Microsoft Excel 16.

53 Answer Report
Worksheet: [Book2]Sheet1
Report Created: 2021-10-06 9:50:02 PM
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 3396.19 Seconds.
Iterations: 5 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 1E-06, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$G$6 Cost / pound Total cost 0 1950

Variable Cells
Cell Name Original Value Final Value Integer
$B$5 Feed 1 0 4500 Contin
$C$5 Feed 2 0 2000 Contin
$D$5 Feed 3 0 0 Contin
$E$5 Feed 4 0 1500 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$10 Corn min req 1600 $F$10>=$H$10 Binding 0
$F$11 Grain min Req 1200 $F$11>=$H$11 Binding 0
$F$12 Minerals min Req 1750 $F$12>=$H$12 Not Binding 550
$F$13 Order QTY 8000 $F$13=$H$13 Binding 0
NonNegative
Microsoft Excel 16.53 Sensitivity Report
Worksheet: [Book2]Sheet1
Report Created: 2021-10-06 9:50:02 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$5 Feed 1 4500 0 0.25 0.1355555556 0.1
$C$5 Feed 2 2000 0 0.3 0.305 0.175
$D$5 Feed 3 0 0.07625 0.32 1E+030 0.07625
$E$5 Feed 4 1500 0 0.15 0.1 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$10 Corn min req 1600 0.5 1600 300 900
$F$11 Grain min Req 1200 0.875 1200 240 400
$F$12 Minerals min Req 1750 0 1200 550 1E+030
$F$13 Order QTY 8000 0.0125 8000 4000 705.88235294
Decision Varaibles x1 x2 x3 x4
Feed 1 Feed 2 Feed 3 Feed 4
4500 2000 0 1500 Total cost
Cost / pound $ 0.25 $ 0.30 $ 0.32 $ 0.15 $ 1,950.00

Constraints

Corn min req 30% 5% 20% 10% 1600 >=

Grain min Req 10% 30% 15% 10% 1200 >=
Minerals min Req 20% 20% 20% 30% 1750 >=
Order QTY 1 1 1 1 8000 =
LHS Sign
 Decision Varaible
Qty of Feed 1 = x1
Qty of Feed 2 = x2
Qty of Feed 3 = x3
Qty of Feed 4 = x4
1600 Objective function
1200 x1 * 0.25 + x2 * 0.3 + x3 *0.32 + x4*0.15
1200
8,000 Constraints
RHS x1 * .3 + x2 *0.05 + x3*.2 + x4*.1 >= (.2)*8000 <= Corn content re
x1 * .1 + x2 * .3 + x3 * .15 + x4 *.1 >= (.15) *8000 <= Grain conten
x1 * .2 + x2 * .2 + x3 * .2 + x4 *.30 >= (.15) *8000 <= Minerals conte
x1 + x2 + x3 + x4 = 8000
x1,x2, x3, x4 >= 0
*8000 <= Corn content requirement
) *8000 <= Grain content requirement
) *8000 <= Minerals content requirement