Professional Documents
Culture Documents
9 10
SENSITIVITY
ANALYSIS
(Making Hard Decisions)
Outline
14/11/14
www.debrina.lecture.ub.ac.id
+9
SENSITIVITY ANALYSIS
Problem Identification and Structure
One-Way Sensitivity Analysis
14/11/14
www.debrina.lecture.ub.ac.id
Introduction
n Purpose
n
n
of sensitivity analysis:
To analyze what really matters in the decision problem
To construct a requisite decision model
14/11/14
An airplane @ price $95,000 (He can probably buy the plane for $85,000
- $90,000)
Currently
n
n
n
www.debrina.lecture.ub.ac.id
14/11/14
Finance charges:
n
Revenue data
n
n
n
Variables in control
n
n
Borrow 40% of the price at 2% above the prime rate (=9,5%, but subject
to change)
Insurance cost
Operation cost
www.debrina.lecture.ub.ac.id
www.debrina.lecture.ub.ac.id
14/11/14
www.debrina.lecture.ub.ac.id
14/11/14
www.debrina.lecture.ub.ac.id
14/11/14
10
www.debrina.lecture.ub.ac.id
14/11/14
11
www.debrina.lecture.ub.ac.id
14/11/14
12
Hours Flown
Charter Price per hour
Ticket Price per hour
Occupancy Rate on Scheduled Flights
% of Charter Flights
Operating Cost per Hour
Insurance
Proportion Financed
Interest Rate
Purchase Price
Revenue From Charters
Revenue From Scheduled Flight
Fixed Cost
Variable Cost
Total Revenue
Total Cost
Total Profit
www.debrina.lecture.ub.ac.id
Base
High
500
$300.00
95
$0.40
0.45
$230.00
18000
$0.30
0.105
$85,000.00
800
$325.00
100
$0.50
0.5
$245.00
20000
$0.40
0.115
$87,500.00
1000
$350.00
108
$0.60
0.7
$260.00
25000
$0.50
0.13
$90,000.00
$67,500.00
$52,250.00
$20,677.50
$115,000.00
$130,000.00
$100,000.00
$24,025.00
$196,000.00
$245,000.00
$97,200.00
$30,850.00
$260,000.00
14/11/14
13
www.debrina.lecture.ub.ac.id
14/11/14
14
$30,000.00
$25,000.00
$20,000.00
Profit
$15,000.00
$10,000.00
$5,000.00
$4,200
$0.00
-$5,000.00
-$10,000.00
-$15,000.00
$500.00
$600.00
$700.00
$800.00
$900.00
$1,000.00
Hours Flown
Hours Flown
www.debrina.lecture.ub.ac.id
Money Market
14/11/14
15
$30,000
$25,000
Occupancy
Rate
$20,000
$15,000
Operating
Cost
$10,000
$5,000
Charter
Price
$0
-$5,000
Money
Market
-$10,000
-$15,000
-50%
-40%
www.debrina.lecture.ub.ac.id
-30%
-20%
-10%
0%
10%
20%
30%
14/11/14
16
Rank
4
Operating Cost
Hours Flown
1
Charter Price
www.debrina.lecture.ub.ac.id
$35,000
$30,000
$25,000
$20,000
$15,000
$10,000
$5,000
$0
-$5,000
-$10,000
-$15,000
Profit
14/11/14
17
www.debrina.lecture.ub.ac.id
14/11/14
+ 10
SENSITIVITY ANALYSIS
Two-Way Sensitivity Analysis
Sensitivity to Probabilities
14/11/14
www.debrina.lecture.ub.ac.id
18
19
www.debrina.lecture.ub.ac.id
14/11/14
20
www.debrina.lecture.ub.ac.id
14/11/14
21
www.debrina.lecture.ub.ac.id
14/11/14
www.debrina.lecture.ub.ac.id
22
14/11/14
23
Base Value =
+ Two-Way
The point labeled base value shows that when we plug in the base values for the
capacity and operating cost, we get an estimated profit that is grater than 4200$ so
the project looks promising.
However if we consider point C where operating cost is slightly more than base
(248) and capacity is slightly less than base (48%) they lead to a situation which
suggest not to buy the plane!
www.debrina.lecture.ub.ac.id
14/11/14
24
Sensitivity to Probability
n
1.
2.
Operating cost
3.
Hours flown
4.
Asumsi:
Charothers menetapkan 2 nilai untuk masing-masing variabel yang
menjelaskan kondisi optimis dan pesimis
www.debrina.lecture.ub.ac.id
14/11/14
Chance Nodes
25
Dependancy
constants
www.debrina.lecture.ub.ac.id
14/11/14
26
www.debrina.lecture.ub.ac.id
14/11/14
27
Uncertainties
n Now
n The
www.debrina.lecture.ub.ac.id
14/11/14
28
Sensitivity graph
n
www.debrina.lecture.ub.ac.id
14/11/14
29
www.debrina.lecture.ub.ac.id
14/11/14
30
www.debrina.lecture.ub.ac.id
14/11/14
31
His payoff for the two stocks depends in part on what happens to
the market as a whole. If the market goes up (as measured, say,
by the Standard and Poors 500 Index increasing 8% over the
next 12 months), he can expect to earn $1700 from the high-risk
stock and $1200 from the low-risk stock. Finally, if the stock
market goes down (as indicated by the index decreasing by 3%
or more), he will lose $800 with the high-risk stock but still gain
$100 with the low-risk stock. If the market stay at roughly the
same level, his payoffs for the high- and low-risk stock will be
$300 and $400, respectively.
www.debrina.lecture.ub.ac.id
14/11/14
32
t = P(market up)
v = P(market sama)
P(market down) = 1 t v
www.debrina.lecture.ub.ac.id
14/11/14
33
0.8
0.6
0.4
0.2
v<2
Savings
Account
Low-risk Stock
0.2
0.4
www.debrina.lecture.ub.ac.id
0.6
0.8
11 t
3
Misal: v = 0 maka :
6 = 11 t t = 0,54
t = 0 maka: v = 2
14/11/14
34
www.debrina.lecture.ub.ac.id
14/11/14
35
www.debrina.lecture.ub.ac.id
14/11/14
36
www.debrina.lecture.ub.ac.id
14/11/14
37
www.debrina.lecture.ub.ac.id
14/11/14
38
www.debrina.lecture.ub.ac.id
14/11/14
39
www.debrina.lecture.ub.ac.id
14/11/14
40
www.debrina.lecture.ub.ac.id
14/11/14
41
www.debrina.lecture.ub.ac.id
14/11/14
42
www.debrina.lecture.ub.ac.id
14/11/14