Decision Variables Revenue/Ton Prod Cost Ship Cost Profit Margin Optimize

a 55608 SM-Chicago $ 750 $ 89.77 $ 390 $ 270.23 $ 15,026,949.84

b 64976 SM-Dallas $ 750 $ 162.24 $ 390 $ 197.76 $ 12,849,653.76
c 0 SM-NO $ 750 $ 166.18 $ 390 $ 193.82 $ -
d 23832 SM-Denver $ 750 $ 151.77 $ 390 $ 208.23 $ 4,962,537.36
e 0 SM-SF $ 750 $ 151.11 $ 390 $ 208.89 $ -
f 40727 NM-Seattle $ 750 $ 46.68 $ 415 $ 288.32 $ 11,742,408.64
g 0 NM-Chicago $ 750 $ 128.82 $ 415 $ 206.18 $ -
h 27704 NM-Dallas $ 750 $ 204.13 $ 415 $ 130.87 $ 3,625,622.48
i 92680 NM-NO $ 750 $ 195.08 $ 415 $ 139.92 $ 12,967,785.60
j 0 NM-Denver $ 750 $ 162.83 $ 415 $ 172.17 $ -
k 22401 NM-LA $ 750 $ 147.46 $ 415 $ 187.54 $ 4,201,083.54
l 52960 NM-SF $ 750 $ 115.49 $ 415 $ 219.51 $ 11,625,249.60
m 0 NM-Vancouver $ 750 $ 72.42 $ 415 $ 262.58 $ -
n 0 NM-Calgary $ 750 $ 77.50 $ 415 $ 257.50 $ -
o 0 DU-Seattle $ 750 $ 52.80 $ 415 $ 282.20 $ -
p 0 DU-Chicago $ 750 $ 97.17 $ 415 $ 237.83 $ -
q 0 DU-Dallas $ 750 $ 210.42 $ 415 $ 124.58 $ -
r 0 DU-NO $ 750 $ 200.62 $ 415 $ 134.38 $ -
s 0 DU-Denver $ 750 $ 142.82 $ 415 $ 192.18 $ -
t 189440 DU-LA $ 750 $ 150.14 $ 415 $ 184.86 $ 35,019,878.40
u DU-SF $ 750 $ 124.83 $ 415 $ 210.17 $ -
v 32581 DU-Vancouver $ 750 $ 42.17 $ 415 $ 292.83 $ 9,540,694.23
x 8145 DU-Calgary $ 750 $ 87.94 $ 415 $ 247.06 $ 2,012,303.70
 Total Capacity <= 166320
Total Capacity <= 272340
Total Capacity <= 265077

Total Operating Level >= 133056

Total Operating Level >= 217340
Total Operating Level >= 265077

Total Demand = 40727

Total Demand = 55608
Total Demand = 92680
Total Demand = 92680
Total Demand = 23832
Total Demand = 211841
Total Demand = 52960
Total Demand = 32581
Total Demand = 8145

Max Profits $ 123,574,167.15

 Max Profit 124602508

SM 166320 Total Capacity <= 166320

NM 272340 Total Capacity <= 272340
DU 265077 Total Capacity <= 265077

SM 142560 Total Operating Level >= 142560

NM 233434.286 Total Operating Level >= 233434.286
DU 227208.857 Total Operating Level >= 227208.857

40727 Total Demand = 40727

55608 Total Demand = 55608
92680 Total Demand = 92680
92680 Total Demand = 92680
23832 Total Demand = 23832
211841 Total Demand = 211841
52960 Total Demand = 52960
32581 Total Demand = 32581
8145 Total Demand = 8145
Mirza Manufacturing

Product Production Cost/tonneMagnets Wire Casing

Spruce $0.25 4 2 2
Naomee $0.35 3 1 3
Duschesne $0.15 2 2 1

Min Demand
Mill NA EU Asia
A 850 900 100
B 700 200 500
C 1,100 800 600
D 1,500 3,500 2,000

Max Demand
Mill NA EU Asia
A 2,550 2,700 300
B 2,100 600 1,500
C 3,300 2,400 1,800
D 4,500 10,500 6,000

Packaging and Shipping Cost/Unit

Mill NA EU Asia
A $0.20 $0.25 $0.35
B $0.18 $0.22 $0.30
C $0.18 $0.22 $0.30
D $0.17 $0.20 $0.25

Unit Sales Revenue

Mill NA EU Asia
A $4.00 $4.50 $4.55
B $3.70 $3.90 $3.95
C $2.70 $2.90 $2.40
D $6.80 $6.50 $6.90

Available Raw Material

Magnet 120,000
Wire 50,000
Casing 40,000
Route SM/Chicago NM/Chicago DU/Chicago
Profit/Ton 270.23 206.18 237.83
Tons Produced 0 0 55608
Total Profit 0 0 13225250.6

Production Cap
SM 1 0 0
NM 0 1 0
DU 0 0 1
Operating Level
SM 1 0 0
NM 0 1 0
DU 0 0 1
Demand
Seattle
Chicago 1 1
Dallas 1
New Orleans
Denver
Los Angeles
San Francisco
Vancouver
Calgary
 Production before (tonnes) Production after (tonnes)
Spruce 144416 150410 4%
Naomee 236472 233434 -1.30%
Duchesne 230166 227208 -1.07%
Profit $ 121,537,867 $ 124,602,508 2.46%