Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd
Upload
22 views

Final Reduced Objective Allowable Allowable Cell Name Value Cost Coefficient Increase Decrease

The document provides sensitivity reports for an optimization model solved in Microsoft Excel. It includes details on the optimal objective value achieved, values of variable cells in the optimal solution, shadow prices of constraints, and allowable increases and decreases in right-hand sides before impacting optimality. The report was created on 18-01-2017 and provides information on the optimal solution, variable values, shadow prices and allowable changes for the given model and dataset.

Uploaded by

Pulkit Aggarwal
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
22 views

Final Reduced Objective Allowable Allowable Cell Name Value Cost Coefficient Increase Decrease

The document provides sensitivity reports for an optimization model solved in Microsoft Excel. It includes details on the optimal objective value achieved, values of variable cells in the optimal solution, shadow prices of constraints, and allowable increases and decreases in right-hand sides before impacting optimality. The report was created on 18-01-2017 and provides information on the optimal solution, variable values, shadow prices and allowable changes for the given model and dataset.

Uploaded by

Pulkit Aggarwal
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 30

Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [18Jan17.xlsx]Sheet1
Report Created: 18-01-2017 12:00:14

Variable Cells
Cell
Name
$B$3 Table
$C$3 Chair

Final Reduced Objective Allowable Allowable


Value
Cost
Coefficient Increase
Decrease
30
0
7
3 0.3333333333
40
0
5
0.25
1.5

Constraints
Cell
Name
$E$5 Carpentry Time
$E$6 Painting Time

Final Shadow Constraint Allowable


Value
Price
R.H. Side Increase
240
1.5
240
60
100
0.5
100
20

Allowable
Decrease
40
20

Table
Profit

Carpentry Time
Painting Time

Chair
7
30

5
40

410

4
2

3
1

240
100

240
100

Maximize : E2
Constraints : E5,6 <= F5,6

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]Table Chair (2)
Report Created: 18-01-2017 12:01:40

Variable Cells
Cell
Name
$B$3 Table
$C$3 Chair

Final Reduced Objective Allowable Allowable


Value
Cost
Coefficient Increase Decrease
50
0
10 1.00E+030
0
0
0
5
0 1.00E+030

Constraints
Cell
Name
$E$5 Carpentry Time
$E$6 Painting Time

Final Shadow Constraint Allowable Allowable


Value
Price
R.H. Side Increase Decrease
200
0
240 1.00E+030
40
100
5
100
20
100

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]Table Chair (2)
Report Created: 18-01-2017 12:05:44

Variable Cells
Cell
Name
$B$3 Table
$C$3 Chair

Final Reduced Objective Allowable Allowable


Value
Cost
Coefficient Increase Decrease
30
0
0
2 1.00E+030
40
0
1 1.00E+030
1

Constraints
Cell
Name
$E$2 Profit
$E$5 Carpentry Time
$E$6 Painting Time

Final Shadow Constraint Allowable Allowable


Value
Price
R.H. Side Increase Decrease
500
-0.4
500
0
100
240
1
240
60
40
100
0
100 1.00E+030
0

Table
Profit

Carpentry Time
Painting Time

Chair
10
30

5
40

500

4
2

3
1

240
100

240
100

Maximize : E2
Constraints : E5,6 <= F5,6
For multiple soultion fix the profit and maximize or minimize one of the variables

Microsoft Excel 15.0 Answer Report


Worksheet: [18Jan17.xlsx]Table Chair (3)
Report Created: 18-01-2017 12:11:20
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 2 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)


Cell
Name
$E$2 Profit

Original Value Final Value


410
500

Variable Cells
Cell
Name
$B$3 Table
$C$3 Chair

Original Value Final Value Integer


30
0 Contin
40
100 Contin

Constraints
Cell
Name
$E$5 Carpentry Time
$E$6 Painting Time

Cell Value
Formula
Status Slack
300 $E$5<=$F$5 Binding
0
100 $E$6<=$F$6 Binding
0

onditions are satisfied.

tomatic Scaling
ance 1%, Assume NonNegative

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]Table Chair (3)
Report Created: 18-01-2017 12:11:20

Variable Cells
Cell
Name
$B$3 Table
$C$3 Chair

Final Reduced Objective Allowable Allowable


Value
Cost
Coefficient Increase
Decrease
0
0
7
3 0.3333333333
100
0
5
0.25
1.5

Constraints
Cell
Name
$E$5 Carpentry Time
$E$6 Painting Time

Final Shadow Constraint Allowable


Value
Price
R.H. Side Increase
300
1.5
300
0
100
0.5
100
50

Allowable
Decrease
100
0

Table

Chair

Profit

7
0

5
100

500

Carpentry Time
Painting Time

4
2

3
1

300
100

300
100

Maximize : E2
Constraints : E5,6 <= F5,6
For multiple soultion fix the profit and maximize or minimize one of the variables

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]Knitting Department
Report Created: 18-01-2017 12:19:36

Variable Cells
Cell
Name
$B$4 P1
$C$4 P2
$D$4 P3

Final Reduced Objective


Value
Cost
Coefficient
48
0
7
0
-4.5
3
28
0
9

Allowable
Allowable
Increase
Decrease
6.5
1
4.5 1.00000E+030
1.5 4.3333333333

Constraints
Cell
Name
$F$7 Labour
$F$8 Machine
$F$9 Material

Final Shadow Constraint Allowable


Allowable
Value
Price
R.H. Side
Increase
Decrease
360
1.3
360 25.714285714 93.333333333
264
0
300 1.00000E+030
36
600
0.2
600
210
90

P1
Profit

Labour
Machine
Material

P2

P3

7
48

3
0

9
28

588

4
2
9

5
4
5

6
6
6

360
264
600

360
300
600

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]19jan17
Report Created: 19-01-2017 14:53:30

Variable Cells
Cell
Name
$B$3 Cant Miss
$C$3 One Putt
$D$3 Eagle

Final
Value
34.285714286
50
128.57142857

Reduced
Cost

Objective
Allowable
Coefficient
Increase
0
30.5
14.5
0
25 1.00000E+030
0
33.5
17.4

Final
Value

Shadow
Price

Constraint Allowable
R.H. Side
Increase
0
23
0 1.00000E+030
40 7.8571428571
100 1.00000E+030
20000 1.00000E+030
10000 9393.9393939
50000
28750

Constraints
Cell
Name
$F$11 Others
$F$12
$F$6 Labour
$F$7
$F$8 Material
$F$9
$F$10

23
0
-44.285714286
0
40
61
82.571428571
0
13714.285714
0
10000 0.0248571429
50000 0.0782857143

Allowable
Decrease
30.5
4.9714285714
27.4

Allowable
Decrease
1.00000E+030
44.285714286
12.777777778 Casting
17.428571429 Finishing
6285.7142857 Beryllium
9166.6666667 Titanium .1+.0248(per gram extra he can pay)
12916.666667 Steel

Profit

Labour
Material

Condition1
Condition2
.9x-.1y-.1z>=0
.5x+.5y-.5z<=0

Cant Miss One Putt Eagle


30.5
25
33.5
34.28571
50 128.5714

0.5
0.7
400
0
0
0.9
1

0.2
0.4
0
200
100
-0.1
1

0.1
0.3
0
0
350
-0.1
-1

6602.857 Maximize

40
82.57143
13714.29
10000
50000
13
-44.28571

40
100
20000
10000
50000
0
0

Profit

Labour
Material

Condition1
Condition2
.9x-.1y-.1z>=0
.5x+.5y-.5z<=0

Cant Miss One Putt Eagle


28
24
33
34.28571
50 128.5714

0.5
0.7
400
0
0
0.9
1

0.2
0.4
0
200
100
-0.1
1

0.1
0.3
0
0
350
-0.1
-1

6402.857 Maximize

40
82.57143
13714.29
10000
50000
13
-44.28571

40
100
20000
10000
50000
0
0

Hence optimal mix will not change but profit comes down if casting cost increases

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]Coal
Report Created: 19-01-2017 15:48:37

Variable Cells
Cell
$B$3
$C$3
$D$3
$E$3
$F$3
$G$3
$H$3
$I$3

55
600
0
20
100
0
450
0

Reduced Objective Allowable Allowable


Cost
Coefficient Increase
Decrease
0
49.5
0.5
1
0
50
1.5 1.00000E+030
2.5
61 1.00E+030
2.5
0
63.5
0.125
0.05
0
66.5
0.05
0.125
1.5
71 1.00E+030
1.5
0
72.5
1 1.00000E+030
0.5
80 1.00E+030
0.5

Name
<=
505
<=
720
<=
55
<=
600
<=
0
<=
20
<=
100
<=
0
<=
450
<=
0
>=
1225
>=
2.27374E-013
>=
125

Shadow Constraint Allowable Allowable


Price
R.H. Side Increase
Decrease
0
650 1.00E+030
145
-1
720
20 3.3333333333
0
300 1.00E+030
245
-1.5
600
4
25
0
510 1.00E+030
510
0
655 1.00E+030
635
0
575 1.00E+030
475
0
680 1.00E+030
680
-1
450
12.5
2.5
0
490 1.00E+030
490
61.5
1225
5
25
3
0
20
100
0
0
125 1.00000E+030

Name
A
B
C
D
E
F
G
H

Final
Value

Constraints
Cell
$L$10
$L$11
$L$12
$L$13
$L$14
$L$15
$L$16
$L$17
$L$18
$L$19
$L$7
$L$8
$L$9

Final
Value

A
Cost

Quantity
Volatility
Union
Rail
Truck
A
B
C
D
E
F
G
H

49.5
55

50
600

61
0

63.5
20

66.5
100

71
0

72.5
450

1
-4
1
1
0
1
0
0
0
0
0
0
0

1
-3
1
0
1
0
1
0
0
0
0
0
0

1
-1
-1
1
0
0
0
1
0
0
0
0
0

1
1
1
0
1
0
0
0
1
0
0
0
0

1
2
-1
0
1
0
0
0
0
1
0
0
0

1
3
1
0
1
0
0
0
0
0
1
0
0

1
4
-1
1
0
0
0
0
0
0
0
1
0

H
80
0

1 >=
6 >=
-1 >=
1 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
1 <=

Minimize

73267.5

1225
1225
0 2.27E-013
0
125
650
505
720
720
300
55
600
600
510
0
655
20
575
100
680
0
450
450
490
0

Microsoft Excel 15.0 Answer Report


Worksheet: [18Jan17.xlsx]23Jan17
Report Created: 23-01-2017 09:32:53
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.032 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)


Cell
Name Original Value Final Value
$F$2 Maximize
0
11000000

Variable Cells
Cell
Name
$B$3 M101
$C$3 M102

Constraints
Cell
Name
$F$5 <=
$F$6 <=
$F$7 <=
$F$8 <=

Original Value Final Value


Integer
0
2000 Contin
0
1000 Contin

Cell Value
Formula
Status
Slack
4000 $F$5<=$E$5 Binding
0
6000 $F$6<=$E$6 Binding
0
4000 $F$7<=$E$7 Not Binding 1000
3000 $F$8<=$E$8 Not Binding 1500

s are satisfied.

Assume NonNegative

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]23Jan17
Report Created: 23-01-2017 09:32:53

Variable Cells
Cell
$B$3 M101
$C$3 M102

Name

Final Reduced Objective Allowable Allowable


Value
Cost
Coefficient Increase Decrease
2000
0
3000
2000
500
1000
0
5000
1000
2000

Constraints
Cell
$F$5
$F$6
$F$7
$F$8

Name
Engine Assembly
Metal Stamping
Model101 Assembly
Model102 Assembly

Final Shadow Constraint Allowable Allowable


Value
Price
R.H. Side Increase Decrease
4000
2000
4000
500
500
6000
500
6000
500
1000
4000
0
5000 1.00E+030
1000
3000
0
4500 1.00E+030
1500

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]23Jan17
Report Created: 23-01-2017 09:41:05

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value
Cost
Coefficient Increase Decrease
$B$3 M101
1999
0
3000
2000
500
$C$3 M102
1001
0
5000
1000
2000
Constraints
Cell
$F$5
$F$6
$F$7
$F$8

Final Shadow Constraint Allowable Allowable


Name Value
Price
R.H. Side Increase Decrease
<=
4001
2000
4001
499
501
<=
6000
500
6000
501
998
<=
3998
0
5000 1.00E+030
1002
<=
3003
0
4500 1.00E+030
1497

Microsoft Excel 15.0 Sensitivity Report


Worksheet: [18Jan17.xlsx]23Jan17
Report Created: 23-01-2017 10:10:07

Variable Cells
Cell
$B$15 M101
$C$15 M102
$D$15 M103

Name

Final Reduced Objective Allowable


Value
Cost
Coefficient Increase
2000
0
3000
2000
1000
0
5000
1000
0
-350
2000
350

Constraints
Cell
$E$17
$E$18
$E$19
$E$20

Name
Engine Assembly Maximize
Metal Stamping Maximize
Model101 Assembly Maximize
Model102 Assembly Maximize

Final Shadow Constraint Allowable


Value
Price
R.H. Side Increase
4000
2000
4000
500
6000
500
6000
500
4000
0
5000 1.00E+030
3000
0
4500 1.00E+030

Allowable
Decrease
500
2000
1.00E+030

Allowable
Decrease
500
1000
1000
1500

Contribution

Engine Assembly
Metal Stamping
Model101 Assembly
Model102 Assembly

Contribution

Engine Assembly
Metal Stamping
Model101 Assembly
Model102 Assembly

M101
M102
3000
5000
1999
1001
1
2
2

Maximize 11002000

2 <=
2 <=
<=
3 <=

4001
6000
5000
4500

M101
M102
M103
3000
5000
2000
2000
1000
0
1
2
2

2
2
3

0.8
1.5
1

4001
6000
3998
3003

11000000

4000
6000
4000
3000

4000
6000
5000
4500

Profit=

2402000

You might also like