Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [case 3-2.xlsx]Sheet1
Report Created: 9/17/2016 6:01:02 PM

Variable Cells
Cell
Name
$B$2 Growth Stock
$B$3 Income
$B$4 Money Market

Final
Reduced Objective Allowable Allowable
Value
Cost Coefficient Increase Decrease
320000
0
0.18 1.00E+030
0.055
240000
0
0.125
0.055
0.05
240000
0
0.075
0.05
0.44

Constraints
Final
Shadow Constraint Allowable Allowable
Cell
Name
Value
Price
R.H. Side Increase Decrease
$B$12 x1 greater LHS
160000
0
0
160000 1.00E+030
$B$13 x2 greater LHS
80000
0
0
80000 1.00E+030
$B$14 x3 greater LHS 3.783498E-010
-0.05
0
80000
160000
$B$15 x1 less LHS
-2.91038E-010
0.055
0
80000
160000
$B$16 x2 less LHS
-160000
0
0 1.00E+030
160000
$B$17 risk LHS
-89600
0
0 1.00E+030
89600
$B$18 no more LHS
800000
0.132
800000 1.00E+030
800000

Growth Stock
Income
Money Market

319999.999999999
239999.999999999
240000
ObjFun

Growth Stock
Income
Money Market

x1 greater
x2 greater
x3 greater
x1 less
x2 less
risk
no more

105600

0.18
0.125
0.075
LHS
<=>
159999.999999999 >=
79999.9999999997 >=
3.7834979594E-010 >=
-2.9103830457E-010 <=
-160000 <=
-89599.9999999999 <=
799999.999999998 <=

RHS
0
0
0
0
0
0
800000