Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Aqua-Spa and Hydro-Lux Example.xlsx]Sheet1
Report Created: 10/17/2015 2:10:05 AM

Variable Cells
Cell
Name
$G$9 No. of Aqua-Spa produced Total
$G$10 No. of Hydro-Lux Produced Total

Final
Value
122
78

Reduced
Cost

Objective
Coefficient
0
350
0
300

Constraints
Cell
$G$4
$G$5
$G$6

Name
Pumps Total
Labor Total
Tubing Total

Final
Shadow
Constraint
Value
Price
R.H. Side
200
200
200
1566 16.666666667
1566
2712
0
2880

Allowable
Allowable
Increase
Decrease
100
50
50 66.666666667

Allowable
Increase
7
234
1.000E+030

Allowable
Decrease
26
126
168

Microsoft Excel 15.0 Answer Report

Microsoft Excel 15.0 Answer Report
Microsoft Excel 15.0 Answer Report
Microsoft Excel 15.0 Answer Report
Microsoft Excel 15.0 Answer Report
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 2 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell
Name
$G$7 Unit Profit Total

Original Value
66100

Final Value
66100

Variable Cells
Cell
Name
$G$9 No. of Aqua-Spa produced Total
$G$10 No. of Hydro-Lux Produced Total

Original Value
122
78

Final Value
122
78

Constraints
Cell
Name
$G$4 Pumps Total
$G$5 Labor Total
$G$6 Tubing Total
$G$10 No. of Hydro-Lux Produced Total
$G$9 No. of Aqua-Spa produced Total

Cell Value
Formula
200 $G$4<=$I$4
1566 $G$5<=$I$5
2712 $G$6<=$I$6
78 $G$10>=$I$10
122 $G$9>=$I$9

tomatic Scaling
ance 1%, Assume NonNegative

Integer
Contin
Contin

Status
Binding
Binding
Not Binding
Not Binding
Not Binding

Slack
0
0
168
78
122

AQUA-SPA AND HYDRO-LUX EXAMPLE

Pumps
Labor
Tubing

Aqua-Spa
1
9
12

Unit Profit

$350

No. of Aqua-Spa produced

No. of Hydro-Lux Produced

DECISION VARIABLES

Hydro-Lux
1
6
16
$300

RIABLES

Total

CONTRAINTS
200 <=
200
1566 <=
1566
2712 <=
2880

66100
122 >=
78 >=

0
0

OBJECTIVE

CONSTRAINTS