Blue Ridge Hot Tubs 2
Blue Ridge Hot Tubs 2
Blue Ridge Hot Tubs 2
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
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
Cell Value Formula 2712 $D$11<=$E$11 200 $D$9<=$E$9 1566 $D$10<=$E$10 2712 $D$11<=$E$11
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
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
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
$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
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
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
Cell Value Formula 2496 $D$11<=$E$11 200 $D$9<=$E$9 1728 $D$10<=$E$10 2496 $D$11<=$E$11
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
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
Microsoft Excel 12.0Limits Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 18:59:47 PM
$68,800
Adjustable Cell Name $B$5 Number to Make Aqua-Spas $C$5 Number to Make Hydro-Luxes
Value 176 24
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
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
Cell Value Formula 2880 $D$11<=$E$11 216 $D$9<=$E$9 1728 $D$10<=$E$10 2880 $D$11<=$E$11
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
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
Microsoft Excel 12.0Limits Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:01:39 PM
$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
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
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
Cell Value Formula 2880 $D$11<=$E$11 207 $D$9<=$E$9 1566 $D$10<=$E$10 2880 $D$11<=$E$11
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
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
Microsoft Excel 12.0Limits Report Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1 Report Created: 04/21/2009 19:02:11 PM
$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
Hydro-Luxes
99 Total Profit $300 $67,500
Used
1 9 12 1 6 16 207 1566 2880
Available
250 1566 2880