Spread Sheet formulation

Grade A Grade B Grade C

Unit Amalg cost $3 $2.50 $2
Unit Selling Price $8.50 $7 $5.5
Unit Profit $5.50 $4.5 $3.50

Material Allocation
(Pound of Material Used for each product grade)

Grade A Grade B Grade C

Material 1 412.3 2587.7 0
Material 2 859.6 517.5 0
Material 3 447.4 1552.6 0
Material 4 429.8 517.5 0
Total Products 2149.1 5175.3 0

Total Profit $35,110

Total Treatment Cost $30,000
Treatment Funds Available $30,000

Total
Minimum Material Amount
Unit Treatment Cost to treat Treated Available
$3 1500 <= 3,000 <= 3000
$6 1000 <= 1377 <= 2000
$4 2000 <= 2,000 <= 4000
$5 500 <= 947 <= 1000

Mixture
Mixture Specifications Percent
Grade A, Material 1 412.3 <= 644.7 30% of Grade A
Grade A, Material 2 859.6 >= 859.6 40% of Grade A
Grade A, Material 3 447.4 <= 1074.6 50% of Grade A
Grade A, Material 4 429.8 = 429.8 20% of Grade A

Grade B, Material 1 2587.7 <= 2587.7 50% of Grade B

Grade B, Material 2 517.5 >= 517.5 10% of Grade B
Grade B, Material 4 517.5 = 517.5 10% of Grade B

Grade C, Material 1 0 <= 0 70% of Grade C