Microsoft Excel 16.

0 Answer Report
Worksheet: [Chandpur Enterprises LTD.xlsx]Sheet1
Report Created: 13-11-2017 07:57:13 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.343 Seconds.
Iterations: 8 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 (Max)

Cell Name Original Value Final Value
$E$20 Profit / Month Calculated Quantity -24480000 1788704.83682

Variable Cells
Cell Name
$E$3 <= Calculated Quantity
$E$4 <= Calculated Quantity
$E$5 <= Calculated Quantity
$E$6 <= Calculated Quantity
$E$7 <= Calculated Quantity
$E$8 <= Calculated Quantity
$E$9 <= Calculated Quantity
Original Value Final Value Integer
0 2.1518231328 Contin
0 1.195457296 Contin
0 0.4781829184 Contin
0 0.7172743775 Contin
0 0 Contin
0 0 Contin
0 0.2390914592 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$C$3 T Lower limit Quantity 0 $C$3<=$E$3 Not Binding 2.151823133
$C$4 R Lower limit Quantity 0 $C$4<=$E$4 Not Binding 1.195457296
$C$5 S Lower limit Quantity 0.4781829184 $C$5<=$E$5 Binding 0
$C$6 LS Lower limit Quantity 0.7172743776 $C$6<=$E$6 Binding 0
$C$7 IS Lower limit Quantity 0 $C$7<=$E$7 Binding 0
$C$8 HC Lower limit Quantity 0 $C$8<=$E$8 Binding 0
$C$9 PI Lower limit Quantity 0.2390914592 $C$9<=$E$9 Binding 0
$E$12 FO(Final output) Calculated Quantity 4.0000001123 $E$12<=$G$12 Binding 0
$E$3 <= Calculated Quantity 2.1518231328 $E$3<=$H$3 Not Binding 0.239091459
$E$4 <= Calculated Quantity 1.195457296 $E$4<=$H$4 Binding 0
$E$5 <= Calculated Quantity 0.4781829184 $E$5<=$H$5 Not Binding 1.912731674
$E$6 <= Calculated Quantity 0.7172743775 $E$6<=$H$6 Not Binding 3.10818897
$E$7 <= Calculated Quantity 0 $E$7<=$H$7 Not Binding 3.825463347
$E$8 <= Calculated Quantity 0 $E$8<=$H$8 Not Binding 0.956365837
$E$9 <= Calculated Quantity 0.2390914592 $E$9<=$H$9 Not Binding 0.239091459
$K$3 <= Q per month 789.87786424 $K$3<=$M$3 Not Binding 10.12213576
$K$4 <= Q per month 438.82103566 $K$4<=$M$4 Not Binding 61.17896434
$K$5 <= Q per month 175.52841426 $K$5<=$M$5 Not Binding 824.4715857
$K$6 <= Q per month 263.29262137 $K$6<=$M$6 Not Binding 736.7073786
$K$7 <= Q per month 0 $K$7<=$M$7 Not Binding 1500
$K$8 <= Q per month 0 $K$8<=$M$8 Not Binding 300
$K$9 <= Q per month 87.764207118 $K$9<=$M$9 Not Binding 412.2357929
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Chandpur Enterprises LTD.xlsx]Sheet1
Report Created: 13-11-2017 07:57:13 PM

Variable Cells
Final Reduced
Cell Name Value Gradient
$E$3 <= Calculated Quantity 2.151823133 0
$E$4 <= Calculated Quantity 1.195457296 0
$E$5 <= Calculated Quantity 0.478182918 0
$E$6 <= Calculated Quantity 0.717274377 0
$E$7 <= Calculated Quantity 0 0
$E$8 <= Calculated Quantity 0 0
$E$9 <= Calculated Quantity 0.239091459 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$C$3 T Lower limit Quantity 0 0
$C$4 R Lower limit Quantity 0 0
$C$5 S Lower limit Quantity 0.478182918 202584.3482
$C$6 LS Lower limit Quantity 0.717274378 190476.5071
$C$7 IS Lower limit Quantity 0 1018474.294
$C$8 HC Lower limit Quantity 0 50823.2133
$C$9 PI Lower limit Quantity 0.239091459 246231.4916
$E$12 FO(Final output) Calculated Quantity 4.000000112 803545.7228
$E$3 <= Calculated Quantity 2.151823133 0
$E$4 <= Calculated Quantity 1.195457296 337306.2404
$E$5 <= Calculated Quantity 0.478182918 0
$E$6 <= Calculated Quantity 0.717274377 0
$E$7 <= Calculated Quantity 0 0
$E$8 <= Calculated Quantity 0 0
$E$9 <= Calculated Quantity 0.239091459 0
$K$3 <= Q per month 789.8778642 0
$K$4 <= Q per month 438.8210357 0
$K$5 <= Q per month 175.5284143 0
$K$6 <= Q per month 263.2926214 0
$K$7 <= Q per month 0 0
$K$8 <= Q per month 0 0
$K$9 <= Q per month 87.76420712 0
Microsoft Excel 16.0 Limits Report
Worksheet: [Chandpur Enterprises LTD.xlsx]Sheet1
Report Created: 13-11-2017 07:57:13 PM

Objective
Cell Name Value
$E$20 Profit / Month Calculated Quantity 1788704.837

Variable Lower Objective Upper

Cell Name Value Limit Result Limit
$E$3 <= Calculated Quantity 2.151823133 2.151823133 1788704.837 2.151823133
$E$4 <= Calculated Quantity 1.195457296 1.126518576 1725254.27 1.195457144
$E$5 <= Calculated Quantity 0.478182918 0.478182918 1788704.837 0.478182918
$E$6 <= Calculated Quantity 0.717274377 0.717274377 1788704.837 0.717274377
$E$7 <= Calculated Quantity 0 0 1788704.837 0
$E$8 <= Calculated Quantity 0 0 1788704.837 0
$E$9 <= Calculated Quantity 0.239091459 0.239091459 1788704.837 0.239091459
 Objective
Result
1788704.837
1788704.699
1788704.837
1788704.837
1788704.837
1788704.837
1788704.837
Quality of steel Lower limit Lower limit Quantity Calculated Quantity
T 0 0 <= 2.1518231328 <=
R 0 0 <= 1.195457296 <=
S 0.1 0.4781829184 <= 0.4781829184 <=
LS 0.15 0.7172743776 <= 0.7172743775 <=
IS 0 0 <= 0 <=
HC 0 0 <= 0 <=
PI 0.05 0.2390914592 <= 0.2390914592 <=
Per Batch
TRM(Total raw material) 4.7818291838
FO(Final output) 4.0000001123 <=
Electricity 19553.3058433638
Salary & other expences 11000.0002245429
Material cost 80573.8217473634
Time / Batch 1.6345487552
No of Batches in month 367.0737860273
Revenue 116000.003255871
Profit/ Batch 4872.8754406014
Profit / Month 1788704.83682084
Upper limit Upper limit Quantity Recovery Factor Cost Q per month
0.5 2.3909145919 0.84 17000 789.87786424 <=
0.25 1.195457296 0.74 13600 438.82103566 <=
0.5 2.3909145919 0.85 17800 175.52841426 <=
0.8 3.8254633471 0.94 20000 263.29262137 <=
0.8 3.8254633471 0.97 23000 0 <=
0.2 0.9563658368 0.25 2500 0 <=
0.1 0.4781829184 0.95 20400 87.764207118 <=

4
Max Q per month
800
500
1000
1000
1500
300
500