Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [BUI THI NINH GIANG - 31221023641 - MIDTERM.xlsx]Sheet1
Report Created: 9/27/2023 3:44:53 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$26 Quantity Large 56.70103093 0 4700000 20000
$C$26 Quantity Small 154.6391753 0 5900000 4196296.296

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$D$21 Plant 1 Used per week 55.67010309 0 60 1E+30
$D$22 Plant 2 Used per week 105 103092.7835 105 11
$D$23 Plant 3 Used per week 40 29201030.93 40 1.577464789
$D$24 Plant 4 Used per week 4952.57732 0 6000 1E+30
$E$26 Total <= 211.3402062 0 100 111.3402062

Percentage
Allowable
Last Price New Price of price
increase
change
LB 4,700,000.00 ₫ 7,050,000.00 ₫ 20000 11750.0%
SB 5,900,000.00 ₫ 8,850,000.00 ₫ 4196296.3 70.3%
Total percentage of price 11820.3%

Because the total percentage of price change is greater than 100%, the company has to check
Solver again with the new price. In this case, the initial plan doesn't change.

Shadow: Based on shadow price, they should increase 11 hours for firing and 2 hours for covering
 Allowable Maximum Minimum Ranging
Decrease Allowable Allowable
1953448.276 4720000 2746551.724 2746551,7 < LB < 4720000
25000 10096296.296 5875000 5875000 < SB < 10096296,3

Allowable Maximum Minimum Ranging

Decrease Allowable Allowable
4.329896907 1E+30 55.67010309 P1 > 55,7
8.4 116 96.6 96,6 < P2 < 116
3.793103448 41.57746479 36.20689655 36,2<p3<41,5
1047.42268 1E+30 4952.57732 P4<4952
1E+30 211.3402062 -1E+30 T<211,3

company has to check

esn't change.

hours for covering