Microsoft Excel 16.

0 Answer Report
Worksheet: [Transportation Warehouse Template.xlsx]Warehouse
Report Created: 24-02-2022 12:27:21
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 18 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$I$7 W2 32500 29000

Variable Cells
Cell Name Original Value Final Value Integer
$C$11 P1 M1 0 0 Contin
$D$11 P1 M2 0 0 Contin
$E$11 P1 M3 0 0 Contin
$F$11 P1 W1 100 400 Contin
$G$11 P1 W2 0 0 Contin
$C$12 P2 M1 0 0 Contin
$D$12 P2 M2 0 0 Contin
$E$12 P2 M3 0 0 Contin
$F$12 P2 W1 0 0 Contin
$G$12 P2 W2 400 400 Contin
$C$13 P3 M1 0 0 Contin
$D$13 P3 M2 0 0 Contin
$E$13 P3 M3 0 0 Contin
$F$13 P3 W1 200 0 Contin
$G$13 P3 W2 200 100 Contin
$C$14 W1 M1 300 250 Contin
$D$14 W1 M2 0 0 Contin
$E$14 W1 M3 0 150 Contin
$F$14 W1 W1 600 500 Contin
$G$14 W1 W2 0 0 Contin
$C$15 W2 M1 0 0 Contin
$D$15 W2 M2 300 350 Contin
$E$15 W2 M3 300 150 Contin
$F$15 W2 W1 0 0 Contin
$G$15 W2 W2 300 400 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$C$17 Actual M1 250 $C$17=$C$18 Binding 0
$D$17 Actual M2 350 $D$17=$D$18 Binding 0
$E$17 Actual M3 300 $E$17=$E$18 Binding 0
$F$17 Actual W1 900 $F$17=$F$18 Binding 0
$G$17 Actual W2 900 $G$17=$G$18 Binding 0
$H$11 P1 Actual 400 $H$11=$I$11 Binding 0
$H$12 P2 Actual 400 $H$12=$I$12 Binding 0
$H$13 P3 Actual 100 $H$13=$I$13 Binding 0
$H$14 W1 Actual 900 $H$14=$I$14 Binding 0
$H$15 W2 Actual 900 $H$15=$I$15 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Transportation Warehouse Template.xlsx]Warehouse
Report Created: 24-02-2022 12:27:22

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$11 P1 M1 0 75 100 1E+030 75
$D$11 P1 M2 0 75 100 1E+030 75
$E$11 P1 M3 0 55 100 1E+030 55
$F$11 P1 W1 400 0 15 20 1E+030
$G$11 P1 W2 0 20 30 1E+030 20
$C$12 P2 M1 0 75 100 1E+030 75
$D$12 P2 M2 0 75 100 1E+030 75
$E$12 P2 M3 0 55 100 1E+030 55
$F$12 P2 W1 0 13 28 1E+030 13
$G$12 P2 W2 400 0 10 13 1E+030
$C$13 P3 M1 0 70 100 1E+030 70
$D$13 P3 M2 0 70 100 1E+030 70
$E$13 P3 M3 0 50 100 1E+030 50
$F$13 P3 W1 0 10 30 1E+030 10
$G$13 P3 W2 100 0 15 10 1E+030
$C$14 W1 M1 250 0 10 10 1E+030
$D$14 W1 M2 0 30 40 1E+030 30
$E$14 W1 M3 150 0 30 20 10
$F$14 W1 W1 500 0 0 10 20
$G$14 W1 W2 0 25 20 1E+030 25
$C$15 W2 M1 0 10 25 1E+030 10
$D$15 W2 M2 350 0 15 30 1E+030
$E$15 W2 M3 150 0 35 10 20
$F$15 W2 W1 0 20 25 1E+030 20
$G$15 W2 W2 400 0 0 20 10

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$17 Actual M1 250 10 250 0 250
$D$17 Actual M2 350 10 350 0 150
$E$17 Actual M3 300 30 300 0 150
$F$17 Actual W1 900 0 900 0 500
$G$17 Actual W2 900 -5 900 0 150
$H$11 P1 Actual 400 15 400 500 0
$H$12 P2 Actual 400 15 400 150 0
$H$13 P3 Actual 100 20 100 150 0
$H$14 W1 Actual 900 0 900 0 1E+030
$H$15 W2 Actual 900 5 900 150 0
 M1 M2 M3 W1 W2
P1 100 100 100 15 28
P2 100 100 100 28 10
P3 100 100 100 30 15
W1 10 40 30 0 20
W2 25 15 35 15 0 29000

Actual Limits
P1 0 0 0 400 0 400 500
P2 0 0 0 0 400 400 300
P3 0 0 0 0 100 100 200
W1 250 0 150 500 0 900 1000
W2 0 350 150 0 400 900 1000

Actual 250 350 300 900 900

Limits 250 350 400 1000 1000
Proposed Plant FC Capacity Open/Not Dist Centre Demand
L1 175000 10000 0 D1 30000
L2 300000 20000 0 D2 20000
L3 375000 30000 0 D3 20000
L4 500000 40000 1

Plant Site D1 D2 D3 D1 D2
L1 5 2 3 0 0
L2 4 3 4 0 0
L3 9 7 5 0 0
L4 10 4 2 0 20000
L5 8 4 3 30000 0

Total 30000 20000

Limits 30000 20000

Total Cost 860000

D3 Total Limits
0 0 0
0 0 0
0 0 0
20000 40000 40000
0 30000 30000 (given separately)

20000

20000
Microsoft Excel 16.0 Answer Report
Worksheet: [Transportation Warehouse Template.xlsx]Warehouse (2)
Report Created: 28-02-2022 11:11:12
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 18 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$I$7 W2 29000 34000

Variable Cells
Cell Name Original Value Final Value Integer
$C$11 P1 M1 0 0 Contin
$D$11 P1 M2 0 0 Contin
$E$11 P1 M3 0 0 Contin
$F$11 P1 W1 400 500 Contin
$G$11 P1 W2 0 0 Contin
$C$12 P2 M1 0 0 Contin
$D$12 P2 M2 0 0 Contin
$E$12 P2 M3 0 0 Contin
$F$12 P2 W1 0 0 Contin
$G$12 P2 W2 400 300 Contin
$C$13 P3 M1 0 0 Contin
$D$13 P3 M2 0 0 Contin
$E$13 P3 M3 0 0 Contin
$F$13 P3 W1 0 0 Contin
$G$13 P3 W2 100 200 Contin
$C$14 W1 M1 250 250 Contin
$D$14 W1 M2 0 0 Contin
$E$14 W1 M3 150 250 Contin
$F$14 W1 W1 500 500 Contin
$G$14 W1 W2 0 0 Contin
$C$15 W2 M1 0 0 Contin
$D$15 W2 M2 350 350 Contin
$E$15 W2 M3 150 150 Contin
$F$15 W2 W1 0 0 Contin
$G$15 W2 W2 400 500 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$C$17 Actual M1 250 $C$17=$C$18 Binding 0
$D$17 Actual M2 350 $D$17=$D$18 Binding 0
$E$17 Actual M3 400 $E$17=$E$18 Binding 0
$F$17 Actual W1 1000 $F$17=$F$18 Binding 0
$G$17 Actual W2 1000 $G$17=$G$18 Binding 0
$H$11 P1 Actual 500 $H$11=$I$11 Binding 0
$H$12 P2 Actual 300 $H$12=$I$12 Binding 0
$H$13 P3 Actual 200 $H$13=$I$13 Binding 0
$H$14 W1 Actual 1000 $H$14=$I$14 Binding 0
$H$15 W2 Actual 1000 $H$15=$I$15 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Transportation Warehouse Template.xlsx]Warehouse (2)
Report Created: 28-02-2022 11:11:13

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$11 P1 M1 0 75 100 1E+030 75
$D$11 P1 M2 0 75 100 1E+030 75
$E$11 P1 M3 0 55 100 1E+030 55
$F$11 P1 W1 500 0 15 18 1E+030
$G$11 P1 W2 0 18 28 1E+030 18
$C$12 P2 M1 0 75 100 1E+030 75
$D$12 P2 M2 0 75 100 1E+030 75
$E$12 P2 M3 0 55 100 1E+030 55
$F$12 P2 W1 0 13 28 1E+030 13
$G$12 P2 W2 300 0 10 13 1E+030
$C$13 P3 M1 0 70 100 1E+030 70
$D$13 P3 M2 0 70 100 1E+030 70
$E$13 P3 M3 0 50 100 1E+030 50
$F$13 P3 W1 0 10 30 1E+030 10
$G$13 P3 W2 200 0 15 10 1E+030
$C$14 W1 M1 250 0 10 10 1E+030
$D$14 W1 M2 0 30 40 1E+030 30
$E$14 W1 M3 250 0 30 18 10
$F$14 W1 W1 500 0 0 10 18
$G$14 W1 W2 0 25 20 1E+030 25
$C$15 W2 M1 0 10 25 1E+030 10
$D$15 W2 M2 350 0 15 30 1E+030
$E$15 W2 M3 150 0 35 10 18
$F$15 W2 W1 0 10 15 1E+030 10
$G$15 W2 W2 500 0 0 18 10

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$C$17 Actual M1 250 10 250 0 250
$D$17 Actual M2 350 10 350 0 250
$E$17 Actual M3 400 30 400 0 250
$F$17 Actual W1 1000 0 1000 0 500
$G$17 Actual W2 1000 -5 1000 0 250
$H$11 P1 Actual 500 15 500 500 0
$H$12 P2 Actual 300 15 300 250 0
$H$13 P3 Actual 200 20 200 250 0
$H$14 W1 Actual 1000 0 1000 0 1E+030
$H$15 W2 Actual 1000 5 1000 250 0
 M1 M2 M3 W1 W2
P1 100 100 100 15 28
P2 100 100 100 28 10
P3 100 100 100 30 15
W1 10 40 30 0 20
W2 25 15 35 15 0 34000

Actual Limits
P1 0 0 0 500 0 500 500
P2 0 0 0 0 300 300 300
P3 0 0 0 0 200 200 200
W1 250 0 250 500 0 1000 1000
W2 0 350 150 0 500 1000 1000

Actual 250 350 400 1000 1000

Limits 250 350 400 1000 1000