Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Week 2 - LP Exercise.xlsx]1a
Report Created: 22/06/2023 21:15:57

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$14 Cheese = Cheese 1000 0 0.35 0.07 0.77
$B$15 Bologna = Cheese 800 0 0.42 1E+030 0.05
$B$16 Chicken Salad = Cheese 200 0 0.37 0.05 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$11 Customer Demand Usage 0 -0.035 0 1200 1600
$E$6 Labor (minutes) Usage 878 0 960 1E+030 82
$E$7 Storage (units) Usage 2000 0.385 2000 190.6976744 1200
$E$8 Cheese (units) Usage 1000 0 200 800 1E+030
$E$9 Bologna (units) Usage 800 0 200 600 1E+030
$E$10 Chicken Salad (units) Usage 200 -0.05 200 600 200
Microsoft Excel 16.0 Answer Report
Worksheet: [Week 2 - LP Exercise.xlsx]1a
Report Created: 22/06/2023 21:17:43
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0,015 Seconds.
Iterations: 6 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision """""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 100%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$B$17 Profit = Cheese 760 760

Variable Cells
Cell Name Original Value Final Value Integer
$B$14 Cheese = Cheese 1000 1000 Contin
$B$15 Bologna = Cheese 800 800 Contin
$B$16 Chicken Salad = Cheese 200 200 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$E$11 Customer Demand Usage 0 $E$11>=$G$11 Binding 0
$E$6 Labor (minutes) Usage 878 $E$6<=$G$6 Not Binding 82
$E$7 Storage (units) Usage 2000 $E$7<=$G$7 Binding 0
$E$8 Cheese (units) Usage 1000 $E$8>=$G$8 Not Binding 800
$E$9 Bologna (units) Usage 800 $E$9>=$G$9 Not Binding 600
$E$10 Chicken Salad (units) Usage 200 $E$10>=$G$10 Binding 0
""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""0,000001"""""""""""""""""""""""""""""""""""""""""""""""""""
""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""", Use Automatic Scaling
se Automatic Scaling
Alpujarra Food Service

Products: Cheese Bologna Chicken Salad

Profit per unit: 0.35 0.42 0.37 Resources
Resources: Usage Constraint Available Left Over
Labor (minutes) 0.45 0.41 0.5 878 <= 960 82
Storage (units) 1 1 1 2000 <= 2000 0
Cheese (units) 1 1000 >= 200 800
Bologna (units) 1 800 >= 200 600
Chicken Salad (units) 1 200 >= 200 0
Customer Demand 1 -1 -1 0 >= 0 0

Production:
Cheese = 1000
Bologna = 800
Chicken Salad = 200
Profit = 760

So, the optimal solution to maximize profit is to produce 1000 cheese, 800 bologna & 200 chicken salad sandwich. This w
ken salad sandwich. This will yield a profit of 760
Alpujarra Food Service

Products: Cheese Bologna Chicken Salad

Profit per unit: 0.4 0.42 0.37 Resources
Resources: Usage Constraint Available Left Over
Labor (minutes) 0.45 0.41 0.5 878 <= 960 82
Storage (units) 1 1 1 2000 <= 2000 0
Cheese (units) 1 1000 >= 200 800
Bologna (units) 1 800 >= 200 600
Chicken Salad (units) 1 200 >= 200 0
Customer Demand 1 -1 -1 0 >= 0 0

Production:
Cheese = 1000
Bologna = 800
Chicken Salad = 200
Profit = 810

If the profit of a cheese sandwhich was increased to $0.40, the optimum production would remain the same at 1000
d remain the same at 1000 cheese, 800 bologna & 200 chicken salad. The profit would increase by 40 to 810.
Alpujarra Food Service

Products: Cheese Bologna Chicken Salad

Profit per unit: 0.45 0.42 0.37 Resources
Resources: Usage Constraint Available Left Over
Labor (minutes) 0.45 0.41 0.5 902 <= 960 58
Storage (units) 1 1 1 2000 <= 2000 0
Cheese (units) 1 1600 >= 200 1400
Bologna (units) 1 200 >= 200 0
Chicken Salad (units) 1 200 >= 200 0
Customer Demand 1 -1 -1 1200 >= 0 1200

Production:
Cheese = 1600
Bologna = 200
Chicken Salad = 200
Profit = 878

If the profit of a cheese sandwhich was increased to $0.45, the optimum production now changes to 1600 cheese, 200 bol
ges to 1600 cheese, 200 bologna & 200 chicken salad. This is because the increase in Cheese profit exceeded the upper limit of the original
the upper limit of the original optimum solution. The profit would increase to 878.
1) The company has 300 pounds of oats, 400 pounds of corn, 200 pounds of soybeans, and 100 pounds of vitamin supplement
Oats = O O < 300
Corn = C C < 400
Soybeans = S S < 200
Vitamin = V V < 100

2) At least 30% of the mix must be soybeans

30% (S + O + V + C) <= S
0.3 S + 0.3 O + 0.3 V + 0.3 C <= S
0.3 O + 0.3 V + 0.3 C - 0.7 S <=0

3) At least 20% of the mix must be vitamin supplement

20% (S + O + V + C) <= V
0.2 S + 0.2 O + 0.2 V + 0.2 C <= V
0.2 O + 0.2 S + 0.2 C - 0.8 S <=0

4) The ratio of corn to oats cannot exceed 2 to 1

C / O <= 2 / 1
C <= 2 O
C - 2 O <= 0

5) The amount of oats cannot exceed the amount of soybeans

O >= S
O - S >= 0

6) The mix must be at least 500 pounds

O + C + S + V >= 500
unds of vitamin supplement
The Comida Sana Company

Products: Oats Corn Soybean Vitamin

Cost 0.5 1.2 0.6 2 Resources
Resources: Usage Constraint Available
Oats 1 200 <= 300
Corn 1 0 <= 400
Soybean 1 200 <= 200
Vitamin 1 100 <= 100
Oats Requirement 0.3 0.3 -0.7 0.3 -50 <= 0
Vitamin Requiement 0.2 0.2 0.2 -0.8 0 <= 0
Corn to Oats -2 1 -400 <= 0
Oats to Soybean 1 -1 0 <= 0
Mix Size 1 1 1 1 500 <= 500

Production:
Oats = 200 40.00%
Corn = 0 0.00%
Soybean = 200 40.00%
Vitamin = 100 20.00%
Cost = 420
rces
Left Over
100
400
0
0
50
0
400
0
0