Variable x1

Coefficient
Solution
Constraints
Storage
Labour
Product A
Profit

x2

x3

u1

v1

u2

75

1
2
1
4

2
1

3
4

-1

-3

v2

65

-1

u3

v3

Min Z
0

0
Actual

-1

Limit
150
0
10
300

150
160
10
300

Variable
Coefficient
Solution
Constraints
Plastic
Cloth
Product 1
Painting

x1

x2

u1

v1

u2

50

20

2
3
1
5

4
6

-1

v2

u3

30

-1

v3

u4

v4

MIN Z
0

20

0
Actual

-1
1

-1

Limit
80
180
30
250

80
180
30
250

Microsoft Excel 16.0 Sensitivity Report

Worksheet: [New Microsoft Excel Worksheet.xlsx]Sheet2
Report Created: 05-11-2015 12:56:23

Variable Cells
Cell
Name
$C$3 Quantity x1
$D$3 Quantity x2

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
2000
0
3000
2000
500
1000
0
5000
1000
2000

Constraints
Cell
$D$6
$D$7
$D$8
$D$9

Name
A Limit
B Limit
C Limit
D Limit

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
4000
2000
4000
500
500
6000
500
6000
500
1000
4000
0
5000 1.000E+030
1000
3000
0
4500 1.000E+030
1500

x1
Max Z
Quantity

x2
3000
2000

5000
1000
Limit

A
B
C
D

1
2
2
0

2
2
0
3

Actual
4000
4000
6000
6000
4000
5000
3000
4500

11000000