Microsoft Excel 12.

0 Sensitivity Report
Worksheet: [Book2]Sheet1
Report Created: 25/07/2016 2:38:57 PM

Adjustable Cells
Cell
Name
$D$8 qty table
$E$8 qty chair
$F$8 qty sofa

Final
Reduced
Objective
Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
10
0
120
60
18
8
0
75
105
25
0 -40.384615387
200 40.384615387 1.00000E+030

Constraints
Cell
Name
$H$4 wood
$H$5 labor
$H$6 polish

Final
Shadow
Constraint
Allowable
Allowable
Value
Price
R.H. Side
Increase
Decrease
160 8.076923077
160
104 86.666666667
132 3.8461538461
132
52
52
70
0
100 1.00000E+030
30

new product sofa

2
25
3
10
5
8
27.69231 240.3846

table
wood
labor
polish
profit unit
qty
Sumproduct

chair
12
6
3
120
10

sofa
5
9
5
75
8

25
10
8
200
0

160
132
100
1800

160
132
70

Worksheet: [Book2]Sheet2
Report Created: 25/07/2016 3:18:03 PM

Adjustable Cells
Cell
$L$11
$M$11
$N$11
$O$11

qty
qty
qty
qty

Name
cerelas
vegetables
fruits
milk

Final
Value
0
3.7083333333
0
0.1666666667

Reduced
Objective
Allowable
Cost
Coefficient
Increase
12.499999999
40 1.00000E+030
0
30 17.272727271
15.833333333
50 1.00000E+030
0
20
12.5

Constraints
Cell
$P$6
$P$7
$P$8
$P$9

Name
Carb result
protein result
Minerals result
fibre result

Final
Value
80
79.166666667
75.833333333
75

Shadow
Constraint
Allowable
Price
R.H. Side
Increase
0.4166666667
80 445.00000005
0
50 29.166666667
0
30 45.833333333
1.0833333333
75 5.0000000001

Allowable
Decrease
12.499999999
18.571428572
15.833333333
12.500000001

Allowable
Decrease
5.0000000001
1.00000E+030
1.00000E+030
55

cerelas
Carb
protein
Minerals
fibre

vegetablesfruits
40
20
10
20
5
20
10
20

milk

result

30
25
25
20

qty
price

0 3.708333
40
30

0 0.166667
50
20

35
80
30 79.16667
10 75.83333
5
75

available
80
50
30
75

114.5833

network
from
m1
m1
m2
m2
s1
s2

to
s1
s2
s1
s2
p
p

flow operation

cost/ton capability qty/flow

2000
30
30
1700
30
10
1600
50
10
1100
50
50
400
70
40
800
70
60

flow equation are

node
from
m1
m2
s1
s2
p

created
to
40
60
40
60
0

net out
0
0
40
60
100

40 <=
60 <=
0 equals to
0 equals to
-100 equals to

cost

should be
40
60
0
0
-100

212000

network problem

NODE
LA
SA
D
H
C
N

from
LA
LA
SA
SA
D
D
H
H

to
D
H
D
H
C
N
C
N

SHIPPING REFINING CST

300
110
420
100
550
450
530
470

NODE
FROM

TO

NET

3.2
3.8
3.2
3.8
0
0

0
0
3.2
3.8
4
3

SHOULD BE
3.2 <=
3.8 <=
-1.3E-012 EQUALS TO
0 EQUALS TO
-4 EQUALS TO
-3 EQUALS TO

0
0
0
0
700
700
900
900

TOTAL COSQTY
300
110
420
100
1250
1150
1430
1370

4
5
0
0
-4
-3

3.2
0
0
3.8
0.2
3
3.8
0

COST
REFINING
TOTAL CO
D

4814
5660
10474

from
m1
m1
m2
m2
s1
s2

to
s1
s2
s1
s2
p
p

cost

node
m1
m2
s1
s2
p

from

to
40
60
40
60
0

capacity qty flow

2000
30
30
1700
30
10
1600
50
10
1100
50
50
400
70
40
800
70
60

net
0
40 <=
0
60 <=
40 3.17E-009 equals
60 3.18E-009 equals
100
-100 equals

40
60
0
0
-100

cost

212000