Microsoft Excel 16.

0 Answer Report
Worksheet: [Winery_tranportation_problem.xlsx]Sheet1
Report Created: 25-02-2017 12:35:12
Result: Solver found an integer solution within tolerance. All Constraints are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.078 Seconds.
Iterations: 4 Subproblems: 10
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$H$20 Profit Cost 809905.5 809905.5

Variable Cells
Cell Name Original Value Final Value Integer
$B$14 SB 2011 CS-SB-2011 50000 50000 Integer
$C$14 SB 2011 CS-SL-2010 0 0 Integer
$D$14 SB 2011 CS-SL-2011 0 0 Integer
$E$14 SB 2011 M-SB-2010 2631 2631 Integer
$B$15 SL 2010 CS-SB-2011 0 0 Integer
$C$15 SL 2010 CS-SL-2010 0 0 Integer
$D$15 SL 2010 CS-SL-2011 0 0 Integer
$E$15 SL 2010 M-SB-2010 0 0 Integer
$B$16 SL 2011 CS-SB-2011 0 0 Integer
$C$16 SL 2011 CS-SL-2010 0 0 Integer
$D$16 SL 2011 CS-SL-2011 0 0 Integer
$E$16 SL 2011 M-SB-2010 0 0 Integer
$B$17 NV-CS CS-SB-2011 0 0 Integer
$C$17 NV-CS CS-SL-2010 60000 60000 Integer
$D$17 NV-CS CS-SL-2011 9796 9796 Integer
$E$17 NV-CS M-SB-2010 23265 23265 Integer
$B$18 NV-Merlot CS-SB-2011 0 0 Integer
$C$18 NV-Merlot CS-SL-2010 0 0 Integer
$D$18 NV-Merlot CS-SL-2011 20204 20204 Integer
$E$18 NV-Merlot M-SB-2010 101020 101020 Integer

Constraints
Cell Name Cell Value Formula Status
$B$20 QTY CS-SB-2011 50000 $B$20<=$B$21 Binding
$C$20 QTY CS-SL-2010 60000 $C$20<=$C$21 Binding
$D$20 QTY CS-SL-2011 30000 $D$20<=$D$21 Binding
$E$20 QTY M-SB-2010 126916 $E$20<=$E$21 Not Binding
$I$14 SB 2011 Acidity 18157.75 $I$14<=$J$14 Not Binding
$I$15 SL 2010 Acidity 0 $I$15<=$J$15 Binding
$I$16 SL 2011 Acidity 0 $I$16<=$J$16 Binding
$I$17 NV-CS Acidity 56204.05 $I$17<=$J$17 Not Binding
$I$18 NV-Merlot Acidity 36367.2 $I$18<=$J$18 Binding
$K$14 SB 2011 Sugar content 6210.48 $K$14<=$L$14 Not Binding
$K$15 SL 2010 Sugar content 0 $K$15<=$L$15 Binding
$K$16 SL 2011 Sugar content 0 $K$16<=$L$16 Binding
$K$17 NV-CS Sugar content 19800 $K$17<=$L$17 Not Binding
$M$14 SB 2011 Alchohol Percent 716306.7 $M$14<=$N$14 Not Binding
$M$15 SL 2010 Alchohol Percent 0 $M$15<=$N$15 Binding
$M$16 SL 2011 Alchohol Percent 0 $M$16<=$N$16 Binding
$M$17 NV-CS Alchohol Percent 1395914.5 $M$17<=$N$17 Not Binding
$M$18 NV-Merlot Alchohol Percent 1818360 $M$18<=$N$18 Binding
$O$14 SB 2011 Year Constraint 50000 $O$14>=$P$14 Not Binding
$O$15 SL 2010 Year Constraint 0 $O$15>=$P$15 Binding
$O$16 SL 2011 Year Constraint 0 $O$16>=$P$16 Binding
$Q$14 SB 2011 Area Constraint 50000 $Q$14>=$R$14 Not Binding
$Q$15 SL 2010 Area Constraint 0 $Q$15>=$R$15 Binding
$Q$16 SL 2011 Area Constraint 0 $Q$16>=$R$16 Binding
$S$14 SB 2011 75% Type Constraint 50000 $S$14>=$T$14 Not Binding
$S$15 SL 2010 75% Type Constraint 0 $S$15>=$T$15 Binding
$S$16 SL 2011 75% Type Constraint 0 $S$16>=$T$16 Binding
$S$17 NV-CS 75% Type Constraint 69796 $S$17>=$T$17 Not Binding
$S$18 NV-Merlot 75% Type Constraint 101020 $S$18>=$T$18 Not Binding
$B$14:$E$18=Integer
onNegative

Slack
0
0
0
 73084
18683.95
0
0
8938.65
0
4315.72
0
0
8118.3
73158.3
0
0
0.5
0
0.55
0
0
5263.65
0
0
10526.75
0
0
0.25
10102
 SB 2011 SL 2010 SL 2011 NV-CS NV-Merlot
Selling Pri 9 9 9 5.5 2.95

CS-SB-2011 CS-SL-2010 CS-SL-2011 M-SB-2010

Cost 2.35 2.6 2.1 1.55
Acidity 0.35 0.75 0.55 0.25
Sugar 0.12 0.25 0.3 0.08
Alchohol 13.5 15.3 11.5 15.7
Qty 50000 50000 30000 200000

CS-SB-2011 CS-SL-2010 CS-SL-2011 M-SB-2010 Quantity Revenue Cost Acidity

SB 2011 50000 0 0 2631 52631 473679 121578.05 18157.75
SL 2010 0 0 0 0 0 0 0 0
SL 2011 0 0 0 0 0 0 0 0
NV-CS 0 60000 9796 23265 93061 511835.5 212632.35 56204.05
NV-Merlot 0 0 20204 101020 121224 357610.8 199009.4 36367.2

QTY 50000 60000 30000 126916 Profit 809905.5

Limit 50000 60000 30000 200000
Limit Sugar conteLimit Alchohol PeHigher Year ConstrConstraint Area ConstLimit 85% 75% Type Constraint
36841.7 6210.48 10526.2 716306.7 789465 50000 49999.45 50000 44736.35 50000
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
65142.7 19800 27918.3 1395914.5 1395915 69796
36367.2 1818360 1818360 101020
75% Type Constraint
39473.25
0
0
69795.75
90918
 Regular All season
Selling Pri 12.5 14

C1 C2 C3
Cost 8.5 9.75 7.75
Viscosity 75 35 50
Qty 1500 1200 1600

C1 C2 C3 Quantity Revenue Cost Viscosity Limit

Regular 0 0 0 2500 31250 0 0 40
All Season 0 0 0 1500 21000 0 0 35

QTY 0 0 0 Profit 52250

Limit 1500 1200 1600
50
60