Scribd
Upload
45 views

Cell Name Original Value Final Value

This document contains several reports generated from an Excel optimization model. The reports summarize the original and optimized values of target and adjustable cells in the model, as well as information on constraints, sensitivity analysis and limits. The goal of the optimization was to minimize total costs while meeting a target of 139,010 required trucks. The reports provide details on how the model adjusted various short-term and long-term leasing cells to meet the target at minimal cost while satisfying the constraints.

Uploaded by

Naveen Thulasidharan
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
45 views

Cell Name Original Value Final Value

This document contains several reports generated from an Excel optimization model. The reports summarize the original and optimized values of target and adjustable cells in the model, as well as information on constraints, sensitivity analysis and limits. The goal of the optimization was to minimize total costs while meeting a target of 139,010 required trucks. The reports provide details on how the model adjusted various short-term and long-term leasing cells to meet the target at minimal cost while satisfying the constraints.

Uploaded by

Naveen Thulasidharan
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 5

Microsoft Excel 11.

0 Answer Report
Worksheet: [Book1.xls]Sheet1
Report Created: 4/7/2011 5:19:41 PM

Target Cell (Min)


Cell Name Original Value Final Value
$C$17 Required Trucks 139010 139010

Adjustable Cells
Cell Name Original Value Final Value
$E$7 Short Term 0 0
$E$8 0 0
$E$9 2 2
$E$10 0 0
$F$7 Short Term 0 0
$F$8 0 0
$F$9 0 0
$G$7 Short Term 4 4
$G$8 2 2
$H$7 Short Term x4 6 6
$C$7 Long Term Required Trucks 0 0
$C$8 Required Trucks 0 0
$C$9 Required Trucks 0 0
$C$10 Required Trucks 0 0

Constraints
Cell Name Cell Value Formula Status Slack
$C$19 cons Required Trucks 10 $C$19=$E$19 Not Binding 0
$C$20 Required Trucks 12 $C$20=$E$20 Not Binding 0
$C$21 Required Trucks 14 $C$21=$E$21 Not Binding 0
$C$22 Required Trucks 8 $C$22=$E$22 Not Binding 0
$C$23 Required Trucks 0 $C$23<=$E$23 Not Binding 1
$C$24 Required Trucks 0 $C$24<=$E$24 Not Binding 2
$C$25 Required Trucks 0 $C$25<=$E$25 Not Binding 3
$C$26 Required Trucks 0 $C$26<=$E$26 Not Binding 1
Microsoft Excel 11.0 Sensitivity Report
Worksheet: [Book1.xls]Sheet1
Report Created: 4/7/2011 5:19:41 PM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$7 Short Term 0 1515 4000 1E+030 1515
$E$8 0 809.9999999 4000 1E+030 809.9999999
$E$9 2 0 4000 914.9999997 809.9999999
$E$10 0 1514.999998 3999.999998 1E+030 1514.999998
$F$7 Short Term 0 1725 7400 1E+030 1725
$F$8 0 209.9999999 7400 1E+030 209.9999999
$F$9 0 914.9999996 7399.999999 1E+030 914.9999996
$G$7 Short Term 4 0 9675 209.9999999 914.9999997
$G$8 2 0 9675 209.9999999 1515
$H$7 Short Term x4 6 0 12160 914.9999997 209.9999999
$C$7 Long Term Required Trucks 0 3314.999999 5799.999999 1E+030 3314.999999
$C$8 Required Trucks 0 2609.999999 5799.999999 1E+030 2609.999999
$C$9 Required Trucks 0 1799.999999 5799.999999 1E+030 1799.999999
$C$10 Required Trucks 0 3314.999999 5799.999999 1E+030 3314.999999

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$19 cons Required Trucks 10 2485 10 2 6
$C$20 Required Trucks 12 3190 12 2 2
$C$21 Required Trucks 14 4000 14 1E+030 2
$C$22 Required Trucks 8 2485 8 4 6
$C$23 Required Trucks 0 0 1 1E+030 1
$C$24 Required Trucks 0 0 2 1E+030 2
$C$25 Required Trucks 0 0 3 1E+030 3
$C$26 Required Trucks 0 0 1 1E+030 1
Microsoft Excel 11.0 Limits Report
Worksheet: [Book1.xls]Limits Report 1
Report Created: 4/7/2011 5:19:41 PM

Target
Cell Name Value
$C$17 Required Trucks 139010

Adjustable Lower Target Upper Target


Cell Name Value Limit Result Limit Result
$E$7 Short Term 0 0 139010 0 139010
$E$8 0 0 139010 0 139010
$E$9 2 2 139010 2 139010
$E$10 0 0 139010 0 139010
$F$7 Short Term 0 0 139010 0 139010
$F$8 0 0 139010 0 139010
$F$9 0 0 139010 0 139010
$G$7 Short Term 4 4 139010 4 139010
$G$8 2 2 139010 2 139010
$H$7 Short Term x4 6 6 139010 6 139010
$C$7 Long Term Required Trucks 0 0 139010 0 139010
$C$8 Required Trucks 0 0 139010 0 139010
$C$9 Required Trucks 0 0 139010 0 139010
$C$10 Required Trucks 0 0 139010 0 139010
Required Trucks Available Long Term Lease
1 10 1
2 12 2
3 14 3
4 8 1

0 0 0 4
0 0 0 2
0 2 0
Long Term 0 Short Term 0

long term le 600


Truck driver 20
fuel 100

139010

cons 10 = 10
12 = 12
14 = 14
8 = 8
0 <= 1
0 <= 2
0 <= 3
0 <= 1
4000 3700 3700 3700 3225 3040
x1 x5 x8 x10
x2 x5 x6 x8 x9 x10
x3 x6 x7 x8 x9 x10
x4 x7 x9 x10

Units Cost
monthly 1 600
hourly 160 3200
daily 20 2000
Total Cost 5800

4000
3700
3225
3040

You might also like