Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [ITMAssignment.xlsx]Sheet1
Report Created: 18-07-2021 00:57:40

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$17 Solution Snack Bar(Y) 3.75 0 85 1E+030 13.75
$C$17 Solution Ice cream(X) 0 -18.333333333 95 18.333333333 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$13 Weight(gm) 138.75 0 120 18.75 1E+030
$D$14 Calories 450 0.7083333333 450 150 60.810810811
$D$15 Fat(gm) 18.75 0 25 1E+030 6.25
X=number of servings of ice cream
Y=number of servings of snackbar

she requires at least 120 grams of deserts per day.

She assigns a taste index of 95 to ice-cream and 85 to snack bars
Objective: Maximize the total taste index for her desserts Z= 95X+85Y

Snack Bar(Y) Ice cream(X)

Z 85 95 318.75
Weight(gm) 37 65 138.75
Calories 120 160 450
Fat(gm) 5 10 18.75

Solution 3.75 0
 Limit

>= 120
<= 450
<= 25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [ITMAssignment.xlsx]Sheet3
Report Created: 18-07-2021 07:27:10

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$K$13 L.A. Denver 150 0 58 6 1E+030
$L$13 L.A. Houston 0 24 87 1E+030 24
$M$13 L.A. Atlanta 0 74 121 1E+030 74
$N$13 L.A. Miami 0 66 149 1E+030 66
$O$13 L.A. Seattle 120 0 62 70 1E+030
$P$13 L.A. Detroit 0 90 128 1E+030 90
$K$14 St. Louis Denver 0 6 47 1E+030 6
$L$14 St. Louis Houston 225 0 46 24 1E+030
$M$14 St. Louis Atlanta 100 0 30 10 1E+030
$N$14 St. Louis Miami 25 0 66 6 10
$O$14 St. Louis Seattle 0 70 115 1E+030 70
$P$14 St. Louis Detroit 0 7 28 1E+030 7
$K$15 Boston Denver 0 50 108 1E+030 50
$L$15 Boston Houston 0 37 100 1E+030 37
$M$15 Boston Atlanta 0 10 57 1E+030 10
$N$15 Boston Miami 225 0 83 10 6
$O$15 Boston Seattle 0 102 164 1E+030 102
$P$15 Boston Detroit 150 0 38 7 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$16 Denver 150 58 150 130 150
$L$16 Houston 225 63 225 25 225
$M$16 Atlanta 100 47 100 25 100
$N$16 Miami 250 83 250 125 225
$O$16 Seattle 120 62 120 130 120
$P$16 Detroit 150 38 150 125 150
$Q$13 L.A. 270 0 400 1E+030 130
$Q$14 St. Louis 350 -17 350 225 25
$Q$15 Boston 375 0 500 1E+030 125
 L.A. St. Louis Boston
Denver $58 $47 $108 150
Houston $87 $46 $100 225
Atlanta $121 $30 $57 100
Miami $149 $66 $83 250
Seattle $62 $115 $164 120
Detroit $128 $28 $38 150
<= <= <=
Starting Inventory 400 350 500
 Objective 55515

Denver Houston Atlanta Miami Seattle Detroit

L.A. 58 87 121 149 62 128 <=
St. Louis 47 46 30 66 115 28 <=
Boston 108 100 57 83 164 38 <=

150 225 100 250 120 150

Denver Houston Atlanta Miami Seattle Detroit

L.A. 150 0 0 0 120 0 270 <=
St. Louis 0 225 100 25 0 0 350 <=
Boston 0 0 0 225 0 150 375 <=
150 225 100 250 120 150

150 225 100 250 120 150

Starting Inventory
400
350
500

Starting Inventory
400
350
500
Cost of each Vehicle 20000
Maximum Loan from Local bank 125000
Interest 9%
Period(Years) 4

Money available for Down payment 25000

Required Loan 100000

Monthly Payment ₹ -2,488.50

If Roberto finances his new pizza
delivery vehicles for 5 years instead of
4 years, what is the new monthly
payment?
Cost of each Vehicle 20000
Maximum Loan from Local bank 125000
Interest 9%
Period(Years) 5

Money available for Down payment 25000

Required Loan 100000

Monthly Payment ₹ -2,075.84

 If Roberto wishes to keep his payment below $2000 a month, should he
finance the loan for 5 years instead of 4 years? What is the difference in
monthly payments? Also, what is the difference in total interest between
the two years?
Cost of each Vehicle 20000
Maximum Loan from Local bank 125000
Interest 9%
Period(Years) 5.24516901

Money available for Down payment 25000

Required Loan 100000

Monthly Payment ₹ -1,999.00

 ₹ -2,488.50
8%
8.25%
8.75%
9%