Exhibit 2

Frosty Distributors

Vegetable
Whipped potatoes
Creamed corn
Black-eyed peas
Artichokes
Carrots
Succotash
Okra
Cauliflower
Green peas
Spinach
Lima beans
Brussels sprouts
Green beans
Squash
Broccoli

Cost
2.15
2.20
2.40
4.80
2.60
2.30
2.35
2.85
2.25
2.10
2.80
3.00
2.60
2.50
2.90

Given
Price
2.27
2.48
2.70
5.20
2.92
2.48
2.20
3.13
2.48
2.27
3.13
3.18
2.92
2.70
3.13

Data
Min
300
400
250
0
300
200
150
100
750
400
500
100
500
100
400

Max
1500
2000
900
150
1200
800
600
300
3500
2000
3300
500
3200
500
2500
Obj. Fn. =

Objective Decisions
(Profit) (Cartons)
0.12
300.0
0.28
2000.0
0.30
900.0
0.40
0.0
0.32
1200.0
0.18
200.0
-0.15
150.0
0.28
100.0
0.23
750.0
0.17
400.0
0.33
2150.0
0.18
100.0
0.32
3200.0
0.20
100.0
0.23
400.0
3395.50
LHS
RHS

Constraints
Credit
Space
2.15
1.25
2.20
1.25
2.40
1.25
4.80
1.25
2.60
1.25
2.30
1.25
2.35
1.25
2.85
1.25
2.25
1.25
2.10
1.25
2.80
1.25
3.00
1.25
2.60
1.25
2.50
1.25
2.90
1.25
30000
14938
<=
<=
30000
18000

Frosty Distributors Priority List

Vegetable
Creamed corn
Black-eyed peas
Carrots
Green beans
Lima beans
Green peas
Cauliflower
Artichokes
Spinach
Squash
Broccoli
Succotash
Brussels sprouts
Whipped potatoes
Okra

Cost
2.20
2.40
2.60
2.60
2.80
2.25
2.85
4.80
2.10
2.50
2.90
2.30
3.00
2.15
2.35

Given
Price
2.48
2.70
2.92
2.92
3.13
2.48
3.13
5.20
2.27
2.70
3.13
2.48
3.18
2.27
2.20

Data
Min
400
250
300
500
500
750
100
0
400
100
400
200
100
300
150

Max
2000
900
1200
3200
3300
3500
300
150
2000
500
2500
800
500
1500
600
Obj. Fn. =

Objective Decisions
Constraints
(Profit)
(Amount) Credit Space
0.28
2000
2.20
1.25
0.30
900
2.40
1.25
0.32
1200
2.60
1.25
0.32
3200
2.60
1.25
0.33
2150
2.80
1.25
0.23
750
2.25
1.25
0.28
100
2.85
1.25
0.40
0
4.80
1.25
0.17
400
2.10
1.25
0.20
100
2.50
1.25
0.23
400
2.90
1.25
0.18
200
2.30
1.25
0.18
100
3.00
1.25
0.12
300
2.15
1.25
-0.15
150
2.35
1.25
3395.50
LHS
30000 14938
<=
<=
RHS
30000 18000

Credit at min
10940
Profit/Cost Cumulative
Credit
0.1273
14460
0.1250
16020
0.1231
18360
0.1231
25380
0.1179
30000
0.1022
0.0982
0.0833
0.0810
0.0800
0.0793
0.0783
0.0600
0.0558
-0.0638

Vegetable
Whipped potatoes
Creamed corn
Black-eyed peas
Artichokes
Carrots
Succotash
Okra
Cauliflower
Green peas
Spinach
Lima beans
Brussels sprouts
Green beans
Squash
Broccoli

Min
300
400
250
0
300
200
150
100
750
400
500
100
500
100
400

Max
1500
2000
900
150
1200
800
600
300
3500
2000
3300
500
3200
500
2500

Cost
2.15
2.20
2.40
4.80
2.60
2.30
2.35
2.85
2.25
2.10
2.80
3.00
2.60
2.50
2.90

Price
2.27
2.48
2.70
5.20
2.92
2.48
2.20
3.13
2.48
2.27
3.13
3.18
2.92
2.70
3.13
Obj. Fn. =
Original
Change

Objective Decisions
Profit
Amount
0.12
300.0
0.28
2000.0
0.30
900.0
0.40
0.0
0.32
1200.0
0.18
200.0
-0.15
150.0
0.28
100.0
0.23
750.0
0.17
400.0
0.33
2507.1
0.18
100.0
0.32
3200.0
0.20
100.0
0.23
400.0
3513.36
LHS
3395.50
117.86
RHS

Constraints
Credit
2.15
2.20
2.40
4.80
2.60
2.30
2.35
2.85
2.25
2.10
2.80
3.00
2.60
2.50
2.90
31000
<=
31000

Constraints
BaseCase
Space Decisions
1.25
300
1.25
2000
1.25
900
1.25
0
1.25
1200
1.25
200
1.25
150
1.25
100
1.25
750
1.25
400
1.25
2150
1.25
100
1.25
3200
1.25
100
1.25
400
15383.93
<=
18000

Vegetable
Whipped potatoes
Creamed corn
Black-eyed peas
Artichokes
Carrots
Succotash
Okra
Cauliflower
Green peas
Spinach
Lima beans
Brussels sprouts
Green beans
Squash
Broccoli

Min
300
400
250
0
300
200
150
100
750
400
500
100
500
200
400

Max
1500
2000
900
150
1200
800
600
300
3500
2000
3300
500
3200
500
2500

Cost
2.15
2.20
2.40
4.80
2.60
2.30
2.35
2.85
2.25
2.10
2.80
3.00
2.60
2.50
2.90

Price
2.27
2.48
2.70
5.20
2.92
2.48
2.20
3.13
2.48
2.27
3.13
3.18
2.92
2.70
3.13
Obj. Fn. =
Original
delta

Objective Decisions
Profit
Amount
0.12
300.0
0.28
2000.0
0.30
900.0
0.40
0.0
0.32
1200.0
0.18
200.0
-0.15
150.0
0.28
100.0
0.23
750.0
0.17
400.0
0.33
2060.7
0.18
100.0
0.32
3200.0
0.20
200.0
0.23
400.0
3386.04
LHS
3395.50
-9.46
RHS

Constraints
Credit
2.15
2.20
2.40
4.80
2.60
2.30
2.35
2.85
2.25
2.10
2.80
3.00
2.60
2.50
2.90
30000
<=
30000

Constraints
BaseCase
Space Decisions
1.25
300
1.25
2000
1.25
900
1.25
0
1.25
1200
1.25
200
1.25
150
1.25
100
1.25
750
1.25
400
1.25
2150
1.25
100
1.25
3200
1.25
100
1.25
400
14950.89
<=
18000

Microsoft Excel 8.0d Sensitivity Report

Adjustable Cells
Cell
$G$5
$G$6
$G$7
$G$8
$G$9
$G$10
$G$11
$G$12
$G$13
$G$14
$G$15
$G$16
$G$17
$G$18
$G$19

Name
Whipped potatoes (Amount)
Creamed corn (Amount)
Black-eyed peas (Amount)
Artichokes (Amount)
Carrots (Amount)
Succotash (Amount)
Okra (Amount)
Cauliflower (Amount)
Green peas (Amount)
Spinach (Amount)
Lima beans (Amount)
Brussels sprouts (Amount)
Green beans (Amount)
Squash (Amount)
Broccoli (Amount)

Final Reduced Objective

Value
Cost
Coefficient
300.0
-0.1334
0.12
2000.0
0.0207
0.28
900.0
0.0171
0.30
0.0
-0.1657
0.40
1200.0
0.0136
0.32
200.0
-0.0911
0.18
150.0
-0.4270
-0.15
100.0
-0.0559
0.28
750.0
-0.0352
0.23
400.0
-0.0775
0.17
2150.0
0.0000
0.33
100.0
-0.1736
0.18
3200.0
0.0136
0.32
100.0
-0.0946
0.20
400.0
-0.1118
0.23

Allowable
Increase
0.1334
1E+30
1E+30
0.1657
1E+30
0.0911
0.4270
0.0559
0.0352
0.0775
0.0146
0.1736
1E+30
0.0946
0.1118

Allowable
Decrease
1E+30
0.0207
0.0171
1E+30
0.0136
1E+30
1E+30
1E+30
1E+30
1E+30
0.0438
1E+30
0.0136
1E+30
1E+30

Final Shadow Constraint

Value
Price
R.H. Side
30000
0.1179
30000
14938
0.0000
18000

Allowable
Increase
3220
1E+30

Allowable
Decrease
4620.0
3062.5

Constraints
Cell
Name
$H$20 LHS Credit
$I$20 LHS Space

J6. =$E$25+$E6/'Base Case'!B5

L6. ='Base Case'!$F5/'Base Case'!$B5

0.055814
0.127273
0.125
0.083333
0.123077
0.078261
-0.06383
0.098246
0.102222
0.080952
0.117857
0.06
0.123077
0.08
0.07931

EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ
EQ

0.055814
0.127273
0.125
0.083333
0.123077
0.078261
-0.06383
0.098246
0.102222
0.080952
0.117857
0.06
0.123077
0.08
0.07931

Comparing the priority list values to the dual values

Exhibit 2
Frosty Distributors

Vegetable
Whipped potatoes
Creamed corn
Black-eyed peas
Artichokes
Carrots
Succotash
Okra
Cauliflower
Green peas
Spinach
Lima beans
Brussels sprouts
Green beans
Squash
Broccoli

Cost
2.15
2.20
2.40
4.80
2.60
2.30
2.35
2.85
2.25
2.10
2.80
3.00
2.60
2.50
2.90

Given
Price
2.27
2.48
2.70
5.20
2.92
2.48
2.20
3.13
2.48
2.27
3.13
3.18
2.92
2.70
3.13

Data
Min
300
400
250
0
300
200
150
100
750
400
500
100
500
100
400

Max
1500
2000
900
150
1200
800
600
300
3500
2000
3300
500
3200
500
2500
Obj. Fn. =

Objective Decisions
(Profit) (Cartons)
0.12
0.0
0.28
2000.0
0.30
900.0
0.40
0.0
0.32
1200.0
0.18
0.0
-0.15
0.0
0.28
0.0
0.23
1226.7
0.17
0.0
0.33
3300.0
0.18
0.0
0.32
3200.0
0.20
0.0
0.23
0.0
3609.13
LHS
RHS

Constraints
Credit
Space
2.15
1.25
2.20
1.25
2.40
1.25
4.80
1.25
2.60
1.25
2.30
1.25
2.35
1.25
2.85
1.25
2.25
1.25
2.10
1.25
2.80
1.25
3.00
1.25
2.60
1.25
2.50
1.25
2.90
1.25
30000
14783
<=
<=
30000
18000

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

A
B
C
D
E
Microsoft Excel 11.0 Sensitivity Report
Worksheet: [FrostyDistributors.xls]Base Case (2)
Report Created: 5/28/2006 3:36:08 PM

Adjustable Cells
Cell
$G$5
$G$6
$G$7
$G$8
$G$9
$G$10
$G$11
$G$12
$G$13
$G$14
$G$15
$G$16
$G$17
$G$18
$G$19

Name
Whipped potatoes (Cartons)
Creamed corn (Cartons)
Black-eyed peas (Cartons)
Artichokes (Cartons)
Carrots (Cartons)
Succotash (Cartons)
Okra (Cartons)
Cauliflower (Cartons)
Green peas (Cartons)
Spinach (Cartons)
Lima beans (Cartons)
Brussels sprouts (Cartons)
Green beans (Cartons)
Squash (Cartons)
Broccoli (Cartons)

Final Reduced Objective

Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
0.0
-0.0998
0.12 0.099777778
1E+30
2000.0
0.0551
0.28
1E+30 0.055111111
900.0
0.0547
0.3
1E+30 0.054666667
0.0
-0.0907
0.4 0.090666667
1E+30
1200.0
0.0542
0.32
1E+30 0.054222222
0.0
-0.0551
0.18 0.055111111
1E+30
0.0
-0.3902
-0.15 0.390222222
1E+30
0.0
-0.0113
0.28 0.011333333
1E+30
1226.7
0.0000
0.23 0.035178571 0.008947368
0.0
-0.0447
0.17 0.044666667
1E+30
3300.0
0.0438
0.33
1E+30 0.043777778
0.0
-0.1267
0.18 0.126666667
1E+30
3200.0
0.0542
0.32
1E+30 0.054222222
0.0
-0.0556
0.2 0.055555556
1E+30
0.0
-0.0664
0.23 0.066444444
1E+30
I9. =E9/'Base Case'!$B5+'Sensitivity Report when LB = 0'!$E$35
I10. =E10/'Base Case'!$B6+'Sensitivity Report when LB = 0'!$E$35
I11. =E11/'Base Case'!$B7+'Sensitivity Report when LB = 0'!$E$35
:
:
I22. =E22/'Base Case'!$B18+'Sensitivity Report when LB = 0'!$E$35
I23. =E23/'Base Case'!$B19+'Sensitivity Report when LB = 0'!$E$35

Constraints
Cell
Name
$H$20 LHS Credit
$I$20 LHS Space

Final Shadow Constraint

Value
Price
R.H. Side
30000
0.1022
30000
14783
0.0000
18000

Allowable
Allowable
Increase
Decrease
5115
2760
1E+30 3216.666667

I
1
2
3
4
5
6
7
8
9
0.0558
10
0.1273
11
0.1250
12
0.0833
13
0.1231
14
0.0783
15
-0.0638
16
0.0982
17
0.1022
18
0.0810
19
0.1179
20
0.0600
21
0.1231
22
0.0800
23
0.0793
24
vity Report when LB = 0'!$E$35
25
sitivity Report when LB = 0'!$E$35
26
sitivity Report when LB = 0'!$E$35
27
28
29
nsitivity Report when LB = 30
0'!$E$35
nsitivity Report when LB = 31
0'!$E$35
32
33
34
35
36

Microsoft Excel 11.0 Sensitivity Report

Worksheet: [FrostyDistributors.xls]Case when lower bound is 0
Report Created: 5/28/2006 4:20:26 PM

Adjustable Cells
Cell
$G$5
$G$6
$G$7
$G$8
$G$9
$G$10
$G$11
$G$12
$G$13
$G$14
$G$15
$G$16
$G$17
$G$18
$G$19

Name
Whipped potatoes (Cartons)
Creamed corn (Cartons)
Black-eyed peas (Cartons)
Artichokes (Cartons)
Carrots (Cartons)
Succotash (Cartons)
Okra (Cartons)
Cauliflower (Cartons)
Green peas (Cartons)
Spinach (Cartons)
Lima beans (Cartons)
Brussels sprouts (Cartons)
Green beans (Cartons)
Squash (Cartons)
Broccoli (Cartons)

Final Reduced Objective

Allowable
Value
Cost
Coefficient
Increase
0.0
-0.1536
0.12 0.153636364
13636.4
0.0000
0.28
1E+30
0.0
-0.0055
0.3 0.005454545
0.0
-0.2109
0.4 0.210909091
0.0
-0.0109
0.32 0.010909091
0.0
-0.1127
0.18 0.112727273
0.0
-0.4491
-0.15 0.449090909
0.0
-0.0827
0.28 0.082727273
0.0
-0.0564
0.23 0.056363636
0.0
-0.0973
0.17 0.097272727
0.0
-0.0264
0.33 0.026363636
0.0
-0.2018
0.18 0.201818182
0.0
-0.0109
0.32 0.010909091
0.0
-0.1182
0.2 0.118181818
0.0
-0.1391
0.23 0.139090909

Allowable
Decrease
1E+30
0.005
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30

Constraints
Cell
Name
$H$20 LHS Credit
$I$20 LHS Space

Final Shadow Constraint

Value
Price
R.H. Side
30000
0.1273
30000
17045
0.0000
18000

Allowable
Allowable
Increase
Decrease
1680
30000
1E+30 954.5454546

0.1273