Você está na página 1de 2

Decision form

Market number
Team name
Period 1
1 Price for complete feed ($/ton) 206
2 Price for concentrate feed ($/ton) 315
Price for commercial grade fertilizer
3 ($/ton) 138
4 Price for custom blend fertilizer ($/ton) 159

5 Quantity of complete feed ordered (tons) 1527


Quantity of concentrate feed ordered
6 (tons) 625
Quantity of commercial grade fertilizer
7 ordered (tons) 631
Quantity of custom blend fertilizer
8 ordered (tons) 659
9 Place emergency orders (yes/no) no
10 Advertising expenditure ($) 1000
11 Credit policy (1,2 or 3) 2
Additional storage capacity purchase
12 (tons) 0
13 Truck purchae expenditure (# of truck) 0
14 Total employees needed 7
15 Borrow money ($) 0
16 Repay loan ($) 6875
17 Call investment ($) 0
18 Make investment ($) 0
Sales forecast for complete feed (line 5 +
19 current inventory) 1651.63
Sales forecast for concentrate feed (line 6
20 + current inventory) 639.87
Sales forecast for commercial blend
21 fertilizer (line 7 + current inventory) 826.23
Sales forecast forcustom blend fertilizer
22 (line 8 + current inventory) 659
Decision form

Period 2 Period 3 Period 4 Period 5 Period 6


209 208.5 207 207 205.5
319 318.5 315 314.5 315

142 141 138 138 136.2


163 162.5 160 160 159

1531 1530 1533 1534 1535

627 625 624 621 618

635 636 633 630 626

663 665 663 660 656


yes yes yes yes yes
1000 1000 1000 1000 1000
2 2 2 2 2

0 1 1 1 1
0 0 0 0 0
8 8 9 9 9
0 0 0 0 0
6875 6875 6875 6875 6875
0 0 0 0 0
0 0 0 0 0

1655 1657 1656 1657 1658

641 643 644 645 646

830 832 831 830 831

663 665 666 665 664

Você também pode gostar