Final Reduced Objective Allowable Allowable Cell Name Value Cost Coefficient Increase Decrease

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 15

Microsoft Excel 12.

0 Sensitivity Report
Worksheet: [Book1]question 1
Report Created: 23-11-2016 18:15:24

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$8 qty Table 10 0 120 60 18
$D$8 qty chair 8 0 75 105 25
$E$8 qty sofa 0 -40.38461539 200 40.38461539 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$4 Wood Requirement 160 8.076923077 160 104 86.66666667
$G$5 Labour Requirement 132 3.8461538461 132 52 52
$G$6 Polish Requirement 70 0 100 1E+030 30
ans 2 it will not change anything as the reduced cost in 40
ans 3 No, the profit from additional unit of labour is 3.84 and the cost is 4
ans 4 yes it will change the product mix
ans 5

2 units of wood 2 16.15385


3 units of labor 3 11.53846
5 units of polish 5 0
27.69231
Table chair sofa Available Requirement
Wood 12 5 25 160 160
Labour 6 9 10 132 132
Polish 3 5 8 100 70
Profit/unit 120 75 200 1800
qty 10 8 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]question 2
Report Created: 23-11-2016 18:38:14

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$11 qty cereal 0 12.5 40 1E+030 12.5
$E$11 qty vegetables 3.708333333 0 30 17.27272727 18.57142857
$F$11 qty fruites 0 15.83333333 50 1E+030 15.83333333
$G$11 qty milk 0.166666667 0 20 12.5 12.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$I$6 Carbohydrates actual given 80 0.416666667 80 445 5
$I$7 Protein actual given 79.16666667 0 50 29.16666667 1E+030
$I$8 Minerals actual given 75.83333333 0 30 45.83333333 1E+030
$I$9 Fibres actual given 75 1.083333333 75 5 55
cereal vegetablesfruites milk requiremeactual given
Carbohydra 40 20 30 35 80 80
Protein 10 20 25 30 50 79.16667
Minerals 5 20 25 10 30 75.83333
Fibres 10 20 20 5 75 75
Cost /unit 40 30 50 20 114.5833
qty 0 3.708333 0 0.166667
from to Capacity Price qty total cost 210000
M1 S1 30 2000 40
M1 S2 50 1600 0
M2 S1 30 1700 0
M2 S2 50 1100 60
S1 P 70 400 40
S2 P 70 800 60

Nodes from into net out requirement


M1 40 0 40 <= 40
M2 60 0 60 <= 60
S1 40 40 0= 0
S2 60 60 0= 0
P 0 100 -100 = -100
from to qty price total cost
SD D 0 420 total refinement cost
SD H 3.8 100
LA D 3.2 300
LA H 0 110
D NY 3 450
D C 0.2 550
H NY 0 470
H C 3.8 530

Nodes from into net out requirement


SD 3.8 0 3.8 <= 5
LA 3.2 0 3.2 <= 4
D 3.2 3.2 -1.33E-12 = 0
H 3.8 3.8 8.9E-13 = 0
NY 0 3 -3 = -3
C 0 4 -4 = -4
4814
tal refinement cost
D 700 0 2240
H 900 3420 0

10474
From to qty Price total cost 1525000
plant 1 Garment plant 1 4000 70
plant 1 Garment plant 2 0 75
plant 2 Garment plant 1 1000 65
plant 2 Garment plant 2 4000 60
Garment plant 1DC Chennai 0 120 5000
Garment plant 1DC Mumbai 5000 100 4000
Garment plant 2DC Chennai 4000 110
Garment plant 2DC Mumbai 0 125

Node from into net out


plant 1 4000 0 4000 <= 6000
plant 2 5000 0 5000 <= 5000
Garment plant 1 5000 5000 0= 0
Garment plant 2 4000 4000 0= 0
DC Chennai 0 4000 -4000 = -4000
DC Mumbai 0 5000 -5000 = -5000
8000
5000
From To qty Capacity
NY P 7 10
NY I 7 11
NY C 3 3
NY D 3 3
P I 0 2
P M 7 8
I C 5 10
I L 2 2
C M 0 4
C L 8 8
M L 7 7
D L 3 13

node from into net out


NY 20 0 -20 <= -20
P 7 7 0= 0
I 7 7 -4.38E-12 = 0
C 8 8 -7.9E-12 = 0
M 7 7 0= 0
D 3 3 0= 0
L 0 20 20 = 20
condition 5 working day for nurses followed by 2 consecutive days of
total number of nurses 17
nurses required number of workers starting their week
Monday 12 7
Tuesday 10 2
Wednesday 15 3
Thursday 9 0
Friday 14 2
Saturday 10 3
Sunday 8 0
total numberof nurses 17
tive days of

ng their week
12
14
15
12
14
10
8
x y Shipments per year
Customer1 5 10 200
Customer2 10 5 150
Customer3 0 12 200
Customer4 12 0 300

x y
location 9.314161 5.028705

customer 16.582231
customer 2 0.68644
customer 311.63411
customer 45.701018
total dista 5456.54
Mean SD
stock 1 0.14 0.2 0.468421
stock 2 0.11 0.15 0.126316
stock 3 0.1 0.08 0.405263
1
correlation matrix
Correlation
Stock 1&2 0.6
Stock 1&3 0.4
Stock 2&3 0.7

expected value of R 0.12


Variance on R 0.008777 0.001065
0.000359 0.001215
0.001051 0.00043
0.010187 0.012897 0.00271

You might also like