Scribd Logo
Upload

Welcome to Scribd!

  • Sensi Report

    Uploaded by

    giangbui.31221023641
    7 views1 page
    This document summarizes the results of a sensitivity analysis performed on a Microsoft Excel spreadsheet model. It identifies 6 variable and constraint cells that were analyzed, showing their final and reduced costs as well as allowable increases and decreases. It also provides the shadow prices and allowable ranges for 4 constraints. Finally, it notes that the total percentage price increase across 2 variables exceeds 100%, so the initial plan based on the model would not change.

    Original Description:

    Original Title

    SENSI REPORT

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document summarizes the results of a sensitivity analysis performed on a Microsoft Excel spreadsheet model. It identifies 6 variable and constraint cells that were analyzed, showing their final and reduced costs as well as allowable increases and decreases. It also provides the shadow prices and allowable ranges for 4 constraints. Finally, it notes that the total percentage price increase across 2 variables exceeds 100%, so the initial plan based on the model would not change.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views1 page

    Sensi Report

    Uploaded by

    giangbui.31221023641
    This document summarizes the results of a sensitivity analysis performed on a Microsoft Excel spreadsheet model. It identifies 6 variable and constraint cells that were analyzed, showing their final and reduced costs as well as allowable increases and decreases. It also provides the shadow prices and allowable ranges for 4 constraints. Finally, it notes that the total percentage price increase across 2 variables exceeds 100%, so the initial plan based on the model would not change.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Microsoft Excel 15.

    0 Sensitivity Report
    Worksheet: [BUI THI NINH GIANG - 31221023641 - MIDTERM.xlsx]Sheet1
    Report Created: 9/27/2023 3:44:53 PM

    Variable Cells
    Final Reduced Objective Allowable Allowable Maximum Minimum Ranging
    Cell Name Value Cost Coefficient Increase Decrease Allowable Allowable
    $B$26 Quantity Large 56.70103093 0 4700000 20000 1953448.276 4720000 2746551.724 2746551,7 < LB < 4720000
    $C$26 Quantity Small 154.6391753 0 5900000 4196296.296 25000 10096296.296 5875000 5875000 < SB < 10096296,3

    Constraints
    Final Shadow Constraint Allowable Allowable Maximum Minimum Ranging
    Cell Name Value Price R.H. Side Increase Decrease Allowable Allowable
    $D$21 Plant 1 Used per week 55.67010309 0 60 1E+30 4.329896907 1E+30 55.67010309 P1 > 55,7
    $D$22 Plant 2 Used per week 105 103092.7835 105 11 8.4 116 96.6 96,6 < P2 < 116
    $D$23 Plant 3 Used per week 40 29201030.93 40 1.577464789 3.793103448 41.57746479 36.20689655 36,2<p3<41,5
    $D$24 Plant 4 Used per week 4952.57732 0 6000 1E+30 1047.42268 1E+30 4952.57732 P4<4952
    $E$26 Total <= 211.3402062 0 100 111.3402062 1E+30 211.3402062 -1E+30 T<211,3

    Percentage
    Allowable
    Last Price New Price of price
    increase
    change
    LB 4,700,000.00 ₫ 7,050,000.00 ₫ 20000 11750.0%
    SB 5,900,000.00 ₫ 8,850,000.00 ₫ 4196296.3 70.3%
    Total percentage of price 11820.3%

    Because the total percentage of price change is greater than 100%, the company has to check
    Solver again with the new price. In this case, the initial plan doesn't change.

    Shadow: Based on shadow price, they should increase 11 hours for firing and 2 hours for covering

    You might also like