Anda di halaman 1dari 8

Microsoft Excel 11.

0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-5 (Proyek)
Report Created: 11/4/2010 10:30:19 PM

Target Cell (Max)


Cell Name Original Value Final Value
$B$21 RETURN = $330 $330

Adjustable Cells
Cell Name Original Value Final Value
$B$16 Website = 1 1
$B$17 Gudang = - -
$B$18 Toko Kaos = - -
$B$19 Komputer = 1 1
$B$20 ATM = 1 1

Constraints
Cell Name Cell Value Formula Status Slack
$K$8 Biaya Proyek tahun 1 PENGGUNAAN 135 $K$8<=$J$8 Not Binding 15
$K$10 Biaya Proyek tahun 3 PENGGUNAAN 55 $K$10<=$J$10 Not Binding 5
$K$11 Biaya Proyek tahun 3 PENGGUNAAN 1 $K$11<=$J$11 Binding 0
$K$9 Biaya Proyek tahun 2 PENGGUNAAN 105 $K$9<=$J$9 Not Binding 5
$B$17 Gudang = - $B$17=integer Binding -
$B$16 Website = 1 $B$16=integer Binding -
$B$18 Toko Kaos = - $B$18=integer Binding -
$B$19 Komputer = 1 $B$19=integer Binding -
$B$20 ATM = 1 $B$20=integer Binding -
Penerbit Buku : solusi optimal dengan speadsheet excel Microsoft Excel 11.0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-5 (Proyek)
Toko
Produk Website Gudang Kaos Komputer ATM Report Created: 11/4/2010 10:30:19 PM

RETURN per proyek $120 $85 $105 $140 $70 Kasus: Maximize

SUMBER DAYA TERSEDIA PENGGUNAAN SISA Target Cell (Max)

Biaya Proyek tahun 1 55 45 60 50 30 150 135 15 Cell Name Original Value Final Value

Biaya Proyek tahun 2 40 35 25 35 30 110 105 5 $B$21 RETURN = $330 $330

Biaya Proyek tahun 3 25 20 - 30 - 60 55 5

Kontijensi - - 1 1 - 1 1 -
Adjustable Cells
Cell Name Original Value Final Value
Misal : Website = X1 $B$16 Website = 1 1
Produksi Gudang = X2 $B$17 Gudang = - -
Website = 1 Toko Kaos = X3 $B$18 Toko Kaos = - -
Gudang = - Komputer = X4 $B$19 Komputer = 1 1
Toko Kaos = - ATM = X5 $B$20 ATM = 1 1
Komputer = 1 Fungsi Tujuan :
ATM = 1 Z max = 120X1 + 85X2 + 105X3 + 14X4 + 70X5
RETURN = $330 Fungsi Kendala : 55X1 + 45X2 + 60X3 + 50X4 + 70X5 ≤ 150 Constraints
40X1 + 35X2 + 25X3 + 35X4 + 30X5 ≤ 150 Cell Name Cell Value Formula Status Slack
25X1 + 20X2 + 30X4 + 30X5 ≤ 60 $K$8 Biaya Proyek tahun 1 PENGGUNAAN 135 $K$8<=$J$8 Not Binding 15
X3 + X4 = 1 $K$10 Biaya Proyek tahun 3 PENGGUNAAN 55 $K$10<=$J$10 Not Binding 5
X1, X2, X3, X4, X5 ≥ 0 $K$11 Biaya Proyek tahun 3 PENGGUNAAN 1 $K$11<=$J$11 Binding 0
X1, X2, X3, X4, X5 = Integer $K$9 Biaya Proyek tahun 2 PENGGUNAAN 105 $K$9<=$J$9 Not Binding 5
$B$17 Gudang = - $B$17=integer Binding -
Penyelesaian : $B$16 Website = 1 $B$16=integer Binding -
Solusi Optimal jika Direktur toko buku mangambil proyek Website, Komputer, dan ATM $B$18 Toko Kaos = - $B$18=integer Binding -
dengan hasil pengembalian optimalnya $ 330,000.- $B$19 Komputer = 1 $B$19=integer Binding -
$B$20 ATM = 1 $B$20=integer Binding -

Nama : DHANIEL HUTAGALUNG


NIM : 123091021
Microsoft Excel 11.0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-3 (Penerbit buku)
Report Created: 11/4/2010 10:20:23 PM

Target Cell (Max)


Cell Name Original Value Final Value
$B$16 PENJUALAN = $600,000 $600,000

Adjustable Cells
Cell Name Original Value Final Value
$B$14 Area - 1 = - (0)
$B$15 Area - 2 = 10 10

Constraints
Cell Name Cell Value Formula Status Slack
$H$8 Biaya rata2/ tahun PENGGUNAAN 70,000 $H$8<=$G$8 Not Binding 2000
$H$9 Jumlah Tenaga Penjual PENGGUNAAN 10 $H$9<=$G$9 Binding 0
$B$14 Area - 1 = (0) $B$14=integer Binding -
$B$15 Area - 2 = 10 $B$15=integer Binding -
Penerbit Buku : solusi optimal dengan speadsheet excel Microsoft Excel 11.0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-3 (Penerbit buku)
Daerah Penjualan Area - 1 Area - 2 Report Created: 11/4/2010 10:20:23 PM
Kasus: Maximize
PENJUALAN per Area $85,000 $60,000

SUMBER DAYA TERSEDIA PENGGUNAAN SISA Target Cell (Max)

Biaya rata2/ tahun 10,000 7,000 72,000 70,000 2,000 Cell Name Original Value Final Value

Jumlah Tenaga Penjual 1 1 10 10 0 $B$16 PENJUALAN = $600,000 $600,000


Adjustable Cells
Daerah Penjualan Cell Name Original Value Final Value
Area - 1 = (0) Misal : Area - 1 = X $B$14 Area - 1 = - (0)
Area - 2 = 10 Area - 2 = Y $B$15 Area - 2 = 10 10
PENJUALAN = $600,000 Fungsi Tujuan :
Z max = 85000X + 60000Y
Fungsi Kendala : 10000X + 7000Y ≤ 72000 Constraints
X + Y ≤ 10 Cell Name Cell Value Formula Status Slack
X, Y ≥ 0 $H$8 Biaya rata2/ tahun PENGGUNAAN 70,000 $H$8<=$G$8 Not Binding 2000
X,Y = Integer $H$9 Jumlah Tenaga Penjual PENGGUNAAN 10 $H$9<=$G$9 Binding 0
$B$14 Area - 1 = (0) $B$14=integer Binding -
$B$15 Area - 2 = 10 $B$15=integer Binding -
Penyelesaian :
Solusi Optimal jika di daerah penjualan 1 tidak perlu ditempatkan tenaga penjual,
dan di daerah penjualan 2, ditempatkan 10 orang, dengan nilai penjualan $ 600.000,-

Nama : DHANIEL HUTAGALUNG


NIM : 123091021
Microsoft Excel 11.0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-2 (investasi dian)
Report Created: 11/4/2010 10:17:47 PM

Target Cell (Max)


Cell Name Original Value Final Value
$B$16 LABA $67,000 $67,000

Adjustable Cells
Cell Name Original Value Final Value
$B$14 Kondomonium 5 Unit 5 Unit
$B$15 Tanah 4 Unit 5 Unit

Constraints
Cell Name Cell Value Formula Status Slack
$H$8 Harga beli PENGGUNAAN 485,000 $H$8<=$G$8 Not Binding 15000
$H$9 Biaya Pemeliharaan PENGGUNAAN 14,000 $H$9<=$G$9 Binding 0
$B$14 Kondomonium 5 Unit $B$14=integer Binding 0 Unit
Dian Sastro : solusi optimal dengan speadsheet excel Microsoft Excel 11.0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-2 (investasi dian)
Produk Investasi Kondomonium Tanah Report Created: 11/4/2010 10:17:47 PM

REVENUE per Investasi $8,000 $6,000 Kasus: Maximize

SUMBER DAYA TERSEDIA PENGGUNAAN SISA Target Cell (Max)

Harga beli 70,000 30,000 500,000 485,000 15,000 Cell Name Original Value Final Value

Biaya Pemeliharaan 1,000 2,000 14,000 14,000 - $B$16 LABA $67,000 $67,000
Adjustable Cells
Produk Investasi Cell Name Original Value Final Value
Kondomonium 5 Unit Misal : Kondomonium = X $B$14 Kondomonium 5 Unit 5 Unit
Tanah 5 Ha Tanah =Y $B$15 Tanah 4 Unit 5 Unit
REVENUE = $67,000 Fungsi Tujuan :
Z max = 8000X + 6000Y
Fungsi Kendala : 70000X + 30000Y ≤ 500000 Constraints
1000X + 2000Y ≤ 14000 Cell Name Cell Value Formula Status Slack
X, Y ≥ 0 $H$8 Harga beli PENGGUNAAN 485,000 $H$8<=$G$8 Not Binding 15000
X = Integer $H$9 Biaya Pemeliharaan PENGGUNAAN 14,000 $H$9<=$G$9 Binding 0
$B$14 Kondomonium 5 Unit $B$14=integer Binding 0 Unit
Penyelesaian :
Solusi Optimal jika berinvestasi Kondomonium 5 Unit, Tanah 5 Ha,
dengan Laba optimal sebesar $ 67,000,-

Nama : DHANIEL HUTAGALUNG


NIM : 123091021
Microsoft Excel 11.0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-1 (Tukang Jahit)
Report Created: 11/4/2010 10:17:06 PM

Target Cell (Max)


Cell Name Original Value Final Value
$B$16 LABA = $1,460 $1,460

Adjustable Cells
Cell Name Original Value Final Value
$B$14 Celana Wool = 24 24
$B$15 Jaket = 10 10

Constraints
Cell Name Cell Value Formula Status Slack
$H$8 Kain Wool PENGGUNAAN 150 $H$8<=$G$8 Binding 0
$H$9 Jam Kerja PENGGUNAAN 196 $H$9<=$G$9 Not Binding 4
$B$14 Celana Wool = 24 $B$14=integer Binding -
$B$15 Jaket = 10 $B$15=integer Binding -
Tukang Jahit : solusi optimal dengan speadsheet excel Microsoft Excel 11.0 Answer Report
Worksheet: [02-Tugas - Integer LP.xls]No-1 (Tukang Jahit)
Celana
Produk Wool Jaket Report Created: 11/4/2010 10:17:06 PM
Kasus: Maximize
LABA per unit $40 $50

SUMBER DAYA TERSEDIA PENGGUNAAN SISA Target Cell (Max)

Kain Wool 5 3 150 150 - Cell Name Original Value Final Value

Jam Kerja 4 10 200 196 4 $B$16 LABA = $1,460 $1,460


Adjustable Cells
Produksi Cell Name Original Value Final Value
Celana Wool = 24 Misal : Celana Wool = X $B$14 Celana Wool = 24 24
Jaket = 10 Jaket =Y $B$15 Jaket = 10 10
LABA = $1,460 Fungsi Tujuan :
Z max = 40X + 50Y
Fungsi Kendala : 5X + 3Y ≤ 150 Constraints
4X + 10Y ≤ 200 Cell Name Cell Value Formula Status Slack
X, Y ≥ 0 $H$8 Kain Wool PENGGUNAAN 150 $H$8<=$G$8 Binding 0
X, Y = Integer $H$9 Jam Kerja PENGGUNAAN 196 $H$9<=$G$9 Not Binding 4
Penyelesaian : $B$14 Celana Wool = 24 $B$14=integer Binding -
Solusi Optimal jika memproduksi Celana Wool 24, Jaket 10, $B$15 Jaket = 10 $B$15=integer Binding -
dengan Laba optimal sebesar $ 1,460,-

Nama : DHANIEL HUTAGALUNG


NIM : 123091021