Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 20-04-2022 23:59:00

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$22 Augusta Albany 0 2 7 1E+030 2
$D$22 Augusta Portsmouth 300 0 5 2 1E+030
$C$23 Tupper Lake Albany 100 0 3 1 1E+030
$D$23 Tupper Lake Portsmouth 0 1 4 1E+030 1
$C$26 Albany Boston 0 3 8 1E+030 3
$D$26 Albany New York 100 0 5 1 1E+030
$E$26 Albany Philadelphia 150 0 7 3 1E+030
$C$27 Portsmouth Boston 150 0 5 3 1E+030
$D$27 Portsmouth New York 0 1 6 1E+030 1
$E$27 Portsmouth Philadelphia 0 3 10 1E+030 3

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$28 Total Boston 150 5 150 1E+030 150
$D$28 Total New York 100 5 100 1E+030 100
$E$22 Augusta total 300 5 300 1E+030 300
$E$23 Tupper Lake total 100 3 100 1E+030 100
$E$28 Total Philadelphia 150 7 150 1E+030 150
(B). LP Model:
Let, Xij represent the no.of units shipped from location i to j.

Objective function:
Minimize total cost
Total Cost= $ 7*13+5*14+3*23+4*24+8*35+5*36+7*37+5*45+6*46+10*47

Costraints:
x13+x14=300 (Augusta Capacity)
x23+x24=100 (Tupper Lake Capacity)
x35+x45=150 (Boston Demand)
x36+x46=100 (NY Demand)
x37+x47=150 (Phil Demand)
x13+x23-x35-x36-x37=0 (Netflow=0)
x14+x24-x45-x46-x47=0 (Netflow=0)
Xij>=0 (Non-Negativity)

Warehouses
Plant Albany Portsmouth total sign
Augusta 0 300 300 =
Tupper Lake 100 0 100 =

Distributor Boston New York Philadelphia

Albany 0 100 150
Portsmouth 150 0 0
Total 150 100 150
Sign = = =
Demand(units) 150 100 150

Total cost 4100

(C).
The Minimum Cost Shipping Schedule:
Warehouses
Plant Albany Portsmouth
August 0 300
Tupper Lake 100 0

Distributor Boston New York Philadelphia

Albany 0 100 150
Portsmouth 150 0 0
(A).
 Distribution costs($/unit):
Warehouses
Plant Albany Portsmouth
Augusta 7 5
Tupper Lake 3 4

Distributors (final Destination)

Warehouse Boston New York Philadelphia
Capacity(units) Albany 8 5 7
300 Portsmouth 5 6 10
100