Microsoft Excel 16.

16 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 15/01/24 11.05.51

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$15 Truck Coefficients 8 0 500000 25000 200000
$B$16 Colt Coefficients 20 0 300000 200000 14285.714286

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$10 Karung Usage 272 33333.333333 272 120 48
$D$11 Non-Neg Usage 8 0 0 8 1E+030
$D$12 Non-Neg Usage 20 0 0 20 1E+030
$D$9 Jumlah Usage 28 33333.333333 28 6 8.5714285714
 Product
Truck Colt
Objective IDR 500,000.00 IDR 300,000.00
Surplus or Slack
Constraints Coefficients Usage Sign Limit S/S
Jumlah 1 1 28 >= 28 0
Karung 14 8 272 >= 272 0
Non-Neg 1 8 >= 0 8
Non-Neg 1 20 >= 0 20

Amount
Truck 8
Colt 20
Total IDR 10,000,000
rplus or Slack
Microsoft Excel 16.16 Sensitivity Report
Worksheet: [Linear Programming.xlsx]Sheet2
Report Created: 17/01/24 08.32.18

Variable Cells how far you can make the price go up and down
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease Profit Range
$B$14 Cheese Coefficients 1000 0 0.35 0.07 0.77 -0.42
$B$15 Bologna Coefficients 800 0 0.42 1E+030 0.05 0.37
$B$16 Chicken Coefficients 200 0 0.37 0.05 1E+030 -1E+030

Constraints penambahan setiap unit constraint

Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$10 Stock Bologna Usage 800 0 200 600 1E+030
$E$11 Stock Chicken Usage 200 -0.05 200 600 200
$E$6 Time Usage 878 0 960 1E+030 82
$E$7 Amount Usage 2000 0.385 2000 190.69767442 1200
$E$8 Past Sales Usage 0 -0.035 0 1200 1600
$E$9 Stock Cheese Usage 1000 200 800 1E+030
ce go up and down

Profit Range
0.42
1E+030
0.42
 Product
Cheese Bologna Chicken
Objective $ 0.35 $ 0.42 $ 0.37

Constraints Coefficients Usage Sign

Time 0.45 0.41 0.5 878 <=
Amount 1 1 1 2,000 <=
Past Sales 1 -1 -1 - >=
Stock Cheese 1 1,000 >=
Stock Bologna 1 800 >=
Stock Chicken 1 200 >=

Amount
Cheese 1,000
Bologna 800
Chicken 200
Profit $ 760.00
 Surplus or Slack
Limit S/S
960 82
2000 0
0
200 800
200 600
200 0
Microsoft Excel 16.16 Sensitivity Report
Worksheet: [Linear Programming.xlsx]Sheet3
Report Created: 19/01/24 10.47.07

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$21 Oats Coefficients 200 0 0.5 0.7
$B$22 Corns Coefficients 7.105427E-14 0 1.2 0.8
$B$23 Soybeans Coefficients 200 0 0.6 1.3
$B$24 Vitmain Coefficients 100 0 2 1E+030

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$F$10 Oats to Soybeans Usage 5.684342E-14 -0.7 0 7.105427E-14
$F$11 Oats Usage 200 0 300 1E+030
$F$12 Corns Usage 7.105427E-14 0 400 1E+030
$F$13 Soybeans Usage 200 -1.3 200 3.552714E-14
$F$14 Vitamin Usage 100 0 100 1E+030
$F$15 Non-Neg Usage 200 0 0 200
$F$16 Non-Neg Usage 7.105427E-14 0 0 7.105427E-14
$F$17 Non-Neg Usage 200 0 0 200
$F$18 Non-Neg Usage 100 0 0 100
$F$6 Amount Usage 500 1.36 500 0
$F$7 Oat to Corn Usage -400 0 0 1E+030
$F$8 Soybean Mix Usage 500 0 0 500
$F$9 Vitamin Mix Usage 0 0.08 0 0
 Allowable
Decrease
1E+030
0.65
1E+030
0.8

Allowable
Decrease
133.33333333
100
400
50
0
1E+030
1E+030
1E+030
1E+030
8.881784E-14
400
1E+030
1000
 Product
Oats Corns Soybeans Vitamin
Objective $ 0.50 $ 1.20 $ 0.60 $ 2.00

Constraints Coefficients
Amount 1 1 1 1
Oat to Corn -2 1
Soybean Mix -3 -3 7 -3
Vitamin Mix -2 -2 -2 8
Oats to Soybeans 1 -1
Oats 1
Corns 1
Soybeans 1
Vitamin 1
Non-Neg 1
Non-Neg 1
Non-Neg 1
Non-Neg 1

Amount
Oats 200
Corns 0
Soybeans 200
Vitmain 100
Profit $ 420.00
 Surplus or Slack
Usage Sign Limit S/S
500 >= 500 1.1369E-13
(400) <= 0 4.0000E+02
500 >= 0 5.0000E+02
- >= 0 0.0000E+00
0 <= 0 5.6843E-14
200 <= 300 1.0000E+02
0 <= 400 4.0000E+02
200 <= 200 0.0000E+00
100 <= 100 1.4211E-14
200 >= 0 2.0000E+02
0 >= 0 7.1054E-14
200 >= 0 2.0000E+02
100 >= 0 1.0000E+02