Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 26-12-2016 09:34:44
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.016 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Convergence 0.0001, Population Size 100, Random Seed 0, Derivatives Forward, Require Bounds
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Value Of)

Cell Name Original Value Final Value
$I$1 TOTAl Rs. - Rs. 200,000.00

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 QTY 0.00 476.42 Contin
$B$9 QTY 0.00 857.55 Contin
$F$3 QTY 0.00 900.00 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$I$1 TOTAl Rs. 200,000.00 $I$1=200000 Binding 0
$B$3 QTY 476.42 $B$3<=$F$8 Not Binding 523.5849057
$B$9 QTY 857.55 $B$9<=$F$9 Not Binding 92.45283019
$F$3 QTY 900.00 $F$3<=$F$10 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 26-12-2016 09:34:44

Variable Cells
Final Reduced
Cell Name Value Gradient
$B$3 QTY 476.41509434 0
$B$9 QTY 857.547169811 0
$F$3 QTY 900 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$I$1 TOTAl Rs. 200,000.00 0
Microsoft Excel 15.0 Limits Report
Worksheet: [Book1]Sheet1
Report Created: 26-12-2016 09:34:44

Objective
Cell Name Value
$I$1 TOTAl Rs. 200,000.00

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$3 QTY 476.42 0.00 176179.25 1000.00 226179.25
$B$9 QTY 857.55 0.00 122820.75 950.00 208320.75
$F$3 QTY 900.00 0.00 101000.00 900.00 200000.00
Scenario Summary
Current Values: S1 S2 S3
Changing Cells:
$B$3 0.00 1000.00 88.11 187.22
$B$9 0.00 950.00 158.59 337.00
$F$3 0.00 900.00 193.83 411.89
Result Cells:
$I$1 Rs. - Rs. 234,500.00 Rs. 40,000.00 Rs. 85,000.00
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
 S4 S5 S6

275.33 330.40 476.42

495.59 594.71 857.55
605.73 726.87 900.00

Rs. 125,000.00 Rs. 150,000.00 Rs. 200,000.00

SIMPLE MOCHA TOTAl Rs. 234,500.00
RATE Rs. 50.00 RATE Rs. 110.00
QTY 1000.00 QTY 900.00
AMOUNT Rs. 50,000.00 AMOUNT Rs. 99,000.00

PREMIUM CONSTRAINTS
RATE Rs. 90.00 SIMPLE 1000
QTY 950.00 PREMIUM 950
AMOUNT Rs. 85,500.00 MOCHA 900