Recommended
More Related Content
Similar to Case StudyDue Date Aug 22, 2018 Max Points 100Deta.docx
Similar to Case StudyDue Date Aug 22, 2018 Max Points 100Deta.docx (20)
More from wendolynhalbert
More from wendolynhalbert (20)
Recently uploaded
Recently uploaded (20)
Case StudyDue Date Aug 22, 2018 Max Points 100Deta.docx
- 1. Case Study Due Date: Aug 22, 2018 Max Points: 100 Details: Read the "Applying Exercise State of Change to a Low-income Underserved Population" article: https://lopes.idm.oclc.org/login?url=http://search.ebscoh ost.com/login.aspx?direct=true&db=edswss&AN=00018143400 0001&site=eds-live&scope=site Complete the "Case Study" document attached. APA format is not required, but solid academic writing is expected. You are not required to submit this assignment to Turnitin. HLT515.v10R.Case Study_student.docx Case Study Directions: For this assignment, answer the following questions based on the case study, “Applying Exercise State of Change to a Low-Income Underserved Population”. Use complete sentences when answering each question. Answers to each question should be more than one sentence in length. 1) What was the behavior change theory that was used for this study? Why was this theory selected? Do you think it was the best choice for this study design? How was this model measured? (4 points) 2) Who was the target population for this study? Why was this population group selected? (4 points)
- 2. 3) Propose how social disparities may have been a factor in the study results. (4 pts) 4) How can this study be used for future research on behavioral change within this population group? (4 points) 5) What are some limitations to this study? Will these limitations affect the applicability of the transtheoretical model to other low-income populations? (4 points) Assignment Grading Criteria (Each question is worth 4 points) Question Grading Criteria Points Possible Subject knowledge 2 Mechanics of writing (includes spelling, punctuation, grammar, language use) 1 Included an example, supporting evidence, and/or rationale 1 Total 4 Score calculation: Total earned / 20 x 10 =
- 3. Chapter 01/Fig1-2.xlsx Car Payment CalculatorPurchase Price$18,500less: Down Payment$2,000 Trade-in$4,000Amount Financed$12,500Term of loan (in years)4.0Annual Interest Rate8.00%Monthly Payment$305.16 Car Loan Analysis Worksheet Chapter 02/Fig2-8.xlsm Feasible regionAqua Spas (X1)Hydro Luxes (X2)Optimal Qty122.0078.00Unit Profits$350$300Total Profit$66,100Constraints# Required# Available Pumps11200TRUE Labor961566TRUE Tubing12162880TRUEDisplay Optimal solution Profit level curve Pump boundary line Labor boundary line Tubing boundary line 01234567891011121314151617181920212223242526272829303 13233343536373839404142434445464748495051525354555657 58596061626364656667686970717273747576777879808182838 48586878889909192939495969798991001011021031041051061 07108109110111112113114115116117118119120121122123124 12512612712812913013113213313413513613713813914014114 21431441451461471481491501511521531541551561571581591 60161162163164165166167168169170171172173174175176177 17817918018118218318418518618718818919019119219319419 51961971981992002012022032042052062072082092102112122 13214215216217218219220221222223224225226227228229230 23123223323423523623723823924024124224324424524624724 8180179.25178.5177.75177176.25175.5174.75174173.25172.51 71.75171170.25169.5168.75168167.25166.5165.75165164.2516 3.5162.75162161.25160.5159.75159158.25157.5156.75156155.2 5154.5153.75153152.25151.5150.75150149.25148.5147.751471 46.25145.5144.75144143.25142.5141.75141140.25139.5138.751 38137.25136.5135.75135134.25133.5132.75132131.25130.5129. 75129128.25127.5126.75126125.25124.5123.75123122.25121.5
- 10. 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999 Blue Ridge Hot Tubs Reset DataCon1Con 2Con 3Con1Con 2Con 3Level CurveZ ValuesShow OptDisplay111TRUETRUETRUETRUEFALSETRUETRUE1912 1912350X1122.00Enumeration of Extreme Points16161616300X278.00X1X2S1S2S3ObjFeasibleX1200156 6288020015662880MIN661006610066100Obj661000020015662
- 21. A satisfied Microsoft Office user: Objective cellConstraintsUsedAvailable Pumps Req'd1.01.00 A satisfied Microsoft Office user: Constraint cell200 Labor Req'd9.06.00.0 A satisfied Microsoft Office user: Constraint cell1566.0 Tubing Req'd12.016.00.0 A satisfied Microsoft Office user: Constraint cell2880.00.0 Blue Ridge Hot Tubs Maximize: D6 By changing: B5:C5 Subject to: D9:D11<=E9:E11 B5:C5>=0 Chapter 03/Fig3-19.xlsm Make vs. Buy Report------- Slip Ring -------Number to Model 1Model 2Model 3 Make0 Cliff Ragsdale: Variable cell0 Cliff Ragsdale: Variable cell0 Cliff Ragsdale: Variable cell Buy0 Cliff Ragsdale: Variable cell0
- 22. Cliff Ragsdale: Variable cell0 Cliff Ragsdale: Variable cellCost to Make$50$83$130Total Cost Buy$61$97$145$0 Cliff Ragsdale: Objective cell# Available0 Cliff Ragsdale: Constraint cell0 Cliff Ragsdale: Constraint cell0 Cliff Ragsdale: Constraint cell# Needed3,0002,000900Hours RequiredUsedAvailable Wiring21.530 Cliff Ragsdale: Constraint cell10,000 Harnessing1210 Cliff Ragsdale: Constraint cell Cliff Ragsdale: Variable cell Cliff Ragsdale: Variable cell Cliff Ragsdale: Variable cell
- 23. Cliff Ragsdale: Variable cell Cliff Ragsdale: Variable cell Cliff Ragsdale: Variable cell Cliff Ragsdale: Constraint cell Cliff Ragsdale: Objective cell Cliff Ragsdale: Constraint cell Cliff Ragsdale: Constraint cell5,000 Electro-Poly Corporation Minimize: E11 By changing: B6:D7 Subject to: B13:D13>=B14:D14 E17:E18<=F17:F18 B6:D7>=0 Chapter 03/Fig3-22.xlsm Investment ReportAmountMaximumYears to10+ years?Good or worse?BondInvested25.0%ReturnMaturity(1-yes, 0- no)Rating(1-yes, 0-no)ACME Chemical$0 A satisfied Microsoft Office user: Variable cell$187,5008.65%1111-Excellent0DynaStar$0
- 24. A satisfied Microsoft Office user: Variable cell$187,5009.50%1013-Good1Eagle Vision$0 A satisfied Microsoft Office user: Variable cell$187,50010.00%604-Fair1MicroModeling$0 A satisfied Microsoft Office user: Variable cell$187,5008.75%1011-Excellent0OptiPro$0 A satisfied Microsoft Office user: Variable cell$187,5009.25%703-Good1Sabre Systems$0 A satisfied Microsoft Office user: Variable cell$187,5009.00%1312-Very Good0Total Invested:$0 A satisfied Microsoft Office user: Constraint cellTotal:$0 A satisfied Microsoft Office user: Objective cellTotal:$0 A satisfied Microsoft Office user: Constraint cellTotal:$0 A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Variable cell
- 25. A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Objective cellTotal Available:$750,000Required:$375,000Allowed:$262,500 Retirement Planning Services, Inc. Maximize: E12 By changing: C6:C11 Subject to: C12 = C13 G12 >= G13 I12 <= I13 C6:C11 >= 0 Chapter 03/Fig3-26.xlsm Shipping ReportDistances FromGroves to Plant atGroveOcalaOrlandoLeesburgMt. Dora21.050.040.0Eustis35.030.022.0Clermont55.020.025.0Bush els Shipped FromGroves to Plant atBushelsBushelsGroveOcalaOrlandoLeesburgShippedAvailable Mt. Dora0
- 26. A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Constraint cell275,000Eustis0 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Constraint cell400,000Clermont0 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Variable cell0
- 27. A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Constraint cell300,000Received0 A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell0 A satisfied Microsoft Office user: Constraint cellCapacity200,000600,000225,000Total Distance (in bushel- miles)0 A satisfied Microsoft Office user: Objective cell Minimize: E20 By changing: C14:E16 Subject to: F14:F16=G14:G16
- 28. C17:E17<=C18:E18 C14:E16>=0 Tropicsun Chapter 03/Fig3-30.xlsm Blending ReportFeed 1Feed 2Feed 3Feed 4TotalUnit cost $250$300$320$150$0 A satisfied Microsoft Office user: Objective cellUnits Req'dUnits to mix0.0 A satisfied Microsoft Office user: Variable cell0.0 A satisfied Microsoft Office user: Variable cell0.0 A satisfied Microsoft Office user: Variable cell0.0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Constraint cell8(Note: 1 unit = 1,000 pounds)Percent of Nutrient inAmountMinimumNutrientFeed 1Feed 2Feed 3Feed 4in BlendReq'd AmntCorn0.300.050.200.100.00% A satisfied Microsoft Office user: Constraint cell20.0%Grain0.100.300.150.100.00% A satisfied Microsoft Office user: Constraint
- 29. cell15.0%Minerals0.200.200.200.300.00% A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Objective cell A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell15.0% Agri-Pro Minimize: F5 By changing: B6:E6 Subject to: F10:F12>=G10:G12 F6>=G6 B6:E6>=0 Chapter 03/Fig3-33.xlsm
- 30. Production ReportM o n t h123456Beginning Inventory2,7501,750-2,750-8,750-14,250-17,750Units Produced 0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cellUnits Demanded 1,0004,5006,0005,5003,5004,000Ending Inventory 1,750 A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Variable cell-2,750 A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Variable cell-8,750
- 31. A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Variable cell-14,250 A satisfied Microsoft Office user: Constraint cell-17,750 A satisfied Microsoft Office user: Constraint cell-21,750 A satisfied Microsoft Office user: Constraint cellMinimum Production2,0001,7502,0002,2502,0001,750Maximum Production4,0003,5004,0004,5004,0003,500Minimum Inventory1,5001,5001,5001,5001,5001,500Maximum Inventory6,0006,0006,0006,0006,0006,000Unit Production Cost$240$250$265$285$280$260Unit Carrying Cost 1.5%$3.60$3.75$3.98$4.28$4.20$3.90Monthly Production Cost$0$0$0$0$0$0Monthly Carrying Cost$8,100-$1,875- $22,856-$49,163-$67,200-$77,025Total Cost-$210,019 A satisfied Microsoft Office user: Objective cell Minimize: H23 By Changing: C7:H7 Subject to: C7:H7>=C11:H11 C7:H7<=C12:H12 C9:H9>=C14:H14 C9:H9<=C15:H15 Upton Manufacturing Chapter 03/Fig3-37.xlsm Funding ReportMonth of CashCash Flow Summary For MonthInvestmentInflowOutflowAmountReturn1.02.03.04.05.06. 07.0A1.02.0$0.000
- 32. A satisfied Microsoft Office user: Variable cell1.8%- 1.01.018B1.03.0$0.000 A satisfied Microsoft Office user: Variable cell3.5%-1.0<---- >1.035C1.04.0$0.000 A satisfied Microsoft Office user: Variable cell5.8%-1.0<---- ><---->1.058D1.07.0$0.000 A satisfied Microsoft Office user: Variable cell11.0%-1.0<---- ><----><----><----><---->1.11A2.03.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%- 1.01.018A3.04.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%- 1.01.018B3.05.0$0.000 A satisfied Microsoft Office user: Variable cell3.5%-1.0<---- >1.035A4.05.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%- 1.01.018C4.07.0$0.000 A satisfied Microsoft Office user: Variable cell5.8%-1.0<---- ><---->1.058A5.06.0$0.000
- 33. A satisfied Microsoft Office user: Variable cell1.8%- 1.01.018B5.07.0$0.000 A satisfied Microsoft Office user: Variable cell3.5%-1.0<---- >1.035A6.07.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%- 1.01.018Total Invested in Month 1 $0.000 A satisfied Microsoft Office user: Objective cell Surplus Funds0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell Req'd Payments$0$250$0$250$0$300 Minimize: D18
- 34. By changing: D6:D17 Subject to: G18:L18=G19:L19 D6:D17>=0 Taco-Viva Chapter 03/Fig3-40.xlsm Funding ReportMonth of CashCash Flow Summary For MonthRiskAdjusted Risk Factors For Month:InvestmentInflowOutflowAmountReturn1.02.03.04.05.06 .07.0Factor1.02.03.04.05.06.0A1.02.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%-1.01.0181- 4.0B1.03.0$0.000 A satisfied Microsoft Office user: Variable cell3.5%-1.0<---- >1.0353-2.0-2.0C1.04.0$0.000 A satisfied Microsoft Office user: Variable cell5.8%-1.0<---- ><---->1.05883.03.03.0D1.07.0$0.000 A satisfied Microsoft Office user: Variable cell11.0%-1.0<---- ><----><----><----><---- >1.1161.01.01.01.01.01.0A2.03.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%-1.01.0181- 4.0A3.04.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%-1.01.0181- 4.0B3.05.0$0.000
- 35. A satisfied Microsoft Office user: Variable cell3.5%-1.0<---- >1.0353-2.0-2.0A4.05.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%-1.01.0181- 4.0C4.07.0$0.000 A satisfied Microsoft Office user: Variable cell5.8%-1.0<---- ><---->1.05883.03.03.0A5.06.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%-1.01.0181- 4.0B5.07.0$0.000 A satisfied Microsoft Office user: Variable cell3.5%-1.0<---- >1.0353-2.0-2.0A6.07.0$0.000 A satisfied Microsoft Office user: Variable cell1.8%-1.01.0181- 4.0Total Invested in Month 1$0.000 A satisfied Microsoft Office user: Objective cell Surplus Funds0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell0.0
- 36. A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cell0.0 A satisfied Microsoft Office user: Constraint cellRisk Value0 A satisfied Microsoft Office user: Constraint cell0 A satisfied Microsoft Office user: Constraint cell0 A satisfied Microsoft Office user: Constraint cell0 A satisfied Microsoft Office user: Constraint cell0 A satisfied Microsoft Office user: Constraint cell0 A satisfied Microsoft Office user: Constraint cellReq'd Payments$0$250$0$250$0$300Maximum Weighted Average Risk5.0 Minimize: D18 By changing: D6:D17 Subject to: G18:L18=G19:L19 N18:S18<=0 D6:D17>=0 Taco-Viva Sheet1
- 37. Sheet2 Sheet3 Chapter 03/Fig3-43.xlsm Efficiency Analysis-------- Outputs -------- ----- Inputs ----- WeightedWeightedDEAUnitProfitSatisfactionCleanlinessLabor HrsOp. CostsOutputInputDifferenceEfficiency15.987.70924.746.750.00 000.00000.0000 Cliff Ragsdale: Constraint cell27.189.70996.387.420.00000.00000.0000 Cliff Ragsdale: Constraint cell34.979.30985.046.350.00000.00000.0000 Cliff Ragsdale: Constraint cell45.327.70873.616.340.00000.00000.0000 Cliff Ragsdale: Constraint cell53.397.80943.454.430.00000.00000.0000 Cliff Ragsdale: Constraint cell64.957.90885.256.310.00000.00000.0000 Cliff Ragsdale: Constraint cell72.898.60902.363.230.00000.00000.0000 Cliff Ragsdale: Constraint
- 38. cell86.409.101007.098.690.00000.00000.0000 Cliff Ragsdale: Constraint cell96.017.30896.497.280.00000.00000.0000 Cliff Ragsdale: Constraint cell106.948.80897.369.070.00000.00000.0000 Cliff Ragsdale: Constraint cell115.868.20935.466.690.00000.00000.0000 Cliff Ragsdale: Constraint cell128.359.60976.588.750.00000.00000.0000 Cliff Ragsdale: Constraint cellWeights0.0000 Cliff Ragsdale: Variable cell Cliff Ragsdale: Constraint cell0.0000 Cliff Ragsdale: Variable cell Cliff Ragsdale: Constraint cell0.0000 Cliff Ragsdale: Variable cell
- 39. Cliff Ragsdale: Constraint cell0.0000 Cliff Ragsdale: Variable cell0.0000 Cliff Ragsdale: Variable cellUnit1Output0.0000 Cliff Ragsdale: Objective cell Cliff Ragsdale: Constraint cell Cliff Ragsdale: Variable cellInput0.0000 Cliff Ragsdale: Constraint cell Cliff Ragsdale: Constraint cell Steak & Burger Maximize: B22 By changing: B19:F19 Subject to: I6:I17<=0 B23=1 B19:F19>=0 Chapter 03/Fig3-48.xlsm Efficiency Analysis-------- Outputs -------- ----- Inputs ----- WeightedWeightedDEAUnitProfitSatisfactionCleanlinessLabor HrsOp. CostsOutputInputDifferenceEfficiency15.987.70924.746.750.96 671.0000-0.0333
- 40. Cliff Ragsdale: Constraint cellERROR:#N/A27.189.70996.387.421.15571.2063-0.0506 Cliff Ragsdale: Constraint cellERROR:#N/A34.979.30985.046.350.81270.9939-0.1811 Cliff Ragsdale: Constraint cellERROR:#N/A45.327.70873.616.340.86220.86220.0000 Cliff Ragsdale: Constraint cellERROR:#N/A53.397.80943.454.430.56610.6873-0.1212 Cliff Ragsdale: Constraint cellERROR:#N/A64.957.90885.256.310.80531.0097-0.2044 Cliff Ragsdale: Constraint cellERROR:#N/A72.898.60902.363.230.48690.48690.0000 Cliff Ragsdale: Constraint cellERROR:#N/A86.409.101007.098.691.03521.3778-0.3425 Cliff Ragsdale: Constraint cellERROR:#N/A96.017.30896.497.280.97001.2046-0.2345 Cliff Ragsdale: Constraint cellERROR:#N/A106.948.80897.369.071.11421.4344-0.3202
- 41. Cliff Ragsdale: Constraint cellERROR:#N/A115.868.20935.466.690.94851.0608-0.1123 Cliff Ragsdale: Constraint cellERROR:#N/A128.359.60976.588.751.33611.33610.0000 Cliff Ragsdale: Constraint cellERROR:#N/AWeights0.1550 Cliff Ragsdale: Variable cell Cliff Ragsdale: Constraint cell0.0000 Cliff Ragsdale: Variable cell Cliff Ragsdale: Constraint cell0.0004 Cliff Ragsdale: Variable cell Cliff Ragsdale: Constraint cell0.0915 Cliff Ragsdale: Variable cell0.0839 Cliff Ragsdale: Variable cellUnit1Output0.9667
- 42. Cliff Ragsdale: Objective cell Cliff Ragsdale: Constraint cell Cliff Ragsdale: Variable cellInput1.0000 Cliff Ragsdale: Constraint cell Cliff Ragsdale: Constraint cell Steak & Burger Maximize: B22 By changing: B19:F19 Subject to: I6:I17<0 B23=1 B19:F19>0 Composte For Unit 1-------- Outputs -------- ----- Inputs ---- -Composite UnitProfitSatisfactionCleanlinessLabor HrsOp. CostsWeight15.987.70924.746.750.00%27.189.70996.387.420.0 0%34.979.30985.046.350.00%45.327.70873.616.3426.38%53.39 7.80943.454.430.00%64.957.90885.256.310.00%72.898.60902.3 63.2328.15%86.409.101007.098.690.00%96.017.30896.497.280. 00%106.948.80897.369.070.00%115.868.20935.466.690.00%12 8.359.60976.588.7545.07%Composite Values5.988.7892.004.586.53 Steak & Burger Maximize: B22 By changing: B19:F19 Subject to: I6:I17<0 B23=1 B19:F19>0 Sensitivity Report 1Microsoft Excel 15.0 Sensitivity
- 43. ReportWorksheet: [Fig3-48.xlsm]Efficiency AnalysisReport Created: 1/6/2013 10:56:20 PMEngine: Standard LP/QuadraticObjective Cell (Max)CellNameFinal Value$B$22Output Profit0.9666738007Decision Variable CellsFinalReducedObjectiveAllowableAllowableCellNameValue CostCoefficientIncreaseDecrease$B$19Weights Profit0.15500.00005.981.21267511742.7710338449$C$19Weig hts Satisfaction0.0000- 1.07857.71.07853788891E+30$D$19Weights Cleanliness0.00040.00009279.444624641111.4417824662$E$19 Weights Labor Hrs0.09150.000000.68916299580.2884010556$F$19Weights Op. Costs0.08390.000000.41069770570.9814030003ConstraintsFina lShadowConstraintAllowableAllowableCellNameValuePriceR.H . SideIncreaseDecrease$B$23Input Profit1.00000.966711E+301$I$6Difference- 0.03330.000001E+300.0333261993$I$7Difference- 0.05060.000001E+300.0505694885$I$8Difference- 0.18110.000001E+300.1811385154$I$9Difference0.00000.2638 00.12633375330.0681482656$I$10Difference- 0.12120.000001E+300.1211811575$I$11Difference- 0.20440.000001E+300.2044306509$I$12Difference0.00000.281 500.08321603080.0238940964$I$13Difference- 0.34250.000001E+300.3425338144$I$14Difference- 0.23450.000001E+300.234549247$I$15Difference- 0.32020.000001E+300.3201997707$I$16Difference- 0.11230.000001E+300.1123266342$I$17Difference0.00000.450 700.04505743050.2706962517 Chapter 04/Fig4-1.xlsm Production ReportAqua-SpasHydro-LuxesNumber to Make122 A satisfied Microsoft Office user: Variable cell78
- 44. A satisfied Microsoft Office user: Variable cellTotal ProfitUnit Profits$350$300$66,100 A satisfied Microsoft Office user: Objective cellConstraintsUsedAvailable Pumps Req'd1.01.0200 A satisfied Microsoft Office user: Constraint cell200 Labor Req'd9.06.01566.0 A satisfied Microsoft Office user: Constraint cell1566.0 Tubing Req'd12.016.02712.0 A satisfied Microsoft Office user: Constraint cell2880.00.0 Blue Ridge Hot Tubs Maximize: D6 By changing: B5:C5 Subject to: D9:D11<=E9:E11 B5:C5>=0 Chapter 04/Fig4-12.xlsm Spider PlotAqua-SpasHydro-LuxesNumber to make132 A satisfied Microsoft Office user: Variable cell63 A satisfied Microsoft Office user: Variable cellTotal ProfitUnit Profits$350$300$65,100 A satisfied Microsoft Office user: Objective
- 45. cellConstraintsUsedAvailableBase Case Pumps Req'd1.01.0195 A satisfied Microsoft Office user: Constraint cell180200 Labor Req'd9.06.01566 A satisfied Microsoft Office user: Constraint cell14091566 Tubing Req'd12.016.02592 A satisfied Microsoft Office user: Constraint cell25922880 Blue Ridge Hot Tubs Maximize: D6 By changing: B5:C5 Subject to: D9:D11<=E9:E11 B5:C5>=0 Optimizations to Run: 33 Chapter 04/Fig4-16.xlsm Solver TableAqua-SpasHydro-LuxesNumber to make170 A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cellTotal ProfitUnit Profits$350$300$59,500 A satisfied Microsoft Office user: Objective cellConstraintsUsedAvailable Pumps Req'd11170
- 46. A satisfied Microsoft Office user: Constraint cell170 Labor Req'd961530 A satisfied Microsoft Office user: Constraint cell1566 Tubing Req'd12162040 A satisfied Microsoft Office user: Constraint cell2880 Blue Ridge Hot Tubs Maximize: D6 By changing: B5:C5 Subject to: D9:D11<=E9:E11 (Monitor Value = True) B5:C5>=0 Chapter 04/Fig4-19.xlsm Robust Solution Aqua-SpasHydro-LuxesNumber to Make122 A satisfied Microsoft Office user: Variable cell78 A satisfied Microsoft Office user: Variable cellTotal ProfitUnit Profits$350$300$66,100
- 47. A satisfied Microsoft Office user: Objective cellConstraintsUsedAvailable Pumps Req'd11200 A satisfied Microsoft Office user: Constraint cell200 Labor Req'd9.066.161585.915646423 A satisfied Microsoft Office user: Constraint cell1566 Tubing Req'd11.8215.942685.4654398018 A satisfied Microsoft Office user: Constraint cell2880 Blue Ridge Hot Tubs Maximize: D6 By changing: B5:C5 Subject to: D9:D11<=E9:E11 B5:C5>=0 Chapter 04/Fig4-4.xlsm Feasible regionAqua-Spas (X1)Hydro-Luxes (X2)Optimal Qty122.0078.00Unit Profits$350$300Total Profit$66,100Constraints# Required# Available Pumps11200TRUE Labor961566TRUE
- 48. Tubing12162880TRUEDisplay Optimal solution Profit level curve Pump boundary line Labor boundary line Tubing boundary line 01234567891011121314151617181920212223242526272829303 13233343536373839404142434445464748495051525354555657 58596061626364656667686970717273747576777879808182838 48586878889909192939495969798991001011021031041051061 07108109110111112113114115116117118119120121122123124 12512612712812913013113213313413513613713813914014114 21431441451461471481491501511521531541551561571581591 60161162163164165166167168169170171172173174175176177 17817918018118218318418518618718818919019119219319419 51961971981992002012022032042052062072082092102112122 13214215216217218219220221222223224225226227228229230 23123223323423523623723823924024124224324424524624724 8180179.25178.5177.75177176.25175.5174.75174173.25172.51 71.75171170.25169.5168.75168167.25166.5165.75165164.2516 3.5162.75162161.25160.5159.75159158.25157.5156.75156155.2 5154.5153.75153152.25151.5150.75150149.25148.5147.751471 46.25145.5144.75144143.25142.5141.75141140.25139.5138.751 38137.25136.5135.75135134.25133.5132.75132131.25130.5129. 75129128.25127.5126.75126125.25124.5123.75123122.25121.5 120.7512011911811711611511411311211111010910810710610 51041031021011009998979695949392919089888786858483828
- 64. 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999-99999999999-99999999999- 99999999999-99999999999 Blue Ridge Hot Tubs Reset DataCon1Con 2Con 3Con1Con 2Con 3Level CurveZ ValuesShow OptDisplay111FALSEFALSEFALSETRUEFALSETRUETRUE1 9121912350X1122.00Enumeration of Extreme Points16161616300X278.00X1X2S1S2S3ObjFeasibleX1200156 6288020015662880MIN661006610066100Obj661000020015662 880010200261180-99999999999-99999999999- 99999999999180.00220.333333333354000-9999999999910899- 700FALSE-999991199259.5179.25-99999999999-99999999999- 99999999999179.25219.166666666754125- 9999999999980120012606400012198258178.5-99999999999- 99999999999-99999999999178.5021854250- 9999999999912278001686610013197256.5177.75- 99999999999-99999999999- 99999999999177.75216.833333333354375-999999999992400- 40-5940FALSE-999994196255177-99999999999-99999999999-
- 84. A satisfied Microsoft Office user: Variable cell0 A satisfied Microsoft Office user: Variable cellTotal ProfitUnit Profits$350$300$320$66,100 A satisfied Microsoft Office user: Objective cellConstraintsUsedAvailable Pumps Req'd1.01.01.0200 A satisfied Microsoft Office user: Constraint cell200 Labor Req'd9.06.08.01566.0 A satisfied Microsoft Office user: Constraint cell1566.0 Tubing Req'd12.016.013.02712.0 A satisfied Microsoft Office user: Constraint cell2880.00.0 Blue Ridge Hot Tubs Maximize: E6 By changing: B5:D5 Subject to: E9:E11<=F9:F11
- 85. B5:D5>=0 Chapter 05/Fig5-12.xlsm Leasing AnalysisAssumptionsAnnual increase in leasing cost6.0%Trade-in value after 1 year60.0%Trade-in value after 2 years15.0%ModelLeaseSelectFromToCostYearCostNet FlowSupply/Demand1.0 A satisfied Microsoft Office user: Variable cell12$28,5201$62,000-1 A satisfied Microsoft Office user: Constraint cell-10.0 A satisfied Microsoft Office user: Variable cell13$60,3632$65,7200 A satisfied Microsoft Office user: Constraint cell01.0 A satisfied Microsoft Office user: Variable cell23$30,2313$69,6630
- 86. A satisfied Microsoft Office user: Constraint cell00.0 A satisfied Microsoft Office user: Variable cell24$63,9854$73,8430 A satisfied Microsoft Office user: Constraint cell01.0 A satisfied Microsoft Office user: Variable cell34$32,0455$78,2741 A satisfied Microsoft Office user: Constraint cell10.0 A satisfied Microsoft Office user: Variable cell35$67,8241.0 A satisfied Microsoft Office user: Variable cell
- 87. A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell45$33,968Total Cost $124,764 A satisfied Microsoft Office user: Objective cell Compu-Train Minimize: E19 By changing: B11:B17 Subject to: I11:I15=J11:J15 B11:B17>=0
- 88. Chapter 05/Fig5-17.xlsm Recycling Plan Flow From NodeYieldFlow Into NodeCostNodeNet FlowSupply/Demand0.0 A satisfied Microsoft Office user: Variable cell1Newspaper0.900.05Process 1$131Newspaper0.0 A satisfied Microsoft Office user: Constraint cell-700.0 A satisfied Microsoft Office user: Variable cell1Newspaper0.850.06Process 2$122Mixed Paper0.0 A satisfied Microsoft Office user: Constraint cell-500.0 A satisfied Microsoft Office user: Variable cell2Mixed Paper0.800.05Process 1$113White Office0.0 A satisfied Microsoft Office user: Constraint cell-300.0
- 89. A satisfied Microsoft Office user: Variable cell2Mixed Paper0.850.06Process 2$134Cardboard0.0 A satisfied Microsoft Office user: Constraint cell-400.0 A satisfied Microsoft Office user: Variable cell3White Office0.950.05Process 1$95Process 10.0 A satisfied Microsoft Office user: Constraint cell00.0 A satisfied Microsoft Office user: Variable cell3White Office0.900.06Process 2$106Process 20.0 A satisfied Microsoft Office user: Constraint cell00.0 A satisfied Microsoft Office user: Variable cell4Cardboard0.750.05Process 1$137Newsprint0.0
- 90. A satisfied Microsoft Office user: Constraint cell600.0 A satisfied Microsoft Office user: Variable cell4Cardboard0.850.06Process 2$148Packaging0.0 A satisfied Microsoft Office user: Constraint cell400.0 A satisfied Microsoft Office user: Variable cell5Process 10.950.07Newsprint$59Print Stock0.0 A satisfied Microsoft Office user: Constraint cell500.0 A satisfied Microsoft Office user: Variable cell5Process 10.900.08Packaging$60.0 A satisfied Microsoft Office user: Variable cell
- 91. A satisfied Microsoft Office user: Constraint cell5Process 10.900.09Print Stock$80.0 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell6Process 20.900.07Newsprint$60.0 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell6Process 20.950.08Packaging$80.0 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell
- 92. A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell6Process 20.950.09Print Stock$7Total Cost $0 A satisfied Microsoft Office user: Set cell Coal Bank Hollow Recycling Minimize: H21 By Changing: A6:A19 Subject to: L6:L14>=M6:M14 A6:A19>=0 Chapter 05/Fig5-2.xlsm Shipping PlanShip From ToUnit Cost NodesNet
- 93. FlowSupply/Demand0 A satisfied Microsoft Office user: Variable cell1Newark2Boston$301Newark0 A satisfied Microsoft Office user: Constraint cell-2000 A satisfied Microsoft Office user: Variable cell1Newark4Richmond$402Boston0 A satisfied Microsoft Office user: Constraint cell1000 A satisfied Microsoft Office user: Variable cell2Boston3Columbus$503Columbus0 A satisfied Microsoft Office user: Constraint cell600 A satisfied Microsoft Office user: Variable
- 94. cell3Columbus5Atlanta$354Richmond0 A satisfied Microsoft Office user: Constraint cell800 A satisfied Microsoft Office user: Variable cell5Atlanta3Columbus$405Atlanta0 A satisfied Microsoft Office user: Constraint cell1700 A satisfied Microsoft Office user: Variable cell5Atlanta4Richmond$306Mobile0 A satisfied Microsoft Office user: Constraint cell700 A satisfied Microsoft Office user: Variable cell5Atlanta6Mobile$357Jacksonville0 A satisfied Microsoft Office user: Constraint cell-3000
- 95. A satisfied Microsoft Office user: Variable cell6Mobile5Atlanta$250 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell7Jacksonville4Richmond$500 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell7Jacksonville5Atlanta$450 A satisfied Microsoft Office user: Variable cell A satisfied Microsoft Office user: Constraint cell
- 96. A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell A satisfied Microsoft Office user: Constraint cell7Jacksonville6Mobile$50Total Transportation Cost $0 A satisfied Microsoft Office user: Objective cell Bavarian Motor Company Minimize: G18 By changing: B6:B16 Subject to: K6:K12>=L6:L12 B6:B16>=0 Chapter 05/Fig5-23.xlsm Recycling Plan Flow From NodeYieldFlow Into
- 97. NodeCostNodeNet FlowSupply/Demand0.00 A satisfied Microsoft Office user: Variable cell1Newspaper0.900.05Process 1$131Newspaper0.00 A satisfied Microsoft Office user: Constraint cell-550.00 A satisfied Microsoft Office user: Variable cell1Newspaper0.850.06Process 2$122Mixed Paper0.00 A satisfied Microsoft Office user: Constraint cell-500.00 A satisfied Microsoft Office user: Variable cell2Mixed Paper0.800.05Process 1$113White Office0.00 A satisfied Microsoft Office user: Constraint cell-300.00 A satisfied Microsoft Office user: Variable cell2Mixed
- 98. Paper0.850.06Process 2$134Cardboard0.00 A satisfied Microsoft Office user: Constraint cell-400.00 A satisfied Microsoft Office user: Variable cell3White Office0.950.05Process 1$95Process 10.00 A satisfied Microsoft Office user: Constraint cell00.00 A satisfied Microsoft Office user: Variable cell3White Office0.900.06Process 2$106Process 20.00 A satisfied Microsoft Office user: Constraint cell00.00 A satisfied Microsoft Office user: Variable cell4Cardboard0.750.05Process 1$137Newsprint0.00 A satisfied Microsoft Office user: Constraint cell600.00