A B C D E F G H I J K L

1 Grand Strand Blending

2
3 Sales Price Regular
4 Regular 2.90 Max Comp 1 30%
5 Premium 3.00 Max Comp 3 20% Min Production - Regular 10000
6 Min Comp 2 40%
7 Component
8 1 2 3 Premium
9 Cost/Gal 2.50 2.60 2.84 Min Comp 1 25%
10 Gal/Avl 5000 10000 10000 Min Comp 3 30%
11 Max Comp 2 45%
12
13
14 Model
15
16 Max Profit 0
17
18 Component Regular
19 Pooled 3 Total Demand Max Comp 1 <= 0
20 Regular 0 >= 10000 Max Comp 3 <= 0
21 Premium 0 Min Comp 2 >= 0
22 Total 0
23 <= Premium
24 10000 Min Comp 1 #DIV/0! >= 0
25 Min Comp 3 0 >= 0
26 Component Max Comp 2 #DIV/0! <= 0
27 1 2
28 Pooled 0= 0
29 <= <=
30 5000 10000