Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Payroll Calculation

S.N. Date InTime Out Time Total Work Hour Hourly Rate Total Pay
1 2/1/2023 9:00 AM 6:00 PM 9 100 900
2 2/2/2023 9:00 AM 2:00 PM 5 100 500

Goal Seeker
Microsoft Excel 12.0 Answer Report
Worksheet: [ghoal seeker.xlsx]Sheet3
Report Created: 27-May-23 12:08:28 PM

Target Cell (Max)


Cell Name Original Value Final Value
$E$8 TOTAL PROPIT 10300 10300

Adjustable Cells
Cell Name Original Value Final Value
$C$3 P1 QUANTITY 120 120
$C$4 P2 QUANTITY 120 120
$C$5 P3 QUANTITY 100 100
$C$6 P4 QUANTITY 80 80
$C$7 P5 QUANTITY 120 120

Constraints
Cell Name Cell Value Formula Status Slack
$C$6 P4 QUANTITY 80 $C$6<=80 Binding 0
$C$3 P1 QUANTITY 120 $C$3<=120 Binding 0
$C$4 P2 QUANTITY 120 $C$4<=120 Binding 0
$C$5 P3 QUANTITY 100 $C$5<=100 Binding 0
$C$7 P5 QUANTITY 120 $C$7<=120 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [ghoal seeker.xlsx]Sheet3
Report Created: 27-May-23 12:08:29 PM

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$3 P1 QUANTITY 120 20 20 1E+030 20
$C$4 P2 QUANTITY 120 0 0 1E+030 0
$C$5 P3 QUANTITY 100 35 35 1E+030 35
$C$6 P4 QUANTITY 80 17 17 1E+030 17
$C$7 P5 QUANTITY 120 20 20 1E+030 20

Constraints
NONE
Microsoft Excel 12.0 Limits Report
Worksheet: [ghoal seeker.xlsx]Limits Report 1
Report Created: 27-May-23 12:08:29 PM

Target
Cell Name Value
$E$8 TOTAL PROPIT 10300

Adjustable Lower Target Upper Target


Cell Name Value Limit Result Limit Result
$C$3 P1 QUANTITY 120 #N/A #N/A 120 10300
$C$4 P2 QUANTITY 120 #N/A #N/A 120 10300
$C$5 P3 QUANTITY 100 #N/A #N/A 100 10300
$C$6 P4 QUANTITY 80 #N/A #N/A 80 10300
$C$7 P5 QUANTITY 120 #N/A #N/A 120 10300
Goal Solver
S.N. ITEM COAD QUANTITY PROPIT PER ITEM TOTAL PROPIT
1 P1 120 20 2400
2 P2 120 16 640
3 P3 100 35 3500
4 P4 80 17 1360
5 P5 120 20 2400
540 10300

You might also like