Scribd
Upload
80 views13 pages

Cell Name Original Value Final Value

The document contains the results of 6 optimization problems solved in Microsoft Excel to maximize profit based on the production of different products. Each problem provides the optimal values for adjustable cells (production quantities), the maximum profit, and whether constraints were binding or non-binding. The final problem showed a maximum profit of $56,900 with production of 380 units of stereos and 1,060 units of DVDs.

Uploaded by

Rahul Ranjan
Copyright
© Attribution Non-Commercial (BY-NC)
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
80 views13 pages

Cell Name Original Value Final Value

The document contains the results of 6 optimization problems solved in Microsoft Excel to maximize profit based on the production of different products. Each problem provides the optimal values for adjustable cells (production quantities), the maximum profit, and whether constraints were binding or non-binding. The final problem showed a maximum profit of $56,900 with production of 380 units of stereos and 1,060 units of DVDs.

Uploaded by

Rahul Ranjan
Copyright
© Attribution Non-Commercial (BY-NC)
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
You are on page 1/ 13

Microsoft Excel 12.0 Answer Report Worksheet: [TV.

xlsx]Sheet1 Report Created: 4/4/2012 11:49:17 PM

Target Cell (Max) Cell Name $F$5 PROFIT CELL

Original Value 0

Final Value 75000

Adjustable Cells Cell Name $B$4 TARGETED CELL VCR $C$4 TARGETED CELL STERO $D$4 TARGETED CELL TV $E$4 TARGETED CELL DVD

Original Value 0 0 0 0

Final Value 0 1500 0 500

Constraints Cell Name $F$9 ELECTRONIC COPMT $F$10 NON ELECTRONIC $F$11 ASSEMBLY TIME (HR) $F$9 ELECTRONIC COPMT $F$10 NON ELECTRONIC $F$11 ASSEMBLY TIME (HR)

Cell Value 0 4500 2500 0 4500 2500

Formula $F$9<=$H$9 $F$10<=$H$10 $F$11<=$H$11 $F$9<=$H$9 $F$10<=$H$10 $F$11<=$H$11

Status Not Binding Binding Binding Not Binding Binding Binding

Slack 4700 0 0 4700 0 0

Microsoft Excel 12.0 Sensitivity Report Worksheet: [TV.xlsx]Sheet1 Report Created: 4/4/2012 11:49:17 PM

Adjustable Cells Cell $B$4 $C$4 $D$4 $E$4 Name TARGETED CELL VCR TARGETED CELL STERO TARGETED CELL TV TARGETED CELL DVD Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 0 -3 29 3 1E+30 1500 0 32 4 3 0 -4 72 4 1E+30 500 0 54 10 2

Constraints Cell $F$9 $F$10 $F$11 $F$9 $F$10 $F$11 Name ELECTRONIC COPMT NON ELECTRONIC ASSEMBLY TIME (HR) ELECTRONIC COPMT NON ELECTRONIC ASSEMBLY TIME (HR) Final Shadow Constraint Allowable Allowable Value Price R.H. Side Increase Decrease 0 0 4700 1E+30 4700 4500 0 4500 1E+30 0 2500 0 2500 1E+30 0 0 0 4700 1E+30 4700 4500 10 4500 0 750 2500 12 2500 0 250

Microsoft Excel 12.0 Limits Report Worksheet: [TV.xlsx]Limits Report 1 Report Created: 4/4/2012 11:49:17 PM

Target Cell Name $F$5 PROFIT CELL

Value 75000

Cell $B$4 $C$4 $D$4 $E$4

Adjustable Name TARGETED CELL VCR TARGETED CELL STERO TARGETED CELL TV TARGETED CELL DVD

Value 0 1500 0 500

Lower Limit 0 0 0 0

Target Result 75000 27000 75000 48000

Upper Limit 0 1500 0 500

Target Result 75000 75000 75000 75000

Microsoft Excel 12.0 Answer Report Worksheet: [TV.xlsx]Sheet1 Report Created: 4/4/2012 11:54:26 PM

Target Cell (Max) Cell Name $F$5 PROFIT CELL

Original Value 0

Final Value 69400

Adjustable Cells Cell Name $B$4 TARGETED CELL VCR $C$4 TARGETED CELL STERO $D$4 TARGETED CELL TV $E$4 TARGETED CELL DVD

Original Value 0 0 0 0

Final Value 0 380 0 1060

Constraints Cell Name $F$9 ELECTRONIC COPMT $F$10 NON ELECTRONIC $F$11 ASSEMBLY TIME (HR)

Cell Value Formula Status 4700 $F$9<=$H$9 Binding 3940 $F$10<=$H$10 Not Binding 2500 $F$11<=$H$11 Binding

Slack 0 560 0

Microsoft Excel 12.0 Sensitivity Report Worksheet: [TV.xlsx]Sheet1 Report Created: 4/4/2012 11:54:26 PM

Adjustable Cells Cell $B$4 $C$4 $D$4 $E$4 Name TARGETED CELL VCR TARGETED CELL STERO TARGETED CELL TV TARGETED CELL DVD Final Reduced Objective Value Cost Coefficient 0 -1 29 380 0 32 0 -8 72 1060 0 54 Allowable Increase 1 40 8 10 Allowable Decrease 1E+30 1.666666667 1E+30 5

Constraints Cell Name $F$9 ELECTRONIC COPMT $F$10 NON ELECTRONIC $F$11 ASSEMBLY TIME (HR) Final Shadow Constraint Allowable Value Price R.H. Side Increase 4700 2 4700 2800 3940 0 4500 1E+30 2500 24 2500 466.6666667 Allowable Decrease 950 560 1325

Microsoft Excel 12.0 Limits Report Worksheet: [TV.xlsx]Limits Report 2 Report Created: 4/4/2012 11:54:26 PM

Target Cell Name $F$5 PROFIT CELL

Value 69400

Cell $B$4 $C$4 $D$4 $E$4

Adjustable Name TARGETED CELL VCR TARGETED CELL STERO TARGETED CELL TV TARGETED CELL DVD

Value 0 380 0 1060

Lower Limit 0 0 0 0

Target Result 69400 57240 69400 12160

Upper Limit 3.03165E-13 379.9999999 1.51582E-13 1060

Target Result 69400 69400 69400 69400

Microsoft Excel 12.0 Answer Report Worksheet: [TV.xlsx]Sheet1 Report Created: 4/5/2012 12:09:02 AM

Target Cell (Max) Cell Name $F$20 PROFIT CELL

Original Value 0

Final Value 70200

Adjustable Cells Cell Name $B$19 TARGETED CELL VCR $C$19 TARGETED CELL STERO $D$19 TARGETED CELL TV $E$19 TARGETED CELL DVD

Original Value 0 0 0 0

Final Value 0 540 0 980

Constraints Cell Name $F$24 ELECTRONIC COPMT $F$25 NON ELECTRONIC $F$26 ASSEMBLY TIME (HR)

Cell Value Formula Status 5100 $F$24<=$H$24 Binding 4020 $F$25<=$H$25 Not Binding 2500 $F$26<=$H$26 Binding

Slack 0 480 0

Microsoft Excel 12.0 Limits Report Worksheet: [TV.xlsx]Limits Report 3 Report Created: 4/5/2012 12:09:03 AM

Target Cell Name $F$20 PROFIT CELL

Value 70200

Cell $B$19 $C$19 $D$19 $E$19

Adjustable Name TARGETED CELL VCR TARGETED CELL STERO TARGETED CELL TV TARGETED CELL DVD

Value 0 540 0 980

Lower Limit 0 0 0 0

Target Result 70200 52920 70200 17280

Upper Limit 0 540 0 979.9999999

Target Result 70200 70200 70200 70200

Microsoft Excel 12.0 Answer Report Worksheet: [TV.xlsx]Sheet1 Report Created: 4/5/2012 12:16:35 AM

Target Cell (Max) Cell Name $F$35 PROFIT CELL

Original Value 0

Final Value 75000

Adjustable Cells Cell Name $B$34 TARGETED CELL VCR $C$34 TARGETED CELL STERO $D$34 TARGETED CELL TV $E$34 TARGETED CELL DVD

Original Value 0 0 0 0

Final Value 0 1500 0 500

Constraints Cell Name $F$39 ELECTRONIC COPMT $F$40 NON ELECTRONIC $F$41 ASSEMBLY TIME (HR)

Cell Value Formula Status 7500 $F$39<=$H$39 Not Binding 4500 $F$40<=$H$40 Binding 2500 $F$41<=$H$41 Binding

Slack 1200 0 0

Microsoft Excel 12.0 Answer Report Worksheet: [TV.xlsx]Sheet1 Report Created: 4/5/2012 12:23:24 AM

Target Cell (Max) Cell Name $F$50 PROFIT CELL

Original Value 0

Final Value 64700

Adjustable Cells Cell Name $B$49 TARGETED CELL VCR $C$49 TARGETED CELL STERO $D$49 TARGETED CELL TV $E$49 TARGETED CELL DVD

Original Value 0 0 0 0

Final Value 0 380 0 1060

Constraints Cell Name $F$54 ELECTRONIC COPMT $F$55 NON ELECTRONIC $F$56 ASSEMBLY TIME (HR)

Cell Value Formula Status 4700 $F$54<=$H$54 Binding 3940 $F$55<=$H$55 Not Binding 2500 $F$56<=$H$56 Binding

Slack 0 560 0

Microsoft Excel 12.0 Answer Report Worksheet: [TV.xlsx]Sheet1 Report Created: 4/5/2012 12:28:56 AM

Target Cell (Max) Cell Name $F$65 PROFIT CELL

Original Value 0

Final Value 56900

Adjustable Cells Cell Name $B$64 TARGETED CELL VCR $C$64 TARGETED CELL STERO $D$64 TARGETED CELL TV $E$64 TARGETED CELL DVD

Original Value 0 0 0 0

Final Value 0 380 0 1060

Constraints Cell Name $F$69 ELECTRONIC COPMT $F$70 NON ELECTRONIC $F$71 ASSEMBLY TIME (HR)

Cell Value Formula Status 4700 $F$69<=$H$69 Binding 3940 $F$70<=$H$70 Not Binding 2500 $F$71<=$H$71 Binding

Slack 0 560 0

Q.NO (1) VCR TARGETED CELL PROFIT CELL 0 29 STERO 380 32 TV 0 72 DVD 1060 54 69400

CONSTRAINTS ELECTRONIC COPMT NON ELECTRONIC ASSEMBLY TIME (HR)

3 2 1

4 2 1

4 4 3

3 3 2

4700 <= 3940 <= 2500 <=

4700 4500 2500

Q.NO (3) VCR TARGETED CELL PROFIT CELL 0 29 STERO 540 32 TV 0 72 DVD 980 54 70200

CONSTRAINTS ELECTRONIC COPMT NON ELECTRONIC ASSEMBLY TIME (HR)

3 2 1

4 2 1

4 4 3

3 3 2

5100 <= 4020 <= 2500 <=

5100 4500 2500

Q.NO (4)

VCR TARGETED CELL PROFIT CELL

STERO TV 0 1500 29 32

DVD 0 72 500 54 75000

CONSTRAINTS ELECTRONIC COPMT NON ELECTRONIC ASSEMBLY TIME (HR)

3 2 1

4 2 1

4 4 3

3 3 2

7500 <= 4500 <= 2500 <=

8700 4500 2500

Q.NO (5)

VCR TARGETED CELL PROFIT CELL 0 26

STERO 380 28

TV 0 68

DVD 1060 51 64700

CONSTRAINTS ELECTRONIC COPMT NON ELECTRONIC ASSEMBLY TIME (HR)

3 2 1

4 2 1

4 4 3

3 3 2

4700 <= 3940 <= 2500 <=

4700 4500 2500

Q.NO (6)

VCR TARGETED CELL PROFIT CELL 0 24

STERO 380 27

TV 0 57

DVD 1060 44 56900

CONSTRAINTS ELECTRONIC COPMT NON ELECTRONIC ASSEMBLY TIME (HR)

3 2 1

4 2 1

4 4 3

3 3 2

4700 <= 3940 <= 2500 <=

4700 4500 2500

You might also like