产量78005500600变动成本3510固定成本1000150008000单价10#VALUE!#VALUE!利润53600#VALUE!#VALUE!产品A产品B产品C生产能力配件123140000配件212220000配件332135000配件421450000各种产品对配件的单台使用数量与生产能力123456789101112131415161718192021222324252627ABCDEFGHIJKLMNOPQRinD10:=(D9-D7)*D4-D8inG10:产品A产品B产品C产品B产品C产量10183.31266.71916.7单价固定2518inG12:{=SUM($D$4:$F$4*D12:F12)}产量下限/上限50005500单价可变22.316.22inL4:=25inL5:单位可变成本3510固定成本1000150008000单价1022.33316.167总利润inE9:=INDEX(L4:L5,$M$6)利润70283.36955.63819.481058需要数可提供数配件1使用量23126083.340000配件2使用量12216550.020000配件3使用量32135000.035000配件4使用量21429300.050000产品A产品B产品C总利润单价固定时的最优解7800.05500.0600.0145400.0单价可变时的最优解######1266.61916.581058.381058.33333=MAX($G$10)3=COUNT($D$4:$F$4)TRUE=$E$4=$E$5TRUE{=$G$12:$G$15=$H$12:$H$15}TRUE=$D$4=$D$5100={100,100,0.000001,0.05,FALSE,FALSE,FALSE,1,1,1,0.001,TRUE}123456789101112131415161718192021222324252627STUVWXY=SUM(D10:F10){=SUM($D$4:$F$4*D12:F12)}=(3500-E4)/100inM4:=18inM5:=(10000-F4)/500=INDEX(L4:L5,$M$6)