A

La Jolla Beverage Products

2
3

Sales Price per Gallon

$2.50

4
5
6

Minimum %
8
Maximum %
9
Exact %
10 Gallons Available
11 Cost per Gallon
12 Revenue per Gallon
7

White
Wine
50%

10,000
$1.00
$1.50

Rose
Wine
20%
30%
8,000
$1.50
$1.00

Fruit
Juice

20%
No Limit
$0.50
$2.00

13
14
15

Model

16
17
18
19
20

Gallons Used

Decision Variables
White
Rose
Fruit
Wine
Wine
Juice
10000
6000
4000

21
22

Maximize Total Return

29000

23
24
25
26
27
28
29
30

Constraints
Minimum % White
Minimum % Rose
Maximum % Rose
Fruit Juice %
Available White (gallons)
Available Rose (gallons)

LHS
10000
6000
6000
4000
10000
6000

>=
>=
<=
=
<=
<=

RHS
10000.00
4000.00
6000.00
4000.00
10000.00
8000.00

Total
20000

Microsoft Excel 8.0 Sensitivity Report

Worksheet: [3.30 La Jolla Beverage Products.xls]Solution
Report Created: 8/4/97 4:32:54 PM

Adjustable Cells
Cell
Name
$B$20 Gallons Used Wine
$C$20 Gallons Used Wine
$D$20 Gallons Used Juice

Final Reduced Objective Allowable

Allowable
Value Cost Coefficient Increase
Decrease
10000
0
1.5 1.0000E+030
2.9
6000
0
1 1.0000E+030
1.5
4000
0
2 1.0000E+030
6

Constraints
Cell
$B$25
$B$26
$B$27
$B$28
$B$29
$B$30

Final Shadow Constraint Allowable

Allowable
Name
Value Price R.H. Side
Increase
Decrease
Minimum % White LHS
10000
0
0
0 1.0000E+030
Minimum % Rose LHS
6000
0
0
2000 1.0000E+030
Maximum % Rose LHS
6000
2.4
0
0 1666.666667
Fruit Juice % LHS
4000
3.4
0
0 2857.142857
Available White (gallons) LH 10000
2.9
10000 3333.333333 9989.979163
Available Rose (gallons) LHS 6000
0
8000 1.0000E+030
2000