Scribd
Upload
24 views

Cell Name Original Value Final Value

This document contains an Excel report summarizing the results of an optimization model for transportation costs between various cities. It provides the original and final values for adjustable cells in the model (such as plant and warehouse locations), constraints on the model (such as supply and demand), and sensitivity results showing how the optimal solution would change with adjustments to certain values. The target cell showing the minimum total cost remained unchanged at $2,583.50.

Uploaded by

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

Cell Name Original Value Final Value

This document contains an Excel report summarizing the results of an optimization model for transportation costs between various cities. It provides the original and final values for adjustable cells in the model (such as plant and warehouse locations), constraints on the model (such as supply and demand), and sensitivity results showing how the optimal solution would change with adjustments to certain values. The target cell showing the minimum total cost remained unchanged at $2,583.50.

Uploaded by

Apoorv Anand
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 10.

0 Answer Report
Worksheet: [AjaxComputersTransportation_1.xls]Sheet1
Report Created: 5/16/2008 11:53:56 AM

Target Cell (Min)


Cell
Name
$B$17 Total Cost Chicago

Original Value Final Value


2583.5
2583.5

Adjustable Cells
Cell
Name
$B$12 Plant Chicago
$C$12 Plant St Louis
$D$12 Plant Detroit
$E$12 Plant Cincinnati
$F$12 Plant Louisville
$G$12 Plant Indianapolis
$H$12 Plant Milwaukee
$I$12 Plant Minneapolis
$B$13 Warehouse Chicago
$C$13 Warehouse St Louis
$D$13 Warehouse Detroit
$E$13 Warehouse Cincinnati
$F$13 Warehouse Louisville
$G$13 Warehouse Indianapolis
$H$13 Warehouse Milwaukee
$I$13 Warehouse Minneapolis

Original Value Final Value


22
22
0
0
18
18
17
17
0
0
13
13
15
15
4
4
0
0
14
14
0
0
0
0
15
15
0
0
0
0
16
16

Constraints
Cell
Name
$B$14 Demand Chicago
$C$14 Demand St Louis
$D$14 Demand Detroit
$E$14 Demand Cincinnati
$F$14 Demand Louisville
$G$14 Demand Indianapolis
$H$14 Demand Milwaukee
$I$14 Demand Minneapolis
$J$12 Plant Supply
$J$13 Warehouse Supply

Cell Value
22
14
18
17
15
13
15
20
89
45

Formula
$B$14=$B$8
$C$14=$C$8
$D$14=$D$8
$E$14=$E$8
$F$14=$F$8
$G$14=$G$8
$H$14=$H$8
$I$14=$I$8
$J$12<=$J$6
$J$13<=$J$7

Status
Slack
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
11
Binding
0

Microsoft Excel 10.0 Sensitivity Report


Worksheet: [AjaxComputersTransportation_1.xls]Sheet1
Report Created: 5/16/2008 11:53:57 AM

Adjustable Cells
Cell
$B$12
$C$12
$D$12
$E$12
$F$12
$G$12
$H$12
$I$12
$B$13
$C$13
$D$13
$E$13
$F$13
$G$13
$H$13
$I$13

Name
Plant Chicago
Plant St Louis
Plant Detroit
Plant Cincinnati
Plant Louisville
Plant Indianapolis
Plant Milwaukee
Plant Minneapolis
Warehouse Chicago
Warehouse St Louis
Warehouse Detroit
Warehouse Cincinnati
Warehouse Louisville
Warehouse Indianapolis
Warehouse Milwaukee
Warehouse Minneapolis

Final
Value
22
0
18
17
0
13
15
4
0
14
0
0
15
0
0
16

Reduced
Cost

Objective
Coefficient
14
24
21
20
21.5
19
17
30
24
15
28
20
18.5
19.5
24
28

Allowable
Increase
12
1E+30
9.000000001
1.999999999
1E+30
2.499999998
8.999999998
1.000000003
1E+30
7.000000004
1E+30
1E+30
1.000000003
1E+30
1E+30
1.999999999

Allowable
Decrease
1E+30
7.000000004
1E+30
1E+30
1.000000003
1E+30
1E+30
1.999999999
12
1E+30
9.000000001
1.999999999
1E+30
2.499999998
8.999999998
1.000000003

Final
Shadow
Constraint
Value
Price
R.H. Side
22
14
22
14
17
14
18
21
18
17
20
17
15
20.5
15
13
19
13
15
17
15
20
30
20
89
0
100
45 -1.999999999
45

Allowable
Increase
11
11
11
11
11
11
11
11
1E+30
4

Allowable
Decrease
22
4
18
17
4
13
15
4
11
11

0
7.000000004
0
0
1.000000003
0
0
0
12
0
9.000000001
1.999999999
0
2.499999998
8.999999998
0

Constraints
Cell
$B$14
$C$14
$D$14
$E$14
$F$14
$G$14
$H$14
$I$14
$J$12
$J$13

Name
Demand Chicago
Demand St Louis
Demand Detroit
Demand Cincinnati
Demand Louisville
Demand Indianapolis
Demand Milwaukee
Demand Minneapolis
Plant Supply
Warehouse Supply

Microsoft Excel 10.0 Limits Report


Worksheet: [AjaxComputersTransportation_1.xls]Limits Report 1
Report Created: 5/16/2008 11:53:57 AM

Target
Cell
Name
$B$17 Total Cost Chicago

Cell
$B$12
$C$12
$D$12
$E$12
$F$12
$G$12
$H$12
$I$12
$B$13
$C$13
$D$13
$E$13
$F$13
$G$13
$H$13
$I$13

Adjustable
Name
Plant Chicago
Plant St Louis
Plant Detroit
Plant Cincinnati
Plant Louisville
Plant Indianapolis
Plant Milwaukee
Plant Minneapolis
Warehouse Chicago
Warehouse St Louis
Warehouse Detroit
Warehouse Cincinnati
Warehouse Louisville
Warehouse Indianapolis
Warehouse Milwaukee
Warehouse Minneapolis

Value
2583.5

Value
22
0
18
17
0
13
15
4
0
14
0
0
15
0
0
16

Lower
Limit
22
0
18
17
0
13
15
4
0
14
0
0
15
0
0
16

Target
Result
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5

Upper
Limit
22
0
18
17
0
13
15
4
0
14
0
0
15
0
0
16

Target
Result
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5
2583.5

Ajax Computers - Transportation Model


Trnasportation Cost and Demands
J
1
2
3
4
5
6
7
8
From/To
Chicago St Louis Detroit Cincinnati Louisville Indianapolis Milwaukee Minneapolis
Plant
14
24
21
20
21.5
19
17
30
Warehouse
24
15
28
20
18.5
19.5
24
28
Demand
22
14
18
17
15
13
15
20

From/To
Plant
Warehouse
Demand

Total Cost

Chicago St Louis Detroit Cincinnati Louisville Indianapolis Milwaukee Minneapolis


22
0
18
17
0
13
15
4
0
14
0
0
15
0
0
16
22
14
18
17
15
13
15
20

2583.5

Supply
100
45
134

Supply
89
45
134

134<145 Feasibble

You might also like