Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Week 6 problems - solution.xlsx]a)
Report Created: 2021. 03. 16. 2:15:44

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 x1 5 0 30 7.5 5
$C$2 x2 5 0 25 5 5
$D$2 x3 0 -15 35 15 1E+030
$E$2 x4 0 -37.5 15 37.5 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$5 Component 1 50 2.5 50 3.3333333333 10
$F$6 Component 2 40 3.75 40 10 4
$F$7 Component 3 50 0 60 1E+030 10
$F$8 Prod. Req. 10 0 5 5 1E+030
 x1 x2 x3 x4
5 5 0 0
30 25 35 15 275 max

Component 1 6 4 8 12 50 <= 50
Component 2 4 4 8 6 40 <= 40
Component 3 8 2 5 6 50 <= 60
Prod. Req. 1 1 1 1 10 >= 5
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Week 6 problems - solution.xlsx]b)
Report Created: 2021. 03. 16. 13:19:49

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 x1 7.2 0 30 70 34.166666667
$C$2 x2 1.2 0 25 1E+030 7.9411764706
$D$2 x3 0 -13.5 35 13.5 1E+030
$E$2 x4 0 -60 15 60 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$5 Component 1 48 0 50 1E+030 2
$F$6 Component 2 33.6 0 40 1E+030 6.4
$F$7 Component 3 60 4.1 60 2.5 24.285714286
$F$8 Prod. Req. 8.4 0 5 3.4 1E+030
$F$9 Ratio 0 7 0 2 3
 x1 x2 x3 x4
7.2 1.2 0 0
30 25 35 15 246 max

Component 1 6 4 8 12 48 <= 50
Component 2 4 4 8 6 33.6 <= 40
Component 3 8 2 5 6 60 <= 60
Prod. Req. 1 1 1 1 8.4 >= 5
Ratio -0.4 2.4 4 7.2 0 <= 0
 x1 x2 x3 x4 y1 y2 y3 y4
0 10 0 0 0 1 0 0
30 25 35 15 -32 -8 -12 -4

Component 1 6 4 8 12 40
Component 2 4 4 8 6 40
Component 3 8 2 5 6 20
Prod. Req. 1 1 1 1 10
x1<=My1 1 -100 0
x2<=My2 1 -100 -90
x3<=My3 1 -100 0
x4<=My4 1 -100 0
 242 max

<= 50
<= 40
<= 60
>= 5
<= 0
<= 0
<= 0
<= 0
 x1 x2 x3 x4 y1 y2 y3
0 12.5 0 0 0 1 0
30 25 35 15

Component 1 6 4 8 12 -5000 50 <=

Component 2 4 4 8 6 -5000 -4950 <=
Component 3 8 2 5 6 -5000 25 <=
Prod. Req. 1 1 1 1 12.5 >=
Drop 1 1 1 1 1 <=
312.5 max

50
40
60
5
1
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Week 6 problems - solution.xlsx]d)
Report Created: 2021. 03. 16. 2:30:37

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 x1 1.5 0 30 1 5
$C$2 x2 10.25 0 25 5 1
$D$2 x3 0 -15 35 15 1E+030
$E$2 x4 0 -37.5 15 37.5 1E+030
$F$2 z1 0 -0.5 -3 0.5 1E+030
$G$2 z2 7 0 -2 1E+030 1.75

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$5 Component 1 50 2.5 50 9.1666666667 3
$H$6 Component 2 40 3.75 40 3 11
$H$7 Component 3 32.5 0 60 1E+030 27.5
$H$8 Prod. Req. 11.75 0 5 6.75 1E+030
$H$9 z1<=5 0 0 5 1E+030 5
$H$10 z2<=7 7 1.75 7 3 7
 x1 x2 x3 x4 z1 z2
1.5 10.25 0 0 0 7
30 25 35 15 -3 -2 287.25

Component 1 6 4 8 12 -1 50 <= 50
Component 2 4 4 8 6 -1 40 <= 40
Component 3 8 2 5 6 32.5 <= 60
Prod. Req. 1 1 1 1 11.75 >= 5
z1<=5 1 0 <= 5
z2<=7 1 7 <= 7
max
 x1 x2 x3 x4 z1 z2
1.5 10.25 0 0 0 1
30 25 35 15 -15 -14 287.25

Component 1 6 4 8 12 -5 50 <= 50
Component 2 4 4 8 6 -7 40 <= 40
Component 3 8 2 5 6 32.5 <= 60
Prod. Req. 1 1 1 1 11.75 >= 5
max
 x1 x2 x3 x4 z1 z2
0 30 0 0 1 1
30 25 35 15 -240 -200 310

Component 1 6 4 8 12 -80 40 <= 50

Component 2 4 4 8 6 -100 20 <= 40
Component 3 8 2 5 6 60 <= 60
Prod. Req. 1 1 1 1 30 >= 5
max
 x11 x12 x21 x22 x31 x32 x41 x42 y1
3 2 4 1 0 0 0 5.551E-15 1
30 31 25 27 35 50 15 60

Component 1 6 6 4 4 8 8 12 12
Component 2 4 4 4 4 8 8 6 6
Component 3 8 8 2 2 5 5 6 6
Prod. Req. 1 1 1 1 1 1 1 1
x11<=3 1
x21<=4 1
x31<=4 1
x41<=6 1
x12<=My1 1 -100
x22<=My2 1
x32<=My3 1
x42<=My4 1
x11>=3y1 1 -3
x21>=4y2 1
x31>=4y3 1
x41>=6y4 1
y2 y3 y4
1 0 0
279 max

50 <= 50
40 <= 40
50 <= 60
10 >= 5
3 <= 3
4 <= 4
0 <= 2
0 <= 2
-98 <= 0
-100 -99 <= 0
-100 0 <= 0
-100 5.551E-15 <= 0
0 >= 0
-4 0 >= 0
-2 0 >= 0
-2 0 >= 0