blue ridge hot tubs 2

8/6/2019 Blue Ridge Hot Tubs 2

1/26

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 conditio

Engine: Standard LP Simplex

Solution Time: 00 Seconds

Iterations: 2Subproblems: 0

Incumbent Solutions: 0

Target Cell (Max)

Cell Name Original Value Final Value

$D$6 Unit Profits Total Profit 66100 66100

Adjustable CellsCell Name Original Value Final Value

$B$5 Number to Make Aqua-Spas 122 122

$C$5 Number to Make Hydro-Luxes 78 78

Constraints

Cell Name Cell Value Formula

$D$11 Tubing Req'd Used 2712 $D$11


2/26

s are satisfied.

Status Slack

Not Binding 168

Binding 0

Binding 0

Not Binding 168


3/26

Microsoft Excel 12.0 Sensitivity Report



Target Cell (Max)

Cell Name Final Value

$D$6 Unit Profits Total Profit 66100

Adjustable Cells

Final Reduced Objective

Cell Name Value Cost Coefficient

$B$5 Number to Make Aqua-Spas 122 0 350

$C$5 Number to Make Hydro-Luxes 78 0 300

Constraints

Final Shadow Constraint

Cell Name Value Price R.H. Side$D$11 Tubing Req'd Used 2712 0 2880

$D$9 Pumps Req'd Used 200 200 200

$D$10 Labor Req's Used 1566 16.67 1566

$D$11 Tubing Req'd Used 2712 0 2880

If allowable in

If allowable d

Change in OF

Shadow price


4/26

Allowable Allowable

Increase Decrease

100 50

50 66.67

Allowable Allowable

Increase Decrease1.00E+030 168

7 1.00E+030

234 126

1.00E+030 168

crease = 0 , change the objective to Maximize

crease= 0 , change the objective to Minimize

V= Change in RHS *Shadow Price

s for nonbinding constraints are always 0.


5/26

Microsoft Excel 12.0Limits Report



Target

Cell Value$D$6 Unit Profits Total Profit $66,100

Adjustable Lower Target Upper

Cell Name Value Limit Result Limit

$B$5 Number to Make Aqua-Spas 122 0 $23,400 122

$C$5 Number to Make Hydro-Luxes 78 0 $42,700 78


6/26

Target

Result

$66,100

$66,100


7/26


Worksheet: [Blue Ridge Hot Tubs 2.xls]Sheet1







Target Cell (Max)






Constraints




8/26

s are satisfied.

Status Slack

Not Binding 384

Binding 0

Binding 0

Not Binding 384


9/26




Target Cell (Max)



Adjustable Cells





Constraints




$D$10 Labor Req's Used 1728 16.67 1728

$D$11 Tubing Req'd Used 2496 0 2880


10/26

Allowable Allowable

Increase Decrease

100 50

50 66.67

Allowable Allowable


16 1.00E+030

1.00E+030 288

1.00E+030 384


11/26




Target







12/26

Target

Result

$68,800

$68,800


13/26









Target Cell (Max)






Constraints




14/26

s are satisfied.

Status Slack

Binding 0

Not Binding 34

Binding 0

Binding 0


15/26




Target Cell (Max)



Adjustable Cells





Constraints




$D$10 Labor Req's Used 1728 27.78 1728

$D$11 Tubing Req'd Used 2880 8.33 2880


16/26

Allowable Allowable

Increase Decrease

100 125

166.67 66.67

Allowable Allowable


1.00E+030 34

612 1.00E+030

0 1.00E+030


17/26




Target







18/26

Target

Result

$72,000

$72,000


19/26









Target Cell (Max)






Constraints




20/26

s are satisfied.

Status Slack

Binding 0

Not Binding 43

Binding 0

Binding 0


21/26




Target Cell (Max)



Adjustable Cells





Constraints




$D$10 Labor Req's Used 1566 27.78 1566

$D$11 Tubing Req'd Used 2880 8.33 2880


22/26

Allowable Allowable

Increase Decrease

100 125

166.67 66.67

Allowable Allowable


1.00E+030 43

774 1.00E+030

0 1.00E+030


23/26




Target







24/26

Target

Result

$67,500

$67,500


25/26

Blue Ridge Hot Tubs

Aqua-Spas Hydro-Luxes

Number to Make 108 99 Total Profit

Unit Profits $350 $300 $67,500

Constraints Used

Pumps Req'd 1 1 207

Labor Req's 9 6 1566

Tubing Req'd 12 16 2880


26/26

Available

250

1566

2880

blue ridge hot tubs 2

Documents