Scenario Summary

Current Values: first avg worst

Changing Cells:
$I$4 115 118 110 105
$H$5 30 32 28 30
$I$5 125 120 130 120
$H$6 20 22 20 20
$H$4 45 45 48 45
$I$6 150 150 145 145
Result Cells:
$N$13 1750 1795 1580 1050
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.
Microsoft Excel 16.0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 06-12-2019 18:58:51
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Value Of)

Cell Name Original Value Final Value
$N$13 profit 1750 2250

Variable Cells
Cell Name Original Value Final Value Integer
$I$9:$I$11

Constraints
Cell Name Cell Value Formula Status Slack
$N$13 profit 2250 $N$13=2250 Binding 0
quan price amt exp
100 14
q p
p1 50 118 5900
p2 32 120 3840
p3 22 150 3300
13040

p1 45 100 4500
p2 30 200 6000
p3 20 400 8000
18500
profit -5460
price 250
Q 50
Dus 20%

Net P 12460 50 100 150 200 250

10 492 992 1492 1992 2492
20 984 1984 2984 3984 4984
30 1476 2976 4476 5976 7476
40 1968 3968 5968 7968 9968
50 2460 4960 7460 9960 12460
Name Quantity Price
A 2 100
B 5 210
C 16 60
D 6 150
loan 500000
roi 5%
nper 24

₹ 21,935.69 5% 6%
12 42803.74 43033.21
24 21935.69 22160.31
36 14985.45 15210.97
48 11514.65 11742.51
60 9435.617 9666.401
 7% 8%
43263.37 43494.21
22386.29 22613.65
15438.55 15668.18
11973.12 12206.46
9900.599 10138.2