Scribd
Upload
98 views4 pages

Cell Name Original Value Final Value

The document provides reports from a Microsoft Excel optimization model, including the target cell value, adjustable cells values, constraints, sensitivity analysis and limits. The model solves to maximize an objective function subject to 11 constraints by adjusting the values of 3 variables within their bounds. The optimal solution is reported with variable values of 0.01 for U1, 0.166667 for V1, and 0.003333 for V2.

Uploaded by

m_michael_c
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
98 views4 pages

Cell Name Original Value Final Value

The document provides reports from a Microsoft Excel optimization model, including the target cell value, adjustable cells values, constraints, sensitivity analysis and limits. The model solves to maximize an objective function subject to 11 constraints by adjusting the values of 3 variables within their bounds. The optimal solution is reported with variable values of 0.01 for U1, 0.166667 for V1, and 0.003333 for V2.

Uploaded by

m_michael_c
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 4

Microsoft Excel 9.

0 Answer Report
Worksheet: [temp.xls]Model
Report Created: 10/27/2001 11:35:37 PM

Target Cell (Max)


Cell Name Original Value Final Value
$E$9 0 0 1

Adjustable Cells
Cell Name Original Value Final Value
$C$6 Value of Variables U1 0 0.01
$D$6 Value of Variables V1 0 0.1666666667
$E$6 Value of Variables V2 0 0.0033333333

Constraints
Cell Name Cell Value Formula Status Slack
$G$12 #NAME? 0 $G$12<=$I$12 Binding 0
$G$13 #NAME? -0.1666666667 $G$13<=$I$13 Not Binding 0.166666667
$G$21 #NAME? 0.0033333333 $G$21>=$I$21 Not Binding 0.003333333
$G$15 #NAME? -0.3333333333 $G$15<=$I$15 Not Binding 0.333333333
$G$16 #NAME? -0.6 $G$16<=$I$16 Not Binding 0.6
$G$17 #NAME? -0.8333333333 $G$17<=$I$17 Not Binding 0.833333333
$G$14 #NAME? 0 $G$14<=$I$14 Binding 0
$G$19 #NAME? 0.01 $G$19>=$I$19 Not Binding 0.01
$G$20 #NAME? 0.1666666667 $G$20>=$I$20 Not Binding 0.166666667
$G$18 #NAME? 1 $G$18=$I$18 Binding 0
Microsoft Excel 9.0 Sensitivity Report
Worksheet: [temp.xls]Model
Report Created: 10/27/2001 11:35:37 PM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$6 Value of Variables U1 0.01 0 100 1E+030 100
$D$6 Value of Variables V1 0.1666666667 0 0 0 3
$E$6 Value of Variables V2 0.0033333333 0 0 300 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$12 #NAME? 0 1 0 1 0.384615385
$G$13 #NAME? -0.166666667 0 0 1E+030 0.166666667
$G$21 #NAME? 0.0033333333 0 0 0.003333333 1E+030
$G$15 #NAME? -0.333333333 0 0 1E+030 0.333333333
$G$16 #NAME? -0.6 0 0 1E+030 0.6
$G$17 #NAME? -0.833333333 0 0 1E+030 0.833333333
$G$14 #NAME? 0 0 0 0.2 1
$G$19 #NAME? 0.01 0 0 0.01 1E+030
$G$20 #NAME? 0.1666666667 0 0 0.166666667 1E+030
$G$18 #NAME? 1 1 1 1E+030 1
Microsoft Excel 9.0 Limits Report
Worksheet: [temp.xls]Model
Report Created: 10/27/2001 11:35:37 PM

Target
Cell Name Value
$E$9 0 1

Adjustable Lower Target Upper Target


Cell Name Value Limit Result Limit Result
$C$6 Value of Variables U1 0.01 0 0 0.01 1
$D$6 Value of Variables V1 0.166666667 0.166666667 1 0.166666667 1
$E$6 Value of Variables V2 0.003333333 0.003333333 1 0.003333333 1
Variables U1 V1 V2
Value 0.01 0.166667 0.003333
Objective
Function: E(S1)= 100*U1 = 1
Constraints Value RHS
Unit 1 100 -2 -200 = 0 <= 0
Unit 2 100 -4 -150 = -0.166667 <= 0
Unit 3 100 -4 -100 = 0 <= 0
Unit 4 100 -6 -100 = -0.333333 <= 0
Unit 5 100 -8 -80 = -0.6 <= 0
Unit 6 100 -10 -50 = -0.833333 <= 0
Inputs 0 2 200 = 1 = 1
Nonnegative 1 0 0 = 0.01 >= 0
Nonnegative 0 1 0 = 0.166667 >= 0
Nonnegative 0 0 1 = 0.003333 >= 0

You might also like