Activity 1 Activity 2

Unit Profit 1 5

Resource Usage Used Available

Resource 1 1 2 8 <= 10
Resource 2 1 3 12 <= 12

Activity 1 Activity 2 Total Profit

Solution 0 4 20

If the unit profit for Activity 1 is changed to $1, the best possible solution changes to 0 & 4.
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [BONGALING_ACTIVITY5.xlsx]A
Report Created: 15/07/2021 11:22:49 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Solution Activity 1 0 -0.6666666667 1 0.6666666667 1E+030
$C$9 Solution Activity 2 4 0 5 1E+030 2

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$5 Resource 1 Used 8 0 10 1E+030 2
$D$6 Resource 2 Used 12 1.6666666667 12 3 12
 Activity 1 Activity 2
Unit Profit 3 5

Resource Usage Used

Resource 1 1 2 10 <=
Resource 2 1 3 10 <=

Activity 1 Activity 2
Solution 10 0

If the unit profit for Activity 1 is changed to $3, the best possible solution changes to 10 & 0.
 Available
10
12

Total Profit
30

n changes to 10 & 0.
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [BONGALING_ACTIVITY5.xlsx]B
Report Created: 15/07/2021 11:31:18 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Solution Activity 1 10 0 3 1E+030 0.5
$C$9 Solution Activity 2 0 -1 5 1 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$5 Resource 1 Used 10 3 10 2 10
$D$6 Resource 2 Used 10 0 12 1E+030 2
 Activity 1 Activity 2
Unit Profit 2 2.5

Resource Usage Used

Resource 1 1 2 10 <=
Resource 2 1 3 10 <=

Activity 1 Activity 2
Solution 10 0

If the unit profit for Activity 2 is changed to $2.5, the best possible solution changes to 10 & 0.
 Available
10
12

Total Profit
20

n changes to 10 & 0.
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [BONGALING_ACTIVITY5.xlsx]C
Report Created: 15/07/2021 11:36:11 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Solution Activity 1 10 0 2 1E+030 0.75
$C$9 Solution Activity 2 0 -1.5 2.5 1.5 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$5 Resource 1 Used 10 2 10 2 10
$D$6 Resource 2 Used 10 0 12 1E+030 2
 Activity 1 Activity 2
Unit Profit 2 7.5

Resource Usage Used Available

Resource 1 1 2 8 <= 10
Resource 2 1 3 12 <= 12

Activity 1 Activity 2 Total Profit

Solution 0 4 30

If the unit profit for Activity 2 is changed to $7.5, the best possible solution changes to 0&4.
changes to 0&4.
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [BONGALING_ACTIVITY5.xlsx]D
Report Created: 15/07/2021 11:45:34 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Solution Activity 1 0 -0.5 2 0.5 1E+030
$C$9 Solution Activity 2 4 0 7.5 1E+030 1.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$5 Resource 1 Used 8 0 10 1E+030 2
$D$6 Resource 2 Used 12 2.5 12 3 12