Scribd
Upload
20 views

QTY On Hand Selling Price Unit Cost Gross Profit G.P. %

The document shows inventory levels, sales prices, costs, and profits for 10 products. It provides the quantities on hand and to be sold for each product to maximize the total gross profit percentage. The optimal solution is to sell specified units of each product, resulting in a total gross profit percentage of 56%, higher than the original 50%.

Uploaded by

Ahmed Jabr
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
20 views

QTY On Hand Selling Price Unit Cost Gross Profit G.P. %

The document shows inventory levels, sales prices, costs, and profits for 10 products. It provides the quantities on hand and to be sold for each product to maximize the total gross profit percentage. The optimal solution is to sell specified units of each product, resulting in a total gross profit percentage of 56%, higher than the original 50%.

Uploaded by

Ahmed Jabr
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/ 7

QTY on hand

product 1
product 2
product 3
product 4
product 5
product 6
product 7
product 8
product 9
product 10
total

50
46
7
36
7
35
45
125
30
50
431

selling price
$
$
$
$
$
$
$
$
$
$

230.00
90.00
285.00
175.00
135.00
500.00
90.00
390.00
450.00
350.00

unit cost
$
$
$
$
$
$
$
$
$
$

125.00
36.00
100.00
115.00
68.00
225.00
23.00
254.00
158.00
193.00

gross profit
$
$
$
$
$
$
$
$
$
$

105.00
54.00
185.00
60.00
67.00
275.00
67.00
136.00
292.00
157.00

G.P. %
46%
60%
65%
34%
50%
55%
74%
35%
65%
45%

unit to sell
20
20
2
25
4
15
24
9
10
15
144

unit left
30
26
5
11
3
20
21
116
20
35
287

gross sales
$ 4,600.00
$ 1,800.00
$
570.00
$ 4,375.00
$
540.00
$ 7,500.00
$ 2,160.00
$ 3,510.00
$ 4,500.00
$ 5,250.00
$ 34,805.00

gross profit
$
$
$
$
$
$
$
$
$
$
$

2,100.00
1,080.00
370.00
1,500.00
268.00
4,125.00
1,608.00
1,224.00
2,920.00
2,355.00
17,550.00

G.P %
46%
60%
65%
34%
50%
55%
74%
35%
65%
45%
50%

QTY on hand
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA

selling price

product 1
product 2
product 3
product 4
product 5
product 6
product 7
product 8
product 9
product 10

50
46
7
36
7
35
45
125
30
50

$
$
$
$
$
$
$
$
$
$

total

431 EA $

340.09
200.09
395.09
285.09
245.09
610.09
201.22
500.09
560.09
460.09

unit cost
$
$
$
$
$
$
$
$
$
$

gross profit

125.00
36.00
100.00
115.00
68.00
225.00
23.00
254.00
158.00
193.00

$
$
$
$
$
$
$
$
$
$

G.P. %

215.09
164.09
295.09
170.09
177.09
385.09
178.22
246.09
402.09
267.09

63%
82%
75%
60%
72%
63%
89%
49%
72%
58%

3,797.00 $ 1,297.00 $ 2,500.00

66%

2500
how to modify a VLOOKUP w/ OFFSET function in excel
three fustraions with time calculations in excel

unit to sell
17
21
7
19
3
18
28

unit left

gross sales

gross profit

G.P %

EA
EA
EA
EA
EA
EA
EA
EA
22 EA
10 EA

33 EA $ 5,742.31 $ 3,631.71
25 EA $ 4,286.76 $ 3,515.48
EA $ 2,765.61 $ 2,065.61
17 EA $ 5,290.58 $ 3,156.44
4 EA $
801.62 $
579.21
17 EA $ 10,857.06 $ 6,852.98
17 EA $ 5,673.54 $ 5,025.03
125 EA $
$
8 EA $ 12,112.43 $ 8,695.53
40 EA $ 4,458.19 $ 2,588.04

63%
82%
75%
60%
72%
63%
89%

144 EA

287 EA $ 51,988.09 $ 36,110.01

69%

72%
58%

Microsoft Excel 12.0 Answer Report


Worksheet: [solver.xlsx]ORIGINAL 2 (2)
Report Created: 07/Apr/12 11:14:30 AM

Target Cell (Value Of)


Cell
Name
$M$15 total

Original Value Final Value


50%
56%

Adjustable Cells
Cell
Name
$I$5
product 1 unit to sell
$I$6
product 2 unit to sell
$I$7
product 3 unit to sell
$I$8
product 4 unit to sell
$I$9
product 5 unit to sell
$I$10 product 6 unit to sell
$I$11 product 7 unit to sell
$I$12 product 8 unit to sell
$I$13 product 9 unit to sell
$I$14 product 10 unit to sell

Original Value Final Value


20 EA
17 EA
20 EA
21 EA
2 EA
7 EA
25 EA
19 EA
4 EA
3 EA
15 EA
18 EA
24 EA
28 EA
9 EA
EA
10 EA
22 EA
15 EA
10 EA

Constraints
Cell
Name
$J$5
product 1 unit left
$J$6
product 2 unit left
$J$7
product 3 unit left
$J$8
product 4 unit left
$J$9
product 5 unit left
$J$10 product 6 unit left
$J$11 product 7 unit left
$J$12 product 8 unit left
$J$13 product 9 unit left
$J$14 product 10 unit left
$I$5
product 1 unit to sell
$I$6
product 2 unit to sell
$I$7
product 3 unit to sell
$I$8
product 4 unit to sell
$I$9
product 5 unit to sell
$I$10 product 6 unit to sell
$I$11 product 7 unit to sell
$I$12 product 8 unit to sell
$I$13 product 9 unit to sell
$I$14 product 10 unit to sell

Cell Value
33 EA
25 EA
EA
17 EA
4 EA
17 EA
17 EA
125 EA
8 EA
40 EA
17 EA
21 EA
7 EA
19 EA
3 EA
18 EA
28 EA
EA
22 EA
10 EA

Formula
$J$5>=0
$J$6>=0
$J$7>=0
$J$8>=0
$J$9>=0
$J$10>=0
$J$11>=0
$J$12>=0
$J$13>=0
$J$14>=0
$I$5>=0
$I$6>=0
$I$7>=0
$I$8>=0
$I$9>=0
$I$10>=0
$I$11>=0
$I$12>=0
$I$13>=0
$I$14>=0

Status
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding

Slack
33 EA
25 EA
EA
17 EA
4 EA
17 EA
17 EA
125 EA
8 EA
40 EA
17 EA
21 EA
7 EA
19 EA
3 EA
18 EA
28 EA
EA
22 EA
10 EA

Microsoft Excel 12.0 Sensitivity Report


Worksheet: [solver.xlsx]ORIGINAL 2 (2)
Report Created: 07/Apr/12 11:14:31 AM

Adjustable Cells
Cell
$I$5
$I$6
$I$7
$I$8
$I$9
$I$10
$I$11
$I$12
$I$13
$I$14

Name
product 1 unit to sell
product 2 unit to sell
product 3 unit to sell
product 4 unit to sell
product 5 unit to sell
product 6 unit to sell
product 7 unit to sell
product 8 unit to sell
product 9 unit to sell
product 10 unit to sell

Final
Reduced
Value
Gradient
17 EA
EA
21 EA
EA
7 EA
EA
19 EA
EA
3 EA
EA
18 EA
EA
28 EA
EA
EA
EA
22 EA
EA
10 EA
EA

Constraints
Cell
$J$5
$J$6
$J$7
$J$8
$J$9
$J$10
$J$11
$J$12
$J$13
$J$14

Name
product 1 unit left
product 2 unit left
product 3 unit left
product 4 unit left
product 5 unit left
product 6 unit left
product 7 unit left
product 8 unit left
product 9 unit left
product 10 unit left

Final
Lagrange
Value Multiplier
33 EA
EA
25 EA
EA
EA
EA
17 EA
EA
4 EA
EA
17 EA
EA
17 EA
EA
125 EA
EA
8 EA
EA
40 EA
EA

Microsoft Excel 12.0 Limits Report


Worksheet: [solver.xlsx]Limits Report 2
Report Created: 07/Apr/12 11:14:32 AM

Cell
$M$15 total

Cell
$I$5
$I$6
$I$7
$I$8
$I$9
$I$10
$I$11
$I$12
$I$13
$I$14

Target
Name

Adjustable
Name
product 1 unit to sell
product 2 unit to sell
product 3 unit to sell
product 4 unit to sell
product 5 unit to sell
product 6 unit to sell
product 7 unit to sell
product 8 unit to sell
product 9 unit to sell
product 10 unit to sell

Value
56%

Value
17 EA
21 EA
7 EA
19 EA
3 EA
18 EA
28 EA
EA
22 EA
10 EA

Lower
Limit
EA
EA
EA
EA
EA
EA
EA
EA
EA
EA

Target
Result
1 EA
1 EA
1 EA
1 EA
1 EA
1 EA
1 EA
1 EA
1 EA
1 EA

Upper
Limit
50 EA
46 EA
7 EA
36 EA
7 EA
35 EA
45 EA
125 EA
30 EA
50 EA

Target
Result
1 EA
1 EA
1 EA
1 EA
1 EA
1 EA
1 EA
EA
1 EA
1 EA

You might also like