Escolar Documentos
Profissional Documentos
Cultura Documentos
0 Sensitivity Report
Worksheet: [sensitivity analysis.xlsx]question 1
Report Created: 12-11-2016 12:18:30
Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$9 qty Table 10 0 120 60 18
$D$9 qty chair 8 0 75 105 25
$E$9 qty sofa 0 -40.38461539 200 40.38461539 1E+030
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$5 wood resources required 160 8.0769230769 160 104 86.66666667
$G$6 labor resources required 132 3.8461538461 132 52 52
$G$7 polish resources require 70 0 100 1E+030 30
Table chair sofa Availabilityresources required
wood 12 5 25 160 160
labor 6 9 10 132 132
polish 3 5 8 100 70
profit/unit 120 75 200
qty 10 8 0
total profit 1200 600 0 1800
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [sensitivity analysis.xlsx]question 2
Report Created: 12-11-2016 12:33:57
Adjustable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$C$22 qty cereals 0 12.5 40 1E+030
$D$22 qty vegetables 3.708333333 0 30 17.27272727
$E$22 qty fruites 0 15.83333333 50 1E+030
$F$22 qty milk 0.166666667 0 20 12.5
Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$H$17 carbohydrate getting from the quantit 80 0.416666667 80 445
$H$18 protein getting from the quantity 79.16666667 0 50 29.16666667
$H$19 minerals getting from the quantity 75.83333333 0 30 45.83333333
$H$20 fibre getting from the quantity 75 1.083333333 75 5
Allowable
Decrease
12.5
18.57142857
15.83333333
12.5
Allowable
Decrease
5
1E+030
1E+030
55
carbohydra 80
protein 50
minerals 30
fibre 75
cereals 40
vegetables 30
fruites 50
milk 20
s in the hospital
ach day of week