Microsoft Excel 12.0 Answer Report Worksheet: [Blue Ridge Hot Tubs.

xlsx]Sheet1 Report Created: 04/21/2009 18:38:52 PM Result: Solver found a solution. All constraints and optimality conditions are satisfied. Engine: Standard LP Simplex Solution Time: 00 Seconds Iterations: 2 Subproblems: 0 Incumbent Solutions: 0

Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit

Original Value 66100

Final Value 66100

Adjustable Cells Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes Constraints Cell Name $D$11 Tubing Req'd Used $D$9 Pumps Req'd Used $D$10 Labor Req's Used $D$11 Tubing Req'd Used

Original Value 122 78

Final Value 122 78

Cell Value Formula 2712 $D$11<=$E$11 200 $D$9<=$E$9 1566 $D$10<=$E$10 2712 $D$11<=$E$11

conditions are satisfied.

Status Not Binding Binding Binding Not Binding

Slack 168 0 0 168

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Blue Ridge Hot Tubs.xlsx]Sheet1 Report Created: 04/21/2009 18:38:52 PM Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit Adjustable Cells Cell $B$5 $C$5 Name Number to Make Aqua-Spas Number to Make Hydro-Luxes Final Value 122 78 Reduced Cost Objective Coefficient 0 350 0 300

Final Value 66100

Constraints Cell $D$11 $D$9 $D$10 $D$11 Name Tubing Req'd Used Pumps Req'd Used Labor Req's Used Tubing Req'd Used Final Value 2712 200 1566 2712 Shadow Price 0 200 16.67 0 Constraint R.H. Side 2880 200 1566 2880

If allowable increase = 0 , If allowable decrease= 0 , Change in OFV= Change in Shadow prices for nonbind

Allowable Increase 100 50

Allowable Decrease 50 66.67

Allowable Increase 1.00E+030 7 234 1.00E+030

Allowable Decrease 168 1.00E+030 126 168

owable increase = 0 , change the objective to Maximize owable decrease= 0 , change the objective to Minimize nge in OFV= Change in RHS *Shadow Price dow prices for nonbinding constraints are always 0.

Microsoft Excel 12.0Limits Report Worksheet: [Blue Ridge Hot Tubs.xlsx]Sheet1 Report Created: 04/21/2009 18:38:52 PM

Target Cell Value $D$6 Unit Profits Total Profit

$66,100

Adjustable Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes

Value 122 78

Lower Limit 0 0

Target Result $23,400 $42,700

Upper Limit 122 78

Target Result $66,100 $66,100

Microsoft Excel 12.0 Answer Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 18:59:46 PM Result: Solver found a solution. All constraints and optimality conditions are satisfied. Engine: Standard LP Simplex Solution Time: 00 Seconds Iterations: 2 Subproblems: 0 Incumbent Solutions: 0

Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit

Original Value 66100

Final Value 68800

Adjustable Cells Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes Constraints Cell Name $D$11 Tubing Req'd Used $D$9 Pumps Req'd Used $D$10 Labor Req's Used $D$11 Tubing Req'd Used

Original Value 122 78

Final Value 176 24

Cell Value Formula 2496 $D$11<=$E$11 200 $D$9<=$E$9 1728 $D$10<=$E$10 2496 $D$11<=$E$11

conditions are satisfied.

Status Not Binding Binding Binding Not Binding

Slack 384 0 0 384

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 18:59:46 PM Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit Adjustable Cells Cell $B$5 $C$5 Name Number to Make Aqua-Spas Number to Make Hydro-Luxes Final Value 176 24 Reduced Cost Objective Coefficient 0 350 0 300

Final Value 68800

Constraints Cell $D$11 $D$9 $D$10 $D$11 Name Tubing Req'd Used Pumps Req'd Used Labor Req's Used Tubing Req'd Used Final Value 2496 200 1728 2496 Shadow Price 0 200 16.67 0 Constraint R.H. Side 2880 200 1728 2880

Allowable Increase 100 50

Allowable Decrease 50 66.67

Allowable Increase 1.00E+030 16 1.00E+030 1.00E+030

Allowable Decrease 384 1.00E+030 288 384

Microsoft Excel 12.0Limits Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 18:59:47 PM

Target Cell Value $D$6 Unit Profits Total Profit

$68,800

Adjustable Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes

Value 176 24

Lower Target Limit Result 0 $7,200 0 $61,600

Upper Limit 176 24

Target Result $68,800 $68,800

Microsoft Excel 12.0 Answer Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:01:39 PM Result: Solver found a solution. All constraints and optimality conditions are satisfied. Engine: Standard LP Simplex Solution Time: 00 Seconds Iterations: 2 Subproblems: 0 Incumbent Solutions: 0

Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit

Original Value 68800

Final Value 72000

Adjustable Cells Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes Constraints Cell Name $D$11 Tubing Req'd Used $D$9 Pumps Req'd Used $D$10 Labor Req's Used $D$11 Tubing Req'd Used

Original Value 176 24

Final Value 144 72

Cell Value Formula 2880 $D$11<=$E$11 216 $D$9<=$E$9 1728 $D$10<=$E$10 2880 $D$11<=$E$11

conditions are satisfied.

Status Binding Not Binding Binding Binding

Slack 0 34 0 0

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:01:39 PM Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit Adjustable Cells Cell $B$5 $C$5 Name Number to Make Aqua-Spas Number to Make Hydro-Luxes Final Value 144 72 Reduced Cost Objective Coefficient 0 350 0 300

Final Value 72000

Constraints Cell $D$11 $D$9 $D$10 $D$11 Name Tubing Req'd Used Pumps Req'd Used Labor Req's Used Tubing Req'd Used Final Value 2880 216 1728 2880 Shadow Price 0 0 27.78 8.33 Constraint R.H. Side 2880 250 1728 2880

Allowable Increase 100 166.67

Allowable Decrease 125 66.67

Allowable Increase 1.00E+030 1.00E+030 612 0

Allowable Decrease 0 34 1.00E+030 1.00E+030

Microsoft Excel 12.0Limits Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:01:39 PM

Target Cell Value $D$6 Unit Profits Total Profit

$72,000

Adjustable Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes

Value 144 72

Lower Limit 0 0

Target Result $21,600 $50,400

Upper Limit 144 72

Target Result $72,000 $72,000

Microsoft Excel 12.0 Answer Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:02:11 PM Result: Solver found a solution. All constraints and optimality conditions are satisfied. Engine: Standard LP Simplex Solution Time: 00 Seconds Iterations: 2 Subproblems: 0 Incumbent Solutions: 0

Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit

Original Value 72000

Final Value 67500

Adjustable Cells Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes Constraints Cell Name $D$11 Tubing Req'd Used $D$9 Pumps Req'd Used $D$10 Labor Req's Used $D$11 Tubing Req'd Used

Original Value 144 72

Final Value 108 99

Cell Value Formula 2880 $D$11<=$E$11 207 $D$9<=$E$9 1566 $D$10<=$E$10 2880 $D$11<=$E$11

conditions are satisfied.

Status Binding Not Binding Binding Binding

Slack 0 43 0 0

Microsoft Excel 12.0 Sensitivity Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:02:11 PM Target Cell (Max) Cell Name $D$6 Unit Profits Total Profit Adjustable Cells Cell $B$5 $C$5 Name Number to Make Aqua-Spas Number to Make Hydro-Luxes Final Value 108 99 Reduced Cost Objective Coefficient 0 350 0 300

Final Value 67500

Constraints Cell $D$11 $D$9 $D$10 $D$11 Name Tubing Req'd Used Pumps Req'd Used Labor Req's Used Tubing Req'd Used Final Value 2880 207 1566 2880 Shadow Price 0 0 27.78 8.33 Constraint R.H. Side 2880 250 1566 2880

Allowable Increase 100 166.67

Allowable Decrease 125 66.67

Allowable Increase 1.00E+030 1.00E+030 774 0

Allowable Decrease 0 43 1.00E+030 1.00E+030

Microsoft Excel 12.0Limits Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:02:11 PM

Target Cell Value $D$6 Unit Profits Total Profit

$67,500

Adjustable Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes

Value 108 99

Lower Limit 0 0

Target Result $29,700 $37,800

Upper Limit 108 99

Target Result $67,500 $67,500

Blue Ridge Hot Tubs

Aqua-Spas
Number to Make Unit Profits Constraints Pumps Req'd Labor Req's Tubing Req'd 108 $350

Hydro-Luxes
99 Total Profit $300 $67,500

Used
1 9 12 1 6 16 207 1566 2880

Available
250 1566 2880