1.

Variables x - the number of Collegiate Collegiate Mini

y - the number of Mini Unit price 32 24
2. Constrain3*x + 2*y <= 5000 Use
45*x + 40*y <= 84000 Square feet 3 2 4950
x, y > 0 Time requires 45 40 84000
3. Object Quantity each type of backpacks
Sales forecast 1000 1200

Quantity 1000 975

Profit 55400

4. Result The maximum profit is 55400

5. Conclusion To reach the maximum profit, the company s

 Available
<= 5000
<= 84000

um profit, the company should produce 1000 units of Collegiate and 975 units of Mini
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [ÔN TẬP MODELING.xlsx]Bai 2
Report Created: 12/14/2023 3:00:45 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$H$9 Quantity Daytime 500 0 1 1E+030 1.75
$I$9 Quantity Evening 250 0 1.5 1E+030 3.5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$I$9 Quantity Evening 250 -0.375 0 111.1111111 333.3333333
$J$4 YM Call 100 0 100 2.605323E-14 1E+030
$J$5 OM Call 150 5.833333333 150 1E+030 3.907985E-14
$J$6 YF Call 150 0 120 30 1E+030
$J$7 OF Call 237.5 0 200 37.5 1E+030
Variables x - the number of daytime phone call Daytime Evening
y - the number of evening phone call Cost 1 1.5
Constrains 0.1*x + 0,2*y >= 100
0.15*x + 0.3*y >= 150 YM 0.1 0.2
0.2*x + 0.2*y >= 120 OM 0.15 0.3
0.35*x + 0.25*y >= 200 YF 0.2 0.2
Object Mincost = x + 1.5*y OF 0.35 0.25

Quantity 500 250

Evening calls 250

Minimum cost 875

4. Result The minimum cost is 875

5. Conclusion In oder to minimize cost, the company must make 500 daytime calls and 250 evening calls
In addition, they should make more the evening call, at the same time, should call over male rage 40 in the eve
 Call At least
100 >= 100
150 >= 150
150 >= 120
237.5 >= 200

0.333333

all over male rage 40 in the evening

FROM TO
F1 WH1
F1 WH2
F2 WH2
WH1 WS1
WH1 WS2
WH2 WS2
WH2 WS3
WH2 WS4

Minimum cost
COST SHIP CAPACITY NODES NETFLOW DEMAND/SUPPLY
40 250 <= 250 F1 400 = 400
35 150 <= F2 250 = 250
25 250 <= WH1 0= 0
60 200 <= WH2 0= 0
35 50 <= WS1 -200 = -200
55 50 <= WS2 -100 = -100
50 150 <= WS3 -150 = -150
65 200 <= WS4 -200 = -200

58500
 O&M cost Trade-in value Purchase Price Refund
Year 1 2000 8500 12000 9000
Year 2 3000 6500
Year 3 4500 4500
Year 4 6500 3000

FROM TO ROUTE COST NODES

Y0 Y1 1 5500 Y0
Y0 Y2 0 10500 Y1
Y0 Y3 0 17000 Y2
Y0 Y4 0 25000 Y3
Y1 Y2 0 5500 Y4
Y1 Y3 0 10500
Y1 Y4 0 17000
Y2 Y3 0 5500
Y2 Y4 0 10500
Y3 Y4 0 5500

Total cost 5500

NETFLOW SUPPLY/DEMAND
1= 1
0= 0
0= 0
0= 0
0= -1
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [ÔN TẬP MODELING.xlsx]Bai 2 daitra
Report Created: 12/15/2023 7:28:34 PM

Variable Cells
Final Reduced Objective Allowable Allowable Maximum Minimum Ranging
Cell Name Value Cost Coefficient Increase Decrease Allowable Allowable
$B$9 Quantity x 0 -3 3 3 1E+030 6 -1E+030 x<6
$C$9 Quantity y 0 -2 4 2 1E+030 6 -1E+030 y<6
$D$9 Quantity z 18 0 6 1E+030 2 1E+030 4 z>4

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$4 RB1 0 0 10 1E+030 10
$E$5 RB2 18 0 60 1E+030 42
$E$6 RB3 18 6 18 26 18
$E$7 RB4 18 0 44 1E+030 26

Last value New value Percent

x 3 4 0.333333
y 4 6 1
z 6 8 2E-30
Sum 1.333333
 3 4 6
x y z

RB1 1 0 0 0 <= 10
RB2 2 5 1 18 <= 60
RB3 1 1 1 18 <= 18
RB4 3 1 1 18 <= 44

Quantity 0 0 18

Profit 108
FROM TO ON ROUTE
A B 1
A C 0
B E 0
B F 0
B D 1
C D 0
C G 0
E H 0
E F 0
D F 0
D G 1
F H 0
F I 0
F G 0
H I 0
I G 0

Total distance 8
DISTANCE NODES NETFLOW SUPPLY/DEMAND
3 A 1= 1
6 B 0= 0
2 C 0= 0
5 D 0= 0
2 E 0= 0
4 F 0= 0
9 G -1 = -1
7 H 0= 0
1 I 0= 0
6
3
5
8
4
2
7