Microsoft Excel 16.

0 Answer Report
Worksheet: [par.xlsx]Model
Report Created: 10/24/2024 12:20:37 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 2 Subproblems: 0
Solver Options
Max Time 100 sec, Iterations 100, Precision 0.000001
Max Subproblems 5000, Max Integer Sols 5000, Integer Tolerance 0%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$B$15 Total Profit $1,450.00 $1,450.00

Variable Cells
Cell Name Original Value Final Value Integer
$B$13 Bags Produced Regular 500.00000 500.00000 Contin
$C$13 Bags Produced Catcher 150.00000 150.00000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$18 Cutting and Sewing Hours Used 725 $B$18<=$C$18 Not Binding 180
$B$19 Finishing Hours Used 300 $B$19<=$C$19 Binding 0
$B$20 Packaging Hours Used 100 $B$20<=$C$20 Binding 0
1750
3500
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [par.xlsx]Model
Report Created: 10/24/2024 12:20:38 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$13 Bags Produced Regular 500 0 2 2.5 0.5
$C$13 Bags Produced Catcher 150 0 3 1 1.6666666667

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$18 Cutting and Sewing Hours Used 725 0 905 1E+030 180
$B$19 Finishing Hours Used 300 1.5 300 100 166.66666667
$B$20 Packaging Hours Used 100 10 100 36 25
 A B C D
1 Par, Inc.
2 Parameters
3 Production Time (Hours) Time Available
4 Operation Regular Catcher Hours
5 Cutting and Sewing 60 90 7000
6 Profit Per Bag 1750 3500.00
7
8 Model
9
10 Regular Catcher
11 Bags Produced 0.00000 77.77778
12
13 Total Profit $272,222.22
14
15 Department Hours Used Hours Available
16 Cutting and Sewing 7000 7000
 A B C D
1 Par, Inc.
2 Parameters
3 Production Time (Hours) Time Available
4 Operation Regular Catcher Hours
5 Cutting and Sewing 1 1 1/2 905
6 Finishing 1/2 0.33333 300
7 Packaging 1/8 0.25 100
8 Profit Per Bag 2 3.00
9
10 Model
11
12 Regular Catcher
13 Bags Produced 500.00000 150.00000
14
15 Total Profit $1,450.00
16
17 Department Hours Used Hours Available
18 Cutting and Sewing 725 905
19 Finishing 300 300
20 Packaging 100 100
Newspaper Dollars Allocated 4666.67
Radio Dollars Allocated 2333.33
Total Budget 7000
Total Exposure Index 489999.9
Newspaper Exposure Index per Dollar 60
Radio Exposure Index per Dollar 90
7000
TRUE
TRUE
FALSE
Microsoft Excel 16.0 Answer Report
Worksheet: [par.xlsx]Sheet15
Report Created: 10/24/2024 1:45:27 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 3 Subproblems: 0
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
$B$12 Annual Return Internet Fund 7.175 6.65

Variable Cells
Cell Name Original Value Final Value Integer
$B$9 Internet Fund 0 35 Contin
$C$9 Blue Chip Fund 102.5 50 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$13 Total Invested Internet Fund 85 $B$13<=$B$1 Binding 0
$B$14 Total Risk Rating Internet Fund 410 $B$14<=$B$5 Binding 0
$B$9 Internet Fund 35 $B$9<=$B$3 Not Binding 20
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [par.xlsx]Sheet15
Report Created: 10/24/2024 1:45:27 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Internet Fund 35 0 0.09 0.015 0.02
$C$9 Blue Chip Fund 50 0 0.07 0.02 0.01

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$13 Total Invested Internet Fund 85 0.03 85 17.5 10
$B$14 Total Risk Rating Internet Fund 410 0.01 410 40 70
Microsoft Excel 16.0 Answer Report
Worksheet: [par.xlsx]Sheet15
Report Created: 10/24/2024 1:46:09 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 2 Subproblems: 0
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
$B$12 Annual Return Internet Fund 6.65 7.05

Variable Cells
Cell Name Original Value Final Value Integer
$B$9 Internet Fund 35 55 Contin
$C$9 Blue Chip Fund 50 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$13 Total Invested Internet Fund 85 $B$13<=$B$1 Binding 0
$B$14 Total Risk Rating Internet Fund 450 $B$14<=$B$5 Binding 0
$B$9 Internet Fund 55 $B$9<=$B$3 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [par.xlsx]Sheet15
Report Created: 10/24/2024 1:46:09 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Internet Fund 55 0.02 0.09 1E+030 0.02
$C$9 Blue Chip Fund 30 0 0.07 0.02 0.07

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$13 Total Invested Internet Fund 85 0.07 85 0 30
$B$14 Total Risk Rating Internet Fund 450 0 450 1E+030 0
Microsoft Excel 16.0 Answer Report
Worksheet: [par.xlsx]Sheet15
Report Created: 10/24/2024 1:46:46 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.156 Seconds.
Iterations: 2 Subproblems: 0
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
$B$12 Annual Return Internet Fund 7.05 7.05

Variable Cells
Cell Name Original Value Final Value Integer
$B$9 Internet Fund 55 55 Contin
$C$9 Blue Chip Fund 30 30 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$13 Total Invested Internet Fund 85 $B$13<=$B$1 Binding 0
$B$14 Total Risk Rating Internet Fund 450 $B$14<=$B$5 Binding 0
$B$9 Internet Fund 55 $B$9<=$B$3 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [par.xlsx]Sheet15
Report Created: 10/24/2024 1:46:46 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$9 Internet Fund 55 0.02 0.09 1E+030 0.02
$C$9 Blue Chip Fund 30 0 0.07 0.02 0.07

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$13 Total Invested Internet Fund 85 0.07 85 0 30
$B$14 Total Risk Rating Internet Fund 450 0 450 1E+030 0
 85
0.09 0.07
55
6 4
320

Internet Fund Blue Chip Fund

0 80

Annual Return 5.6

Total Invested 80
Total Risk Rating 320
Microsoft Excel 16.0 Answer Report
Worksheet: [par.xlsx]Sheet22
Report Created: 10/24/2024 2:13:53 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$B$12 Total Return HL 443750 443750

Variable Cells
Cell Name Original Value Final Value Integer
$B$6 Fund HL 2000000 2000000 Contin
$C$6 Fund PL 1125000 1125000 Contin
$D$6 Fund AL 1875000 1875000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$10 Total Fund HL 5000000 $B$10<=5000000 Binding 0
$B$6 Fund HL 2000000 $B$6>=0.4*$B$10 Binding 0
$C$6 Fund PL 1125000 $C$6<=0.6*$D$6 Binding 0
NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [par.xlsx]Sheet22
Report Created: 10/24/2024 2:13:53 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$6 Fund HL 2000000 0 0.07 0.03125 0.221875
$C$6 Fund PL 1125000 0 0.12 1E+030 0.03
$D$6 Fund AL 1875000 0 0.09 0.03 0.05

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$10 Total Fund HL 5000000 0.08875 5000000 1E+030 5000000
$B$6 Fund HL 2000000 -0.03125 0 3000000 2000000
$C$6 Fund PL 1125000 0.01875 0 3000000 1800000

7987.5
 HL PL AL
Annual Rates of Return 7% 12% 9%

Fund 1950000 0 0

Constraint 0.39 at least 0 can't exceed 0

Total Fund 5000000

Total Return 136500

Annual % return 0.0273

Amount of New Funds 5000000

Minimum Home Loans
Microsoft Excel 16.0 Answer Report
Worksheet: [par.xlsx]Sheet25
Report Created: 10/24/2024 2:46:42 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.078 Seconds.
Iterations: 6 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Convergence 0.0001, Population Size 100, Random Seed 0, Derivatives Central
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$C$12 Profit Super Saver 0 8050

Variable Cells
Cell Name Original Value Final Value Integer
$C$9 Demand Super Saver 0 50 Contin
$D$9 Demand Deluxe 0 50 Contin
$E$9 Demand Business 0 0 Contin
$C$10 Super Saver 0 0 Contin
$D$10 Deluxe 0 0 Contin
$E$10 Business 0 120 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$C$11 Super Saver 50 $C$11<=$C$6 Not Binding 90
$D$11 Deluxe 50 $D$11<=$D$6 Binding 0
$E$6 Demand Forecast Business 40 $E$6<=$E$11 Not Binding 80
$H$10 120 $H$10=$H$4 Binding 0
$H$9 Demand 100 $H$9=100 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [par.xlsx]Sheet25
Report Created: 10/24/2024 2:46:43 PM

Variable Cells
Final Reduced
Cell Name Value Gradient
$C$9 Demand Super Saver 50 0
$D$9 Demand Deluxe 50 0
$E$9 Demand Business 0 -30
$C$10 Super Saver 0 -20
$D$10 Deluxe 0 -15
$E$10 Business 120 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$C$11 Super Saver 50 0
$D$11 Deluxe 50 5
$E$6 Demand Forecast Business 40 0
$H$10 120 40
$H$9 Demand 100 30
 Rental Class
Super SaveDeluxe Business
Type I 30 35 0 100
Room
Type II 20 30 40 120

Demand Fo 140 50 40

Demand 100 0 0 100

30 50 40 120
130 50 40
Profit 6700