Professional Documents
Culture Documents
Final Reduced Objective Allowable Allowable Cell Name Value Cost Coefficient Increase Decrease
Final Reduced Objective Allowable Allowable Cell Name Value Cost Coefficient Increase Decrease
0 Sensitivity Report
Worksheet: [Solved_Merton_truck.xlsx]Merton
Report Created: 28-12-2018 22:00:09
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$21 Units to be manufactured Model 101 2000 0 3000 2000 500
$E$21 Units to be manufactured Model 102 1000 0 5000 1000 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$10 Engine Total hours used 4000 2000 4000 500 500
$G$11 Metal Total hours used 6000 500 6000 500 1000
$G$12 101 Assembly Total hours used 4000 0 5000 1E+030 1000
$G$13 102 Assembly Total hours used 3000 0 4500 1E+030 1500
Merton truck
101 102
Unit profit 3000.000 5000.000
Machine hours
Model 101 Model 102 Total hours used
Engine 1 2 4000.000
Metal 2 2 6000.000
101 Assembly 2 4000.000
102 Assembly 3 3000.000
Cost
Model 101 Model 102
Material 24000 20000
Direct Labor 4000 4500
Variable Overhead 8000 8500
Units to be manufac 2000.000 1000.000
<=
<=
<=
0.425
2.1 1000 1500
2100 4000 2100000 6000000
2400 2000 2400000 3000000
3500 3500000 0
2500 0 3750000
8000000 12750000
20.75
8.6
29.35
1000 3000