Microsoft Excel 12.

0 Answer Report
Worksheet: [Calories solver.xls]Calories Solver
Report Created: 6/19/2014 12:27:20 AM
Target Cell (Min)
Cell Name Original Value Final Value
$K$6 Total cost 89 89
Adjustable Cells
Cell Name Original Value Final Value
$E$4 BR 0 0
$F$4 IC 3 3
$G$4 COLA 0 0
$H$4 PC 1 1
Constraints
Cell Name Cell Value Formula Status Slack
$I$8 Calories 1100 $I$8>=$J$8 Not Binding 600
$I$9 Chocolate 6 $I$9>=$J$9 Binding 0
$I$10 Sugar 10 $I$10>=$J$10 Binding 0
$I$11 Fat 17 $I$11>=$J$11 Not Binding 9
$E$4 BR 0 $E$4>=0 Binding 0
$F$4 IC 3 $F$4>=0 Not Binding 3
$G$4 COLA 0 $G$4>=0 Binding 0
$H$4 PC 1 $H$4>=0 Not Binding 1
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Calories solver.xls]Calories Solver
Report Created: 6/19/2014 12:27:20 AM
Adjustable Cells
Final Reduced
Cell Name Value Gradient
$E$4 BR 0 27.25
$F$4 IC 3 0
$G$4 COLA 0 1
$H$4 PC 1 0
Constraints
Final Lagrange
Cell Name Value Multiplier
$I$8 Calories 1100 0
$I$9 Chocolate 6 2.75
$I$10 Sugar 10 7.25
$I$11 Fat 17 0
Microsoft Excel 12.0 Limits Report
Worksheet: [Calories solver.xls]Limits Report 2
Report Created: 6/19/2014 12:27:20 AM
Target
Cell Name Value
$K$6 Total cost 89
Adjustable Lower Target Upper Target
Cell Name Value Limit Result Limit Result
$E$4 BR 0 0 89 #N/A #N/A
$F$4 IC 3 3 89 #N/A #N/A
$G$4 COLA 0 0 89 #N/A #N/A
$H$4 PC 1 1 89 #N/A #N/A
Microsoft Excel 12.0 Answer Report
Worksheet: [Calories solver.xls]Calories Solver
Report Created: 6/19/2014 12:30:15 AM
Target Cell (Min)
Cell Name Original Value Final Value
$K$6 Total cost 140 117.5
Adjustable Cells
Cell Name Original Value Final Value
$E$4 BR 0 1
$F$4 IC 3 1.5
$G$4 COLA 0 1.25
$H$4 PC 1 0
Constraints
Cell Name Cell Value Formula Status Slack
$I$8 Calories 887.5 $I$8>=$J$8 Not Binding 387.5
$I$9 Chocolate 6 $I$9>=$J$9 Binding 0
$I$10 Sugar 10 $I$10>=$J$10 Binding 0
$I$11 Fat 9.25 $I$11>=$J$11 Not Binding 1.25
$F$4 IC 1.5 $F$4>=0 Not Binding 1.5
$G$4 COLA 1.25 $G$4>=0 Not Binding 1.25
$H$4 PC 0 $H$4>=0 Binding 0
$E$4 BR 1 $E$4>=1 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Calories solver.xls]Calories Solver
Report Created: 6/19/2014 12:30:16 AM
Adjustable Cells
Final Reduced
Cell Name Value Gradient
$E$4 BR 1 27.5
$F$4 IC 1.5 0
$G$4 COLA 1.25 0
$H$4 PC 0 50
Constraints
Final Lagrange
Cell Name Value Multiplier
$I$8 Calories 887.5 0
$I$9 Chocolate 6 2.5
$I$10 Sugar 10 7.5
$I$11 Fat 9.25 0
Microsoft Excel 12.0 Limits Report
Worksheet: [Calories solver.xls]Limits Report 3
Report Created: 6/19/2014 12:30:16 AM
Target
Cell Name Value
$K$6 Total cost 117.5
Adjustable Lower Target Upper Target
Cell Name Value Limit Result Limit Result
$E$4 BR 1 1 117.5 #N/A #N/A
$F$4 IC 1.5 1.5 117.5 #N/A #N/A
$G$4 COLA 1.25 1.25 117.5 #N/A #N/A
$H$4 PC 0 0 117.5 #N/A #N/A
Variables BR IC COLA PC
1 1.5 1.25 0
PRICE 50 20 30 80
COST 50 30 37.5 0
Constraints
Calories 400 300 187.5 0
Chocolate 3 3 0 0
Sugar 2 3 5 0
Fat 2 6 1.25 0
Calories 400 200 150 500
Chocolate 3 2 0 0
Sugar 2 2 4 4
Fat 2 4 1 5
Total cost 117.5
887.5 500
6 6
10 10
9.25 8
Microsoft Excel 12.0 Answer Report
Worksheet: [Calories solver.xls]Sheet1
Report Created: 6/19/2014 12:17:15 AM
Target Cell (Min)
Cell Name Original Value Final Value
$K$6 Total cost 90 90
Adjustable Cells
Cell Name Original Value Final Value
$E$4 BR 0 0
$F$4 IC 3 3
$G$4 COLA 1 1
$H$4 PC 0 0
Constraints
Cell Name Cell Value Formula Status Slack
$I$8 Calories 750 $I$8>=$J$8 Not Binding 250
$I$9 Chocolate 6 $I$9>=$J$9 Binding 0
$I$10 Sugar 10 $I$10>=$J$10 Binding 0
$I$11 Fat 13 $I$11>=$J$11 Not Binding 5
$E$4 BR 0 $E$4>=0 Binding 0
$F$4 IC 3 $F$4>=0 Not Binding 3
$G$4 COLA 1 $G$4>=0 Not Binding 1
$H$4 PC 0 $H$4>=0 Binding 0
Microsoft Excel 12.0 Sensitivity Report
Worksheet: [Calories solver.xls]Sheet1
Report Created: 6/19/2014 12:17:15 AM
Adjustable Cells
Final Reduced
Cell Name Value Gradient
$E$4 BR 0 27.5
$F$4 IC 3 0
$G$4 COLA 1 0
$H$4 PC 0 50
Constraints
Final Lagrange
Cell Name Value Multiplier
$I$8 Calories 750 0
$I$9 Chocolate 6 2.5
$I$10 Sugar 10 7.5
$I$11 Fat 13 0
Microsoft Excel 12.0 Limits Report
Worksheet: [Calories solver.xls]Limits Report 1
Report Created: 6/19/2014 12:17:15 AM
Target
Cell Name Value
$K$6 Total cost 90
Adjustable Lower Target Upper Target
Cell Name Value Limit Result Limit Result
$E$4 BR 0 0 90 #N/A #N/A
$F$4 IC 3 3 90 #N/A #N/A
$G$4 COLA 1 1 90 #N/A #N/A
$H$4 PC 0 0 90 #N/A #N/A
Initial
Variables BR IC COLA PC
0 3 1 0
PRICE 50 20 30 80
COST 0 60 30 0 Total cost 90
Constraints
Calories 0 600 150 0 750 500
Chocolate 0 6 0 0 6 6
Sugar 0 6 4 0 10 10
Fat 0 12 1 0 13 8
Calories 400 200 150 500
Chocolate 3 2 0 0
Sugar 2 2 4 4
Fat 2 4 1 5
Brownie Price 30
Variables BR IC COLA PC
0 3 1 0
PRICE 30 20 30 80
COST 0 60 30 0 Total cost 90
Constraints
Calories 0 600 150 0 750 500
Chocolate 0 6 0 0 6 6
Sugar 0 6 4 0 10 10
Fat 0 12 1 0 13 8
Calories 400 200 150 500
Chocolate 3 2 0 0
Sugar 2 2 4 4
Fat 2 4 1 5
Cola cost 45
Variables BR IC COLA PC
0 5 0 0
PRICE 50 20 45 80
COST 0 100 0 0 Total cost 100
Constraints
Calories 0 1000 0 0 1000 500
Chocolate 0 10 0 0 10 8
Sugar 0 10 0 0 10 10
Fat 0 20 0 0 20 8
Calories 400 200 150 500
Chocolate 3 2 0 0
Sugar 2 2 4 4
Fat 2 4 1 5
Chocolate>= 8
Variables BR IC COLA PC
0 4 0.5 0
PRICE 50 20 30 80
COST 0 80 15 0 Total cost 95
Constraints
Calories 0 800 75 0 875 500
Chocolate 0 8 0 0 8 8
Sugar 0 8 2 0 10 10
Fat 0 16 0.5 0 16.5 8
Calories 400 200 150 500
Chocolate 3 2 0 0
Sugar 2 2 4 4
Fat 2 4 1 5
Pineapple cake feasibility
Variables BR IC COLA PC
0 3 0 1
PRICE 50 20 30 29
COST 0 60 0 29 Total cost 89
Constraints
Calories 0 600 0 500 1100 500
Chocolate 0 6 0 0 6 6
Sugar 0 6 0 4 10 10
Fat 0 12 0 5 17 8
Calories 400 200 150 500
Chocolate 3 2 0 0
Sugar 2 2 4 4
Fat 2 4 1 5
1 Brownie
Variables BR IC COLA PC
1 1.5 1.25 0
PRICE 50 20 30 80
COST 50 30 37.5 0 Total cost 117.5
Constraints
Calories 400 300 187.5 0 887.5 500
Chocolate 3 3 0 0 6 6
Sugar 2 3 5 0 10 10
Fat 2 6 1.25 0 9.25 8
Calories 400 200 150 500
Chocolate 3 2 0 0
Sugar 2 2 4 4
Fat 2 4 1 5