TABLE OF CONTENTS

Executive Summary

Background

Objective

Results Obtained

Recommendation

Rationale

Managerial Report

Appendix

11

EXECUTIVE SUMMARY

BACKGROUND
Darby Company manufactures and distributes meters used to measure electric
power consumption. The company has production plants in El Paso, Texas and
San Bernardino, California. The company also has three distribution centers in
Fort Worth, Texas; Santa Fe, New Mexico; and Las Vegas, Nevada. The
company has nine customer zones that its product is shipped to from the three
distribution centers and they are; Dallas, San Antonio, Wichita, Kansas City,
Denver, Salt Lake City, Phoenix, Los Angeles, and San Diego.

OBJECTIVE
Due to the rapid growth that Darby Company has experienced, the overall
efficiency of our distribution system is being assessed to verify that Darby
Company is maximizing its distribution resources.

RESULTS OBTAINED
Table 1

Master Summary Table

Unit
Cost
TOTAL COST

#
Units

Version 1
$

620,770

Version 2

Version 3

600,942

553,534

Manufacturing Cost
* Units ( El Paso)

$10.50

28,220

21,260

21,260

* Units ( San Bernardino)

$10.00

13,040

20,000

20,000

41,260

41,260

41,260

TOTAL MANUFACTURING

$426,710

$423,230

$423,230

TOTAL TRANSPORTATION

$194,060

$177,712

$130,304

$15

$15

$13

Total Units

$/Units

Version 3 costs $2
less per meter to ship
than Version 1 or
Version 2

RECOMMENDATION
After a thorough analysis of the Darby Company distribution system, Version 3 of
the distribution methods analyzed is the distribution network that Darby Company
should pursue to maximize its resources and minimize costs. We further
recommend Darby not expand manufacturing operations until its demand has
grown to meet and exceed its supply capabilities.

RATIONALE
Should Darby choose to include some shipping directly from the manufacturer in
its schedule, it will save $3480.00 in manufacturing costs as well as $67,236 in
transportation costs at its current demand schedule. Darby also has the potential
in save $2.00 in transportation costs per unit and, therefore, could face an
additional potential savings of $17,480 as its demand increases, totaling a
potential cost savings of $88,196.

Further, Darby has the ability to meet an increase of demand up to 8740 units
before it is forced to expand its manufacturing operations. If the cost of opening a
new plant is an average near $2 million, and the costs of shipping up to 8740
additional units is approximately $120,000, Darby can save, $1.8 million by
waiting to increase production.

MANAGERIAL REPORT

#1. If the company does not change its current distribution strategy, what will its
distribution costs be for the following quarter?

Distribution Network Version 1

FORT WORTH DIST PLT

SANTE FE DIST PLT
LAS VEGAS DIST PLT

UNITS UNIT COST

DALLAS

SALT
LAKE

14,520
13,700
13,040

6300

4880

San Bernardino
ElPaso Production Plant
Production Plant
KANSAS
SALT
LOS
SAN
WICHITA CITY DENVER PHOENIX LAKE ANGELES DIEGO
2130

1210
6120

2750

4830
8580

TOTAL UNITS (EL PASO)

28,220 $ 10.50 $ 296,310.00
TOTAL UNITS (SAN BERNADION) 13,040 $ 10.00 $ 130,400.00
TOTAL UNITS
41,260
TOTAL MANUFACTURING
TOTAL TRANSPORTATION

$ 426,710.00
$ 194,060.00

TOTAL COST

$ 620,770.00

Table 2

4460

#2. Suppose that the company is willing to consider dropping the distribution
center limitations; that is, customers could be served by any of the distribution
centers for which costs are available. Can costs be reduced? By how much?

Distribution Network Version 2

ElPaso Production Plant

FORT WORTH DIST PLT

SANTE FE DIST PLT
LAS VEGAS DIST PLT

UNITS UNIT COST

DALLAS

SALT
LAKE

14,520
6,740
20,000

6300

4880

San Bernardino Production Plant

KANSAS
SAN SALT
LOS
SAN
WICHITA CITY DENVER DIEGO LAKE PHOENIX ANGELES DIEGO
2130

1210
6120

620
4830

2750

8580

TOTAL UNITS (EL PASO)

21,260 $ 10.50 $ 223,230.00
TOTAL UNITS (SAN BERNADION) 20,000 $ 10.00 $ 200,000.00
TOTAL UNITS
41,260
TOTAL MANUFACTURING
TOTAL TRANSPORTATION

$ 423,230.00
$ 177,712.00

TOTAL COST

$ 600,942.00

Table 3

Transportation costs will be reduced from version 1 to version 2 by $16,348.

This is largely due to the lower production cost in San Bernardino passed on to
the distribution center then onto the transportation cost.

3840

#3. The company wants to explore the possibility of satisfying some of the
customer demand directly from the production plants. In particular, the shipping
cost is $0.30 per unit from San Bernardino to Los Angeles and $0.70 from San
Bernardino to San Diego. The cost for direct shipments from El Paso to San
Antonio is $3.50 per unit. Can distribution costs be further reduced by
considering these direct plant to customer shipments?

Distribution Network Version 3

San Bernardino
Production Plants

ElPaso Production Plants

UNITS UNIT COST
FORT WORTH DIST PLT
9,640
SANTE FE DIST PLT
6,740
LAS VEGAS DIST PLT
6,960
El PASO (Direct Line)
4,880
SAN BERNARDINO (Direct Line) 13,040

SALT
KANSAS
SALT SAN
LOS
SAN LOS
SAN
DALLAS LAKE WICHITA CITY DENVER PHOENIX LAKE ANTONIO ANGELES DIEGO ANGELES DIEGO
6300 4880

2130

1210
6120

2750

4830
8580

4460

4880
8580 4460

TOTAL UNITS (EL PASO)

21,260 $ 10.50 $ 223,230.00
TOTAL UNITS (SAN BERNADION) 20,000 $ 10.00 $ 200,000.00
TOTAL UNITS
41,260
TOTAL MANUFACTURING
TOTAL TRANSPORTATION
TOTAL COST

$ 423,230.00
$ 130,304.00
$ 553,534.00

Table 4

Version 3 costs
$67,236 less than
Version 1

#4. Over the next five years, Darby is anticipating moderate growth (5000
meters) to the North and West. Would you recommend that they consider plant
expansion at this time?
Due to the fact that Darby is currently under-selling its current supply of 50,000
meters, it is not practical for Darby to expand its plant operations at this time. If
the company grows by approximately 5000 meters, there will still be a remaining
portion of 3,740 of the supply remaining.

Delivery System Growth Analysis

Total Units Available
Total Units Shipped
Units Remaining
Growth Expectancy
Total Units After Growth

50,000
41,260
8,740
5,000
3,740

Table 5

10

APPENDIX

11

Version 3 has a savings

of $67,236 compared to
Version 1
Table 1

Master Summary Table

Unit
Cost
TOTAL COST

#
Units

Version 1
$

620,770

Version 2

Version 3

600,942

553,534

Manufacturing Cost
* Units ( El Paso)

$10.50

28,220

21,260

21,260

* Units ( San Bernardino)

$10.00

13,040

20,000

20,000

41,260

41,260

41,260

TOTAL MANUFACTURING

$426,710

$423,230

$423,230

TOTAL TRANSPORTATION

$194,060

$177,712

$130,304

$15

$15

$13

Total Units

$/Units

Version 3 costs $2
less per meter to ship
than Version 1 or
Version 2

12

Warehouse Expansion
Unit Cost
TOTAL COST

# Units

Version 1
$

620,770

Version 2
$

600,942

Version 3
$

553,534

Manufacturing Cost
* Units ( El Paso)

$10.50

28220

21260

21260

* Units ( San Bernadino)

$10.00

13040

20000

20000

TOTAL MANUFACTURING

$426,710

$423,230

$423,230

TOTAL TRANSPORTATION

$194,060

$177,712

$130,304

Case 3-1

Case 3-2

Case 3-3a

EPFW
EPSF
EPLV
EPSA
SBSF
SBLV
SBLA
SBSD
FWDA
FWSA
FWWI
FWKC
FWDE
SFDA
SFSA
SFWI
SFKC
SFDE
SFSL
SFPH
SFLA
SFSD
LVDE
LVSL
LVPH
LVLA
LVSD

Variable
X13
X14
X15
X17
X24
X25
X213
X214
X36
X37
X38
X39
X310
X46
X47
X48
X49
X410
X411
X412
X413
X414
X510
X511
X512
X513
X514

14520
13700
0
-

14520
6740
0
-

0
13040
-

0
20000
-

6300
4880
2130
1210
-

6120
4830
2750
-

8580
4460

6300
4880
2130
1210
0
0
0
0
0
6120
0
0
0
620
0
4830
2750
8580
3840

9640
6740
0
4880
0
6960
8580
4460
6300
0
2130
1210
0
0
0
0
0
6120
0
620
0
0
0
4830
2130
0
0

13

Shipping Cost Per Unit from Production Plants to Distribution Centers (in $)

Distribution
Center
Fort
Worth

Santa Fe

Las
Vegas

3.2

2.2

4.2

3.9

1.2

Plant
El Paso
San
Bernardino

Quarterly Demand Forecast

Customer Zone

Demand (meters)

Dallas
San Antonio
Wichita
Kansas City
Denver
Salt Lake City
Phoenix
Los Angeles
San Diego

6300
4880
2130
1210
6120
4830
2750
8580
4460

Shipping Cost from the Distribution Centers to the Customer Zones

Distribution Center
Las
Customer Zone
Dallas
San Antonio
Wichita
Kansas City
Denver
Salt Lake City
Phoenix
Los Angeles
San Diego

Fort
Worth
0.3
2.1
3.1
4.4
6
*
*
*
*

Santa
Fe
5.2
5.4
4.5
6
2.7
4.7
3.4
3.3
2.7

Vegas
*
*
*
*
5.4
3.3
2.4
2.1
2.5

14

Version 1 Network
Dallas
6300
6

.30
x36

San
Antonio

`
2.10

x37

4880
7

Fort Worth
x13
30000

El Paso

x38

13.70

3.10

Wichita
2130

x39

x14
1

4.40

Kansas
City

12.70
14.70

1210
9

x15
x410

Sante Fe

2.70

Denver
6120

x24

x411
4.70

13.90
20000

10

Salt Lake

x412

San
Bernadino

x25

4830

3.40

11

11.20

Phoenix
2750

Las Vegas

12
x513
2.10

Los Angeles

8580
x514

13
2.50

San Diego

4460

14

Distribution Network Version 1

San Bernardino
Production Plant
KANSAS
SALT
LOS
SAN
WICHITA CITY DENVER PHOENIX LAKE ANGELES DIEGO

ElPaso Production Plant

FORT WORTH DIST PLT

SANTE FE DIST PLT
LAS VEGAS DIST PLT

UNITS UNIT COST

DALLAS

SALT
LAKE

14,520
13,700
13,040

6300

4880

2130

1210
6120

2750

4830
8580

4460

TOTAL UNITS (EL PASO)

28,220 $ 10.50 $ 296,310.00
TOTAL UNITS (SAN BERNADION) 13,040 $ 10.00 $ 130,400.00
TOTAL UNITS
41,260
TOTAL MANUFACTURING
TOTAL TRANSPORTATION

$ 426,710.00
$ 194,060.00

TOTAL COST

$ 620,770.00

15

Linear Model
Objective Function
Model
MIN
13.7x13+12.7x14+14.7x15+13.9x24+11.2x25+.3x36+2.1x37+3.1x38+4.4x39+2.7x410+4.7x411+3.4x412+2.1x513+2.5x514
s.t.
x13+x14+x15
x24+x25
x13-x36-x37-x38-x39
x14+x24-x410-x411-x412
x15+x25-x513-x514
x36
x37
x38
x39
x410
x411
x412
x513
x514
Xij

<
<
=
=
=
=
=
=
=
=
=
=
=
=
>

Layout
x13
x14
x15
x24
x25
x36
x37
x38
x39
x410
x411
x412
x513
x514

30000
20000
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460
0

14520
13700
0
0
13040
6300
4880
2130
1210
6120
4830
2750
8580
4460

13.7x13+12.7x14+14.7x15+13.9x24+11.2x25+.3x36+2.1x37+3.1x38+4.4x39+2.7x410+4.7x411+3.4x412+2.1x513+2.5x514
620770
x13+x14+x15
x24+x25
x13-x36-x37-x38-x39
x14+x24-x410-x411-x412
x15+x25-x513-x514
x36
x37
x38
x39
x410
x411
x412
x513
x514

28220
13040
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460

16

Microsoft Excel 12.0 Answer Report

Worksheet: [DARBY.xlsx]V1
Report Created: 7/23/2010 11:21:22 PM

Target Cell (Min)

Cell
$C$44 >

Adjustable Cells
Cell
$C$28 x13 >
$C$29 x14 >
$C$30 x15 >
$C$31 x24 >
$C$32 x25 >
$C$33 x36 >
$C$34 x37 >
$C$35 x38 >
$C$36 x39 >
$C$37 x410 >
$C$38 x411 >
$C$39 x412 >
$C$40 x513 >
$C$41 x514 >

Name

Original Value
0

Final Value
620770

Name

Original Value
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Final Value
14520
13700
0
0
13040
6300
4880
2130
1210
6120
4830
2750
8580
4460

Cell Value
28220
13040
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460

Formula
$C$46<=30000
$C$47<=20000
$C$48=0
$C$49=0
$C$50=0
$C$51=6300
$C$52=4880
$C$53=2130
$C$54=1210
$C$55=6120
$C$56=4830
$C$57=2750
$C$58=8580
$C$59=4460

Constraints
Cell
Name
$C$46 x13+x14+x15 >
$C$47 x24+x25 >
$C$48 x13-x36-x37-x38-x39 >
$C$49 x14+x24-x410-x411-x412 >
$C$50 x15+x25-x513-x514 >
$C$51 x36 >
$C$52 x37 >
$C$53 x38 >
$C$54 x39 >
$C$55 x410 >
$C$56 x411 >
$C$57 x412 >
$C$58 x513 >
$C$59 x514 >

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
1780
6960
0
0
0
0
0
0
0
0
0
0
0
0

17

Version 2 Network
Dallas
6300
6
.30

x36

2.10

x37

Fort Worth
x13
30000

El Paso

x39

x14

x310

12.70

14.70

x47
5.40

4.50

Wichita
2130

4.40

x46

5.20
1

6.00

Kansas
City

x48

9
6.00

x410

Sante Fe

Denver

2.70

4.70
x24

10

4
3.40

x412
x25

Salt Lake

x414

4830
2.70

x413

11.20

6120

5.40

x411

13.90
20000

1210

x49

x15

San
Bernadino

4880
7

3.10

x38

13.70

San
Antonio

11
3.30

x510

x511

3.30

Phoenix
2750

2.40

Las Vegas

x512

12
x513
2.10

Los
Angeles

8580

x514

13
2.50

San
Diego

4460

14

Distribution Network Version 2

ElPaso Production Plant

FORT WORTH DIST PLT

SANTE FE DIST PLT
LAS VEGAS DIST PLT

UNITS UNIT COST

DALLAS

SALT
LAKE

14,520
6,740
20,000

6300

4880

San Bernardino Production Plant

KANSAS
SAN SALT
LOS
SAN
WICHITA CITY DENVER DIEGO LAKE PHOENIX ANGELES DIEGO
2130

1210
6120

620
4830

2750

8580

TOTAL UNITS (EL PASO)

21,260 $ 10.50 $ 223,230.00
TOTAL UNITS (SAN BERNADION) 20,000 $ 10.00 $ 200,000.00
TOTAL UNITS
41,260
TOTAL MANUFACTURING
TOTAL TRANSPORTATION

$ 423,230.00
$ 177,712.00

TOTAL COST

$ 600,942.00

18

3840

Objective Function
Model
MIN
13.7x13+12.7x14+14.7x15+13.9x24+11.2x25+.3x36+2.1x37+3.1x38+4.4x39+6x310+5.2x46+5.4x47+4.5x48+6x49+2.7x410+4.7x411+3.4x412+3.3x413+2.7x414+5.4x510+3.3x511+2.4x512+2.1x513+2.5x514
s.t.
x13+x14+x15
x24+x25
x13-x36-x37-x38-x39-x310
x14+x24-x46-x47-x48-x49-x410-x411-x412-x413-x414
x15+x25-x510-x511-x512-x513-x514
x36+x46
x37+x47
x38+x48
x39+x49
x310+x410+x510
x411+x511
x412+x512
x413+x513
x414+x514

Layout
x13
x14
x15
x24
x25
x36
x37
x38
x39
x310
x46
x47
x48
x49
x410
x411
x412
x413
x414
x510
x511
x512
x513
x514

<
<
=
=
=
=
=
=
=
=
=
=
=
=

30000
20000
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460

14520
6740
0
0
20000
6300
4880
2130
1210
0
0
0
0
0
6120
0
0
0
620
0
4830
2750
8580
3840

13.7x13+12.7x14+14.7x15+13.9x24+11.2x25+.3x36+2.1x37+3.1x38+4.4x39+6x310+5.2x46+5.4x47+4.5x48+6x49+2.7x410+4.7x411+3.4x412+3.3x413+2.7x414+5.4x510+3.3x511+2.4x512+2.1x513+2.5x514
600942
x13+x14+x15
x24+x25
x13-x36-x37-x38-x39-x310
x14+x24-x46-x47-x48-x49-x410-x411-x412-x413-x414
x15+x25-x510-x511-x512-x513-x514
x36+x46
x37+x47
x38+x48
x39+x49
x310+x410+x510
x411+x511
x412+x512
x413+x513
x414+x514

21260
20000
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460

19

Microsoft Excel 12.0 Answer Report

Worksheet: [DARBY.xlsx]Sheet2
Report Created: 7/24/2010 12:33:40 AM

Target Cell (Min)

Cell
$C$54 >

Adjustable Cells
Cell
$C$28 x13 >
$C$29 x14 >
$C$30 x15 >
$C$31 x24 >
$C$32 x25 >
$C$33 x36 >
$C$34 x37 >
$C$35 x38 >
$C$36 x39 >
$C$37 x310 >
$C$38 x46 >
$C$39 x47 >
$C$40 x48 >
$C$41 x49 >
$C$42 x410 >
$C$43 x411 >
$C$44 x412 >
$C$45 x413 >
$C$46 x414 >
$C$47 x510 >
$C$48 x511 >
$C$49 x512 >
$C$50 x513 >
$C$51 x514 >

Name

Original Value
0

Final Value
600942

Name

Original Value
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Final Value
14520
6740
0
0
20000
6300
4880
2130
1210
0
0
0
0
0
6120
0
0
0
620
0
4830
2750
8580
3840

Cell Value
21260
20000
0
0
0
6300
4880
2130
1210
6120
4830
4460
8580
2750

Formula
$C$56<=30000
$C$57<=20000
$C$58=0
$C$59=0
$C$60=0
$C$61=6300
$C$62=4880
$C$63=2130
$C$64=1210
$C$65=6120
$C$66=4830
$C$69=4460
$C$68=8580
$C$67=2750

Constraints
Cell
Name
$C$56 x13+x14+x15 >
$C$57 x24+x25 >
$C$58 x13-x36-x37-x38-x39-x310 >
$C$59 x14+x24-x46-x47-x48-x49-x410-x411-x412-x413-x414 >
$C$60 x15+x25-x510-x511-x512-x513-x514 >
$C$61 x36+x46 >
$C$62 x37+x47 >
$C$63 x38+x48 >
$C$64 x39+x49 >
$C$65 x310+x410+x510 >
$C$66 x411+x511 >
$C$69 x414+x514 >
$C$68 x413+x513 >
$C$67 x412+x512 >

Status
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
8740
0
0
0
0
0
0
0
0
0
0
0
0
0

20

Version 3 Network
Dallas
14.00

6300

x17
6
.30

x36

2.10

x37

Fort Worth
x13
30000

El Paso

x39

x14

x310

x47

5.20
1

12.70

14.70

5.40

Wichita
2130

4.40

x46

6.00

Kansas
City

x48
x49

4.50

6.00
x410

Sante Fe

Denver

2.70

4.70
x24

10

4
3.40

x412
x25

Salt Lake

x414

4830
2.70

x413

11.20

6120

5.40

x411

13.90
20000

1210
9

x15

San
Bernadino

4880
7

3.10

x38

13.70

San
Antonio

11
3.30

x510

3.30

x511

Phoenix
2750

2.40

Las Vegas

x512

12
x513
2.10

Los
Angeles

5
x514

2.50

8580
13

x213
10.30

x214

San
Diego
10.70

4460

14

DistributionNetworkVersion3
SanBernardino
ProductionPlants

ElPasoProductionPlants
UNITS UNITCOST
FORTWORTHDISTPLT
9,640
SANTEFEDISTPLT
6,740
LASVEGASDISTPLT
6,960
El PASO(Direct Line)
4,880
SANBERNARDINO(Direct Line) 13,040

SALT
KANSAS
SALT SAN
LOS SAN LOS SAN
DALLAS LAKE WICHITA CITY DENVER PHOENIX LAKE ANTONIO ANGELES DIEGO ANGELES DIEGO
6300 4880 2130

1210
6120

2750 4830
8580

4460

4880
8580 4460

TOTALUNITS(ELPASO)
21,260 $10.50 $223,230.00
TOTALUNITS(SANBERNADION) 20,000 $10.00 $200,000.00
TOTALUNITS
41,260
TOTALMANUFACTURING
TOTALTRANSPORTATION
TOTALCOST

$423,230.00
$130,304.00
$553,534.00

21

Objective Function
Model
MIN

13.7x13+12.7x14+14.7x15+14x17+13.9x24+11.2x25+10.3x213+10.70x214+.3x36+2.1x37+3.1x38+4.4x39+6x310+5.2x46+5.4x47+4.5x48+6x49+2.7x410+4.7x411+3.4x412+3.3x413+2.7x414+5.4x510+3.3x511+2.
s.t.
x13+x14+x15+x17
x24+x25+x213+x214
x13-x36-x37-x38-x39-x310
x14+x24-x46-x47-x48-x49-x410-x411-x412-x413-x414
x15+x25-x510-x511-x512-x513-x514
x36+x46
x37+x47+x17
x38+x48
x39+x49
x310+x410+x510
x411+x511
x412+x512
x213+x413+x513
x214+x414+x514
Xij
Layout
x13
x14
x15
x17
x24
x25
x213
x214
x36
x37
x38
x39
x310
x46
x47
x48
x49
x410
x411
x412
x413
x414
x510
x511
x512
x513
x514

<
<
=
=
=
=
=
=
=
=
=
=
=
=
>

30000
20000
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460
0

9640
6740
0
4880
0
6960
8580
4460
6300
0
2130
1210
0
0
0
0
0
6120
0
620
0
0
0
4830
2130
0
0

13.7x13+12.7x14+14.7x15+14x17+13.9x24+11.2x25+10.3x213+10.70x214+.3x36+2.1x37+3.1x38+4.4x39+6x310+5.2x46+5.4x47+4.5x48+6x49+2.7x410+4.7x411+3.4x412+3.3x413+2.7x414+5.4x510+3.3x511+2.4x512+2
553534
x13+x14+x15+x17
x24+x25+x213+x214
x13-x36-x37-x38-x39-x310
x14+x24-x46-x47-x48-x49-x410-x411-x412-x413-x414
x15+x25-x510-x511-x512-x513-x514
x36+x46
x17+x37+x47
x38+x48
x39+x49
x310+x410+x510
x411+x511
x412+x512
x213+x413+x513
x214+x414+x514

21260
20000
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460

22

Microsoft Excel 12.0 Answer Report

Worksheet: [DARBY.xlsx]V3
Report Created: 7/24/2010 12:52:11 AM

Target Cell (Min)

Cell
$C$57 >

Adjustable Cells
Cell
$C$28 x13 >
$C$29 x14 >
$C$30 x15 >
$C$31 x17 >
$C$32 x24 >
$C$33 x25 >
$C$34 x213 >
$C$35 x214 >
$C$36 x36 >
$C$37 x37 >
$C$38 x38 >
$C$39 x39 >
$C$40 x310 >
$C$41 x46 >
$C$42 x47 >
$C$43 x48 >
$C$44 x49 >
$C$45 x410 >
$C$46 x411 >
$C$47 x412 >
$C$48 x413 >
$C$49 x414 >
$C$50 x510 >
$C$51 x511 >
$C$52 x512 >
$C$53 x513 >
$C$54 x514 >

Name

Original Value
0

Final Value
553534

Name

Original Value
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Final Value
9640
6740
0
4880
0
6960
8580
4460
6300
0
2130
1210
0
0
0
0
0
6120
0
620
0
0
0
4830
2130
0
0

Cell Value
21260
20000
0
0
0
6300
4880
2130
1210
6120
4830
2750
8580
4460

Formula
$C$59<=30000
$C$60<=20000
$C$61=0
$C$62=0
$C$63=0
$C$64=6300
$C$65=4880
$C$66=2130
$C$67=1210
$C$68=6120
$C$69=4830
$C$70=2750
$C$71=8580
$C$72=4460

Constraints
Cell
Name
$C$59 x13+x14+x15+x17 >
$C$60 x24+x25+x213+x214 >
$C$61 x13-x36-x37-x38-x39-x310 >
$C$62 x14+x24-x46-x47-x48-x49-x410-x411-x412-x413-x414 >
$C$63 x15+x25-x510-x511-x512-x513-x514 >
$C$64 x36+x46 >
$C$65 x17+x37+x47 >
$C$66 x38+x48 >
$C$67 x39+x49 >
$C$68 x310+x410+x510 >
$C$69 x411+x511 >
$C$70 x412+x512 >
$C$71 x213+x413+x513 >
$C$72 x214+x414+x514 >

Status
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding

Slack
8740
0
0
0
0
0
0
0
0
0
0
0
0
0

23