TAM4
TAM4
Total Profit
Unit Profit 182 139 0
Variable Cells
Cell Name Original Value Final Value Integer
$D$4 Number to make Pro 800 800 Contin
$E$4 Number to make Mini 200 200 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$F$7 Labor Hours Used 6600 $F$7<=$H$7 Not Binding 400
$F$8 Chip Sets Used 1000 $F$8<=$H$8 Binding 0
$F$9 Electronic Components Used 14000 $F$9<=$H$9 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 06/28/2022 10:45:16 pm
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$4 Number to make Pro 800 0 182 26.5 43
$E$4 Number to make Mini 200 0 139 43 17.66666667
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 Labor Hours Used 6600 0 7000 1E+030 400
$F$8 Chip Sets Used 1000 53 1000 26.66666667 66.66666667
$F$9 Electronic Components Used 14000 8.6 14000 1000 666.6666667
Microsoft Excel 16.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 06/28/2022 10:45:16 pm
Objective
Cell Name Value
$F$12 Unit Profit Total Profit 173400