You are on page 1of 1

A B C D E F G H I J K

1 California Manufacturing Co. Facility Location Problem


2
3 NPV ($millions) LA SF Range Name Cells
4 Warehouse 6 4 Build? C16:D18
5 BuildFactory? C18:D18
6 Factory 8 5 BuildWarehouseC16:D16
7 CapitalAvailable G12
8 Capital Required CapitalRequired C10:D12
9 ($millions) LA SF CapitalSpent E12
10 Warehouse 5 2 Capital Capital MaxWarehousesG16
11 Spent Available NPV C4:D6
12 Factory 6 3 0 <= 10 TotalNPV D20
13 TotalWarehouseE16
14 Total Maximum
15 Build? LA SF Warehouses Warehouses
16 Warehouse x3 x4 0 <= 1
17 <= <=
18 Factory x1 x2
19
20 Total NPV ($millions) 0

You might also like