Microsoft Excel 16.

55 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 14/12/21 11:46:01 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 Medium 540 0 10 3.5 3.7
$C$2 Delux 252 0 9 5.2857142857 2.3333333333

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$4 Cutting 630 4.375 630 52.363636364 134.4
$D$5 Sewing 480 0 600 1E+030 120
$D$6 Finishing 708 6.9375 708 192 128
$D$7 Packing 117 0 135 1E+030 18
 Medium Delux
540 252
10 9 7668
Cutting 0.7 1 630 <= 630
Sewing 0.5 0.83333333 480 <= 600
Finishing 1 0.66666667 708 <= 708
Packing 0.1 0.25 117 <= 135
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Workout.xlsx]ParInc
Report Created: 16/12/21 11:12:46 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 Lightweight 428 0 12.85 12.15 0.9409090909
$C$2 Medium 280 0 10 2.07 4.86
$D$2 Delux 0 -1.15 9 1.15 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$4 Cutting 538.4 0 630 1E+030 91.6
$E$5 Sewing 568 0 600 1E+030 32
$E$6 Finishing 708 8.1 708 144.63157895 168
$E$7 Packing 135 19 135 9.6 64.2
 Lightweight Medium Delux
428 280 0
12.85 11 9 8579.8
Cutting 0.8 0.7 1 538.4 <= 630
Sewing 1 0.5 0.83333333 568 <= 600
Finishing 1 1 0.66666667 708 <= 708
Packing 0.25 0.1 0.25 135 <= 135
8489.19
8299.8
189.39
8579.9
280.1
A B C
3 3 0
0.8 1 0.1 5.4
0
1 3 >= 3
1 3 >= 6
1 0 >= 4
1 1 1 6 <= 6
1.9
0
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Book1]Maanvi (2)
Report Created: 15/12/21 7:50:23 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$2 OV Cars 347.5 0 3500 10250 750
$D$2 OV Trucks 131.25 0 5500 1500 4100

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$5 Assembly 10000 37.5 10000 1250 2750
$E$6 Fab 12200 128.125 12200 2200 1000
$E$7 Cars 347.5 0 500 1E+030 152.5
$E$8 Trucks 131.25 0 200 1E+030 68.75
$E$9 A+F 22200 0 14000 8200 1E+030
$E$10 Cars 347.5 0 150 197.5 1E+030
$E$11 Trucks 131.25 0 100 31.25 1E+030
 Cars Trucks
OV 347.5 131.25
DV 3500 5500 1913125
0
Assembly 25 10 10000 <= 10000
Fab 20 40 12200 <= 12200
Cars 1 347.5 <= 500
Trucks 1 131.25 <= 200
A+F 45 50 22200 >= 14000
Cars 1 347.5 >= 150
Trucks 0 1 131.25 >= 100
x`
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Book1]Maanvi
Report Created: 15/12/21 7:55:27 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$2 OV Cars 350 0 3500 9000 1000
$D$2 OV Trucks 125 0 5000 2000 3600

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$5 Assembly 10000 50 10000 1000 3000
$E$6 Fab 12000 112.5 12000 2400 800
$E$7 Cars 350 0 500 1E+030 150
$E$8 Trucks 125 0 200 1E+030 75
$E$9 A+F 22000 0 14000 8000 1E+030
$E$10 Cars 350 0 150 200 1E+030
$E$11 Trucks 125 0 100 25 1E+030
 Cars Trucks
OV 350 125
DV 3500 5000 1828000
0
Assembly 25 10 10000 <= 10000
Fab 20 40 12000 <= 12000
Cars 1 350 <= 500
Trucks 1 125 <= 200
A+F 45 50 22000 >= 14000
Cars 1 350 >= 150
Trucks 0 1 125 >= 100
x`
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Book1]MaanviVan
Report Created: 15/12/21 8:14:42 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$2 OV Cars 350 0 3500 9000 600
$D$2 OV Trucks 125 0 5000 2000 857.14285714
$E$2 OV Van 0 -375 4000 375 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$5 Assembly 10000 50 10000 1000 3000
$F$6 Fab 12000 112.5 12000 2400 800
$F$7 Cars 350 0 500 1E+030 150
$F$8 Trucks 125 0 200 1E+030 75
$F$9 A+F 22000 0 14000 8000 1E+030
$F$10 Cars 350 0 150 200 1E+030
$F$11 Trucks 125 0 100 25 1E+030
 Cars Trucks Van
OV 350 125 0
DV 3500 5000 4300 1828000
0
Assembly 25 10 20 10000 <=
Fab 20 40 30 12000 <=
Cars 1 350 <=
Trucks 1 125 <=
A+F 45 50 50 22000 >=
Cars 1 350 >=
Trucks 0 1 125 >=
10000
12000
500
200
14000
150
100

x`
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Book1]Sheet18
Report Created: 15/12/21 9:14:53 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 DTV 10 0 65 25 65
$C$2 ETV 0 -65 90 65 1E+030
$D$2 DN 25 0 40 1E+030 16
$E$2 SN 2 0 60 40 16.666666667
$F$2 R 30 0 20 1E+030 14

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$5 ETV+DTV 10 -25 10 1.3333333333 1.3333333333
$G$6 Customers 61500 0 50000 11500 1E+030
$G$7 Budget 30000 0.06 30000 2000 2000
$G$8 TV Budget 15000 0 18000 1E+030 3000
$G$9 DTV only 10 0 15 1E+030 5
$G$10 ETV 0 0 10 1E+030 10
$G$11 DN 25 16 25 5 5
$G$12 SN 2 0 4 1E+030 2
$G$13 R 30 14 30 20 20
 DTV ETV DN SN R
10 0 25 2 30
65 90 40 60 20 2370
0
ETV+DTV 1 1 10
Customers 1000 2000 1500 2500 300 61500
Budget 1500 3000 400 1000 100 30000
TV Budget 1500 2000 15000
DTV only 1 10
ETV 1 0
DN 1 25
SN 1 2
R 1 30
>= 10
>= 50000
<= 30000
<= 18000
<= 15
<= 10
<= 25
<= 5
<= 30
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Book1]Sheet20
Report Created: 15/12/21 9:35:47 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 9 0 1 0 1
$C$2 1 0 1 1 0
$D$2 11 0 1 0 1
$E$2 0 0 1 1E+030 0
$F$2 5 0 1 0 1
$G$2 3 0 1 1 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$5 8am 12 1 12 1 2
$H$6 12pm 10 0 10 2 1
$H$7 4pm 12 1 12 1E+030 2
$H$8 8pm 11 0 9 2 1E+030
$H$9 12am 5 1 5 1 2
$H$10 4am 8 0 8 2 1
Ticket 8:12 12:04 4:08 8:12 12:04 4:08
9 1 11 0 5 3
1 1 1 1 1 1

8am 1 1
12pm 1 1
4pm 1 1
8pm 1 1
12am 1 1
4am 1 1
29
0
12 >= 12
10 >= 10
12 >= 12
11 >= 9
5 >= 5
8 >= 8
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Book1]PinkBalls
Report Created: 15/12/21 9:56:02 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 I0 5000 0 0 1E+030 1E+030
$C$2 P1 5000 0 12.5 1E+030 0.575
$D$2 I1 0 0.575 0.625 1E+030 0.575
$E$2 P2 20000 0 12.55 0.575 0.4775
$F$2 I2 5000 0 0.6275 1E+030 0.4775
$G$2 P3 30000 0 12.7 0.4775 1E+030
$H$2 I3 5000 0 0.635 1E+030 1.0125
$I$2 P4 30000 0 12.8 1.0125 1E+030
$J$2 I4 0 1.6025 0.64 1E+030 1.6025
$K$2 P5 25000 0 12.85 1.6025 0.5425
$L$2 I5 0 0.5425 0.6425 1E+030 0.5425
$M$2 P6 10000 0 12.95 0.5425 12.95
$N$2 I6 0 13.5975 0.6475 1E+030 13.5975

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$O$18 D1 10000 12.5 10000 25000 5000
$O$19 D2 15000 12.55 15000 10000 20000
$O$20 D3 30000 13.1775 30000 5000 5000
$O$21 D4 35000 13.8125 35000 5000 5000
$O$22 D5 25000 12.85 25000 5000 25000
$O$23 D6 10000 12.95 10000 20000 10000
$O$5 FirstInventory 5000 -12.5 5000 5000 5000
$O$6 P1 5000 0 30000 1E+030 25000
$O$7 P2 20000 0 30000 1E+030 10000
$O$8 P3 30000 -0.4775 30000 5000 5000
$O$9 P4 30000 -1.0125 30000 5000 5000
$O$10 P5 25000 0 30000 1E+030 5000
$O$11 P6 10000 0 30000 1E+030 20000
$O$12 I1 0 0 10000 1E+030 10000
$O$13 I2 5000 0 10000 1E+030 5000
$O$14 I3 5000 0 10000 1E+030 5000
$O$15 I4 0 0 10000 1E+030 10000
$O$16 I5 0 0 10000 1E+030 10000
$O$17 I6 0 0 10000 1E+030 10000
 I0 P1 I1 P2 I2 P3
5000 5000 0 20000 5000 30000
0 12.5 0.625 12.55 0.6275 12.7

FirstInventory 1
P1 1
P2 1
P3 1
P4
P5
P6
I1 1
I2 1
I3
I4
I5
I6
D1 1 1 -1
D2 1 1 -1
D3 1 1
D4
D5
D6
I3 P4 I4 P5 I5 P6 I6
5000 30000 0 25000 0 10000 0
0.635 12.8 0.64 12.85 0.6425 12.95 0.6475

1
1
1

1
1
1
1

-1
1 1 -1
1 1 -1
1 1 -1
1535562.5
0
5000 = 5000
5000 <= 30000
20000 <= 30000
30000 <= 30000
30000 <= 30000
25000 <= 30000
10000 <= 30000
0 <= 10000
5000 <= 10000
5000 <= 10000
0 <= 10000
0 <= 10000
0 <= 10000
10000 >= 10000
15000 >= 15000
30000 >= 30000
35000 >= 35000
25000 >= 25000
10000 >= 10000
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Workout.xlsx]ChipHoose
Report Created: 15/12/21 10:36:48 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 M1Standard 200 0 10 1.6666666667 1.6666666667
$C$2 M1StandardOT 800 0 15 1.6666666667 1.6666666667
$D$2 M1StandardStore 0 2 2 1E+030 2
$E$2 M1Deluxe 1500 0 16 2 2
$F$2 M1DeluxeOT 0 2 24 1E+030 2
$G$2 M1DeluxeStore 0 2 2 1E+030 2
$H$2 M2Standard 200 0 10 5 1.6666666667
$I$2 M2StandardOT 600 0 15 1.6666666667 5
$J$2 M2StandardStore 0 17 2 1E+030 17
$K$2 M2Deluxe 1500 0 16 2 24
$L$2 M2DeluxeOT 0 2 24 1E+030 2
$M$2 M2DeluxeStore 0 24 2 1E+030 24

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$N$13 M1 Production 1400 0 1500 1E+030 100
$N$14 M2 Prdouction 1300 0 1500 1E+030 200
$N$5 Regular Time M1 1000 -10 1000 400 100
$N$6 OT M1 400 0 500 1E+030 100
$N$7 Regular Time M2 1000 -10 1000 300 100
$N$8 OT M2 300 0 500 1E+030 200
$N$9 Order M1 1000 15 1000 200 800
$N$10 Order Deluxe M1 1500 22 1500 166.66666667 666.66666667
$N$11 Order Std M1 800 15 800 400 600
$N$12 Order Deluxe M2 1500 22 1500 166.66666667 500
CHipHoose M1Standard M1StandardOT M1StandardStore M1Deluxe
200 800 0 1500
10 15 2 16

Regular Time M1 0.5 0.6

OT M1 0.5
Regular Time M2
OT M2
Order M1 1 1 -1
Order Deluxe M1 1
Order Std M1 1
Order Deluxe M2
M1 Production 0.5 0.5 0.6
M2 Prdouction
M1DeluxeOT M1DeluxeStore M2Standard M2StandardOT M2StandardSM2Deluxe
0 0 200 600 0 1500
24 2 10 15 2 16

0.6
0.5 0.6
0.5

1 -1
1 1 -1
1 1
0.6
0.5 0.5 0.6 0.6
M2DeluxeOT M2DeluxeStore
0 0
24 2 73000
0
1000 <= 1000
400 <= 500
1000 <= 1000
0.6 300 <= 500
1000 = 1000
1500 = 1500
800 = 800
1 -1 1500 = 1500
1400 <= 1500
1300 <= 1500
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Workout.xlsx]Nemo
Report Created: 15/12/21 11:21:35 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 BM 0 0 150 1E+030 0
$C$2 BH 600 0 175 0 1E+030
$D$2 DM 400 0 200 25 1E+030
$E$2 DH 0 25 250 1E+030 25
$F$2 MP 200 0 75 175 1E+030
$G$2 MA 150 0 100 125 1E+030
$H$2 MC 0 100 200 1E+030 100
$I$2 MK 50 0 175 25 0
$J$2 DP 0 175 225 1E+030 175
$K$2 DA 0 125 200 1E+030 125
$L$2 DC 350 0 75 100 1E+030
$M$2 DK 250 0 150 0 25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$N$5 Bangalore 600 250 600 0 350
$N$6 Delhi 400 300 400 0 50
$N$7 Pune 200 -25 200 50 0
$N$8 Ahmedabad 150 0 150 50 0
$N$9 Chennai 350 0 350 0 1E+030
$N$10 Kolkata 300 75 300 350 0
$N$11 MumbaiTr 0 -100 0 50 0
$N$12 HydTr 0 -75 0 350 0
Nemo BM BH DM DH MP MA
0 600 400 0 200 150
150 175 200 250 75 100

Bangalore 1 1
Delhi 1 1
Pune 1
Ahmedabad 1
Chennai
Kolkata
MumbaiTr 1 1 -1 -1
HydTr 1 1
MC MK DP DA DC DK
0 50 0 0 350 250
200 175 225 200 75 150 287500
0
600
400
1 200
1 150
1 1 350
1 1 300
-1 -1 0
-1 -1 -1 -1 0
= 600
= 400
= 200
= 150
= 350
= 300
= 0
= 0
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Workout.xlsx]Nemo (2)
Report Created: 15/12/21 11:22:16 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 BM 250 0 150 125 25
$C$2 BH 350 0 175 25 125
$D$2 DM 100 0 200 25 200
$E$2 DH 0 25 250 1E+030 25
$F$2 DK 300 0 175 200 1E+030
$G$2 MP 200 0 75 175 1E+030
$H$2 MA 150 0 100 125 1E+030
$I$2 MC 0 100 200 1E+030 100
$J$2 MK 0 200 175 1E+030 200
$K$2 MH 0 175 200 1E+030 175
$L$2 HP 0 175 225 1E+030 175
$M$2 HA 0 125 200 1E+030 125
$N$2 HC 350 0 75 100 1E+030
$O$2 HK 0 200 150 1E+030 200

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$P$5 Bangalore 600 250 600 0 350
$P$6 Delhi 400 300 400 0 100
$P$7 Pune 200 -25 200 350 0
$P$8 Ahmedabad 150 0 150 350 0
$P$9 Chennai 350 0 350 0 1E+030
$P$10 Kolkata 300 -125 300 100 0
$P$11 MumbaiTr 0 -100 0 350 0
$P$12 HydTr 0 -75 0 350 0
Nemo BM BH DM DH DK MP
250 350 100 0 300 200
150 175 200 250 175 75

Bangalore 1 1
Delhi 1 1 1
Pune 1
Ahmedabad
Chennai
Kolkata 1
MumbaiTr 1 1 -1
HydTr 1 1
MA MC MK MH HP HA HC
150 0 0 0 0 0 350
100 200 175 200 225 200 75

1
1 1
1 1
1
-1 -1 -1 -1
1 -1 -1 -1
HK
0
150 227500
0
600 = 600
400 = 400
200 = 200
150 = 150
350 = 350
1 300 = 300
0= 0
-1 0= 0
Microsoft Excel 16.55 Sensitivity Report
Worksheet: [Workout.xlsx]NemoUnfulfilled
Report Created: 16/12/21 12:18:18 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$2 BM 250 0 150 125 0
$C$2 BH 450 0 175 0 125
$D$2 DM 500 0 200 25 1E+030
$E$2 DH 0 25 250 1E+030 25
$F$2 MP 700 0 75 25 1E+030
$G$2 MA 50 0 100 125 25
$H$2 MC 0 100 200 1E+030 100
$I$2 MK 0 0 175 1E+030 0
$J$2 DP 0 175 225 1E+030 175
$K$2 DA 0 125 200 1E+030 125
$L$2 DC 250 0 75 100 225
$M$2 DK 200 0 150 0 200
$N$2 PU 600 0 300 25 1E+030
$O$2 AU 0 25 300 1E+030 25
$P$2 CU 0 225 500 1E+030 225
$Q$2 KU 0 200 400 1E+030 200

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$R$5 Bangalore 700 525 700 1E+030 250
$R$6 Delhi 500 575 500 1E+030 500
$R$7 Pune 100 -300 100 600 1E+030
$R$8 Ahmedabad 50 -275 50 600 50
$R$9 Chennai 250 -275 250 250 250
$R$10 Kolkata 200 -200 200 250 200
$R$11 MumbaiTr 0 -375 0 600 1E+030
$R$12 HydTr 0 -350 0 250 450
Nemo BM BH DM DH MP MA
250 450 500 0 700 50
150 175 200 250 75 100

Bangalore 1 1
Delhi 1 1
Pune 1
Ahmedabad 1
Chennai
Kolkata
MumbaiTr 1 1 -1 -1
HydTr 1 1
MC MK DP DA DC DK PU
0 0 0 0 250 200 600
200 175 225 200 75 150 300

1 -1
1
1 1
1 1
-1 -1
-1 -1 -1 -1
AU CU KU
0 0 0
300 500 400 502500
0
700 = 700
500 = 500
100 = 100
-1 50 = 50
-1 250 = 250
-1 200 = 200
0= 0
0= 0