Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [Book2]Sheet1
Report Created: 5/7/2019 11:30:29 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$10 200 0 5 4 7
$G$10 150 0 6 1 1
$H$10 0 1 8 1E+030 1
$I$10 50 0 10 1 4
$F$11 0 4 11 1E+030 4
$G$11 150 0 8 1 1
$H$11 150 0 9 1 9
$I$11 0 1 13 1E+030 1
$F$12 0 9 9 1E+030 9
$G$12 0 6 7 1E+030 6
$H$12 0 4 6 1E+030 4
$I$12 300 0 5 4 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$13 LHS 200 7 200 0 150
$G$13 LHS 300 8 300 0 150
$H$13 LHS 150 9 150 0 150
$I$13 LHS 350 12 350 0 50
$J$10 LHS 400 -2 400 150 0
$J$11 LHS 300 0 300 1E+030 0
$J$12 LHS 300 -7 300 50 0
 1 2 3 4
1 5 6 8 10
2 11 8 9 13
3 9 7 6 5

1 2 3 4 LHS
1 200 150 0 50 400
2 0 150 150 0 300
3 0 0 0 300 300
LHS 200 300 150 350
RHS 200 300 150 350

Total Cost 6450

RHS
400
300
300