Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [New Microsoft Excel Worksheet.xlsx]Sheet2
Report Created: 25-02-2017 15:54:25

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$10 A Avery 0 -10 100 10 1.00E+030
$D$10 A Baker 40 0 120 20 10
$E$10 A Campbell 140 0 155 1.00E+030 20
$C$11 B Avery 40 0 125 10 0
$D$11 B Baker 35 0 135 0 10
$E$11 B Campbell 0 -20 150 20 1.00E+030
$C$12 C Avery 100 0 115 1.00E+030 10
$D$12 C Baker 0 -10 115 10 1.00E+030
$E$12 C Campbell 0 -20 140 20 1.00E+030
$C$13 D Avery 0 0 110 0 1.00E+030
$D$13 D Baker 85 0 120 1.00E+030 0
$E$13 D Campbell 0 -25 130 25 1.00E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$14 Sum Avery 140 0 160 1.00E+030 20
$D$14 Sum Baker 160 10 160 40 20
$E$14 Sum Campbell 140 45 140 40 20
$F$10 A sum 180 110 180 20 40
$F$11 B sum 75 125 75 20 40
$F$12 C sum 100 115 100 20 100
$F$13 D sum 85 110 85 20 40
Cost matrix
Avery Baker Campbell
A 100 120 155
B 125 135 150
C 115 115 140
D 100 120 130

Allocation Matrix
Avery Baker Campbell sum
A 0 40 140 180
B 40 35 0 75
C 100 0 0 100
D 0 85 0 85
Sum 140 160 140
<=>
rhs 160 160 140

Total Billing(Max) 57925

<=> rhs
180
75
100
85
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [New Microsoft Excel Worksheet.xlsx]Sheet3
Report Created: 25-02-2017 16:09:34

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$10 A Avery 0 0 100 0 1.00E+030
$D$10 A Baker 40 0 120 20 0
$E$10 A Campbell 140 0 155 1.00E+030 20
$C$11 B Avery 0 -10114 -9999 10114 1.00E+030
$D$11 B Baker 75 0 135 1.00E+030 20
$E$11 B Campbell 0 -20 150 20 1.00E+030
$C$12 C Avery 100 0 115 1.00E+030 20
$D$12 C Baker 0 -20 115 20 1.00E+030
$E$12 C Campbell 0 -30 140 30 1.00E+030
$C$13 D Avery 40 0 100 20 0
$D$13 D Baker 45 0 120 0 20
$E$13 D Campbell 0 -25 130 25 1.00E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$14 Sum Avery 140 0 160 1.00E+030 20
$D$14 Sum Baker 160 20 160 40 20
$E$14 Sum Campbell 140 55 140 40 20
$F$10 A sum 180 100 180 20 40
$F$11 B sum 75 115 75 20 40
$F$12 C sum 100 115 100 20 100
$F$13 D sum 85 100 85 20 40
Cost matrix
Avery Baker Campbell
A 100 120 155
B -9999 135 150
C 115 115 140
D 100 120 130

Allocation Matrix
Avery Baker Campbell sum
A 0 40 140 180
B 0 75 0 75
C 100 0 0 100
D 40 45 0 85
Sum 140 160 140
<=>
rhs 160 160 140

Total Billing(Max) 57525

<=> rhs
180
75
100
85
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [5.xlsx]Sheet1
Report Created: 25-02-2017 16:34:05

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$10 Cliffton D1 0 -4 32 4 1.00E+030
$D$10 Cliffton D2 4000 0 34 2 2
$E$10 Cliffton D3 0 -2 32 2 1.00E+030
$F$10 Cliffton D4 1000 0 40 2 2
$C$11 Danville D1 2000 0 34 1.00E+030 2
$D$11 Danville D2 0 -2 30 2 1.00E+030
$E$11 Danville D3 0 -4 28 4 1.00E+030
$F$11 Danville D4 1000 0 38 2 2

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$12 Sum D1 2000 2 2000 1000 1000
$D$12 Sum D2 4000 0 5000 1.00E+030 1000
$E$12 Sum D3 0 0 3000 1.00E+030 3000
$F$12 Sum D4 2000 6 2000 4000 1000
$G$10 Cliffton sum 5000 34 5000 1000 4000
$G$11 Danville sum 3000 32 3000 1000 1000
Cost matrix
D1 D2 D3 D4
Cliffton 32 34 32 40
Danville 34 30 28 38

Allocation Matrix
D1 D2 D3 D4
Cliffton 0 4000 0 1000
Danville 2000 0 0 1000
Sum 2000 4000 0 2000
<=>
rhs 2000 5000 3000 2000

Total Billing(Max) 282000

sum <=> rhs
5000 5000
3000 3000
Cost matrix
Boston Dallas LA St. Pauls
Denvear 7 11 8 13
Atlanta 20 17 12 10
Chicago 8 18 13 16

Allocation Matrix
Boston Dallas LA St. Pauls Sum
Denvear 0 40 60 0 100
Atlanta 50 30 0 0 80
Chicago 0 0 0 80 80

Sum 50 70 60 80
<=>
rhs 50 70 60 80

Total Billing(Max) 3710

<=> rhs
100
100
150
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [5.xlsx]Q8
Report Created: 25-02-2017 17:29:58

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$10 A 300 0 1 0.3 0
$C$10 B 0 0.3 1.2 1.00E+030 0.3
$D$10 C 1200 0 0.9 0 1.00E+030
$E$10 Dummy 0 0.3 0 1.00E+030 0.3
$B$11 A 1200 0 1.3 0 0.2
$C$11 B 0 0.2 1.4 1.00E+030 0.2
$D$11 C 0 0 1.2 1.00E+030 0
$E$11 Dummy 300 0 0 0.2 1.00E+030
$B$12 A 500 0 1.1 0.2 0.2
$C$12 B 500 0 1 0.2 1.00E+030
$D$12 C 0 0.2 1.2 1.00E+030 0.2
$E$12 Dummy 0 0.2 0 1.00E+030 0.2

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$14 Sum A 2000 1.3 2000 0 1200
$C$14 Sum B 500 1.2 500 0 500
$D$14 Sum C 1200 1.2 1200 0 1200
$E$14 Sum Dummy 300 0 300 0 300
$F$10 Sum 1500 -0.3 1500 1200 0
$F$11 Sum 1500 0 1500 0 1.00E+030
$F$12 Sum 1000 -0.2 1000 1200 0
Cost matrix
A B C Dummy
1 1 1.2 0.9 0
2 1.3 1.4 1.2 0
3 1.1 1 1.2 0

Allocation Matrix
A B C Dummy Sum
1 300 0 1200 0 1500
2 1200 0 0 300 1500
3 500 500 0 0 1000

Sum 2000 500 1200 300

<=>
rhs 2000 500 1200 300

Total Cost(Max) 3990

<=> rhs
1500
1500
1000
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [5.xlsx]Sheet5
Report Created: 25-02-2017 17:34:57

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$10 Jackson 0 0 10 10 2
$C$10 Jackson 1 0 16 2 1.00E+030
$D$10 Jackson 0 0 32 4 6
$B$11 Ellis 1 0 14 2 1.00E+030
$C$11 Ellis 0 2 22 1.00E+030 2
$D$11 Ellis 0 4 40 1.00E+030 4
$B$12 Smith 0 10 22 1.00E+030 10
$C$12 Smith 0 6 24 1.00E+030 6
$D$12 Smith 1 0 34 6 1.00E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$14 Sum 1 -22 1 0 0
$C$14 Sum 1 -16 1 0 0
$D$14 Sum 1 0 1 1.00E+030 0
$F$10 Jackson Sum 1 32 1 0 0
$F$11 Ellis Sum 1 36 1 0 0
$F$12 Smith Sum 1 34 1 0 1
Cost matrix
1 2 3
Jackson 10 16 32
Ellis 14 22 40
Smith 22 24 34

Allocation Matrix
1 2 3 Sum
Jackson 0 1 0 1
Ellis 1 0 0 1
Smith 0 0 1 1

Sum 1 1 1
<=>
rhs 1 1 1

Total time required(Min) 64

<=> rhs
1
1
1
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [5.xlsx]Sheet8
Report Created: 25-02-2017 17:44:09

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$13 Red 0 0 30 1.00E+030 0
$C$13 Red 0 6 44 1.00E+030 6
$D$13 Red 1 0 38 3 1.00E+030
$E$13 Red 0 0 47 1.00E+030 0
$F$13 Red 0 0 31 0 3
$B$14 Whhite 0 1 25 1.00E+030 1
$C$14 Whhite 0 0 32 0 1
$D$14 Whhite 0 13 45 1.00E+030 13
$E$14 Whhite 0 3 44 1.00E+030 3
$F$14 Whhite 1 0 25 1 0
$B$15 Blue 0 1 23 1.00E+030 1
$C$15 Blue 0 10 40 1.00E+030 10
$D$15 Blue 0 7 37 1.00E+030 7
$E$15 Blue 1 0 39 1 1.00E+030
$F$15 Blue 0 6 29 1.00E+030 6
$B$16 Green 1 0 26 1 1.00E+030
$C$16 Green 0 4 38 1.00E+030 4
$D$16 Green 0 3 37 1.00E+030 3
$E$16 Green 0 2 45 1.00E+030 2
$F$16 Green 0 1 28 1.00E+030 1
$B$17 Brown 0 0 26 0 1
$C$17 Brown 1 0 34 1 0
$D$17 Brown 0 10 44 1.00E+030 10
$E$17 Brown 0 0 43 0 1
$F$17 Brown 0 1 28 1.00E+030 1

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$18 Sum 1 26 1 0 1
$C$18 Sum 1 34 1 0 1
$D$18 Sum 1 34 1 0 1
$E$18 Sum 1 43 1 0 0
$F$18 Sum 1 27 1 0 1
$G$13 Red Sum 1 4 1 1 0
$G$14 Whhite Sum 1 -2 1 1 0
$G$15 Blue Sum 1 -4 1 0 0
$G$16 Green Sum 1 0 1 0 1.00E+030
$G$17 Brown Sum 1 0 1 1 0
Cost matrix (in'00)
1 2 3 4 5
Red 30 44 38 47 31
Whhite 25 32 45 44 25
Blue 23 40 37 39 29
Green 26 38 37 45 28
Brown 26 34 44 43 28

Allocation Matrix
1 2 3 4 5
Red 0 0 1 0 0
Whhite 0 0 0 0 1
Blue 0 0 0 1 0
Green 1 0 0 0 0
Brown 0 1 0 0 0
Sum 1 1 1 1 1
<=>
rhs 1 1 1 1 1

Total Cost(Min) 162

Sum <=> rhs
1 1
1 1
1 1
1 1
1 1
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [assign 3,4,5.xlsx]11_Doubt
Report Created: 26-02-2017 22:34:38

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$13 HI 5-5.30 0 -2000 5000 2000 1.000E+030
$C$13 HI 5.30-6 0 -4500 3000 4500 1.000E+030
$D$13 HI 7-7.30 0 -500 6000 500 1.000E+030
$E$13 HI 8-8.30 0 -2500 4000 2500 1.000E+030
$B$14 WN 5-5.30 0 0 7500 0 1.000E+030
$C$14 WN 5.30-6 0 0 8000 500 1500
$D$14 WN 7-7.30 1 0 7000 1500 0
$E$14 WN 8-8.30 0 -1500 5500 1500 1.000E+030
$B$15 NASCAR 5-5.30 1 0 8500 1000 500
$C$15 NASCAR 5.30-6 0 -4000 5000 4000 1.000E+030
$D$15 NASCAR 7-7.30 0 -1500 6500 1500 1.000E+030
$E$15 NASCAR 8-8.30 0 0 8000 500 1000
$B$16 WST 5-5.30 0 0 7000 500 0
$C$16 WST 5.30-6 0 -1500 6000 1500 1.000E+030
$D$16 WST 7-7.30 0 0 6500 0 500
$E$16 WST 8-8.30 0 -1500 5000 1500 1.000E+030
$B$17 HB 5-5.30 0 -500 7000 500 1.000E+030
$C$17 HB 5.30-6 1 0 8000 1.000E+030 500
$D$17 HB 7-7.30 0 -4000 3000 4000 1.000E+030
$E$17 HB 8-8.30 0 -1000 6000 1000 1.000E+030
$B$18 R&S 5-5.30 0 -1500 6000 1500 1.000E+030
$C$18 R&S 5.30-6 0 -4000 4000 4000 1.000E+030
$D$18 R&S 7-7.30 0 -2500 4500 2500 1.000E+030
$E$18 R&S 8-8.30 1 0 7000 1.000E+030 500

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$19 Sum 5-5.30 1 7000 1 1 0
$C$19 Sum 5.30-6 1 7500 1 1 0
$D$19 Sum 7-7.30 1 6500 1 1 0
$E$19 Sum 8-8.30 1 6500 1 1 0
$F$13 HI Sum 0 0 1 1.000E+030 1
$F$14 WN Sum 1 500 1 0 1
$F$15 NASCAR Sum 1 1500 1 0 1
$F$16 WST Sum 0 0 1 1.000E+030 1
$F$17 HB Sum 1 500 1 0 1
$F$18 R&S Sum 1 500 1 0 1
Cost matrix
5-5.30 5.30-6 7-7.30 8-8.30
HI 5000 3000 6000 4000
WN 7500 8000 7000 5500
NASCAR 8500 5000 6500 8000
WST 7000 6000 6500 5000
HB 7000 8000 3000 6000
R&S 6000 4000 4500 7000

Allocation Matrix
5-5.30 5.30-6 7-7.30 8-8.30 Sum
HI 0 0 0 0 0
WN 0 0 1 0 1
NASCAR 1 0 0 0 1
WST 0 0 0 0 0
HB 0 1 0 0 1
R&S 0 0 0 1 1
Sum 1 1 1 1
<=>
rhs 1 1 1 1
Max Revenue 30500
<=> rhs
1
1
1
1
1
1
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [5.xlsx]Q12a
Report Created: 25-02-2017 18:28:54

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$13 Plano LA 0 55 70 1.00E+030 55
$C$13 Plano Chi 0 13 47 1.00E+030 13
$D$13 Plano Colum 0 3 22 1.00E+030 3
$E$13 Plano Atlan 0 3 53 1.00E+030 3
$F$13 Plano NA 0 12 98 1.00E+030 12
$G$13 Plano KC 1 0 21 4 1.00E+030
$H$13 Plano Den 0 16 27 1.00E+030 16
$I$13 Plano Dallas 1 0 13 13 1.00E+030
$B$14 Nash LA 0 60 75 1.00E+030 60
$C$14 Nash Chi 0 4 38 1.00E+030 4
$D$14 Nash Colum 0 0 19 3 7
$E$14 Nash Atlan 0 8 58 1.00E+030 8
$F$14 Nash NA 0 4 90 1.00E+030 4
$G$14 Nash KC 0 13 34 1.00E+030 13
$H$14 Nash Den 0 29 40 1.00E+030 29
$I$14 Nash Dallas 0 13 26 1.00E+030 13
$B$15 Flag LA 1 0 15 30 1.00E+030
$C$15 Flag Chi 0 44 78 1.00E+030 44
$D$15 Flag Colum 0 18 37 1.00E+030 18
$E$15 Flag Atlan 0 32 82 1.00E+030 32
$F$15 Flag NA 0 25 111 1.00E+030 25
$G$15 Flag KC 0 19 40 1.00E+030 19
$H$15 Flag Den 0 18 29 1.00E+030 18
$I$15 Flag Dallas 0 19 32 1.00E+030 19
$B$16 Spring LA 0 56 60 1.00E+030 56
$C$16 Spring Chi 1 0 23 4 1.00E+030
$D$16 Spring Colum 1 0 8 7 3
$E$16 Spring Atlan 1 0 39 3 1.00E+030
$F$16 Spring NA 0 7 82 1.00E+030 7
$G$16 Spring KC 0 26 36 1.00E+030 26
$H$16 Spring Den 0 32 32 1.00E+030 32
$I$16 Spring Dallas 0 43 45 1.00E+030 43
$B$17 Boulder LA 0 30 45 1.00E+030 30
$C$17 Boulder Chi 0 6 40 1.00E+030 6
$D$17 Boulder Colum 0 10 29 1.00E+030 10
$E$17 Boulder Atlan 0 25 75 1.00E+030 25
$F$17 Boulder NA 1 0 86 4 1.00E+030
$G$17 Boulder KC 0 4 25 1.00E+030 4
$H$17 Boulder Den 1 0 11 16 1.00E+030
$I$17 Boulder Dallas 0 24 37 1.00E+030 24
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$18 Sum LA 1 15 1 2 1
$C$18 Sum Chi 1 34 1 1 0
$D$18 Sum Colum 1 19 1 3 0
$E$18 Sum Atlan 1 50 1 1 0
$F$18 Sum NA 1 86 1 1 1
$G$18 Sum KC 1 21 1 1 1
$H$18 Sum Den 1 11 1 1 1
$I$18 Sum Dallas 1 13 1 1 1
$J$13 Plano Sum 2 0 3 1.00E+030 1
$J$14 Nash Sum 0 0 3 1.00E+030 3
$J$15 Flag Sum 1 0 3 1.00E+030 2
$J$16 Spring Sum 3 -11 3 0 1
$J$17 Boulder Sum 2 0 3 1.00E+030 1
Cost matrix
LA Chi Colum Atlan NA KC Den
Plano 70 47 22 53 98 21 27
Nash 75 38 19 58 90 34 40
Flag 15 78 37 82 111 40 29
Spring 60 23 8 39 82 36 32
Boulder 45 40 29 75 86 25 11

Allocation Matrix
LA Chi Colum Atlan NA KC Den
Plano 0 0 0 0 0 1 0
Nash 0 0 0 0 0 0 0
Flag 1 0 0 0 0 0 0
Spring 0 1 1 1 0 0 0
Boulder 0 0 0 0 1 0 1
Sum 1 1 1 1 1 1 1
<=>
rhs 1 1 1 1 1 1 1

Total Cost( 216

Dallas
13
26
32
45
37

Dallas Sum <=> RHS

1 2 3
0 0 3
0 1 3
0 3 3
0 2 3
1

1
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [5.xlsx]Q12b
Report Created: 25-02-2017 18:27:28

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$13 Plano LA 0 55 70 1.00E+030 55
$C$13 Plano Chi 0 10 47 1.00E+030 10
$D$13 Plano Colum 0 3 22 1.00E+030 3
$E$13 Plano Atlan 0 0 53 1 3
$F$13 Plano NA 0 8 98 1.00E+030 8
$G$13 Plano KC 1 0 21 8 1.00E+030
$H$13 Plano Den 0 12 27 1.00E+030 12
$I$13 Plano Dallas 1 0 13 13 1.00E+030
$B$14 Nash LA 0 60 75 1.00E+030 60
$C$14 Nash Chi 0 1 38 1.00E+030 1
$D$14 Nash Colum 1 0 19 3 1.00E+030
$E$14 Nash Atlan 0 5 58 1.00E+030 5
$F$14 Nash NA 0 0 90 6 4
$G$14 Nash KC 0 13 34 1.00E+030 13
$H$14 Nash Den 0 25 40 1.00E+030 25
$I$14 Nash Dallas 0 13 26 1.00E+030 13
$B$15 Flag LA 1 0 15 34 1.00E+030
$C$15 Flag Chi 0 41 78 1.00E+030 41
$D$15 Flag Colum 0 18 37 1.00E+030 18
$E$15 Flag Atlan 0 29 82 1.00E+030 29
$F$15 Flag NA 0 21 111 1.00E+030 21
$G$15 Flag KC 0 19 40 1.00E+030 19
$H$15 Flag Den 0 14 29 1.00E+030 14
$I$15 Flag Dallas 0 19 32 1.00E+030 19
$B$16 Spring LA 0 59 60 1.00E+030 59
$C$16 Spring Chi 1 0 23 1 1.00E+030
$D$16 Spring Colum 0 3 8 1.00E+030 3
$E$16 Spring Atlan 1 0 39 3 1
$F$16 Spring NA 0 6 82 1.00E+030 6
$G$16 Spring KC 0 29 36 1.00E+030 29
$H$16 Spring Den 0 31 32 1.00E+030 31
$I$16 Spring Dallas 0 46 45 1.00E+030 46
$B$17 Boulder LA 0 34 45 1.00E+030 34
$C$17 Boulder Chi 0 7 40 1.00E+030 7
$D$17 Boulder Colum 0 14 29 1.00E+030 14
$E$17 Boulder Atlan 0 26 75 1.00E+030 26
$F$17 Boulder NA 1 0 86 4 12
$G$17 Boulder KC 0 8 25 1.00E+030 8
$H$17 Boulder Den 1 0 11 12 1.00E+030
$I$17 Boulder Dallas 0 28 37 1.00E+030 28
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$18 Sum LA 1 15 1 1 1
$C$18 Sum Chi 1 37 1 0 0
$D$18 Sum Colum 1 19 1 1 1
$E$18 Sum Atlan 1 53 1 0 0
$F$18 Sum NA 1 90 1 1 0
$G$18 Sum KC 1 21 1 0 1
$H$18 Sum Den 1 15 1 1 0
$I$18 Sum Dallas 1 13 1 0 1
$J$13 Plano Sum 2 0 2 1.00E+030 0
$J$14 Nash Sum 1 0 2 1.00E+030 1
$J$15 Flag Sum 1 0 2 1.00E+030 1
$J$16 Spring Sum 2 -14 2 0 0
$J$17 Boulder Sum 2 -4 2 0 1
Cost matrix
LA Chi Colum Atlan NA KC Den
Plano 70 47 22 53 98 21 27
Nash 75 38 19 58 90 34 40
Flag 15 78 37 82 111 40 29
Spring 60 23 8 39 82 36 32
Boulder 45 40 29 75 86 25 11

Allocation Matrix
LA Chi Colum Atlan NA KC Den
Plano 0 0 0 0 0 1 0
Nash 0 0 1 0 0 0 0
Flag 1 0 0 0 0 0 0
Spring 0 1 0 1 0 0 0
Boulder 0 0 0 0 1 0 1
Sum 1 1 1 1 1 1 1
<=>
rhs 1 1 1 1 1 1 1

Total Cost( 227

Dallas
13
26
32
45
37

Dallas Sum <=> RHS

1 2 2
0 1 2
0 1 2
0 2 2
0 2 2
1

1
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [5.xlsx]17
Report Created: 26-02-2017 18:22:29

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$15 Warehouses 450 0 4 1 1.000E+030
$C$15 0 2 7 1.000E+030 2
$B$16 Warehouses 0 4 8 1.000E+030 4
$C$16 600 0 5 1 1.000E+030
$B$17 Warehouses 250 0 5 0 1
$C$17 0 0 6 1.000E+030 0
$B$22 Warehouses 0 2 6 1.000E+030 2
$C$22 300 0 4 3 1.000E+030
$D$22 sum 0 0 8 0 1
$E$22 <= 400 0 4 4 1.000E+030
$B$23 Warehouses 300 0 3 2 1.000E+030
$C$23 0 3 6 1.000E+030 3
$D$23 sum 300 0 7 1 0
$E$23 <= 0 4 7 1.000E+030 4

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$24 sum Warehouses 300 9 300 130 0
$C$24 sum 300 9 300 130 250
$D$24 sum sum 300 13 300 130 0
$E$24 sum <= 400 9 400 130 250
$D$15 sum 450 -1 450 250 130
$D$16 sum 600 -1 600 0 130
$D$17 sum 250 0 380 1.000E+030 130
$G$22 sum diff 0 5 0 130 250
$G$23 sum diff 0 6 0 130 0
Cost matrix-1 Warehouses
Plant 1 2
1 4 7
2 8 5
3 5 6

Cost matrix-2
1 2 3 4
1 6 4 8 4
2 3 6 7 7

Allocation Matrix-1 Warehouses sum <= rhs

Plant 1 2
1 450 0 450 450
2 0 600 600 600
3 250 0 250 380
sum inwards 700 600

Allocation matrix-2
1 2 3 4 sum outwards
1 0 300 0 400 700
2 300 0 300 0 600
sum 300 300 300 400
=
rhs 300 300 300 400

Cost 11850
sum diff = rhs
0 0
0 0
Cost matrix-1 Warehouses
Plant 1 2 Cust 4
1 4 7 9999
2 8 5 9999
3 5 6 7

Cost matrix-2
1 2 3 4 Ware 1 Ware 2
1 6 4 8 4 9999 2
2 3 6 7 7 2 9999

Allocation Matrix-1 Warehouses sum <= rhs

Plant 1 2 cust 4
1 450 0 0 450 450
2 0 600 0 600 600
3 250 0 0 250 380
sum inwards 700 600 0

Allocation matrix-2
1 2 3 4 Ware 1 Ware 2
1 0 300 0 400 0 0
2 300 0 300 0 0 0
sum 300 300 300 400 0 0
=
rhs 300 300 300 400

Cost 11850
sum outwasum diff = rhs
700 0 0
600 0 0
Cost matrix-1 Warehouses
Plant 1 2 Cust 4
1 4 7 9999
2 8 5 9999
3 5 6 7

Cost matrix-2
1 2 3 4 Ware 1 Ware 2
1 6 4 8 4 9999 2
2 3 6 7 7 2 9999

Allocation Matrix-1 Warehouses sum <= rhs

Plant 1 2 cust 4
1 0 0 0 0 450
2 0 0 0 0 600
3 0 0 0 0 380
sum inwards 0 0 0

Allocation matrix-2
1 2 3 4 Ware 1 Ware 2
1
2
sum 0 0 0 0 0 0
=
rhs 300 300 300 400

Cost 0
sum outwasum diff = rhs
0 0 0
0 0 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [5.xlsx]19
Report Created: 26-02-2017 19:10:47

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$13 Augusta Albany 50 0 7 1
$C$13 Augusta Portsmouth 250 0 5 1
$B$14 Tupper lake Albany 100 0 3 3
$C$14 Tupper lake Portsmouth 0 3 4 1.000E+030
$B$19 Albany Boston 0 5 8 1.000E+030
$C$19 Albany NY 0 1 5 1.000E+030
$D$19 Albany Philadelphia 150 0 7 1
$B$20 Portsmouth Boston 150 0 5 5
$C$20 Portsmouth NY 100 0 6 1
$D$20 Portsmouth Philadelphia 0 1 10 1.000E+030

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$B$21 sum Boston 150 10 150 0
$C$21 sum NY 100 11 100 0
$D$21 sum Philadelphia 150 14 150 0
$D$13 Augusta sum 300 0 300 1.000E+030
$D$14 Tupper lake sum 100 -4 100 50
$F$19 Albany sum diff 0 7 0 0
$F$20 Portsmouth sum diff 0 5 0 0
 Allowable
Decrease
1
1
1.000E+030
3
5
1
1.000E+030
1.000E+030
1.000E+030
1

Allowable
Decrease
150
100
50
0
0
50
250
Cost matrix-1 Warehouses
Plants Albany Portsmouth
Augusta 7 5
Tupper lake 3 4

Cost matrix-2 Distributors

Warehouses Boston NY Philadelphia
Albany 8 5 7
Portsmouth 5 6 10

Allocation Matrix-1
Plants Albany Portsmouth sum <= rhs
Augusta 50 250 300 300
Tupper lake 100 0 100 100
Sum inwards 150 250

Allocation Matrix-2
Warehouses Boston NY Philadelphisum out sum diff =
Albany 0 0 150 150 0
Portsmouth 150 100 0 250 0
sum 150 100 150
=
rhs 150 100 150

Cost 4300
rhs
0
0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [5.xlsx]20
Report Created: 26-02-2017 19:43:00

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$15 Muncine Louisville 0 1 8 1.000E+030
$C$15 Muncine Cincinnati 1 0 6 1
$B$16 Brazil Louisville 6 0 3 4
$C$16 Brazil Cincinnati 0 6 8 1.000E+030
$B$17 Xenia Louisville 0 5 9 1.000E+030
$C$17 Xenia Cincinnati 5 0 3 3
$B$22 Louisville Macon 2 0 44 12
$C$22 Louisville Greenwood 4 0 34 4
$D$22 Louisville Concord 0 7 34 1.000E+030
$E$22 Louisville Chatham 0 9 32 1.000E+030
$B$23 Cincinnati Macon 0 12 57 1.000E+030
$C$23 Cincinnati Greenwood 0 0 35 1
$D$23 Cincinnati Concord 3 0 28 7
$E$23 Cincinnati Chatham 3 0 24 9

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$B$24 sum Macon 2 51 2 2
$C$24 sum Greenwood 4 41 4 2
$D$24 sum Concord 3 34 3 2
$E$24 sum Chatham 3 30 3 2
$D$15 Muncine sum 1 0 3 1.000E+030
$D$16 Brazil sum 6 -4 6 0
$D$17 Xenia sum 5 -3 5 1
$G$22 Louisville sum diff 0 7 0 2
$G$23 Cincinnati sum diff 0 6 0 2
 Allowable
Decrease
1
3
1.000E+030
6
5
1.000E+030
1.000E+030
1
7
9
12
4
1.000E+030
1.000E+030

Allowable
Decrease
0
0
1
1
2
2
2
0
1
Cost Matrix-1 Warehouses
Source Louisville Cincinnati
Muncine 8 6
Brazil 3 8
Xenia 9 3

Cost Matrix-2 Distributors

Warehouses Macon GreenwoodConcord Chatham
Louisville 44 34 34 32
Cincinnati 57 35 28 24

Allocation Matri Warehouses

Source Louisville Cincinnati sum <= rhs
Muncine 0 1 1 3
Brazil 6 0 6 6
Xenia 0 5 5 5
sum in 6 6

Cost Matrix-2 Distributors

Warehouses Macon GreenwoodConcord Chatham sum out sum diff
Louisville 2 4 0 0 6 0
Cincinnati 0 0 3 3 6 0
sum 2 4 3 3
=
rhs 2 4 3 3

Cost 419
= rhs
0
0