Scribd
Upload
60 views8 pages

Cell Name Original Value Final Value

This document contains summaries of optimization results from Microsoft Excel for maximizing total profit with constraints on department usage. The optimal solution has Qty X1 at 30, Qty X2 at 50 for a maximum total profit of $8750. Department 1 usage is 740 which is under its limit of 800. Departments 2 and 3 are fully utilized at their limits of 600 and 720 respectively. Sensitivity analysis shows the allowable increases and decreases to quantities and constraints.

Uploaded by

Mohammed Arif
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
60 views8 pages

Cell Name Original Value Final Value

This document contains summaries of optimization results from Microsoft Excel for maximizing total profit with constraints on department usage. The optimal solution has Qty X1 at 30, Qty X2 at 50 for a maximum total profit of $8750. Department 1 usage is 740 which is under its limit of 800. Departments 2 and 3 are fully utilized at their limits of 600 and 720 respectively. Sensitivity analysis shows the allowable increases and decreases to quantities and constraints.

Uploaded by

Mohammed Arif
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/ 8

Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 6/21/2010 10:31:04 AM

Target Cell (Max)


Cell Name Original Value Final Value
$F$10 TOTAL PROFIT MAX PROFIT 0 8750

Adjustable Cells
Cell Name Original Value Final Value
$B$3 QTY X1 0 30
$C$3 QTY X2 0 50

Constraints
Cell Name Cell Value Formula Status Slack
$E$5 DEPTT 1 USED 740 $E$5<=$F$5 Not Binding 60
$E$6 DEPTT 2 USED 600 $E$6<=$F$6 Binding 0
$E$7 DEPTT 3 USED 720 $E$7<=$F$7 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 6/21/2010 10:31:04 AM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 QTY X1 30 0 100 91.666666667 61.666666667
$C$3 QTY X2 50 0 115 185 55

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$5 DEPTT 1 USED 740 0 800 1E+030 60
$E$6 DEPTT 2 USED 600 7.7083333333 600 102.85714286 240
$E$7 DEPTT 3 USED 720 5.7291666667 720 110.76923077 480
Microsoft Excel 12.0 Limits Report
Worksheet: [Book1]Limits Report 1
Report Created: 6/21/2010 10:31:04 AM

Target
Cell Name Value
$F$10 TOTAL PROFIT MAX PROFIT 8750

Adjustable Lower Target Upper Target


Cell Name Value Limit Result Limit Result
$B$3 QTY X1 30 0 5750 30 8750
$C$3 QTY X2 50 0 3000 50 8750
Microsoft Excel 12.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 6/21/2010 10:32:59 AM

Target Cell (Max)


Cell Name Original Value Final Value
$F$10 TOTAL PROFIT MAX PROFIT 0 8750

Adjustable Cells
Cell Name Original Value Final Value
$B$3 QTY X1 0 30
$C$3 QTY X2 0 50

Constraints
Cell Name Cell Value Formula Status Slack
$E$5 DEPTT 1 USED 740 $E$5<=$F$5 Not Binding 60
$E$6 DEPTT 2 USED 600 $E$6<=$F$6 Binding 0
$E$7 DEPTT 3 USED 720 $E$7<=$F$7 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 6/21/2010 10:32:59 AM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$3 QTY X1 30 0 100 91.666666667 61.666666667
$C$3 QTY X2 50 0 115 185 55

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$5 DEPTT 1 USED 740 0 800 1E+030 60
$E$6 DEPTT 2 USED 600 7.7083333333 600 102.85714286 240
$E$7 DEPTT 3 USED 720 5.7291666667 720 110.76923077 480
Microsoft Excel 12.0 Limits Report
Worksheet: [Book1]Limits Report 2
Report Created: 6/21/2010 10:33:00 AM

Target
Cell Name Value
$F$10 TOTAL PROFIT MAX PROFIT 8750

Adjustable Lower Target Upper Target


Cell Name Value Limit Result Limit Result
$B$3 QTY X1 30 0 5750 30 8750
$C$3 QTY X2 50 0 3000 50 8750
X1 X2
QTY 30 50
CONSTRAINT USED
DEPTT 1 8 10 740
DEPTT 2 10 6 600
DEPTT 3 4 12 720

PROFIT/UNIT 100 115


TOTAL PROFIT 3000 5750
AVAILABLE
800
600
720

MAX PROFIT
8750

You might also like