Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 11/11/2022 4:45:37 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 Restaurant and Entertainment 8000 0 0.5 0.25 1E+030
$B$12 Real Estate 10000 0 0.75 1E+030 0.25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$6 Constraint 1 Usage 3860 0 4000 1E+030 140
$E$7 Constraint 2 Usage 18000 0.75 18000 560 2000
$E$8 Constraint 3 Usage 10000 0 8000 2000 1E+030
$E$9 Constraint 4 Usage 8000 -0.25 8000 2000 1750
 Island Publishing Company
Magazines Guide Restaurant and Entertainment Real Estate
profits per magazine 0.5 0.75 Resources
Usage Constraints
Constraint 1 0.17 0.25 3860 <=
Constraint 2 1 1 18000 <=
Constraint 3 0 1 10000 >=
Constraint 4 1 0 8000 >=

Restaurant and Entertainment 8000

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$13 Pulled Pork 80 0 0 0 0
$B$14 Beef Brisket 40 0 0 1E+030 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Constraint 5 Usage 80 0 150 1E+030 70
$E$11 Constraint 6 Usage 40 0 110 1E+030 70
$E$6 Constraint 1 Usage 120 0 250 1E+030 130
$E$7 Constraint 2 Usage 120 0 120 105 120
$E$8 Constraint 3 Usage 0 0 0 120 43.636363636
$E$9 Constraint 4 Usage 32 0 0 32 1E+030
 Prissy Pauline's Barbeque Restaurant
Barbeque Pulled Pork Beef Brisket
Profit per unit 8.65 10.95
Usage Constraints Available Left Over
Constraint 1 1 1 120 <= 250
Constraint 2 1 1 120 >= 120
Constraint 3 1 -2 0 <= 0
Constraint 4 1 -1.2 32 >= 0
Constraint 5 1 0 80 <= 150
Constraint 6 0 1 40 <= 110

Pulled Pork 80
Beef Brisket 40
Profits 1130
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet6
Report Created: 11/11/2022 6:33:24 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 Residential 0 -180.33333333 23 180.33333333 1E+030
$B$12 Commercial 0 0 61 1E+030 54.1

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Constraint 1 Usage 0 0 8 1E+030 8
$E$8 Constraint 2 Usage 0 0 350 1E+030 350
$E$9 Constraint 3 Usage 0 4.0666666667 0 24 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [MS Midterms.xlsx]Sheet6
Report Created: 11/11/2022 7:35:45 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 Residential 0 -180.33333333 23 180.33333333 1E+030
$B$12 Commercial 0 0 61 1E+030 54.1

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$7 Constraint 1 Usage 0 0 8 1E+030 8
$E$8 Constraint 2 Usage 0 0 350 1E+030 350
$E$9 Constraint 3 Usage 0 4.0666666667 0 24 0
 Service Residential Commercial
Profit per service 23 61 Resources
Usage Constraints Available
Constraint 1 1.2 5 0 <= 8
Constraint 2 12 30 0 <= 350
Constraint 3 50 15 0 <= 0
Service
Residential 0
Commercial 0
Profits 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet8
Report Created: 11/11/2022 6:53:58 pm

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Necklace 4 0 300 300 100
$B$10 Bracelet 3 0 400 200 200

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$5 Gold Usage 18 50 18 12 4
$E$6 Platinum Usage 20 75 20 2.6666666667 8
$E$7 Demand Usage 3 0 4 1E+030 1
 Jewelry Necklace Bracelet
Profit per unit 300 400 Resources
Usage Constraints Available
Gold 3 2 18 <= 18
Platinum 2 4 20 <= 20
Demand 1 3 <= 4
Production
Necklace 4
Bracelet 3
Profits 2400