Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 4/3/2023 9:00:25 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$H$11 Units purchased Stock fund 4000 0 8 1E+030 4.25
$I$11 Units purchased Money market fund 10000 0 3 3.4 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$16 Funds available Amount Used 1200000 -0.056666667 1200000 300000 420000
$H$17 Annual income Amount Used 60000 2.1666666667 60000 42000 12000
$H$18 Units in money market Amount Used 10000 0 3000 7000 1E+030
Problem 3
Material Stock Fund
Let S = units purchased in the Stock fund Funds available 50
M = units purchased in the Money market fund Annual income 5
Units in money market 0
Min 8S + 3M Objective function 8

50S + 100 M ≤ 1,200,000

5S + 4M ≥ 60,000
M ≥ 3,000 Stock fund
S,M ≥ 0 Units purchased 4000

Minimize Total Profits 62000

Constraints Amount Used

Funds available 1200000
Annual income 60000
Units in money market 10000
Money market fund Amount
100 1200000
4 60000
1 3000
3

Money market fund

10000

Amount Available
<= 1200000
>= 60000
>= 3000