BG Seed Company

Data
Ingredient Protein % Fat % Fiber % Cost/lb 1
1 Sunflower seeds 16.90% 26% 29% $ 0.22 2
2 White millet 12% 4.10% 8.30% $ 0.19 3
3 Kibble corn 8.50% 3.80% 2.70% $ 0.10 4
4 Oats 15.40% 6.30% 2.40% $ 0.10 5
5 Cracked corn 8.50% 3.80% 2.70% $ 0.07 6
6 Wheat 12% 1.70% 2.30% $ 0.05 7
7 Safflower 18% 17.90% 28.80% $ 0.26 8
8 Canary grass seed 11.90% 4% 10.90% $ 0.11
Requirement 13% 15%
Limitation 14%

Model
Ingredient Pounds
1 Sunflower seeds 0 Total
2 White millet 0 Cost/lb. $ -
3 Kibble corn 0 Protein 0.00%
4 Oats 0 Fat 0.00%
5 Cracked corn 0 Fiber 0.00%
6 Wheat 0
7 Safflower 0
8 Canary grass seed 0
Total 0
Scenario 14.5% Fat 14.5% Fiber
Ingredient Pounds Pounds
Sunflower seeds 0.434 0.454
White millet 0.000 0.000
Kibble corn 0.000 0.000
Oats 0.422 0.450
Cracked corn 0.144 0.096
Wheat 0.000 0.000
Safflower 0.000 0.000
Canary grass seed 0.000 0.000

Cost/lb. $0.148 $ 0.152

Protein 15.06% 15.42%
Fat 14.50% 15.00%
Fiber 14.00% 14.50%
Microsoft Excel 14.0 Feasibility Report
Worksheet: [BG Seed Model.xlsx]BG Seed Model
Report Created: 5/4/2011 8:29:44 AM

Constraints that Make the Problem Infeasible

Cell Name Cell Value Formula Status Slack
$C$26 Total Pounds 1 $C$26=1 Binding 0
$F$21 Fat Total 15.00% $F$21>=$D$13 Binding 0
$F$22 Fiber Total 14.00% $F$22<=$E$14 Binding 0