Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

D

A
B
C

E
6
3
4

D
A
B
C

F
4
8
4

E
40
0
0
40

1
7
2

F
30
0
85
115

=
40

=
115

cost

0
60
5
65
65
1130

70 =
60 =
90 =

70
60
90

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [Book1]Sheet2
Report Created: 12/10/2014 10:29:06 AM

Variable Cells
Cell
$B$13
$C$13
$D$13
$B$14
$C$14
$D$14
$B$15
$C$15
$D$15

Final Reduced Objective Allowable Allowable


Name Value
Cost
Coefficient Increase Decrease
AD
0
7
6
1E+30
7
AE
5
0
4
7
1
AF
65
0
1
1
1E+30
BD
40
0
3
5
1E+30
BE
20
0
8
2
5
BF
0
2
7
1E+30
2
CD
0
5
4
1E+30
5
CE
90
0
4
1
1E+30
CF
0
1
2
1E+30
1

Constraints
Cell
$B$16
$C$16
$D$16
$E$13
$E$14
$E$15

Final Shadow Constraint Allowable Allowable


Name Value
Price
R.H. Side
Increase Decrease
D
40
3
40
0
40
E
115
8
115
0
20
F
65
5
65
0
20
A
70
-4
70
20
0
B
60
0
60
0
1E+30
C
90
-4
90
20
0

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [Book1]Sheet2
Report Created: 12/10/2014 10:29:20 AM

Variable Cells
Cell
$B$13
$C$13
$D$13
$B$14
$C$14
$D$14
$B$15
$C$15
$D$15

Final Reduced Objective Allowable Allowable


Name Value
Cost
Coefficient Increase Decrease
AD
0
7
6
1E+30
7
AE
5
0
4
7
1
AF
65
0
1
1
1E+30
BD
40
0
3
5
1E+30
BE
20
0
8
2
5
BF
0
2
7
1E+30
2
CD
0
5
4
1E+30
5
CE
90
0
4
1
1E+30
CF
0
1
2
1E+30
1

Constraints
Cell
$B$16
$C$16
$D$16
$E$13
$E$14
$E$15

Final Shadow Constraint Allowable Allowable


Name Value
Price
R.H. Side
Increase Decrease
D
40
3
40
0
40
E
115
8
115
0
20
F
65
5
65
0
20
A
70
-4
70
20
0
B
60
0
60
0
1E+30
C
90
-4
90
20
0

D
A
B
C

E
6
3
4

D
A
B
C

F
4
8
4

E
0
40
0
40

1
7
2

F
5
20
90
115

=
40

=
115

cost

65
0
0
65
65
725

70 =
60 =
90 =

70
60
90

You might also like