Bloomex Logistics Solution

Microsof Excel 15.0 Sensitviy Repor Workshee: [Bloomex!o"istcs#Sol$ton.xlsx%Shee1 Repor &re'e(: &re'e(: )0*0+*)01, )-:1:1/

Variable Variable Cells in' i n'll Re Re($ ($ce ce( ( &ell 6'me $B$4 SA Toronto

$C$4 $D$4 $B$5 $C$5 $D$5 $B$# $C$# $D$# $B$7 $C$7 $D$7 $C$11 $D$11 $!$11 $($11 $*$11 $/$11 $$11 $C$1 $D$1 $!$1 $($1 $*$1 $/$1 $$1 $C$13 $D$13 $!$13 $($13 $*$13 $/$13

SA Miami SA Vancouver S!A Toronto S!A Miami S! S !A Vancouver !uroe Toronto !uroe Miami !uroe Vancouver Toronto Toronto Toronto Miami Toronto Vancouver Toronto Toronto Toronto Vancouver Toronto Cal&ar' Toronto )innie& Toronto +,a-a Toronto Montreal To Toronto /alia2 Miami Toronto Miami Vancouver Miami Cal&ar' Miami )innie& Miami +,a-a Miami Montreal Miami /alia2 Vancouver Toronto Vancouver Vancouver Vancouver Cal&ar' Vancouver )innie& Vancouver +,a-a Va Vancouver Montreal

$$13 Vancouver /alia2

7'l$e 345

&os

23e 2 3ect ctve ve

4llo 4l lo '2 '2le le 4l 4llo lo' '2l 2le e

&oe8cien 9ncre'se ecre'se 0 14 0 1

705 0 0 0 0 0 3 0 100 0 0 3%1 0 0 0 0 0 #4 0 191 171 #4 17 1%4 0 0 0 0 0 0 0

0 0 15 5 9 10 0 9 0 1005 9 0 10 9 % 1 1 0 0 0 0 0 0 0 1 0 1 % 9 17.5 17.5

9 0 35 0 35 30 15 35 0 1000 15 0 15 14 13 3.5 3.5 4 5 10 10 10 7.5 7.5 10 14 0 7 % 14 14

1 9 1!"030 1!"030 1!"030 1!"030 5 1!"030 9 1!"030 1!"030 0 1!"030 1!"030 1!"030 1!"030 1!"030 1 1!"030 1 % % 1 1 1!"030 1!"030 1!"030 1!"030 1!"030 1!"030 1!"030

0 1 15 5 9 10 # 9 1!"030 1005 9 1!"030 10 9 % 1 1 1!"030 0 1!"030 1!"030 1!"030 1!"030 1!"030 1 0 1 % 9 17.5 17.5

0

4



1!"030

4

Constraints &ell

6'me

in' i n'll

Sh'( Sh '(o o

&ons &o nsr r'i 'in n

7'l$e

;rice

R.<. Si(e

4llo 4l lo '2 '2le le 4l 4llo lo' '2l 2le e 9ncre'se 9n

ecre'se

$C$14 $D$14 $!$14 $($14 $*$14 $/$14 $$14 $!$4 $!$5 $!$# $!$7 $$11 $$1

no- to DC Toronto no- to DC Vancouver no- to DC Cal&ar' no- to DC )innie& no- to DC +,a-a no- to DC Montreal no- to DC /alia2 SA S!A !uroe Toronto Toronto +u6lo- rom TC Miami +u6lo- rom TC

$$13 Vancouver +u6lo- rom TC

3%1 191 171 #4 17 1%4 #4 1050 0 3 100 445 737

0 5 5 5 .5 .5 4 # 0 0 0 0 15

3%1 191 171 #4 17 1%4 #4 1050 30 10000 100 0 0

705 99#% 99#% 99#% 99#% 99#% 705 3 1!"030 1!"030 3 3 3

3 3 3 3 3 3 3 705 30 99#% 100 705 99#%

0

#

0

0

705

S$pply

Toronto SA S!A !uroe Toronto no- to TC

Miami 345 0 0 100 445

Vancouver 705 0 3 0 737

Toronto Miami Vancouver no- to DC Total Deman:

Toronto 3%1 0 0 3%1 3%1

Toronto

Miami

SA S!A !uroe Toronto

14 35 30 0

0 0 0 0 0 em'n( Vancouver

0 191 0 191 191

1050 8 0 8 3 8 100 8

Total Sul' 1050 30 10000 unlimite:; 100

Cal&ar'

)innie& +,a-a 0 0 171 #4 0 0 171 #4 171 #4

Montreal 0 17 0 17 17

0 1%4 0 1%4 1%4

#4 0 0 #4 #4

Vancouver 9 0 0 35 15 35 1000 15

Toronto Toronto Miami Vancouver

/alia2

Vancouver Cal&ar' )innie& +,a-a 0 15 14 13 5 10 10 10 14 0 7 %

Montreal 3.5 7.5 14

/alia2 3.5 7.5 14

4 10 

(inal Cost

+u6lo- rom TC 445 8 737 8 0 8

no- to TC 445 737 0

1%503.5