Microsoft Excel 14.0 Answer Report Worksheet: [case 4.1.

xlsx]Sheet1 Report Created: 4/24/2012 11:42:15 PM Result: Solver found a solution. All Constraints and optimality conditions are satisfied. Solver Engine Engine: Simplex LP Solution Time: 0 Seconds. Iterations: 1 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 $H$6 Profit Max

Original Value 0

Final Value 768.64

Variable Cells Cell Name $D$5 Whole $E$5 Cluster $F$5 Crunch $G$5 Roasted

Original Value 0 0 0 0

Final Value 1184 400 0 0

Integer Contin Contin Contin Contin

Constraints Cell Name $H$14 Nuts Used $H$15 Chocolate Used $H$9 Hulling Used $H$10 Roasting Used $H$11 Coating Used $H$12 Packaging Used $D$5 Whole $E$5 Cluster $E$5 Cluster $F$5 Crunch $G$5 Roasted

Cell Value 870.4 713.6 1584 2968 1464 3600 1184 400 400 0 0

Formula $H$14<=$J$14 $H$15<=$J$15 $H$9<=$J$9 $H$10<=$J$10 $H$11<=$J$11 $H$12<=$J$12 $D$5>=$D$18 $E$5<=$E$19 $E$5>=$E$18 $F$5<=$F$19 $G$5<=$G$19

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

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

Microsoft Excel 14.0 Sensitivity Report Worksheet: [case 4.1.xlsx]Sheet1 Report Created: 4/25/2012 2:04:47 AM

Variable Cells Cell $D$5 $E$5 $F$5 $G$5 Name Whole Cluster Crunch Roasted Final Reduced Objective Allowable Allowable Value Cost Coefficient Increase Decrease 1184 0 0.71 1E+30 0.435 400 -0.6344 -0.18 0.6344 1E+30 0 -0.425 -0.07 0.425 1E+30 0 -0.174 0.11 0.174 1E+30

Constraints Cell $H$14 $H$15 $H$9 $H$10 $H$11 $H$12 Name Nuts Used Chocolate Used Hulling Used Roasting Used Coating Used Packaging Used Final Shadow Constraint Allowable Allowable Value Price R.H. Side Increase Decrease 870.4 0 1100 1E+30 229.6 713.6 0 800 1E+30 86.4 1584 0 3600 1E+30 2016 2968 0 3600 1E+30 632 1464 0 3600 1E+30 2136 3600 0.284 3600 540 460

Profit Constraints Hulling Roasting Coating Packaging Materials Nuts Chocolate Demand At least 1000 pounds os whole(X1) Between 400 & 500 Pounds of cluster (X2) Between 400 & 500 Pounds of cluster (X2) No more than 150 pounds of crunch (X3) No more than 200 pounds of Roasted (X4)

Whole Cluster Crunch Roasted 1184 400 0 0 Max 0.71 -0.18 -0.07 0.11 768.64 Used 1 2 1 2.5 0.6 0.4 1 1.5 0.7 1.6 0.4 0.6 1 1 0.2 1.25 0.2 0.8 1 1.75 0 1 1 0 1584 2968 1464 3600 870.4 713.6

X1 X2 X2 X3 X4

>= >= <= <= <=

1000 400 500 150 200

3600 3600 3600 3600 1100 800