I need someone that knows solver for excel with parameters

Toledo

	Optimal Shipping Strategy
	A	B	C	Shipped	Supply
1	0	0	209.9999999998	209.9999999998	210
2	140	0	0	140	140
3	79.9999999994	60	10.0000000003	149.9999999997	150
Toledo	0	160	0	160	160
Received	219.9999999994	220	220.0000000001
Demand	220	220	220
	Shipping Cost Per Unit
	A	B	C
1	$ 10.00	$ 14.00	$ 10.00
2	$ 12.00	$ 17.00	$ 20.00
3	$ 11.00	$ 11.00	$ 12.00
Toledo	$ 18.00	$ 8.00	$ 13.00
Minimal Cost:	$ 6,720.00
							Note: Since total supply = total demand
							all supply and demand constraints
							have the equality sign.

This is the area reserved for the decision variables.

Demand Constraints

Supply Constraints

Don't forget to click on the "Assume Linear Model" and "Assume Non-Negative" check boxes from

If you are using Excel 2010, please note the minor changes as shown below.

Cincinnati

	Optimal Shipping Strategy
	A	B	C	Shipped	Supply
1	0	0	210	210	210
2	70.0000000003	69.9999999995	0	139.9999999997	140
3	0	149.9999999994	0	149.9999999994	150
Cincinnati	149.9999999992	0	10	159.9999999991	160
Received	219.9999999994	219.9999999989	220
Demand	220	220	220
	Shipping Cost Per Unit
	A	B	C
1	$ 10.00	$ 14.00	$ 10.00
2	$ 12.00	$ 17.00	$ 20.00
3	$ 11.00	$ 11.00	$ 12.00
Cincinnati	$ 7.00	$ 17.00	$ 13.00
Minimal Cost:	$ 6,960.00
							Note: Since total supply = total demand
							all supply and demand constraints
							have the equality sign.

This is the area reserved for the decision variables.

Demand Constraints

Supply Constraints

Don't forget to click on the "Assume Linear Model" and "Assume Non-Negative" check boxes from

If you are using Excekl 2010, please note the minor changes as shown below.

Sheet2

Sheet3