Scribd
Upload
44 views3 pages

Stickley Furniture: A B C D E F G H 1 2 3 4 5 6 7 8 9 10 11 12

This spreadsheet sensitivity analysis examines how changes to production levels of tables, chairs, and bookcases impact total profit for Stickley Furniture. It shows the original production plan resulted in $49,050 total profit. Increasing available assembly time by 60 minutes allows producing 20 more tables for $48,960 total profit, while increasing it by 120 minutes allows producing 4 chairs for $48,840 total profit.

Uploaded by

Bidyut Bhusan Panda
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
44 views3 pages

Stickley Furniture: A B C D E F G H 1 2 3 4 5 6 7 8 9 10 11 12

This spreadsheet sensitivity analysis examines how changes to production levels of tables, chairs, and bookcases impact total profit for Stickley Furniture. It shows the original production plan resulted in $49,050 total profit. Increasing available assembly time by 60 minutes allows producing 20 more tables for $48,960 total profit, while increasing it by 120 minutes allows producing 4 chairs for $48,840 total profit.

Uploaded by

Bidyut Bhusan Panda
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 3

A B C D E F G H

1 Stickley Furniture
2
3 Tables Chairs Bookcases
4 Unit Profit $360 $125 $300
5
6 Resource Required per Unit Used Available
7 Assembly (minutes) 80 40 50 8,100 <= 8,100
8 Finishing (minutes) 30 20 30 4,500 <= 4,500
9 Wood (pounds) 80 10 50 8,100 <= 9,000
10
11 Tables Chairs Bookcases Total Profit
12 Production 20 0 130 $46,200
A B C D E F G H I
1 Microsoft Excel 11.2 Sensitivity Report
2 Worksheet: [Answers.xls]5. Sensitivity Analysis
3 Report Created: 11/29/2005 2:37:54 PM
4
5
6 Adjustable Cells
7 Final Reduced Objective Allowable Allowable
8 Cell Name Value Cost Coefficient Increase Decrease
9 $C$12 Production Tables 20 0 360 120 60
10 $D$12 Production Chairs 0 -88.333 125 88.333 1E+030
11 $E$12 Production Bookcases 130 0 300 60 75
12
13 Constraints
14 Final Shadow Constraint Allowable Allowable
15 Cell Name Value Price R.H. Side Increase Decrease
16 $F$7 Assembly (minutes) Used 8,100 2 8100 900 600
17 $F$8 Finishing (minutes) Used 4,500 6.67 4500 360 1462.5
18 $F$9 Wood (pounds) Used 8,100 0 9000 1E+030 900
A B C D E F G H I J
1 Stickley Furniture
2 Total Extra
3 Tables Chairs Bookcases 480
4 Unit Profit $360 $125 $300
5 Total Original Extra
6 Resource Required per Unit Used Available Available Available
7 Assembly (minutes) 80 40 50 8,175 <= 8,175 8,100 75
8 Finishing (minutes) 30 20 30 4,905 <= 4,905 4,500 405
9 Wood (pounds) 80 10 50 8,175 <= 9,000 9,000
10
11 Tables Chairs Bookcases Total Profit
12 Production 0 0 163.5 $49,050
13
14
15
16 Extra to AssemblyExtra to Finishing Tables Chairs BookcasesTotal Profit
17 405 0 0 163.5 $49,050
18 0 480 0 0 162 $48,600
19 60 420 0 0 163.2 $48,960
20 120 360 4 0 158 $48,840
21 180 300 9.33333333 0 150.667 $48,560
22 240 240 14.6666667 0 143.333 $48,280
23 300 180 20 0 136 $48,000
24 360 120 25.3333333 0 128.667 $47,720
25 420 60 30.6666667 0 121.333 $47,440
26 480 0 36 0 114 $47,160

You might also like