A

1 Product mix model

2
3 Input data
4 Hourly wage rate
5 Cost per oz of metal
6 Cost per oz of glass
7
8 Frame type
9 Labor hours per frame
10 Metal (oz.) per frame
11 Glass (oz.) per frame
12 Unit selling price
13
14 Production plan
15 Frame type
16 Frames produced
17
18 Maximum sales
19
20
21
22
23
24
25
26
27
28
29
30
31
32

Resource constraints
Labor hours
Metal (oz.)
Glass (oz.)
Revenue, cost summary
Frame type
Revenue
Costs of inputs
Labor
Metal
Glass
Profit

$8.00
$0.50
$0.75
1
2
4
6
$28.50

2
1
2
2
$12.50

3
3
1
1
$29.25

4
2
2
2
$21.50

1
1000
<=
1000

2
800
<=
2000

3
400
<=
500

4
0
<=
1000

Resources
used
4000
6000
8000

<=
<=
<=

Resources
available
4000
6000
10000

1
$28,500

2
$10,000

3
$11,700

4
$0

Totals
$50,200

$16,000
$2,000
$4,500
$6,000

$6,400
$800
$1,200
$1,600

$9,600
$200
$300
$1,600

$0
$0
$0
$0

$32,000
$3,000
$6,000
$9,200