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

This document summarizes the results of a sensitivity analysis on a Microsoft Excel workbook. It provides details on variable cells, constraints, and the optimal solution values and shadow prices. The analysis was run on two worksheets, with the second worksheet on 10/10/2014 at 9:36 PM showing modified values for some variable cells and constraints compared to the first worksheet analyzed earlier that day.

Uploaded by

ray92100

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLSX, PDF, TXT or read online on Scribd

0% found this document useful (0 votes)

38 views9 pages

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

Uploaded by

ray92100

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLSX, PDF, TXT or read online on Scribd

You are on page 1/ 9

Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 10/10/2014 8:36:38 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$F$3 2000 0 3000 2000 500
$G$3 1000 0 5000 1000 2000
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$5 Engine Assembly 4000 2000 4000 500 500
$H$6 Metal Stamping 6000 500 6000 500 1000
$H$7 Model 101 Assembly 4000 0 5000 1E+30 1000
$H$8 Model 102 Assembly 3000 0 4500 1E+30 1500
Model 101 Model 102
2000 1000
Engine Assembly 1 2 4000
Metal Stamping 2 2 6000
Model 101 Assembly 2 0 4000
Model 102 Assembly 0 3 3000

Profit
2400000
4000
6000
5000
4500
1500 1500 3400000
Engine Assembly 1 2 4500 4500
Metal Stamping 2 2 6000 6000
Model 101 Assembly 2 0 3000 5000
Model 102 Assembly 0 3 4500 4500
2000 1000 0
Engine Assembly 1 2 0.8 4000
Metal Stamping 2 2 1.5 6000
Model 101 Assembly 2 0 1 4000
Model 102 Assembly 0 3 0 3000
It should not produce
2400000
4000
6000
5000
4500
1500 1500 3400000
Engine Assembly 1 2 4500 4500
Metal Stamping 2 2 6000 6000
Model 101 Assembly 2 0 3000 5000
Model 102 Assembly 0 3 4500 4500
Contribution 3400000
New fixed cost 750000
New labour cost 900000
Labour cost savings 600000
Net margin 2350000
Model 101 Model 102 Profit
2250 750 1900000
Constraints
Engine Assembly 1 2 3750 4000
Metal Stamping 2 2 6000 6000
Model 101 Assembly 2 0 4500 5000
Model 102 Assembly 0 3 2250 4500
Product Ratio 1 3 4500 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Q3
Report Created: 10/10/2014 9:36:25 PM
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$2 2000 0 3000 2000 0
$F$2 1000 0 5000 1000 0
$G$2 0 0 2350 0 1E+30
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$4 Engine Assembly 4000 2000 4000 500 500
$H$5 Metal Stamping 6000 500 6000 500 1000
$H$6 Model 101 Assembly 4000 0 5000 1E+30 1000
$H$7 Model 102 Assembly 3000 0 4500 1E+30 1500