Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 3

Microsoft Excel 12.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 5/16/2012 9:51:45 AM

Adjustable Cells
Cell
$C$4
$D$4
$E$4
$F$4
$G$4

Name
AO
PO
MS
HS
GB

Final
Reduced
Objective
Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
20000
0
0.073
0.03
0.055
30000
0
0.103
1E+30
0.03
0 -0.011000066 0.06399996 0.011000066
1E+30
40000
0
0.075
0.0275 0.011000062
10000
0
0.045
0.03
0.345

Constraints
Cell
$I$8
$I$9
$I$10
$I$11
$I$12

Name
total investment
oil
steel
SL
risk

Final
Value
100000
50000
40000
0
0

Shadow
Constraint
Price
R.H. Side
0.069
100000
0.022
50000
0
50000
-0.024
0
0.03
0

Allowable
Increase
12500
50000
1E+30
50000
20000

Allowable
Decrease
50000
12500
10000
12500
30000

page 161 portfolio selection

AO

PO

MS

HS

20000

30000

40000

0.073

0.103

0.064

0.075

total investment
1
oil
1
steel
SL
risk
-0.6

1
1

1
-0.25

1
-0.25

total return

0.4

conclusion:

The dual price of 0.069 for constraint 1 shows that value of the opti
0.069 if one more dollar can be made available for portfolio investm
The optimum values will give the fraction of funds that should be in

portfolio selection

GB
10000
0.045

8000

100000
50000
40000
0
-8.7E-11

leq
leq
leq
geq
leq

100000
50000
50000
0
0

aint 1 shows that value of the optimal solution can be increased by


ade available for portfolio investment.
raction of funds that should be investment for a portfolio of any size.

You might also like