You are on page 1of 3

Microsoft Excel 16.

73 Sensitivity Report
Worksheet: [Exercises Solver.xlsx]Sheet1
Report Created: 21/05/23 23:52:05

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$40 X X 25 0 40 20 16
$C$41 Y X 20 0 30 20 10

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$36 <= Formula 20 33.333333333 20 1.5 6
$G$37 <= Formula 4 0 5 1E+030 1
$G$38 <= Formula 21 44.444444444 21 9 2.25
Workspace for Solver

X Y Results Formula
Objective 500 300 28000
Inequality 1 3 2 <= 180 180
Inequality 2 20 10 <= 1000 1000

X 20
Y 60
Z 28000

X Y Results Formula
Objective 6000 2500 0
Inequality 1 1 1 <= 10 0
Inequality 2 25 15 <= 120 0
Inequality 3 1 >= 1.6 0

X
Y
Z 0

X Y Results Formula
Objective 40 30 1600
Inequality 1 0.4 0.5 <= 20 20
Inequality 2 0.2 <= 5 4
Inequality 3 0.6 0.3 <= 21 21

X 25
Y 20
Z 1600
X Y Results Formula
Objective 0
Inequality 1 <= 0
Inequality 2 <= 0
Inequality 3 <= 0

X
Y
Z

You might also like