Sunteți pe pagina 1din 5

Exhibit 2

Frosty Distributors

Given Data Objective Decisions Constraints


Vegetable Cost Price Min Max (Profit) (Cartons) Credit Space
Whipped potatoes 2.15 2.27 300 1500 0.12 300.0 2.15 1.25
Creamed corn 2.20 2.48 400 2000 0.28 2000.0 2.20 1.25
Black-eyed peas 2.40 2.70 250 900 0.30 900.0 2.40 1.25
Artichokes 4.80 5.20 0 150 0.40 0.0 4.80 1.25
Carrots 2.60 2.92 300 1200 0.32 1200.0 2.60 1.25
Succotash 2.30 2.48 200 800 0.18 200.0 2.30 1.25
Okra 2.35 2.20 150 600 -0.15 150.0 2.35 1.25
Cauliflower 2.85 3.13 100 300 0.28 100.0 2.85 1.25
Green peas 2.25 2.48 750 3500 0.23 750.0 2.25 1.25
Spinach 2.10 2.27 400 2000 0.17 400.0 2.10 1.25
Lima beans 2.80 3.13 500 3300 0.33 2150.0 2.80 1.25
Brussels sprouts 3.00 3.18 100 500 0.18 100.0 3.00 1.25
Green beans 2.60 2.92 500 3200 0.32 3200.0 2.60 1.25
Squash 2.50 2.70 100 500 0.20 100.0 2.50 1.25
Broccoli 2.90 3.13 400 2500 0.23 400.0 2.90 1.25
Obj. Fn. = 3395.50 LHS 30000 14938
<= <=
RHS 30000 18000
Frosty Distributors Priority List Credit at min
10940
Given Data Objective Decisions Constraints Profit/Cost Cumulative
Vegetable Cost Price Min Max (Profit) (Amount) Credit Space Credit
Creamed corn 2.20 2.48 400 2000 0.28 2000 2.20 1.25 0.1273 14460
Black-eyed peas 2.40 2.70 250 900 0.30 900 2.40 1.25 0.1250 16020
Carrots 2.60 2.92 300 1200 0.32 1200 2.60 1.25 0.1231 18360
Green beans 2.60 2.92 500 3200 0.32 3200 2.60 1.25 0.1231 25380
Lima beans 2.80 3.13 500 3300 0.33 2150 2.80 1.25 0.1179 30000
Green peas 2.25 2.48 750 3500 0.23 750 2.25 1.25 0.1022
Cauliflower 2.85 3.13 100 300 0.28 100 2.85 1.25 0.0982
Artichokes 4.80 5.20 0 150 0.40 0 4.80 1.25 0.0833
Spinach 2.10 2.27 400 2000 0.17 400 2.10 1.25 0.0810
Squash 2.50 2.70 100 500 0.20 100 2.50 1.25 0.0800
Broccoli 2.90 3.13 400 2500 0.23 400 2.90 1.25 0.0793
Succotash 2.30 2.48 200 800 0.18 200 2.30 1.25 0.0783
Brussels sprouts 3.00 3.18 100 500 0.18 100 3.00 1.25 0.0600
Whipped potatoes 2.15 2.27 300 1500 0.12 300 2.15 1.25 0.0558
Okra 2.35 2.20 150 600 -0.15 150 2.35 1.25 -0.0638
Obj. Fn. = 3395.50 LHS 30000 14938
<= <=
RHS 30000 18000
Microsoft Excel 8.0d Sensitivity Report

Adjustable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$G$5 Whipped potatoes (Amount) 300.0 -0.1334 0.12 0.1334 1E+030
$G$6 Creamed corn (Amount) 2000.0 0.0207 0.28 1E+030 0.0207
$G$7 Black-eyed peas (Amount) 900.0 0.0171 0.30 1E+030 0.0171
$G$8 Artichokes (Amount) 0.0 -0.1657 0.40 0.1657 1E+030
$G$9 Carrots (Amount) 1200.0 0.0136 0.32 1E+030 0.0136
$G$10 Succotash (Amount) 200.0 -0.0911 0.18 0.0911 1E+030
$G$11 Okra (Amount) 150.0 -0.4270 -0.15 0.4270 1E+030
$G$12 Cauliflower (Amount) 100.0 -0.0559 0.28 0.0559 1E+030
$G$13 Green peas (Amount) 750.0 -0.0352 0.23 0.0352 1E+030
$G$14 Spinach (Amount) 400.0 -0.0775 0.17 0.0775 1E+030
$G$15 Lima beans (Amount) 2150.0 0.0000 0.33 0.0146 0.0438
$G$16 Brussels sprouts (Amount) 100.0 -0.1736 0.18 0.1736 1E+030
$G$17 Green beans (Amount) 3200.0 0.0136 0.32 1E+030 0.0136
$G$18 Squash (Amount) 100.0 -0.0946 0.20 0.0946 1E+030
$G$19 Broccoli (Amount) 400.0 -0.1118 0.23 0.1118 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$20 Credit 30000 0.1179 30000 3220 4620.0
$I$20 Space 14938 0.0000 18000 1E+030 3062.5
Objective Decisions Constraints
Vegetable Min Max Cost Price Profit Amount Credit
Whipped potatoes 300 1500 2.15 2.27 0.12 300.0 2.15
Creamed corn 400 2000 2.20 2.48 0.28 2000.0 2.20
Black-eyed peas 250 900 2.40 2.70 0.30 900.0 2.40
Artichokes 0 150 4.80 5.20 0.40 0.0 4.80
Carrots 300 1200 2.60 2.92 0.32 1200.0 2.60
Succotash 200 800 2.30 2.48 0.18 200.0 2.30
Okra 150 600 2.35 2.20 -0.15 150.0 2.35
Cauliflower 100 300 2.85 3.13 0.28 100.0 2.85
Green peas 750 3500 2.25 2.48 0.23 750.0 2.25
Spinach 400 2000 2.10 2.27 0.17 400.0 2.10
Lima beans 500 3300 2.80 3.13 0.33 2060.7 2.80
Brussels sprouts 100 500 3.00 3.18 0.18 100.0 3.00
Green beans 500 3200 2.60 2.92 0.32 3200.0 2.60
Squash 200 500 2.50 2.70 0.20 200.0 2.50
Broccoli 400 2500 2.90 3.13 0.23 400.0 2.90
Obj. Fn. = 3386.04 LHS 30000
<=
RHS 30000
Constraints BaseCase
Space Decisions
1.25 300
1.25 2000
1.25 900
1.25 0
1.25 1200
1.25 200
1.25 150
1.25 100
1.25 750
1.25 400
1.25 2150
1.25 100
1.25 3200
1.25 100
1.25 400
14950.89
<=
18000