Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 8/29/2019 10:40:05 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$11 qty chapat 8.333333333 0 20 2.916666667 3.333333333
$E$11 qty rice 0 5.833333333 25 1E+030 5.833333333
$F$11 qty veg 2.777777778 0 25 5 7
$G$11 qty fruit 0 14.72222222 35 1E+030 14.72222222
$H$11 qty milk 0 13.5 36 1E+030 13.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$5 carbo 100 0.555555556 100 18.57142857 50
$K$6 fat 30.55555556 0 40 1E+030 9.444444444
$K$7 protein 50 3.611111111 50 50 4.193548387
$K$8 minerals 47.22222222 0 40 7.222222222 1E+030
22.5
 chapat rice veg fruit milk min max
carbo 10 15 6 4 8 100
fat 3 6 2 1 7 40
protein 4 3 6 5 5 50
minerals 3 2 8 6 5 40
cost 20 25 35 35 36

qty 11.42857 0 0.714286 0 0

cost 228.5714 0 25 0 0 253.5714
demand 1
5.83
118.5714
35.71429
50
40
mean 10000
sd 1200

demand Qty sold Qty sold atcost selling pricqty sold atprofit
9700 9700 1300 60 90 50 278000
11706 11000 0 60 90 50 330000
8440 8440 2560 60 90 50 227600
10593 10593 407 60 90 50 313720
9859 9859 1141 60 90 50 284360
9790 9790 1210 60 90 50 281600
11368 11000 0 60 90 50 330000
9975 9975 1025 60 90 50 289000
10821 10821 179 60 90 50 322840
11214 11000 0 60 90 50 330000
9651 9651 1349 60 90 50 276040
8908 8908 2092 60 90 50 246320
11797 11000 0 60 90 50 330000
11177 11000 0 60 90 50 330000
9144 9144 1856 60 90 50 255760
8032 8032 2968 60 90 50 211280
9904 9904 1096 60 90 50 286160
11660 11000 0 60 90 50 330000
10078 10078 922 60 90 50 293120
8727 8727 2273 60 90 50 239080
8561 8561 2439 60 90 50 232440
10126 10126 874 60 90 50 295040
12462 11000 0 60 90 50 330000
13314 11000 0 60 90 50 330000
9569 9569 1431 60 90 50 272760
10661 10661 339 60 90 50 316440
10311 10311 689 60 90 50 302440
8879 8879 2121 60 90 50 245160
8703 8703 2297 60 90 50 238120
7873 7873 3127 60 90 50 204920
9530 9530 1470 60 90 50 271200
9911 9911 1089 60 90 50 286440
9162 9162 1838 60 90 50 256480
9888 9888 1112 60 90 50 285520
10664 10664 336 60 90 50 316560
8856 8856 2144 60 90 50 244240
10347 10347 653 60 90 50 303880
8915 8915 2085 60 90 50 246600
10536 10536 464 60 90 50 311440
9004 9004 1996 60 90 50 250160
8777 8777 2223 60 90 50 241080
10380 10380 620 60 90 50 305200
10563 10563 437 60 90 50 312520
11513 11000 0 60 90 50 330000
8856 8856 2144 60 90 50 244240
8836 8836 2164 60 90 50 243440
10056 10056 944 60 90 50 292240
10761 10761 239 60 90 50 320440
9550 9550 1450 60 90 50 272000
9655 9655 1345 60 90 50 276200
11648 11000 0 60 90 50 330000
8665 8665 2335 60 90 50 236600
11479 11000 0 60 90 50 330000
10934 10934 66 60 90 50 327360
9547 9547 1453 60 90 50 271880
11392 11000 0 60 90 50 330000
10325 10325 675 60 90 50 303000
8523 8523 2477 60 90 50 230920
8684 8684 2316 60 90 50 237360
10125 10125 875 60 90 50 295000
11347 11000 0 60 90 50 330000
11821 11000 0 60 90 50 330000
9945 9945 1055 60 90 50 287800
10498 10498 502 60 90 50 309920
9575 9575 1425 60 90 50 273000
10105 10105 895 60 90 50 294200
11541 11000 0 60 90 50 330000
7680 7680 3320 60 90 50 197200
11407 11000 0 60 90 50 330000
10592 10592 408 60 90 50 313680
9832 9832 1168 60 90 50 283280
11215 11000 0 60 90 50 330000
10897 10897 103 60 90 50 325880
10438 10438 562 60 90 50 307520
10869 10869 131 60 90 50 324760
11293 11000 0 60 90 50 330000
10562 10562 438 60 90 50 312480
9364 9364 1636 60 90 50 264560
10712 10712 288 60 90 50 318480
10259 10259 741 60 90 50 300360
8362 8362 2638 60 90 50 224480
10618 10618 382 60 90 50 314720
10146 10146 854 60 90 50 295840
 9463 9463 1537 60 90 50 268520
9925 9925 1075 60 90 50 287000
10689 10689 311 60 90 50 317560
10270 10270 730 60 90 50 300800
11550 11000 0 60 90 50 330000
10915 10915 85 60 90 50 326600
9437 9437 1563 60 90 50 267480
7977 7977 3023 60 90 50 209080
9959 9959 1041 60 90 50 288360
8474 8474 2526 60 90 50 228960
9741 9741 1259 60 90 50 279640
8509 8509 2491 60 90 50 230360
8098 8098 2902 60 90 50 213920
7856 7856 3144 60 90 50 204240
10529 10529 471 60 90 50 311160
10033 10033 967 60 90 50 291320
8579 8579 2421 60 90 50 233160
average 9892.63 1107.37 60 90 50 285705.2
 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
 84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
from to cost qty
kan ero 20 0
kan sal 23 0
bang ero 22 0
bang sal 25 0
ero mum 30 1000 cost 144000
ero che 25 2000
sal mum 32 2000
sal che 28 0

OUT IN NET capacity demand

kan 0 0 0 4000
bang 0 0 0 2000
ero 3000 0 3000 3000
sal 2000 0 2000 3000
mum 0 3000 -3000 0 -3000
che 0 2000 -2000 0 -2000
28.8

2.45
0.75
3.2
1.92
2.4
1.2
3.6
1.5
19.2
2.4
21.6
1.92
2.4
4.32