Scribd
Upload
31 views

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

This sensitivity report summarizes the results of adjusting variables in a financial model. It shows the adjustable cells that were modified, including their final values, reduced costs, objective coefficients, and allowable increases and decreases. It also lists the constraints in the model, with final values, shadow prices, right-hand sides, and allowable constraint increases and decreases. The report indicates it was created on 02/04/2011 and analyzes values for properties including an office building, hotel, and shopping center over multiple years.

Uploaded by

aoamba
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
31 views

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

This sensitivity report summarizes the results of adjusting variables in a financial model. It shows the adjustable cells that were modified, including their final values, reduced costs, objective coefficients, and allowable increases and decreases. It also lists the constraints in the model, with final values, shadow prices, right-hand sides, and allowable constraint increases and decreases. The report indicates it was created on 02/04/2011 and analyzes values for properties including an office building, hotel, and shopping center over multiple years.

Uploaded by

aoamba
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Microsoft Excel 12.

0 Sensitivity Report
Worksheet: [Book2]Sheet1
Report Created: 02/04/2011 07:47:51 ‫م‬

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$14 0 -0.0485436893 45 0.0485436893 1E+030
$D$14 0.1650485437 0 70 0.4545454545 0.0543478261
$E$14 0.1310679612 0 50 0.1388888889 0.3225806452

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$8 25 0.0097087379 25 0.3048780488 4.3548387097
$F$9 44.757281553 0 45 1E+030 0.2427184466
$F$10 60.582524272 0 65 1E+030 4.4174757282
$F$11 80 0.2233009709 80 0.78125 18.888888889
Office Shopping
Building Hotel Center
Net Present Value 45 70 50

Now 40 80 90 25 <= 25
End of Year 1 100 160 140 44.75728 <= 45
End of Year 2 190 240 160 60.58252 <= 65
End of Year 3 200 310 220 80 <= 80

Total NPV
Participation Share 0 0.165049 0.131068 18.1068

N P V for Shopping Center 0 0.165049 0.131068 18.1068


45 0 0.258065 0 18.06452
46 0 0.258065 0 18.06452
47 0 0.258065 0 18.06452
48 0 0.258065 0 18.06452
49 0 0.258065 0 18.06452
50 0 0.165049 0.131068 18.1068
51 0.040323 0.129032 0.145161 18.25
52 0.133094 0.061151 0.156475 18.40647
53 0.133094 0.061151 0.156475 18.56295
54 0.133094 0.061151 0.156475 18.71942
55 0.133094 0.061151 0.156475 18.8759

You might also like