0 -0.333333333 9 0.333333333 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Inspection and packaging Used 70.8 0 135 1E+030 64.2
$E$7 Cutting and dyeing Constraint Used 495.6 0 630 1E+030 134.4
$E$8 Sewing Used 354 0 600 1E+030 246
$E$9 Finishing Used 708 14 708 192 708
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Sensitivity analysis.xlsx]Golf Bags
Report Created: 19-08-2022 17:39:08

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Units Produced Standard Bags (S) 540 0 10 3.5 3.7
$D$13 Units Produced Deluxe Bags (D) 252 0 9 5.285714286 2.333333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Inspection and packaging Used 117 0 135 1E+030 18
$E$7 Cutting and dyeing Constraint Used 630 4.375 630 52.36363636 134.4
$E$8 Sewing Used 480 0 600 1E+030 120
$E$9 Finishing Used 708 6.9375 708 192 128
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Sensitivity analysis.xlsx]Golf Bags
Report Created: 20-08-2022 14:46:03

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Units Produced Standard Bags (S) 565.4545455 0 10 3.5 6.4
$D$13 Units Produced Deluxe Bags (D) 213.8181818 0 9 16 2.333333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Inspection and packaging Used 110 12.72727273 110 7 39.2
$E$7 Cutting and dyeing Constraint Used 609.6363636 0 630 1E+030 20.36363636
$E$8 Sewing Used 460.9090909 0 600 1E+030 139.0909091
$E$9 Finishing Used 708 8.727272727 708 49.77777778 414.6666667
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Sensitivity analysis.xlsx]Golf Bags
Report Created: 20-08-2022 14:50:00

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$13 Units Produced Standard Bags (S) 540 0 10 3.5 3.7
$D$13 Units Produced Deluxe Bags (D) 252 0 9 5.285714286 2.333333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Inspection and packaging Used 117 0 135 1E+030 18
$E$7 Cutting and dyeing Constraint Used 630 4.375 630 52.36363636 134.4
$E$8 Sewing Used 480 0 600 1E+030 120
$E$9 Finishing Used 708 6.9375 708 192 128
Golf Bags Problem
Doors Windows
Profit Per Unit 10 9
Resources Resources
Resources Used Per Unit Produced Used Available
Cutting and dyeing Constraint 0.70 1.00 630 <= 630
Sewing 0.50 0.83 480 <= 600
Finishing 1.00 0.67 708 <= 708
Inspection and packaging 0.10 0.25 117 <= 135

Standard Bags (S)Deluxe Bags (D) Total Profit ($)

Units Produced 540 252 7668