Sei sulla pagina 1di 4

Northern Central Southern Cost

Northern $5,000 $7,000 $8,000 $1,580,000


Central $7,000 $5,000 $6,000
Southern $8,000 $6,000 $5,000

Northern Central Southern Sent


Northern 100 0 20 120 <=
Central 0 100 20 120 <=
Southern 0 0 60 60 <=

Received 100 100 100


>= >= >=
Demand 100 100 100
Capacity
120
120
60
Unit
Shipping Variable
Cost Sold1 Sold2 Sold3 Sold4 Sold5 Sold6 cost
Plant1 $3 $4 $5 $6 $7 $8 $8
Plant2 $5 $2 $6 $9 $10 $11 $7
Plant3 $4 $3 $1 $6 $8 $6 $6
Plant4 $5 $5 $7 $2 $5 $5 $9
Plant5 $6 $9 $6 $5 $3 $7 $7
Plant6 $7 $7 $8 $9 $10 $4 $7
Sales price $45 $40 $38 $36 $39 $34

Sold1 Sold2 Sold3 Sold4 Sold5 Sold6


Plant1 6,000,000 0 0 0 0 0
Plant2 4,000,000 2,000,000 0 0 0 0
Plant3 0 0 3,000,000 3,000,000 0 0
Plant4 5,000,000 0 0 1,000,000 0 0
Plant5 1,000,000 0 0 0 5,000,000 0
Plant6 0 0 0 0 0 6,000,000

Received 16,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000


>= >= >= >= >= >=
Demand 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000
Tax rate Profit Total profit
31% $63,240,000 $332,630,000
40% $77,600,000
20% $33,000,000
40% $72,000,000
35% $61,950,000
18% $24,840,000

Sent Capacity
6,000,000 <= 6,000,000
6,000,000 <= 6,000,000
6,000,000 <= 6,000,000
6,000,000 <= 6,000,000
6,000,000 <= 6,000,000
6,000,000 <= 6,000,000

Potrebbero piacerti anche