Microsoft Excel 12.

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

cereals vegetablesfruites milk required getting from the quantity

carbohydra 40 20 30 35 80 80
protein 10 20 25 30 50 79.16667
minerals 5 20 25 10 30 75.83333
fibre 10 20 20 5 75 75
price per u 40 30 50 20
qty 0 3.708333 0 0.166667
cost 0 111.25 0 3.333333 114.5833
 crew scheduling
nurses required
Monday 12
Tuesday 10
Wednesda 15
Thursday 9
Friday 14
Saturday 10
Sunday 8
number of nurses hired by hospita
condition 5 working day for nurses followed by 2 consecutive days of

how many nurses start their week on each day?

objective function to minimise the number of nurses in the hospital

decision variable number of workers starting on each day of week
 number of workers starting their week
7 12
0 10
5 15.000001
2 14.000001
0 14.000001
3 10
0 10.00000033
17.0000006667
d by 2 consecutive days of

s in the hospital
ach day of week