Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 21-11-2010 16:12:39

Target Cell (Min)

Cell Name Original Value Final Value
$C$12 Minimum Cost A 0 13.0625

Adjustable Cells
Cell Name Original Value Final Value
$C$9 Formulation A 0 10.25
$D$9 Formulation B 0 0
$E$9 Formulation C 0 4.125
$F$9 Formulation D 0 21.625

Constraints
Cell Name Cell Value Formula Status Slack
$G$5 X Used 280 $G$5>=$I$5 Binding 0
$G$6 Y Used 205.75 $G$6>=$I$6 Not Binding 5.75
$G$8 Used 36 $G$8>=$I$8 Binding 0
$G$7 Z Used 1050 $G$7<=$I$7 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 21-11-2010 16:12:39

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$9 Formulation A 10.25 0 0.4 0.0611111111 0.25
$D$9 Formulation B 0 0.06875 0.2 1E+030 0.06875
$E$9 Formulation C 4.125 0 0.6 1.5 0.0733333333
$F$9 Formulation D 21.625 0 0.3 0.0846153846 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$G$5 X Used 280 0.0875 280 41 11
$G$6 Y Used 205.75 0 200 5.75 1E+030
$G$8 Used 36 0.375 36 16.5 1.2777777778
$G$7 Z Used 1050 -0.02375 1050 47.142857143 346
Burn Off

Ingedriant
Chemicals A B C D Used Requirement
X 3 4 8 10 280 >= 280
Y 5 3 6 6 205.75 >= 200
Z 10 25 20 40 1050 <= 1050
1 1 1 1 36 >= 36
Formulation 10.25 0 4.125 21.625
Cost/Ounce ($) 0.4 0.2 0.6 0.3

Minimum Cost 13.0625

Ans 1 Reduced cost of 0.07 indicates that one ounce of B will increase the cost by $0.07 i.e from 13.06 t
Ans 2 Ingedrient C is sensitive to price changes, but the range in which the prices can remain same is $5
 the cost by $0.07 i.e from 13.06 to 13.13.
h the prices can remain same is $5.93 to $ 2.1, beyond which we may have change
 Simple NLP Wyndor

Door Window Utilised Avalaible

1 1 0 3 <= 4
Plant 2 0 2 8 <= 12
3 3 2 18 <= 18
GP/Unit 375 700
Production 3 4 Total
Gross Profit 1205 2925 4130
Marketing Cost 258 1164 1422

Maximum Profit 2708

 NLP with OT

Door Window Utilised Avalaible

1 1 0 4 <= 4
Plant 2 0 2 6 <= 12
3 3 2 18 <= 18

Regular 300 500

Profit Overtime 200 100
Maximum OT
Regular 3 3 <= 3 3
Production Overtime 1 0 <= 1 3

Production 4 3

Total profit 2600

 BIP wyndor

Door Window Utilised Avalaible

1 1 0 0 <= 4
Plant 2 0 2 0 <= 12
3 3 2 0 <= 18

Unit Profit 300 500

Set up cost 700 1300

Units Produced 0 0
<= <= Gross 0
Only if setup 0 0 Set up cost 0
Setup 0 0 NP 0
Microsoft Excel 12.0 Answer Report
Worksheet: [[Link]]California
Report Created: 21-11-2010 19:35:08

Target Cell (Max)

Cell Name Original Value Final Value
$G$9 Max NPV SF 0 13

Adjustable Cells
Cell Name Original Value Final Value
$F$7 Factory LA 0 1
$G$7 Factory SF 0 1
$I$7 >= LA 0 0
$J$7 >= SF 0 0

Constraints
Cell Name Cell Value Formula Status Slack
$F$11 Warehouse Max NPV 9 $F$11<=$H$11 Not Binding 1
$F$7 Factory LA 1 $F$7>=$I$7 Not Binding 1
$G$7 Factory SF 1 $G$7>=$J$7 Not Binding 1
$F$7 Factory LA 1 $F$7=binary Binding 0
$G$7 Factory SF 1 $G$7=binary Binding 0
$I$7 >= LA 0 $I$7=binary Binding 0
$J$7 >= SF 0 $J$7=binary Binding 0
 Page 221

Binary
Factory
LA SF LA SF
Factory 8 5 1 1 >=
NPV
Warehouse 6 4
Max NPV 13
Factory 6 3
Investment
Warehouse 5 2 9 <= 10

Factory
Investment NPV LA SF
5 9 1.32494E-11 1
6 9 0 1
7 9 0 1
8 9 0 1
9 13 1 1
10 13 1 1
11 17 1 1
12 17 1 1
13 17 1 1
14 19 1 1
15 19 1 1
 Warehouse
LA SF
0 0

Warehouse
LA SF
0 1
0 1
0 1
0 1
0 2.243E-11
0 0
1.514E-11 1
0 1
0 1
1 1.715E-11
1 0
Oneway analysis for Solver model in California worksheet

Input (cell $H$11) values along side, output cell(s) along top

$G$9

$G$7
$F$7

$J$7
$I$7
5 9 1.32494E-11 1 0 1
6 9 0 1 0 1
7 9 0 1 0 1
8 9 0 1 0 1
9 13 1 1 0 2.242517E-11
10 13 1 1 0 0
11 17 1 1 1.514322E-11 1
12 17 1 1 0 1
13 17 1 1 0 1
14 19 1 1 1 1.714895E-11
15 19 1 1 1 0
 Sensitivity of $G$9 to Input

Data for chart

$G$9
When you select an output from the
1 dropdown list in cell $K$4, the chart
9 will adapt to that output.
9
9
9
13
13
17
17
17
19
19

Sensitivity of $G$9 to Input

20
18
16
14
12
10
8
6
4
2
0
5 6 7 8 9 10 11 12 13 14 15
Input ($H$11)
 Blending Model Page 811

Gasoline CrudeOil

Crude 1 0 0 0 <= 5000

Crude 2 0 0 0 <= 10000
SOLD 0 0

Cost/Profit
Selling Price 25 20 GP 0
Marketing 0.2 0.1 MC 0
NP 0
Quality Level
Crude 1 10
Crude 2 5

Quality Level
Achieved 0 0
<= <=
Expected 8 6
NLP Model
Profit
X 5 >= 0
<= 5

x^5 x^4 x^3 x^2 x^1

Coefficient 0.5 -6 24.5 -39 20
Values 1562.5 -3750 3062.5 -975 100

Profit 0
X Profit
0 0
0.371013 3.19
1 0
2 0
3 6
4 0
5 0
Oneway analysis for Solver model in Sheet10 worksheet

Input (cell $C$5) values along side, output cell(s) along top

$C$13
1
0 3.192933
1 3.192933
2 6.128323
3 6.128323
4 6.128323
5 0

7
6
5
4
3
2
1
0
0
Sensitivity of $C$13 to Input

Data for chart

$C$13
When you select an output from the
dropdown list in cell $K$4, the chart
will adapt to that output.
3.192933
3.192933
6.128323
6.128323
6.128323
0

Sensitivity of $C$13 to Input

7
6
5
4
3
2
1
0
0 1 2 3 4 5
Input ($C$5)
 Stock
Stock 1 2 3
1 0.04 -0.005
2 -0.01
3

Risk Deviation 25% 45% 5%

Returns 21% 30% 8%
Stock Portfolio 0 0 0 0= 100
Returns Achieved 0 >= 18

Risk Deviation 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [[Link]]Thermolock Page 283
Report Created: 11/21/2010 22:36:01 PM

Target Cell (Min)

Cell Name Final Value
$C$10 Mimimum Cost R^3 119.33253259

Adjustable Cells
Final Reduced
Cell Name Value Gradient
$C$3 Used Rubber 3.3253258928 0
$D$3 Used Oil 14.672271875 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$H$6 136.01218184 0
$H$7 79.999999635 0.00216575
$H$8 17 7
 Rubber Oil
Minimize 5 7
Used 3.325326 14.67227
Subject to
R^3 R^2 R O^2 O
0.25 3 0.3 4 136.0122 >=
1 13 80 >=
0.7 1 17 >=

Mimimum Cost 119.3325

125 Hardness
80 Tensile
17 Elasticity
 Goal Prog
Total Invest 80000
US Oil Hub Amt Over Amt Under
price Share 25 50
return 3 5 0 >= 9000 0 0 0
risk index 0.5 0.3 0 <= 700 0 0 0
Number Of shares 0 0
Portfolio 0 <= 80000
 level

= 9000
= 700
 Time to service Revenue
Existing E 2 200
New N 3 125

Goals 1 600 work hrs

2 680 work hrs
3 Rs 70000 Revenue
4 Min 200 E
5 Min 120 N
Allocation 0 0 0 0 0 0 0
E N G1 + G1- G2+ G2- G3+
Goal 1 2 3 -1 1
Goal 2 2 3 -1 1
Goal 3 200 125 -1
Goal 4 1
Goal 5 1

Mimimze 1 0
 0 0 0 0 0
G3- G4+ G4- G5+ G5-
0= 680
0= 600
1 0= 70000
1 1 0= 200
1 1 0= 120
 1 2 3 4 5 6 7
Cost ($thousands) 2 3 4 6 7 5 7

Includes Segment?
SFO-LAX 1 0 0 1 0 0 1
SFO-DEN 0 1 0 0 1 0 0
SFO-SEA 0 0 1 0 0 1 0
LAX-ORD 0 0 0 1 0 0 1
LAX-SFO 1 0 0 0 0 1 0
ORD-DEN 0 0 0 1 1 0 0
ORD-SEA 0 0 0 0 0 0 1
DEN-SFO 0 1 0 1 1 0 0
DEN-ORD 0 0 0 0 1 0 0
SEA-SFO 0 0 1 0 0 0 1
SEA-LAX 0 0 0 0 0 1 0

1 2 3 4 5 6 7
Fly Sequence? 0 0 1 1 0 0 0
8 9 10 11 12
8 9 9 8 9 At
Least
Total One
0 0 1 0 0 1 >= 1
1 0 0 1 0 1 >= 1
0 1 0 0 1 1 >= 1
0 1 1 0 1 1 >= 1
0 0 1 1 0 1 >= 1
0 1 0 0 0 1 >= 1
1 0 1 1 1 1 >= 1
0 1 0 0 0 1 >= 1
1 0 0 1 0 1 >= 1
1 0 0 0 1 1 >= 1
0 1 1 1 1 1 >= 1

Total Number
8 9 10 11 12 Sequences of Crews
0 0 0 1 0 3 <= 3

Total Cost ($thousands) 18

Oneway analysis for Solver model in Sheet1 worksheet

Input (cell $Q$20) values along side, output cell(s) along top

$Q$22

8
3 18 1 0 0 0 1 0 0 0
4 18 0 0 1 1 0 0 0 0
5 18 1 0 0 0 1 0 0 0
6 18 0 0 1 1 0 0 0 0
 Sensitivity of $Q$22 to Input

Data for chart

$Q$22
When you select an output from the
dropdown list in cell $P$4, the chart
10

11

12
1 will adapt to that output.
9

0 0 0 1 18
0 0 1 0 18
0 0 0 1 18
0 0 1 0 18

Sensitivity of $Q$22 to Input

20
18
16
14
12
10
8
6
4
2
0
3 4 5
Input ($Q$20)
n output from the
ll $P$4, the chart
utput.

$Q$22 to Input

5 6
($Q$20)
Microsoft Excel 12.0 Answer Report
Worksheet: [[Link]]Blending
Report Created: 22-11-2010 03:18:23

Target Cell (Max)

Cell Name Original Value Final Value
$C$27 Revenue >= $0 $325,000

Adjustable Cells
Cell Name Original Value Final Value
$C$16 Crude oil 1 Gasoline 0 3000
$D$16 Crude oil 1 Heating oil 0 2000
$C$17 Crude oil 2 Gasoline 0 2000
$D$17 Crude oil 2 Heating oil 0 8000

Constraints
Cell Name Cell Value Formula Status Slack
$C$22 Quality points obtained Gasoline 40000 $C$22>=$C$24 Binding 0
$D$22 Quality points obtained Heating oil 60000 $D$22>=$D$24 Binding 0
$E$16 Crude oil 1 Barrels used 5000 $E$16<=$G$16 Binding 0
$E$17 Crude oil 2 Barrels used 10000 $E$17<=$G$17 Binding 0
$C$16 Crude oil 1 Gasoline 3000 $C$16=integer Binding 0
$D$16 Crude oil 1 Heating oil 2000 $D$16=integer Binding 0
$C$17 Crude oil 2 Gasoline 2000 $C$17=integer Binding 0
$D$17 Crude oil 2 Heating oil 8000 $D$17=integer Binding 0
Monetary inputs Gasoline Heating oil
Selling price/barrel $25.00 $20.00

Quality level per barrel of crudes

Crude oil 1 10
Crude oil 2 5

Required quality level per barrel of product

Gasoline Heating oil
8 6

Blending plan (barrels of crudes in each product)

Gasoline Heating oilarrels used Barrels available
Crude oil 1 3000 2000 5000 <= 5000
Crude oil 2 2000 8000 10000 <= 10000
Barrels sold 5000 10000

Constraints on quality
Gasoline Heating oil

Quality points obtained

40000 60000
>= >=

Quality points required

40000 60000

Objective to maximize
Revenue $325,000