e) The unit contribution of a wool blazer changes to $75.25.
A B C D E F G H I J K L M N O P
Wool Cashmere Silk Silk Tailored W ool Velvet Cotton Cotton Velvet Down
Slacks Sweater Blouse Camisole Skirt Blazer Pants Sweater Miniskirt Shirt Blouse
Price $300 $450 $180 $120 $270 $320 $350 $130 $75 $200 $120
L&M Cost $160 $150 $100 $60 $120 $220 $175 $60 $40 $160 $90
Material Cost $30.00 $90.00 $19.50 $6.50 $6.75 $24.75 $39.00 $3.75 $1.25 $18.00 $3.38
Net Contribution $110.00 $210.00 $60.50 $53.50 $143.25 $75.25 $136.00 $66.25 $33.75 $22.00 $26.63
Cost of Material Material
Material Material Requirements Used Available
Wool $9.00 3 2.5 20,100 <= 45,000
Acetate $1.50 2 1.5 1.5 2 28,000 <= 28,000
Cashmere $60.00 1.5 6,000 <= 9,000
Silk $13.00 1.5 0.5 18,000 <= 18,000
Rayon $2.25 2 1.5 30,000 <= 30,000
Velvet $12.00 3 1.5 9,000 <= 20,000
Cotton $2.50 1.5 0.5 30,000 <= 30,000
Wool Cashmere Silk Silk Tailored W ool Velvet Cotton Cotton Velvet Down Total
Slacks Sweater Blouse Camisole Skirt Blazer Pants Sweater Miniskirt Shirt Blouse Contribution
Items Produced 4,200 4,000 7,000 15,000 10,067 3,000 0 0 60,000 6,000 6,578 $6,527,933
<= <= <= <= <= <= <= Fixed Cost $8,960,000
Demand Forecast 7,000 4,000 12,000 15,000 5,000 5,500 6,000 Total Profit -$2,432,067
Minimum Production 4,200 2,800 3,000 Also:
60% 60% Silk Camisole >= Silk Blouse
of demand of demand Cotton Miniskirt >= Cotton Sweater
TrendLines should produce 10,067 skirts (up from 8,067), the minimum of 3,000 wool
blazers (down from 5,000), and 6,578 button-down blouses (down from 9,244). The
f) The available acetate changes from 28,000 to 38,000 square yards. The resulting
spreadsheet solution is shown below.
A B C D E F G H I J K L M N O P
Wool Cashmere Silk Silk Tailored W ool Velvet Cotton Cotton Velvet Down
Slacks Sweater Blouse Camisole Skirt Blazer Pants Sweater Miniskirt Shirt Blouse
Price $300 $450 $180 $120 $270 $320 $350 $130 $75 $200 $120
L&M Cost $160 $150 $100 $60 $120 $140 $175 $60 $40 $160 $90
Material Cost $30.00 $90.00 $19.50 $6.50 $6.75 $24.75 $39.00 $3.75 $1.25 $18.00 $3.38
Net Contribution $110.00 $210.00 $60.50 $53.50 $143.25 $155.25 $136.00 $66.25 $33.75 $22.00 $26.63
Cost of Material Material
Material Material Requirements Used Available
Wool $9.00 3 2.5 25,100 <= 45,000
Acetate $1.50 2 1.5 1.5 2 38,000 <= 38,000
Cashmere $60.00 1.5 6,000 <= 9,000
Silk $13.00 1.5 0.5 18,000 <= 18,000
Rayon $2.25 2 1.5 30,000 <= 30,000
Velvet $12.00 3 1.5 9,000 <= 20,000
Cotton $2.50 1.5 0.5 30,000 <= 30,000
Wool Cashmere Silk Silk Tailored W ool Velvet Cotton Cotton Velvet Down Total
Slacks Sweater Blouse Camisole Skirt Blazer Pants Sweater Miniskirt Shirt Blouse Contribution
Items Produced 4,200 4,000 7,000 15,000 14,733 5,000 0 0 60,000 6,000 356 $7,581,267
<= <= <= <= <= <= <= Fixed Cost $8,960,000
Demand Forecast 7,000 4,000 12,000 15,000 5,000 5,500 6,000 Total Profit -$1,378,733
Minimum Production 4,200 2,800 3,000 Also:
60% 60% Silk Camisole >= Silk Blouse
of demand of demand Cotton Miniskirt > = Cotton Sweater
TrendLines should produce 14,733 skirts (up from 8,067) and 356 button-down blouses
(down from 9,244). The production decisions for all other items are unaffected by the