Microsoft Excel 16.

0 Answer Report
Worksheet: [BairdMadisonSolver.xlsx]Sheet1
Report Created: 10/25/2018 6:07:30 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.39 Seconds.
Iterations: 5 Subproblems: 270
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 0%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$N$21 Totals: Shipping Cost $10,902.00 $15,076.00

Variable Cells
Cell Name Original Value Final Value
$H$16 Philadelphia Store Trucks 1 2
$H$17 Atlanta Store Trucks 1 1
$H$18 Miami Store Trucks 1 2
$H$19 Chicago Store Trucks 1 0
$H$20 Los Angeles Store Trucks 1 1
$J$16 Philadelphia Store Tractor-Trailers 1 1
$J$17 Atlanta Store Tractor-Trailers 1 1
$J$18 Miami Store Tractor-Trailers 1 0
$J$19 Chicago Store Tractor-Trailers 1 0
$J$20 Los Angeles Store Tractor-Trailers 1 3

Constraints
Cell Name Cell Value Formula
$H$21 Totals: Trucks 6 $H$21<=$F$5
$J$21 Totals: Tractor-Trailers 5 $J$21<=$F$6
$L$16 Philadelphia Store Total Vehicle Capacity 5350 $L$16>=$G$16
$L$17 Atlanta Store Total Vehicle Capacity 3850 $L$17>=$G$17
$L$18 Miami Store Total Vehicle Capacity 3000 $L$18>=$G$18
$L$19 Chicago Store Total Vehicle Capacity 0 $L$19>=$H$19
$L$20 Los Angeles Store Total Vehicle Capacity 8550 $L$20>=$G$20
$H$16 Philadelphia Store Trucks 2 $H$16>=0
$H$17 Atlanta Store Trucks 1 $H$17>=0
$H$18 Miami Store Trucks 2 $H$18>=0
$H$19 Chicago Store Trucks 0 $H$19>=0
$H$20 Los Angeles Store Trucks 1 $H$20>=0
$J$16 Philadelphia Store Tractor-Trailers 1 $J$16>=0
$J$17 Atlanta Store Tractor-Trailers 1 $J$17>=0
$J$18 Miami Store Tractor-Trailers 0 $J$18>=0
$J$19 Chicago Store Tractor-Trailers 0 $J$19>=0
$J$20 Los Angeles Store Tractor-Trailers 3 $J$20>=0
$H$16:$H$20=Integer
$J$16:$J$20=Integer
 Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer

Status Slack
Not Binding 6
Not Binding 1
Not Binding 338
Not Binding 337
Not Binding 224
Binding 0
Not Binding 765
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
 CV Fitness, Inc. Truck Load Management Problem

Constants Section:

Volume Operating Cost Operating cost Available

Cu. Ft. per mi. per mi-cu Ft. Fleet

Truck 1500 $1.00 $0.000667 12

Tractor Trailer 2350 $1.30 $0.000553 6

Exercise Bike (EB) 12

Elliptical Crosstrainer (CT) 15
Treadmill (TM) 22

Calculations and Results Section:

Distance/Demand Table Store Demand

Distance Table (from Memphis Volume

Miles EB CT TM
Plant) Required

Philadelphia Store 1010 140 96 86 5012

Atlanta Store 380 76 81 63 3513
Miami Store 1000 56 64 52 2776
Chicago Store 540 115 130 150 6630
Los Angeles Store 1810 150 135 180 7785
Totals: 25716
Fill Legend: Changing Cells
Optimization Cell
 Vehicle Loading Cost
Volume % of
Total
Volume Tractor- for Vehicle Shipping
Trucks for Vehicle Capacity
Trucks Trailers Tractor- Capacity Cost
Trailers Utilized
2 3000 1 2350 5350 94% $3,333.00
1 1500 1 1500 234% $874.00
2 3000 0 0 3000 93% $2,000.00
0 0 0 0 0 #DIV/0! $0.00
1 1500 3 7050 8550 91% $8,869.00
6 9000 5 9400 18400 140% $15,076.00
Total Cost
Microsoft Excel 16.0 Answer Report
Worksheet: [BairdMadisonSolver.xlsx]Expansion
Report Created: 10/25/2018 7:37:18 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.703 Seconds.
Iterations: 3 Subproblems: 580
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 0%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$N$23 Totals: Shipping Cost $2,322.00 $21,389.00

Variable Cells
Cell Name Original Value Final Value
$H$16 Philadelphia Store Trucks 0 2
$H$17 Atlanta Store Trucks 0 1
$H$18 Miami Store Trucks 0 2
$H$19 Chicago Store Trucks 0 0
$H$20 Los Angeles Store Trucks 0 1
$H$21 Denver Store Trucks 0 2
$H$22 Phoenix Store Trucks 0 0
$J$16 Philadelphia Store Tractor-Trailers 0 1
$J$17 Atlanta Store Tractor-Trailers 0 1
$J$18 Miami Store Tractor-Trailers 0 0
$J$19 Chicago Store Tractor-Trailers 0 0
$J$20 Los Angeles Store Tractor-Trailers 0 3
$J$21 Denver Store Tractor-Trailers 0 0
$J$22 Phoenix Store Tractor-Trailers 0 1

Constraints
Cell Name Cell Value Formula
$H$23 Totals: Trucks 8 $H$23<=$F$5
$J$23 Totals: Tractor-Trailers 0 $J$23<=$F$6
$L$16 Philadelphia Store Total Vehicle Capacity 5350 $L$16>=$G$16
$L$17 Atlanta Store Total Vehicle Capacity 3850 $L$17>=$G$17
$L$18 Miami Store Total Vehicle Capacity 3000 $L$18>=$G$18
$L$19 Chicago Store Total Vehicle Capacity 0 $L$19>=$H$19
$L$20 Los Angeles Store Total Vehicle Capacity 8550 $L$20>=$G$20
$L$21 Denver Store Total Vehicle Capacity 3000 $L$21>=$G$21
$L$22 Phoenix Store Total Vehicle Capacity 2350 $L$22>=$G$22
$H$16 Philadelphia Store Trucks 2 $H$16>=0
$H$17 Atlanta Store Trucks 1 $H$17>=0
$H$18 Miami Store Trucks 2 $H$18>=0
$H$19 Chicago Store Trucks 0 $H$19>=0
$H$20 Los Angeles Store Trucks 1 $H$20>=0
$H$21 Denver Store Trucks 2 $H$21>=0
$H$22 Phoenix Store Trucks 0 $H$22>=0
$J$16 Philadelphia Store Tractor-Trailers 1 $J$16>=0
$J$17 Atlanta Store Tractor-Trailers 1 $J$17>=0
$J$18 Miami Store Tractor-Trailers 0 $J$18>=0
$J$19 Chicago Store Tractor-Trailers 0 $J$19>=0
$J$20 Los Angeles Store Tractor-Trailers 3 $J$20>=0
$J$21 Denver Store Tractor-Trailers 0 $J$21>=0
$J$22 Phoenix Store Tractor-Trailers 1 $J$22>=0
$H$16:$H$22=Integer
$J$16:$J$22=Integer
 Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer

Status Slack
Not Binding 5
Not Binding 6
Not Binding 338
Not Binding 337
Not Binding 224
Binding 0
Not Binding 765
Not Binding 161
Not Binding 624
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Microsoft Excel 16.0 Answer Report
Worksheet: [BairdMadisonSolver.xlsx]Expansion
Report Created: 10/25/2018 7:39:16 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.735 Seconds.
Iterations: 3 Subproblems: 580
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 0%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$N$23 Totals: Shipping Cost $21,389.00 $21,389.00

Variable Cells
Cell Name Original Value Final Value
$H$16 Philadelphia Store Trucks 2 2
$H$17 Atlanta Store Trucks 1 1
$H$18 Miami Store Trucks 2 2
$H$19 Chicago Store Trucks 0 0
$H$20 Los Angeles Store Trucks 1 1
$H$21 Denver Store Trucks 2 2
$H$22 Phoenix Store Trucks 0 0
$J$16 Philadelphia Store Tractor-Trailers 1 1
$J$17 Atlanta Store Tractor-Trailers 1 1
$J$18 Miami Store Tractor-Trailers 0 0
$J$19 Chicago Store Tractor-Trailers 0 0
$J$20 Los Angeles Store Tractor-Trailers 3 3
$J$21 Denver Store Tractor-Trailers 0 0
$J$22 Phoenix Store Tractor-Trailers 1 1

Constraints
Cell Name Cell Value Formula
$H$23 Totals: Trucks 8 $H$23<=$F$5
$J$23 Totals: Tractor-Trailers 0 $J$23<=$F$6
$L$16 Philadelphia Store Total Vehicle Capacity 5350 $L$16>=$G$16
$L$17 Atlanta Store Total Vehicle Capacity 3850 $L$17>=$G$17
$L$18 Miami Store Total Vehicle Capacity 3000 $L$18>=$G$18
$L$19 Chicago Store Total Vehicle Capacity 0 $L$19>=$H$19
$L$20 Los Angeles Store Total Vehicle Capacity 8550 $L$20>=$G$20
$L$21 Denver Store Total Vehicle Capacity 3000 $L$21>=$G$21
$L$22 Phoenix Store Total Vehicle Capacity 2350 $L$22>=$G$22
$H$16 Philadelphia Store Trucks 2 $H$16>=0
$H$17 Atlanta Store Trucks 1 $H$17>=0
$H$18 Miami Store Trucks 2 $H$18>=0
$H$19 Chicago Store Trucks 0 $H$19>=0
$H$20 Los Angeles Store Trucks 1 $H$20>=0
$H$21 Denver Store Trucks 2 $H$21>=0
$H$22 Phoenix Store Trucks 0 $H$22>=0
$J$16 Philadelphia Store Tractor-Trailers 1 $J$16>=0
$J$17 Atlanta Store Tractor-Trailers 1 $J$17>=0
$J$18 Miami Store Tractor-Trailers 0 $J$18>=0
$J$19 Chicago Store Tractor-Trailers 0 $J$19>=0
$J$20 Los Angeles Store Tractor-Trailers 3 $J$20>=0
$J$21 Denver Store Tractor-Trailers 0 $J$21>=0
$J$22 Phoenix Store Tractor-Trailers 1 $J$22>=0
$H$16:$H$22=Integer
$J$16:$J$22=Integer
 Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer

Status Slack
Not Binding 4
Not Binding 7
Not Binding 338
Not Binding 337
Not Binding 224
Binding 0
Not Binding 765
Not Binding 161
Not Binding 624
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Microsoft Excel 16.0 Answer Report
Worksheet: [BairdMadisonSolver.xlsx]Expansion
Report Created: 10/25/2018 7:41:30 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.437 Seconds.
Iterations: 4 Subproblems: 312
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 0%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$N$23 Totals: Shipping Cost $21,389.00 $18,872.00

Variable Cells
Cell Name Original Value Final Value
$H$16 Philadelphia Store Trucks 2 0
$H$17 Atlanta Store Trucks 1 1
$H$18 Miami Store Trucks 2 2
$H$19 Chicago Store Trucks 0 0
$H$20 Los Angeles Store Trucks 1 0
$H$21 Denver Store Trucks 2 2
$H$22 Phoenix Store Trucks 0 0
$J$16 Philadelphia Store Tractor-Trailers 1 2
$J$17 Atlanta Store Tractor-Trailers 1 1
$J$18 Miami Store Tractor-Trailers 0 0
$J$19 Chicago Store Tractor-Trailers 0 0
$J$20 Los Angeles Store Tractor-Trailers 3 3
$J$21 Denver Store Tractor-Trailers 0 0
$J$22 Phoenix Store Tractor-Trailers 1 1

Constraints
Cell Name Cell Value Formula
$H$23 Totals: Trucks 5 $H$23<=$F$5
$J$23 Totals: Tractor-Trailers 0 $J$23<=$F$6
$L$16 Philadelphia Store Total Vehicle Capacity 4700 $L$16>=$G$16
$L$17 Atlanta Store Total Vehicle Capacity 3850 $L$17>=$G$17
$L$18 Miami Store Total Vehicle Capacity 3000 $L$18>=$G$18
$L$19 Chicago Store Total Vehicle Capacity 0 $L$19>=$H$19
$L$20 Los Angeles Store Total Vehicle Capacity 7050 $L$20>=$G$20
$L$21 Denver Store Total Vehicle Capacity 3000 $L$21>=$G$21
$L$22 Phoenix Store Total Vehicle Capacity 2350 $L$22>=$G$22
$H$16 Philadelphia Store Trucks 0 $H$16>=0
$H$17 Atlanta Store Trucks 1 $H$17>=0
$H$18 Miami Store Trucks 2 $H$18>=0
$H$19 Chicago Store Trucks 0 $H$19>=0
$H$20 Los Angeles Store Trucks 0 $H$20>=0
$H$21 Denver Store Trucks 2 $H$21>=0
$H$22 Phoenix Store Trucks 0 $H$22>=0
$J$16 Philadelphia Store Tractor-Trailers 2 $J$16>=0
$J$17 Atlanta Store Tractor-Trailers 1 $J$17>=0
$J$18 Miami Store Tractor-Trailers 0 $J$18>=0
$J$19 Chicago Store Tractor-Trailers 0 $J$19>=0
$J$20 Los Angeles Store Tractor-Trailers 3 $J$20>=0
$J$21 Denver Store Tractor-Trailers 0 $J$21>=0
$J$22 Phoenix Store Tractor-Trailers 1 $J$22>=0
$H$16:$H$22=Integer
$J$16:$J$22=Integer
 Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer
Integer

Status Slack
Not Binding 7
Not Binding 7
Not Binding 118
Not Binding 652
Not Binding 484
Binding 0
Not Binding 165
Not Binding 376
Not Binding 624
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
 CV Fitness, Inc. Truck Load Management Problem

Constants Section:

Volume Operating Cost Operating cost Available

Cu. Ft. per mi. per mi-cu Ft. Fleet

Truck 1500 $1.00 $0.000667 12

Tractor Trailer 2350 $1.30 $0.000553 6

Exercise Bike (EB) 12

Elliptical Crosstrainer (CT) 15
Treadmill (TM) 22

Calculations and Results Section:

Distance/Demand Table Store Demand

Distance Table (from Memphis Volume

Miles EB CT TM
Plant) Required

Philadelphia Store 1010 140 96 86 5012

Atlanta Store 380 76 81 63 3513
Miami Store 1000 56 64 52 2776
Chicago Store 540 115 130 150 6630
Los Angeles Store 1810 150 135 180 7785
Totals: 25716
Fill Legend: Changing Cells
Optimization Cell
 Vehicle Loading Cost

Volume % of
Total
Volume Tractor- for Vehicle Shipping
Trucks for Vehicle Capacity
Trucks Trailers Tractor- Capacity Cost
Trailers Utilized

2 3000 1 2350 5350 94% $3,333.00

1 1500 1 1500 234% $874.00
2 3000 0 0 3000 93% $2,000.00
0 0 0 0 0 #DIV/0! $0.00
1 1500 3 7050 8550 91% $8,869.00
6 9000 5 9400 18400 140% $15,076.00
Total Cost