0% found this document useful (0 votes)
58 views20 pages

Excel Sensitivity Report Analysis

The sensitivity report summarizes the optimal solution and shadow prices for a workforce scheduling model with 3 employees - Daliyah, Edward, and Gabriela - subject to minimum hours, maximum hours, and total hours requirements. Daliyah worked 96 hours at a wage of $120/hour. Edward worked 144 hours at $100/hour. Gabriela worked the minimum of 60 hours at $72/hour. The total cost was $30,240.

Uploaded by

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

Topics covered

  • Data Analysis,
  • Production Capacity,
  • Operational Efficiency,
  • Cashier Requirements,
  • Labor Hours,
  • Min Octane Rating,
  • Shift Scheduling,
  • Optimization Techniques,
  • Financial Planning,
  • Resource Constraints
0% found this document useful (0 votes)
58 views20 pages

Excel Sensitivity Report Analysis

The sensitivity report summarizes the optimal solution and shadow prices for a workforce scheduling model with 3 employees - Daliyah, Edward, and Gabriela - subject to minimum hours, maximum hours, and total hours requirements. Daliyah worked 96 hours at a wage of $120/hour. Edward worked 144 hours at $100/hour. Gabriela worked the minimum of 60 hours at $72/hour. The total cost was $30,240.

Uploaded by

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

Topics covered

  • Data Analysis,
  • Production Capacity,
  • Operational Efficiency,
  • Cashier Requirements,
  • Labor Hours,
  • Min Octane Rating,
  • Shift Scheduling,
  • Optimization Techniques,
  • Financial Planning,
  • Resource Constraints

Microsoft Excel 14.

5 Sensitivity Report
Worksheet: [Workbook1]Sheet1
Report Created: 2/23/2016 [Link] PM

Variable Cells
Cell
$B$7
$C$7
$D$7
$E$7
$F$7
$G$7

Rooms
Rooms
Rooms
Rooms
Rooms
Rooms

Name
Provided 2 Nights
Provided Friday Only
Provided Saturday Only
Provided 2 Nights
Provided Friday Only
Provided Saturday Only

Final Reduced Objective


Value
Cost
Coefficient
31
0
223
15
0
125
16
0
132
25
0
294
21
0
149
20
0
155

Constraints
Cell
$B$14
$B$15
$B$16
$B$17
$B$18
$B$19
$B$20
$B$21
$B$22
$B$23

Name
Friday Capacity LHS
Saturday Capacity LHS
Convent Fri Min LHS
Convent Sat Min LHS
C2N Demand LHS
CFO Demand LHS
CSO Demand LHS
R2N Demand LHS
RFO Demand LHS
RSO Demand LHS

Final Shadow Constraint


Value
Price
R.H. Side
92
149
92
92
132
92
46
-58
46
47
0
46
31
0
45
15
34
15
16
0
20
25
13
25
21
0
35
20
23
20

Allowable Allowable
Increase Decrease
34 1.00E+030
1.00E+030
34
13
34
1.00E+030
13
13
58
1.00E+030
23

Allowable Allowable
Increase Decrease
14
21
4
1
14
4
1 1.00E+030
1.00E+030
14
4
14
1.00E+030
4
1
4
1.00E+030
14
1
4

Betty Jo Inn

Rate ($/stay)
Demand
Rooms Provided

Convention Rooms
2 Nights
Friday Only Saturday Only 2 Nights
223
125
132
294
45
15
20
25
31
15
16
25

Maximize

Total Profit
24479

Constraints
LHS
Friday Capacity
Saturday Capacity
Convent Fri Min
Convent Sat Min
C2N Demand
CFO Demand
CSO Demand
R2N Demand
RFO Demand
RSO Demand

Sign
92 <=
92 <=
46 >=
47 >=
31 <=
15 <=
16 <=
25 <=
21 <=
20 <=

RHS
92
92
46
46
45
15
20
25
35
20

Regular Rooms

Regular Rooms
Friday Only Saturday Only
149
155
35
20
21
20

Microsoft Excel 14.5 Sensitivity Report


Worksheet: [Workbook1]Sheet3
Report Created: 2/23/2016 [Link] PM

Variable Cells
Cell
$D$4
$E$4
$D$5
$E$5
$D$6
$E$6

Name
Frame To Manufacture
Frame To Purchase
Brakes To Manufacture
Brakes To Purchase
Gears To Manufacture
Gears To Purchase

Final Reduced Objective


Value
Cost
Coefficient
6375
0
35
625
0
52
0
2.46875
9
7000
0
14.5
0 2.484375
7
7000
0
8.5

Constraints
Cell
$B$19
$B$20
$B$21
$B$22
$B$23
$B$24

Name
Cutting Capacity LHS
Milling Capacity LHS
Shaping Capacity LHS
Frame Production LHS
Brake Production LHS
Gear Production LHS

Final Shadow Constraint


Value
Price
R.H. Side
20400
-5.3125
20400
12750
0
25800
22950
0
40500
7000
52
7000
7000
14.5
7000
7000
8.5
7000

Allowable
Allowable
Increase
Decrease
5.2666666667 1.00000E+030
1.00000E+030 5.2666666667
1.00000E+030
2.46875
2.46875
14.5
1.00000E+030
2.484375
2.484375
8.5

Allowable
Increase
2000
1.00000E+030
1.00000E+030
1.00000E+030
1.00000E+030
1.00000E+030

Allowable
Decrease
20400
13050
17550
625
7000
7000

Billy's Bikes
Component
Frame
Brakes
Gears

Manufacturing CostPurchase CostTo Manufacture


$
35.00 $
52.00
6375
$
9.00 $
14.50
0
$
7.00 $
8.50
0

Component
Frame
Brakes
Gears
Capacity

Cutting

Department
Milling
Shaping
3.2
2
1.5
1.5
0.75
0.02
20400
25800

3.6
2.9
1.67
40500

Cost
Minimize
Constraints
Cutting Capacity
Milling Capacity
Shaping Capacity
Frame Production
Brake Production
Gear Production

416625
LHS

sign
20400 <=
12750 <=
22950 <=
7000 >=
7000 >=
7000 >=

RHS
20400
25800
40500
7000
7000
7000

To Purchase
625
7000
7000

Microsoft Excel 14.5 Sensitivity Report


Worksheet: [Workbook1]Reeva
Report Created: 2/23/2016 [Link] PM

Variable Cells
Cell
$F$4
$G$4
$F$5
$G$5
$F$6
$G$6

Type
Type
Type
Type
Type
Type

1
1
2
2
3
3

Name
Allocated to
Allocated to
Allocated to
Allocated to
Allocated to
Allocated to

Reg
Super
Reg
Super
Reg
Super

Final
Value
3200
44800
30000
0
55133.333333
1866.6666667

Reduced
Cost
0
0
0
0
0
0

Constraints
Cell
$B$17
$B$18
$B$19
$B$20
$B$21
$B$22
$B$23
$B$24

Name
Type 1 Max LHS
Type 2 Max LHS
Type 3 Max LHS
Regular Already Made LHS
Min Reg Octane LHS
Min Super Octane LHS
Max Reg Pressure LHS
Max Super Pressure LHS

Final
Shadow
Value
Price
48000 4.3333333333
30000
5
57000
2
88333.333333
0
0 -0.3333333333
0 -0.3333333333
-309800
0
-137200
0

Objective
Allowable
Allowable
Coefficient
Increase
Decrease
-2
0
6.25
4
6.25
0
2 1.00000E+030
0
8
0 1.00000E+030
4
0 1.9736842105
10
150
0

Constraint Allowable
Allowable
R.H. Side
Increase
Decrease
48000
240000 44210.526316
30000 6666.6666667
30000
57000
140000
10000
45000 43333.333333 1.00000E+030
0
840000
60000
0 44210.526316
240000
0 1.00000E+030
309800
0 1.00000E+030
137200

Reeva Petroleum
Feedstock
Type 1
Type 2
Type 3

Octane content

Gasoline
Regular
Super

Min Octane RatingMax Vapor Pressure


72
13.5
90
9

Maximize Profit

Constraints
Type 1 Max
Type 2 Max
Type 3 Max
Regular Already Made
Min Reg Octane
Min Super Octane
Max Reg Pressure
Max Super Pressure

Vapor Pressure
91
81
66

472000.000000001

LHS

sign
48000 <=
30000 <=
57000 <=
88333.3333333333 >=
0 >=
0 >=
-309800 <=
-137200 <=

6
15
7.5

Max Supply Cost/bbl Allocated to RegAllocated to Super


48000
44
3200
44800
30000
40
30000
0
57000
38 55133.33333333 1866.6666666667
Selling PriceTotal
42 88333.33
48 46666.67

RHS
48000
30000
57000
45000
0
0
0
0

Microsoft Excel 14.5 Sensitivity Report


Worksheet: [Workbook1]Q Mart
Report Created: 2/23/2016 [Link] PM

Variable Cells
Cell
$B$7
$C$7
$D$7
$E$7
$F$7
$G$7
$H$7
$I$7

Part
Part
Part
Part
Part
Part
Part
Part

Time
Time
Time
Time
Time
Time
Time
Time

to
to
to
to
to
to
to
to

Name
Hire 8AM-9AM
Hire 9AM-10AM
Hire 10AM-11AM
Hire 11AM-12PM
Hire 12PM-1PM
Hire 1PM-2PM
Hire 2PM-3PM
Hire 3PM-4PM

Final Reduced Objective


Value
Cost
Coefficient
7
0
38
1
0
38
0
0
38
9
0
38
0
0
38
0
38
38
0
0
38
15
0
38

Constraints
Cell
$B$14
$B$15
$B$16
$B$17
$B$18
$B$19
$B$20
$B$21
$B$22
$B$23
$B$24

Name
First Shift LHS
Second Shift LHS
Third Shift LHS
Fourth Shift LHS
Fifth Shift LHS
Sixth Shift LHS
Seventh Shift LHS
Eighth Shift LHS
Ninth Shift LHS
Tenth Shift LHS
Last Shift LHS

Final Shadow Constraint


Value
Price
R.H. Side
7
38
7
8
0
7
8
0
8
17
0
8
10
38
10
9
0
9
9
0
9
15
0
10
15
0
12
15
38
15
15
0
10

Allowable Allowable
Increase Decrease
1.00E+030
38
0
38
38
0
0
38
1.00E+030
0
1.00E+030
38
38
0
0
38

Allowable
Increase
0
1
5
9
0
1
5
5
3
1.00E+030
5

Allowable
Decrease
1
1.00E+030
0
1.00E+030
1
0
0
1.00E+030
1.00E+030
3
1.00E+030

Q Mart
Period
Cashiers Required
Full Time Cashiers
Part Time Needed
Part Time to Hire

8AM-9AM
9
2
7
7

Minimize Cost
Constraints
First Shift
Second Shift
Third Shift
Fourth Shift
Fifth Shift
Sixth Shift
Seventh Shift
Eighth Shift
Ninth Shift
Tenth Shift
Last Shift

9AM-10AM

10AM-11AM 11AM-12PM
9
10
12
2
2
4
7
8
8
1
0
9

1216
LHS

sign
7 >=
8 >=
8 >=
17 >=
10 >=
9 >=
9 >=
15 >=
15 >=
15 >=
15 >=

RHS
7
7
8
8
10
9
9
10
12
15
10

12PM-1PM

1PM-2PM
14
4
10
0

2PM-3PM
13
4
9
0

3PM-4PM
13
4
9
0

4PM-5PM
14
4
10
15

5PM-6PM
14
2
12

17
2
15

6PM-7PM
12
2
10

Wage of Part Time Employee


$38

Microsoft Excel 14.5 Sensitivity Report


Worksheet: [Workbook1]Sheet10
Report Created: 2/24/2016 [Link] AM

Variable Cells
Cell
$C$4
$C$5
$C$6

Name
Daliyah Hours Worked
Edward Hours Worked
Gabriela Hours Worked

Final Reduced Objective Allowable


Value
Cost
Coefficient Increase
96
0
120 1.00E+030
144
0
100
20
60
0
72
36

Constraints
Cell
$B$13
$B$14
$B$15
$B$16
$B$17

Name
Daliyah Min LHS
Gabriela Min LHS
Gabriela Max LHS
Daliyah Max LHS
Minimum Req LHS

Final Shadow Constraint Allowable


Value
Price
R.H. Side Increase
96
20
0
4
60
0
0
15
60
-28.8
0
300
96
0
0 1.00E+030
300
100.8
300
12.5

Allowable
Decrease
20
60
504

Allowable
Decrease
96
1.00E+030
12.5
4
300

Lao and Moynihan


Employee
Daliyah
Edward
Gabriela

Wage/Hour Hours Worked


120
96
100
144
72
60

Limit

300

Minimize Cost
Constraint
Daliyah Min
Gabriela Min
Gabriela Max
Daliyah Max
Minimum Req

30240
LHS

sign
96 >=
60 >=
60 <=
96 <=
300 >=

RHS
96
45
60
100
300

Common questions

Powered by AI

The allocation decision for Daliyah, Edward, and Gabriela in Source 3 involves balancing their wage rates against hours worked while satisfying minimum work requirements. The mix considers Daliyah’s higher hourly rate but restricted hours, making Edward optimal for long hours due to his lower rate. Gabriela's max constraint prevents over-assignment at her lower rate, ensuring cost-efficiency within the overall target of balancing labor hours and wage budgets .

The shadow price for Friday and Saturday capacity constraints in Source 1 are 149 and 132, respectively. This indicates the marginal value of increasing the capacity by one more room. It implies that the management of Betty Jo Inn should consider implementing strategies to increase capacity on these days. This could result in significant profit increases if demand exceeds current capacity limits .

Cash flow constraints highlight the challenge of balancing ample room provision against cash availability in hotel operations. In Source 1, sensitivity reports reveal that shadow prices govern allocation based on profitability margins, having a direct effect on room availability planning, as financial limitations might necessitate the prioritization of high-demand days (like weekends) to maximize returns without engaging in incremental debt or liquidity stress .

Shadow prices of 149 and 132 for Friday and Saturday room capacity at the Betty Jo Inn suggest significant incremental revenue for added capacity. Investing in additional rooms could potentially increase profits substantially, particularly if demand consistently exceeds supply on these peak days. It can inform strategic decisions for capital investments targeting weekend enhancements .

Manufacturing frames at Billy's Bikes costs $35 per unit compared to purchasing at $52, yielding a $17 savings per frame. The decision is further supported by the adequate manufacturing capacity available, thus optimizing costs without exceeding capacity limits .

The decision for brakes and gears relies heavily on cost differential and the high sensitivity of brakes' manufacturing costs. Increased manufacturing costs make it economically viable to purchase rather than manufacture brakes; similarly, gears show a close cost spread, highlighting potential shifts towards purchasing only when cost savings from manufacturing are marginal. Capacity constraints in manufacturing further amplify these decisions .

Reeva Petroleum's optimization approach maximizes profit by allocating higher octane Type 1 to both regular and super gasoline based on specific minimization of octane and pressure constraints. The balance involves adjusting volumes such that super gasoline’s high octane requirement is met efficiently without exceeding vapor pressure constraints. Regular gasoline uses more Type 3 with a lower cost but requires strategic allocations of higher types when excess capacity exists .

The shadow prices in shift hiring decisions at Q Mart reflect the cost implications for increasing or decreasing hired labor per shift. A high shadow price for certain shifts suggests significant added costs, prioritizing cost minimization efforts on re-scheduling or optimizing full-time versus part-time workers allocation to leverage shifts with lower shadow prices for flexibility and cost efficiency .

Constraints like minimum shifts for cashiers impact Q Mart's staffing strategy by dictating the required number of part-time hires per hour. The shadow prices reveal the cost impact of changes in these constraints. For example, during the ninth shift, hiring part-time workers comes with a high shadow price of 38, making it essential to manage labor costs by minimizing reliance on costly shifts while still meeting required staffing levels .

The allowable increase and decrease indicate the range within which the cost coefficients can vary without changing the optimal solution. For frames, the allowable increase or decrease is very significant (effectively infinite), indicating that cost changes will not impact the choice to manufacture in current conditions. Conversely, for gears, significant allowable decreases suggest that any cost optimization strategy should focus on this component to potentially shift from purchasing to manufacturing if costs drop .

You might also like