Scribd
Upload
40 views4 pages

Flora Case

The solver found an optimal solution to maximize profit in the Excel worksheet. It allocated 285 units to X1 and 450 units to Y1. This resulted in a maximum profit of $10,124.51. The solution was found within 0.078 seconds over 10 iterations. Sensitivity analysis showed the allowable increases and decreases to each variable and constraint value without impacting the optimal solution.

Uploaded by

Nikhil James
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
40 views4 pages

Flora Case

The solver found an optimal solution to maximize profit in the Excel worksheet. It allocated 285 units to X1 and 450 units to Y1. This resulted in a maximum profit of $10,124.51. The solution was found within 0.078 seconds over 10 iterations. Sensitivity analysis showed the allowable increases and decreases to each variable and constraint value without impacting the optimal solution.

Uploaded by

Nikhil James
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 30-06-2014 12:13:03
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 Seconds.
Iterations: 10 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)


Cell
Name
$F$25 Profit

Original Value
-2000

Final Value
10124.51176

Variable Cells
Cell
Name
$D$15 X1
$E$15 X2
$F$15 Y1
$G$15 Y2

Original Value
0
0
0
0

Final Value
285.2941176
0
450
0

Constraints
Cell
Name
$D$26 X1+X2 Price
$D$27 Y1+Y2 Price
$J$14 Y2 area
$J$15 area
$J$16 area
$K$12 area

Cell Value
285.2941176
450
110491.1765
189005.8824
118911.7647
0.5

Formula
$D$26<=$C$7
$D$27<=$C$8
$J$14>=$M$14
$J$15>=$M$15
$J$16>=$M$16
$K$12<=$M$12

Integer
Contin
Contin
Contin
Contin

Status
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
14.70588235
0
85491.17647
164005.8824
93911.76471
0

Microsoft Excel 14.0 Sensitivity Report


Worksheet: [Book1]Sheet1
Report Created: 30-06-2014 12:13:03

Variable Cells
Cell
$D$15
$E$15
$F$15
$G$15

Name
X1
X2
Y1
Y2

Final
Reduced
Objective
Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
285.2941176
0
13.504
4.878 3.753957447
0 -5.189294118
13.478 5.189294118
1E+30
450
0
18.382
1E+30 2.695294118
0 -2.695294118
20.85 2.695294118
1E+30

Constraints
Cell
$D$26
$D$27
$J$14
$J$15
$J$16
$K$12

Name
X1+X2 Price
Y1+Y2 Price
Y2 area
area
area
area

Final
Value
285.2941176
450
110491.1765
189005.8824
118911.7647
0.5

Shadow
Price
0
4.878
0
0
0
19858.82353

Constraint
R.H. Side
300
450
25000
25000
25000
0.5

Allowable
Allowable
Increase
Decrease
1E+30 14.70588235
285.2941176 14.70588235
85491.17647
1E+30
164005.8824
1E+30
93911.76471
1E+30
0.01
0.194

6.75
Area calculation
6.818182

No of bublets avalable

No of bulbs
300
450

Area
Div

157
224
125
Min Requirement
25000

163
242
131

<=
X1

0.5
X2
285.2941176

Price
0.012
0.035
0.052

X1+X2
Y1+Y2

285.2941176
450

146
278
185

Y1
0

157
318
223

Y2
450

Cost of Land
2000
Cost of Labour
4000
Revenue
14124.51
Profit
10124.51

area/1000 bulblets planted


0.00068 0.00094 0.00068

area

pkts
Revenue
Cost
Profit

0.00094

0.5 <=

0.5

110491.2
189005.9
118911.8

>=
>=
>=

25000
25000
25000

285.2941
450

<=
<=

300
450

4
12525
4000
8525

You might also like