Decision Variable Value

No of units of single family homes x1 35.8297

No of units of double family homes x2 98.53168
No of units of triple family homes x3 44.78713
No of units of quadruple family homes x4 0
No of old houses to demolished x5 244.485

Maximisation of tax collection Objective

z=1000 x1+1900 x2+2700 x3+3400 x4 343965.153856962

Constraints

Acreage used for new const<=net available acreage

Acreage need for new homes =.18 x1+.28 x2 + .4
x3+ .5 x4 51.9530701138
Each old home has .25 x5 area, out of which 15% to
be left for open space = .25 x5 * .85 = .2125
x5(remaining) 0 <= 0
No of demolished cannot exceed 300 244.4850358297 <= 300
No of unit of single family >= 20% of total 35.8297035268 >= 35.8297
No of unit of double family >= 10% of total 98.5316846986 >= 17.91485
x3 + x4 >=.25(x1 + x2 + x3 + x4) 44.7871294085 >= 44.78713
All cost 15000 <= 15000
All should be greater than 0 35.8297035268 >= 0
98.5316846986 >= 0
44.7871294085 >= 0
0 >= 0
244.4850358297 >= 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 13-02-2018 09:50:13

Variable Cells

Cell
$C$4
$C$5
$C$6
$C$7
$C$8

Constraints

Cell
$B$18
$B$19
$B$20
$B$21
$B$22
$B$23
$B$24
$B$25
$B$26
$B$27
$B$28
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 13-02-2018 09:50:13

Variable Cells

Name
x1 Value
x2 Value
x3 Value
x4 Value
x5 Value

Constraints

Name
Each old home has .25 x5 area, out of which 15% to be left for open space = .25 x5 * .85 = .2125 x5(remaining) Constraint
No of demolished cannot exceed 300 Constraints
No of unit of single family >= 20% of total Constraints
No of unit of double family >= 10% of total Constraints
x3 + x4 >=.25(x1 + x2 + x3 + x4) Constraints
All cost Constraints
All should be greater than 0 Constraints
Constraints
Constraints
Constraints
Constraints
 Final Reduced Objective Allowable Allowable
Value Cost Coefficient Increase Decrease
35.82970353 0 1000 399.7992774 4121.170131
98.5316847 0 1900 1E+030 429.353972
44.78712941 0 2700 736.1155036 924.1366004
0 -1009.512435 2400 1009.512435 1E+030
244.4850358 0 0 47.40740741 1394.114583

Final Shadow Constraint Allowable Allowable

Value Price R.H. Side Increase Decrease
0 215.82127301 0 44.52173913 12.19444444
244.4850358 0 300 1E+030 55.51496417
35.82970353 -419.7976676 0 90.84072198 34.12284223
98.5316847 0 0 80.61683294 1E+030
44.78712941 -601.7591682 0 60.68089517 54.78686834
15000 22.931010257 15000 3406.034483 15000
35.82970353 0 0 35.82970353 1E+030
98.5316847 0 0 98.5316847 1E+030
44.78712941 0 0 44.78712941 1E+030
0 0 0 9.947598E-14 1E+030
244.4850358 0 0 244.4850358 1E+030