You are on page 1of 8

Microsoft Excel 16.

49 Sensitivity Report
Worksheet: [3. Computers Unlimited.xlsx]Sheet1
Report Created: 17/05/21 11:05:37 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$21 I1 J1 0 7 22 1E+030 7
$C$21 I1 J2 250 0 17 8 1E+030
$D$21 I1 J3 0 10 30 1E+030 10
$E$21 I1 J4 170 0 18 5 8
$B$22 I2 J1 520 0 15 7 1E+030
$C$22 I2 J2 0 18 35 1E+030 18
$D$22 I2 J3 90 0 20 5 7
$E$22 I2 J4 0 7 25 1E+030 7
$B$23 I3 J1 0 17 28 1E+030 17
$C$23 I3 J2 0 8 21 1E+030 8
$D$23 I3 J3 130 0 16 5 7
$E$23 I3 J4 210 0 14 7 5
$B$24 Sj J1 0 20 40 1E+030 20
$C$24 Sj J2 0 43 65 1E+030 43
$D$24 Sj J3 180 0 25 20 5
$E$24 Sj J4 0 27 50 1E+030 27

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$12 Demand Constraint LHS 520 20 520 90 180
$B$13 LHS 250 22 250 130 180
$B$14 LHS 400 25 400 1E+030 180
$B$15 LHS 380 23 380 130 180
$B$16 Supply Constraint LHS 420 -5 420 180 130
$B$17 LHS 610 -5 610 180 90
$B$18 LHS 340 -9 340 180 130
J1 J2 J3 J4 Supply Xij
I1 $ 22 $ 17 $ 30 $ 18 420 I1
I2 $ 15 $ 35 $ 20 $ 25 610 I2
I3 $ 28 $ 21 $ 16 $ 14 340 I3
Demand Dj 520 250 400 380 Shortages Sj
Cij 1370 Supply
Wj $ 40 $ 65 $ 25 $ 50 1550 Demand
Fn 26430 21930
Xij Richmond(I1)
A&M (Shortage = 0) S2 = 0 Atlanta(I2)
LHS RHS Washington(I3)
Demand Constraint 520 = 520 Shortages
250 = 250
400 = 400
380 = 380 Richmond
Supply Constraint 420 <= 420 Atlanta
610 <= 610 Washington
340 <= 340

Xij J1 J2 J3 J4 Shortages
I1 0 250 0 170
I2 520 0 90 0 cost of not supplying to universities
I3 0 0 130 210 costs: Cij
Sj 0 0 180 0 Shortages Sj
J1 J2 J3 J4 Supply J1 J2 J3
250 170 420 I1 250
520 90 610 I2 420 190
130 210 340 I3 130
0 0 180 0 Xij 520 250 400
304 100 0 80

Tech(J1) A&M(J2) State(J3) Central(J4) 22430


0 250 0 170 28430
520 0 90 0
0 0 130 210
0 0 180 0

Tech A&M State Central


0 250 0 170
420 0 190 0
0 0 130 210

100 0 80 0

f not supplying to universities: W


J4 Supply
170 420 420
610 610
210 340 340
380
0
Microsoft Excel 16.49 Sensitivity Report
Worksheet: [3. Computers Unlimited.xlsx]Sheet1 (2)
Report Created: 17/05/21 11:19:12 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$27 I1 J1 0 7 22 1E+030 7
$C$27 I1 J2 250 0 17 8 1E+030
$D$27 I1 J3 0 10 30 1E+030 10
$E$27 I1 J4 170 0 18 7 8
$B$28 I2 J1 420 0 15 7 7
$C$28 I2 J2 0 18 35 1E+030 18
$D$28 I2 J3 190 0 20 7 7
$E$28 I2 J4 0 7 25 1E+030 7
$B$29 I3 J1 0 17 28 1E+030 17
$C$29 I3 J2 0 8 21 1E+030 8
$D$29 I3 J3 130 0 16 7 7
$E$29 I3 J4 210 0 14 7 7
$B$30 Sj J1 100 0 40 7 20
$C$30 Sj J2 0 0 65 1E+030 1E+030
$D$30 Sj J3 80 0 25 20 1E+030
$E$30 Sj J4 0 7 50 1E+030 7

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$10 A&M (Shortage = 0) Xij 0 23 0 50 0
$B$12 Demand Constraint LHS 520 40 520 4 100
$B$13 LHS 250 42 250 4 100
$B$14 LHS 400 45 400 4 100
$B$15 LHS 380 43 380 4 100
$B$16 Supply Constraint LHS 420 -25 420 100 4
$B$17 LHS 610 -25 610 100 4
$B$18 LHS 340 -29 340 100 4
$B$19 X34 >= 80 LHS 210 0 80 130 1E+030
$B$20 Dj >= 0.8 / Sj <= 0.2Dj LHS 100 0 104 1E+030 4
$B$21 LHS 0 0 50 1E+030 50
$B$22 LHS 80 -20 80 100 4
$B$23 LHS 0 0 76 1E+030 76
$B$24 Transportation + 10% LHS 22430 0 24123 1E+030 1693
J1 J2 J3 J4 Supply Xij J1
I1 $ 22 $ 17 $ 30 $ 18 420 I1
I2 $ 15 $ 35 $ 20 $ 25 610 I2 520
I3 $ 28 $ 21 $ 16 $ 14 340 I3
Demand Dj 520 250 400 380 Shortages Sj 0
Cij
Wj $ 40 $ 65 $ 25 $ 50
Fn 28430 Tech
Xij Richmond 0
A&M (Shortage = 0) 0= 0 Atlanta 520
LHS RHS Washington 0
Demand Constraint 520 = 520 J1 Shortages 0
250 = 250 J2
400 = 400 J3 Tech
380 = 380 J4 Richmond 0
Supply Constraint 420 <= 420 I1 Atlanta 420
610 <= 610 I2 Washington 0
340 <= 340 I3 Shortages 100
X34 >= 80 210 >= 80
Dj >= 0.8 / Sj <= 0.2Dj 100 <= 104 J1
0 <= 50 J2
80 <= 80 J3
0 <= 76 J4
Transportation + 10% 22430 <= 24123 21930

Xij J1 J2 J3 J4
I1 0 250 0 170
I2 420 0 190 0
I3 0 0 130 210
Sj 100 0 80 0
J2 J3 J4 Supply J1 J2 J3 J4
250 170 420 I1 250 170
90 610 I2 420 190
130 210 340 I3 130 210
0 180 0 Xij 520 250 400 380
320 304 100 0 80 0

A&M State Central 22430


250 0 170 28430
0 90 0
0 130 210
0 180 0

A&M State Central


250 0 170
0 190 0
0 130 210
0 80 0
Supply
420 420
610 610
340 340

You might also like