Microsoft Excel 14.

0 Answer Report
Worksheet: [A Nut Case 4.xlsx]DATA
Report Created: 17-Oct-15 5:03:29 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,016 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0,000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell
$F$6

Name

Net profit per unit Total profit ($)

(Max)

Variable Cells
Cell
$B$5 Products
$C$5 Products
$D$5 Products
$E$5 Products

Name
(pounds) X1
(pounds) X2
(pounds) X3
(pounds) X4

Constraints
Cell
Name
$F$15 Whole Used
$F$16 Cluster Used
$F$17 Cluster Used
$F$18 Crunch Used
$F$19 Roated Used
$F$9 Nuts Used
$F$10 Chocolate Used
$F$11 Hulling Used
$F$12 Roasting Used
$F$13 Coating Used
$F$14 Packaging Used

Original Value

Final Value

$0.00

Original Value
0
0
0
0

$756.80

Final Value
1184
400
0
0

Cell Value
Formula
1184 $F$15>=$H$15
400 $F$16>=$H$16
400 $F$17<=$H$17
0 $F$18<=$H$18
0 $F$19<=$H$19
870.4 $F$9<=$H$9
713.6 $F$10<=$H$10
1584 $F$11<=$H$11
2968 $F$12<=$H$12
1464 $F$13<=$H$13
3600 $F$14<=$H$14

are satisfied.

Assume NonNegative

Integer
Contin
Contin
Contin
Contin

Status
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
184
0
100
150
200
229.6
86.4
2016
632
2136
0

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [A Nut Case 4.xlsx]DATA
Report Created: 17-Oct-15 5:03:29 PM

Variable Cells
Cell
$B$5
$C$5
$D$5
$E$5

Products
Products
Products
Products

Name
(pounds)
(pounds)
(pounds)
(pounds)

X1
X2
X3
X4

Final Reduced Objective Allowable

Value
Cost
Coefficient Increase
1184
0
0.7 1.000E+030
400
0
-0.18
0.628
0
-0.42
-0.07
0.42
0
-0.17
0.11
0.17

Constraints
Cell
$F$15
$F$16
$F$17
$F$18
$F$19
$F$9
$F$10
$F$11
$F$12
$F$13
$F$14

Name
Whole Used
Cluster Used
Cluster Used
Crunch Used
Roated Used
Nuts Used
Chocolate Used
Hulling Used
Roasting Used
Coating Used
Packaging Used

Final Shadow Constraint Allowable

Value
Price
R.H. Side
Increase
1184
0
1000
184
400
-0.628
400
100
400
0
500 1.000E+030
0
0
150 1.000E+030
0
0
200 1.000E+030
870.4
0
1100 1.000E+030
713.6
0
800 1.000E+030
1584
0
3600 1.000E+030
2968
0
3600 1.000E+030
1464
0
3600 1.000E+030
3600
0.28
3600
540

Allowable
Decrease
0.425
1.000E+030
1.000E+030
1.000E+030

Allowable
Decrease
1.000E+030
400
100
150
200
229.6
86.4
2016
632
2136
460

Microsoft Excel 14.0 Limits Report

Worksheet: [A Nut Case 4.xlsx]DATA
Report Created: 17-Oct-15 5:03:29 PM

Cell

Objective
Name

Value

Net profit per unit Total

profit ($)
$F$6 (Max)

Cell
$B$5
$C$5
$D$5
$E$5

Variable
Name
Products (pounds)
Products (pounds)
Products (pounds)
Products (pounds)

X1
X2
X3
X4

$756.80

Value
1184
400
0
0

Lower Objective
Limit
Result
1000
628
400
756.8
0
756.8
0
756.8

Upper Objective
Limit
Result
1184
756.8
400
756.8
0
756.8
0
756.8

Molokai Nut Company (MNC)

Products-Decision

Whole

Cluster

Crunch

Variables

X1

X2

X3

Products (pounds)

1000

500

80

Net profit per unit

$0.70

-$0.18

-$0.07

Whole

Cluster

Crunch

Constraints
Material
Nuts

60%

40%

20%

Chocolate

40%

60%

80%

Hulling

1.00

1.00

1.00

Roasting

2.00

1.50

1.00

Coating

1.00

0.70

0.20

Packaging

2.50

1.60

1.25

Whole
Cluster
Cluster
Crunch
Roated

1
1
1
1

Total profit ($)

(Max)

Roasted
X4
200
$0.11

$626.40

Roasted

LHS

RHS

Used

Available

100%

1016

<=

1100

0%

764

<=

800

1.00

1780

<=

3600

1.75

3180

<=

3600

0.00

1366

<=

3600

1.00

3600

<=

3600

1000

>=

1000

500

>=

400

500

<=

500

80

<=

150

200

<=

200