Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Overtime_and_M103_MertonTruck.xlsx]With M103

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$3 Values of Decision Variables x 2000 0 3000 2000 500
$D$3 Values of Decision Variables y 1000 0 5000 1000 2000
$E$3 Values of Decision Variables w 0 -350 2000 350 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 101 Assembly 4000 0 5000 1E+030 1000
$F$5 Engine Assembly 4000 2000 4000 500 500
$F$8 102 Assembly 3000 0 4500 1E+030 1500
$F$6 Metal Stamping 6000 500 6000 500 1000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Overtime_and_M103_MertonTruck.xlsx]With M103

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$3 Values of Decision Variables x 1999.3 0 3000 2000 500
$D$3 Values of Decision Variables y 999.95 0 5000 1000 2000
$E$3 Values of Decision Variables w 1 0 2000 1E+030 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 101 Assembly 3999.6 0 5000 1E+030 1000.4
$F$6 Metal Stamping 6000 500 6000 500.2 1000.1
$F$5 Engine Assembly 4000 2000 4000 500.05 500.2
$F$8 102 Assembly 2999.85 0 4500 1E+030 1500.15
$F$9 1 -350 1 2856.142857 1
 x
Values of Decision Variables 1999.3
Objective Function 3000
Engine Assembly 1
Metal Stamping 2
101 Assembly 2
102 Assembly 0
 y w
999.95 1
5000 2000 10999650
2 0.8 4000 4000
2 1.5 6000 6000
0 1 3999.6 5000
3 0 2999.85 4500
1 1 1
 x
Values of Decision Variables 0
Objective Function 3000
Engine Assembly 1
Metal Stamping 2
101 Assembly 2
102 Assembly 0
Overtime
 y x_o y_o
0 0 0
5000 2400 3800 0
2 0
2 2 2 0
0 2 0
3 3 0
1 2 0
4000
6000
5000
4500
2000