Microsoft Excel 15.

0 Answer Report
Worksheet: [assignment.xlsx]Sheet1
Report Created: 1/22/2014 7:25:23 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 10 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 NonNegative

Objective Cell (Max)

Cell
Name
$K$8 profit

Original Value
0

Final Value
5586

Variable Cells
Cell
Name
$C$14 vanilla small cups
$D$14 vanilla large cups
$E$14 vanilla 500 ml
$F$14 vanilla 1 ltr
$G$14 vanilla 2 ltr
$C$15 chocolate small cups
$D$15 chocolate large cups
$E$15 chocolate 500 ml
$F$15 chocolate 1 ltr
$G$15 chocolate 2 ltr
$C$16 pista small cups
$D$16 pista large cups
$E$16 pista 500 ml
$F$16 pista 1 ltr
$G$16 pista 2 ltr
$C$17 butter scotch small cups
$D$17 butter scotch large cups
$E$17 butter scotch 500 ml
$F$17 butter scotch 1 ltr
$G$17 butter scotch 2 ltr
$C$18 choco-chips small cups
$D$18 choco-chips large cups
$E$18 choco-chips 500 ml
$F$18 choco-chips 1 ltr
$G$18 choco-chips 2 ltr

Original Value
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Final Value
0
0
0
0
90
0
90
0
55
5
0
0
65
0
0
0
0
69
15
0
50
0
41
0
0

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Constraints
Cell
Name
$C$19 small cups
$D$19 large cups
$E$19 500 ml
$F$19 1 ltr
$G$19 2 ltr
$H$14 vanilla demand
$H$15 chocolate demand
$H$16 pista demand
$H$17 butter scotch demand
$H$18 choco-chips demand

Cell Value
50
90
175
70
95
90
150
65
84
91

Formula
$C$19<=$C$21
$D$19<=$D$21
$E$19<=$E$21
$F$19<=$F$21
$G$19<=$G$21
$H$14<=$J$14
$H$15<=$J$15
$H$16<=$J$16
$H$17<=$J$17
$H$18<=$J$18

Status
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding
Binding

Slack
0
0
0
0
0
0
0
0
0
0

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [assignment.xlsx]Sheet1
Report Created: 1/22/2014 7:25:23 PM

Variable Cells
Cell
$C$14
$D$14
$E$14
$F$14
$G$14
$C$15
$D$15
$E$15
$F$15
$G$15
$C$16
$D$16
$E$16
$F$16
$G$16
$C$17
$D$17
$E$17
$F$17
$G$17
$C$18
$D$18
$E$18
$F$18
$G$18

Name
vanilla small cups
vanilla large cups
vanilla 500 ml
vanilla 1 ltr
vanilla 2 ltr
chocolate small cups
chocolate large cups
chocolate 500 ml
chocolate 1 ltr
chocolate 2 ltr
pista small cups
pista large cups
pista 500 ml
pista 1 ltr
pista 2 ltr
butter scotch small cups
butter scotch large cups
butter scotch 500 ml
butter scotch 1 ltr
butter scotch 2 ltr
choco-chips small cups
choco-chips large cups
choco-chips 500 ml
choco-chips 1 ltr
choco-chips 2 ltr

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
-11
12
11
1E+30
0
-13
4
13
1E+30
0
-8
2
8
1E+30
0
-2
10
2
1E+30
90
0
15
1E+30
2
0
-1
15
1
1E+30
90
0
10
1E+30
1
0
-1
2
1
1E+30
55
0
5
1
1
5
0
8
2
5
0
-23
2
23
1E+30
0
-15
4
15
1E+30
65
0
12
1E+30
5
0
-5
9
5
1E+30
0
-14
3
14
1E+30
0
-9
15
9
1E+30
0
-12
6
12
1E+30
69
0
11
1
1
15
0
13
1
1
0
-14
2
14
1E+30
50
0
20
1E+30
1
0
-1
13
1
1E+30
41
0
7
1
1
0
-5
4
5
1E+30
0
-8
4
8
1E+30

Constraints
Cell
$C$19
$D$19
$E$19
$F$19
$G$19
$H$14
$H$15
$H$16
$H$17

Name
small cups
large cups
500 ml
1 ltr
2 ltr
vanilla demand
chocolate demand
pista demand
butter scotch demand

Final Shadow Constraint Allowable Allowable

Value
Price
R.H. Side
Increase Decrease
50
13
50
41
0
90
7
90
55
0
175
0
175
1E+30
0
70
2
70
69
0
95
5
95
55
0
90
10
90
0
55
150
3
150
0
55
65
12
65
0
65
84
11
84
0
69

$H$18 choco-chips demand

91

91

41

Microsoft Excel 15.0 Limits Report

Worksheet: [assignment.xlsx]Sheet1
Report Created: 1/22/2014 7:25:24 PM

Cell
$K$8 profit

Cell
$C$14
$D$14
$E$14
$F$14
$G$14
$C$15
$D$15
$E$15
$F$15
$G$15
$C$16
$D$16
$E$16
$F$16
$G$16
$C$17
$D$17
$E$17
$F$17
$G$17
$C$18
$D$18
$E$18
$F$18
$G$18

Objective
Name

Variable
Name
vanilla small cups
vanilla large cups
vanilla 500 ml
vanilla 1 ltr
vanilla 2 ltr
chocolate small cups
chocolate large cups
chocolate 500 ml
chocolate 1 ltr
chocolate 2 ltr
pista small cups
pista large cups
pista 500 ml
pista 1 ltr
pista 2 ltr
butter scotch small cups
butter scotch large cups
butter scotch 500 ml
butter scotch 1 ltr
butter scotch 2 ltr
choco-chips small cups
choco-chips large cups
choco-chips 500 ml
choco-chips 1 ltr
choco-chips 2 ltr

Value
5586

Value
0
0
0
0
90
0
90
0
55
5
0
0
65
0
0
0
0
69
15
0
50
0
41
0
0

Lower Objective
Limit
Result
0
5586
0
5586
0
5586
0
5586
0
4236
0
5586
0
4686
0
5586
0
5311
0
5546
0
5586
0
5586
0
4806
0
5586
0
5586
0
5586
0
5586
0
4827
0
5391
0
5586
0
4586
0
5586
0
5299
0
5586
0
5586

Upper Objective
Limit
Result
0
5586
0
5586
0
5586
0
5586
90
5586
0
5586
90
5586
0
5586
55
5586
5
5586
0
5586
0
5586
65
5586
0
5586
0
5586
0
5586
0
5586
69
5586
15
5586
0
5586
50
5586
0
5586
41
5586
0
5586
0
5586

flavours
small cups large cups
500 ml
1 ltr
vanilla
12
4
2
chocolate
15
10
2
pista
2
4
12
butter scotch
15
6
11
choco-chips
20
13
7
supply
50
90
175

flavours
small cups large cups
500 ml
1 ltr
vanilla
0
0
0
chocolate
0
90
0
pista
0
0
65
butter scotch
0
0
69
choco-chips
50
0
41
50
90
175
=
=
=
=
supply
50
90
175

2 ltr
10
5
9
13
4
70

15
8
3
2
4
95

demand
90
150
65
84
91

2 ltr
0
55
0
15
0
70

90
5
0
0
0
95
=

70

95

90
150
65
84
91

=
=
=
=
=

profit

demand
90
150
65
84
91

5586