Decision variables W (no of wheat bushels)

C (no of corn bushels)

Profit (30W + 50C) - (6W/5 + 10C/4)*10

18W + 25C Objective function

Constraints
Acres available W/5 + C/4 <= 45
Labor hours avail 6W/5 + 10C/4 <= 350
Sale cap W W <= 140
Sale cap C C <= 120
Minimun W W >= 0
Minimum C C >= 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Answer_1.xlsx]Part 2
Report Created: 4/29/2017 7:02:59 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 W 125 0 18 2 6
$C$3 C 80 0 25 12.5 2.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$10 Minimum W 125 0 0 125 1E+030
$D$11 Minimum C 80 0 0 80 1E+030
$D$6 Acre 45 75 45 1.2 6.666666667
$D$7 labor hours 350 2.5 350 40 12
$D$8 Selling cap W 125 0 140 1E+030 15
$D$9 Selling cap C 80 0 120 1E+030 40
 W C
125 80
Profit 18 25 4250
S.t.
Acre 0.2 0.25 45 <= 45
labor hours 1.2 2.5 350 <= 350
Selling cap W 1 0 125 <= 140
Selling cap C 0 1 80 <= 120
Minimum W 1 0 125 >= 0
Minimum C 0 1 80 >= 0

Land allocated 25 20
Labor purchase 150 200
Maximum profit 4250
Labor cost 1500 2000
 Probability
0.1 0.2 0.4 0.6 0.8 1

S.t.
Students 900
no of panels #DIV/0! >= 15
Students 0 <= 60

Cost #DIV/0!
power output no of panels required

cost (no of panels + no of panels * prob)*10000