Cycle Trader

Unit Profit

Bicycles
100

Mopeds
300

Child Seats
50

Capital
Storage

300
0.5

1200
1

120
0.5

Order Size

Bicycles
94

Mopeds
54

Child Seats
0

Resources
Used
93000

101

Resources
Available
93000
101

Total Profit
25600

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [solver (7).xls]Sheet1
Report Created: 9/16/2013 2:03:26 PM

Variable Cells
Cell
Name
$C$12 Order Size Bicycles
$D$12 Order Size Mopeds
$E$12 Order Size Child Seats

Final
Value
94
54
0

Reduced
Cost

Objective
Allowable Allowable
Coefficient
Increase
Decrease
0
100
50
12.5
0
300 66.66666667
100
-20
50
20 1.00E+030

Constraints
Cell
$G$7
$G$8

Name
Capital Used
Storage Used

Final
Shadow
Constraint
Value
Price
R.H. Side
93000 0.166666667
93000
101
100
101

Allowable Allowable
Increase
Decrease
28200
32400
54
23.5