Microsoft Excel 15.

0 Sensitivity Report

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$C$4 Values of Decision Variables x1 525000 0 0.2466666667 0.4631111111
$D$4 Values of Decision Variables x2 175000 0 0.2466666667 1.3893333333
$E$4 Values of Decision Variables x3 75000 0 0.198 0.0648888889
$F$4 Values of Decision Variables x4 225000 0 0.198 0.042962963
$G$4 Values of Decision Variables x5 0 -0.0973333333 0.222 0.0973333333
$H$4 Values of Decision Variables x6 2000000 0 0.222 1E+030

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$I$10 Demand for tom paste LHS 2000000 0.0483333333 2000000 200000
$I$11 Quality of whole canned tom LHS 0 -0.0243333333 0 466666.66667
$I$12 Quality of tom juice LHS 0 -0.0243333333 0 1400000
$I$6 Grade A crop LHS 600000 0.271 600000 600000
$I$7 Grade B crop LHS 2400000 0.1736666667 2400000 466666.66667
$I$8 Demand for whole canned tom LHS 700000 0 14400000 1E+030
$I$9 Demand for tom juice LHS 300000 0 1000000 1E+030
 Allowable
Decrease
0.0648888889
0.0648888889
0.4631111111
0.1543703704
1E+030
0.0483333333

Allowable
Decrease
466666.66667
600000
200000
466666.66667
200000
13700000
700000
 #pounds of A #pounds of B
in whole in whole #pounds of A
canned tom canned tom in tom juice
x1 x2 x3
Values of Decision Variables 525000 175000 75000
Objective Function Coeffs ---> 0.2466666667 0.198 0.222
Constraints Grade A crop 1 1
Grade B crop 1
Demand for whole canned tom 1 1
Demand for tom juice 1
Demand for tom paste
Quality of whole canned tom 1 -3
Quality of tom juice 3
#pounds of B #pounds of A #pounds of B
in tom juice in tom paste in tom paste
x4 x5 x6
225000 0 2000000
676066.6667 <--- Value LHS RHS
1 600000 600000
1 1 2400000 2400000
700000 14400000
1 300000 1000000
1 1 2000000 2000000
0 0
-1 0 0