No 3

Produced At New York Fort Worth San Diego Minneapolis

Boulder 7 11 8 13
Macon 20 17 12 10
Gary 8 18 13 16
Permintaan
Pabrik New York Fort Worth San Diego Minneapolis
Boulder 0 0 0 10000 10000 100000
Macon 50000 0 50000 0 100000 100000
Gary 0 70000 10000 70000 150000 150000
50000 70000 60000 80000
50000 70000 60000 80000

Produced At New York Fort Worth San Diego Minneapolis

Boulder 0 0 0 130000
Macon 1000000 0 600000 0
Gary 0 1260000 130000 1120000
Keuntungan 4240000

Page 1
 No 4
D E F G
A 0 0 20 30 50 50
B 0 35 5 0 40 40
C 50 25 0 0 75 75
50 60 25 30
Demand 50 60 25 30 165

D E F G
A 9 8 6 5 50
B 9 8 8 0 40
C 5 3 3 10 75
Demand 50 60 25 30 165
D E F G
A 0 0 120 150 50
B 0 280 40 0 40
C 250 75 0 0 75
Demand 50 60 25 30 165
Biaya Total 915

Page 2
Microsoft Excel 14.0 Answer Report
Worksheet: [Sispro.xlsx]Case
Report Created: 4/12/2011 7:16:43 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Max)

Cell Name Original Value Final Value
$B$2 Total Cost 0 860384.8

Variable Cells
Cell Name Original Value Final Value Integer
$B$5:$G$10

Constraints
Cell Name Cell Value Formula Status Slack
$B$11:$G$11 <= $B$12:$G$12

$H$5:$H$10 <= $I$5:$I$10

 Case

Total Cost 837265.37

ALLOCATION (Solusi)
From/To Mexico Canada Venezuela Europe US Japan
Mexico City 3.0 0.0 0.9 0.0 6.8 0.0
Windsor 0.0 2.6 0.0 0.0 1.1 0.0
Caracas 0.0 0.0 0.0 0.0 0.0 0.0
Frankfurt 0.0 0.0 15.1 20.0 0.0 11.9
Gary 0.0 0.0 0.0 0.0 18.5 0.0
Osaka 0.0 0.0 0.0 0.0 0.0 0.0
3.0 2.6 16.0 20.0 26.4 11.9
Demand x 100000 lbs 3.0 2.6 16.0 20.0 26.4 11.9

PLANT PRODUCTION COSTS AND CAPACITY

PLANT Cost/1000lbs Plant Capacity
Mexico City 95.0 22.0
Windsor 97.4 3.7
Caracas 116.3 4.5
Frankfurt 76.7 47.0
Gary 102.9 18.5
Osaka 153.8 5.0

TRANSPORTATION COST (PER 1000 LBS), IMPORT DUTTIES, AND DEMAND

PLANT/COUNTRY Mexico Canada Venezuela Europe US Japan
Mexico City 0.0 11.4 7.0 11.0 11.0 14.0
Windsor 11.0 0.0 9.0 11.5 6.0 13.0
Caracas 7.0 10.0 0.0 13.0 10.4 14.3
Frankfurt 10.0 11.5 12.5 0.0 11.2 13.3
Gary 10.0 6.0 11.0 10.0 0.0 12.5
Osaka 14.0 13.0 12.5 14.2 13.0 0.0
Demand x 100000 lbs 3.0 2.6 16.0 20.0 26.4 11.9
Import Duty 0.00% 0.00% 50.00% 9.50% 4.50% 6.00%

TRANSPORTATION COST TOTAL

PLANT/COUNTRY Mexico Canada Venezuela Europe US Japan
Mexico City 0.0 0.0 630.0 0.0 7480.0 0.0
Windsor 0.0 0.0 0.0 0.0 660.0 0.0
Caracas 0.0 0.0 0.0 0.0 0.0 0.0
Frankfurt 0.0 0.0 18875.0 0.0 0.0 15827.0
Gary 0.0 0.0 0.0 0.0 0.0 0.0
Osaka 0.0 0.0 0.0 0.0 0.0 0.0
Total 43471.99831

PRODUCTION COST TOTAL

PLANT/COUNTRY Mexico Canada Venezuela Europe US Japan
Mexico City 28503.0 0.0 8550.9 0.0 64606.8 0.0

Page 4
 Case
Windsor 0.0 25311.0 0.0 0.0 10708.5 0.0
Caracas 0.0 0.0 0.0 0.0 0.0 0.0
Frankfurt 0.0 0.0 115801.9 153380.0 0.0 91261.1
Gary 0.0 0.0 0.0 0.0 190420.5 0.0
Osaka 0.0 0.0 0.0 0.0 0.0 0.0
Total 688543.6799

Total Cost (Production + Total Cost)

PLANT/COUNTRY Mexico Canada Venezuela Europe US Japan
Mexico City 28503.0 0.0 9180.9 0.0 72086.8 0.0
Windsor 0.0 25311.0 0.0 0.0 11368.5 0.0
Caracas 0.0 0.0 0.0 0.0 0.0 0.0
Frankfurt 0.0 0.0 134676.9 153380.0 0.0 107088.1
Gary 0.0 0.0 0.0 0.0 190420.5 0.0
Osaka 0.0 0.0 0.0 0.0 0.0 0.0
Total 732015.6782

Page 5
 Case

Plant Capacity
10.7 22.0
3.7 3.7
0.0 4.5
47.0 47.0
18.5 18.5
0.0 5.0

Page 6
 Case

Import Cost
PLANT/COUNTR Mexico Canada Venezuela Europe US
Mexico City 0.0 0.0 4590.4 0.0 3243.9
Windsor 0.0 0.0 0.0 0.0 511.6
Caracas 0.0 0.0 0.0 0.0 0.0
Frankfurt 0.0 0.0 67338.5 14571.1 0.0
Gary 0.0 0.0 0.0 0.0 8568.9
Osaka 0.0 0.0 0.0 0.0 0.0
Total 105249.6955

Page 7
 Case

Japan
0.0
0.0
0.0
6425.3
0.0
0.0

Page 8