You are on page 1of 9

# Microsoft Excel 14.

Report Created: 29/10/2014 9:24:07 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.015 Seconds.
Iterations: 14 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

## Objective Cell (Max)

Cell
Name
\$M\$4 Revenue Total Revenue

Original Value
548588.235294

Final Value
1272000

Variable Cells
Cell
\$B\$3 Number
\$C\$3 Number
\$D\$3 Number
\$E\$3 Number
\$F\$3 Number
\$G\$3 Number
\$H\$3 Number
\$I\$3
Number
\$J\$3
Number
\$K\$3 Number

Original Value
5000
5000
4000
86598.0392157
1000
625
666.666666667
8659.80392157
11875
0

Final Value
12307.6923077
12307.6923077
96000
96000
2461.53846154
1538.46153846
16000
9600
0
0

of
of
of
of
of
of
of
of
of
of

bottle
bottle
bottle
bottle
bottle
bottle
bottle
bottle
bottle
bottle

Name
X1
X2
X3
X4
A1
A2
A3
A4
M1
M2

Constraints
Cell
Name
\$L\$13 Production First Year LHS
\$L\$14 Production Second Year LHS
\$L\$15 Chinon Production first year LHS
\$L\$16 Chardonnay Production First Year LHS
\$L\$17 Chinon Production Second year LHS
\$L\$18 Chardonnay Production Second Year LHS
\$L\$6 First Year Total used
\$L\$7 Second Year Total used
\$L\$9 Marketing Cost 1 LHS
\$L\$10 Marketing Cost 2 LHS
\$L\$11 Marketing Cost 3 LHS

Cell Value

Formula
0 \$L\$13=\$N\$13
0 \$L\$14=\$N\$14
12307.6923077 \$L\$15>=\$N\$15
12307.6923077 \$L\$16>=\$N\$16
96000 \$L\$17>=\$N\$17
96000 \$L\$18>=\$N\$18
20000 \$L\$6=\$N\$6
-2.546585E-011 \$L\$7=\$N\$7
-1.818989E-012 \$L\$9<=\$N\$9
0 \$L\$10<=\$N\$10
-1.455192E-011 \$L\$11<=\$N\$11

## \$L\$12 Marketing Cost 4 LHS

-2.910383E-011 \$L\$12<=\$N\$12

s are satisfied.

Assume NonNegative

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status
Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding
Binding
Binding
Binding
Binding

Slack
0
0
8307.6923077
7307.6923077
92000
91000
0
0
0
0
0

Binding

## Microsoft Excel 14.0 Sensitivity Report

Report Created: 29/10/2014 9:24:08 PM

Variable Cells
Cell
\$B\$3
\$C\$3
\$D\$3
\$E\$3
\$F\$3
\$G\$3
\$H\$3
\$I\$3
\$J\$3
\$K\$3

Number
Number
Number
Number
Number
Number
Number
Number
Number
Number

of
of
of
of
of
of
of
of
of
of

bottle
bottle
bottle
bottle
bottle
bottle
bottle
bottle
bottle
bottle

Name
X1
X2
X3
X4
A1
A2
A3
A4
M1
M2

Final
Reduced
Value
Cost
12307.692308
0
12307.692308
0
96000
0
96000
0
2461.5384615
0
1538.4615385
0
16000
0
9600
0
0
-55.65
0
-6.95

Constraints
Cell
\$L\$13
\$L\$14
\$L\$15
\$L\$16
\$L\$17
\$L\$18
\$L\$6
\$L\$7
\$L\$9
\$L\$10
\$L\$11
\$L\$12

Name
Production First Year LHS
Production Second Year LHS
Chinon Production first year LHS
Chardonnay Production First Year LHS
Chinon Production Second year LHS
Chardonnay Production Second Year LHS
First Year Total used
Second Year Total used
Marketing Cost 1 LHS
Marketing Cost 2 LHS
Marketing Cost 3 LHS
Marketing Cost 4 LHS

Final
Value
0
0
12307.692308
12307.692308
96000
96000
20000
-2.54659E-011
-1.81899E-012
0
-1.45519E-011
-2.91038E-011

Price
-1.59
0.7575
0
0
0
0
63.6
7.95
12.72
7.95
1.325
0.795

Objective
Allowable
Allowable
Coefficient
Increase
Decrease
0 1.00000E+030
90.43125
0 1.00000E+030
90.43125
7.25 1.00000E+030 11.583333333
6 1.00000E+030 11.583333333
0 72.526315789
452.15625
0
68.9
723.45
0 8.8333333333
69.5
0 8.4574468085 115.83333333
0
55.65 1.00000E+030
1
6.95 1.00000E+030

Constraint
Allowable
Allowable
R.H. Side
Increase
Decrease
0 13194.444444 18620.689655
0 185714.28571 180392.15686
4000 8307.6923077 1.00000E+030
5000 7307.6923077 1.00000E+030
4000
92000 1.00000E+030
5000
91000 1.00000E+030
20000 1.00000E+030
11875
0 1.00000E+030 151666.66667
0 14035.087719
59375
0 13333.333333
95000
0 106666.66667
910000
0 102127.65957 1516666.6667

Number of bottle
Revenue
First Year
Second Year
Marketing Cost 1
Marketing Cost 2
Marketing Cost 3
Marketing Cost 4
Production First Year
Production Second Year
Chinon Production first year
Chardonnay Production First Year
Chinon Production Second year
Chardonnay Production Second Year

X1
X2
5000
5000
0
0
0.7
-7

0.6
-6

1
0
0
0
1
0
1
0
0
0

0
1
0
0
-1
0
0
1
0
0

## Second Year Second Year Marketing CostMarketing Cost

Marketing CoMarketing Cost
X3
X4
A1
A2
A3
A4
39000
39000
1000
625
6500
3900
7.25
6
0
0
0
0
0
0.65

0
0.75

1
0

1
0

0
1

0
1

0
0
1
0
0
1
0
0
1
0

0
0
0
1
0
-1
0
0
0
1

-5
0
0
0
0
0
0
0
0
0

0
-8
0
0
0
0
0
0
0
0

0
0
-6
0
0
0
0
0
0
0

0
0
0
-10
0
0
0
0
0
0

## Money left Money

i
left in Second yearTotal Revenue
M1
M2
11875
0
0
1
516750
Total used
1
0
20000
20000
-1
1
-11875
=
0
LHS
0
0
0
<=
0
0
0
0
<=
0
0
0
0
<=
0
0
0
0
<=
0
0
0
0
=
0
0
0
0
=
0
0
0
5000
=>
4000
0
0
5000
=>
5000
0
0
39000
=>
4000
0
0
39000
=>
5000