Microsoft Excel 14.

0 Answer Report
Worksheet: [QT Asssignment.xlsx]Sheet1
Report Created: 17-10-2016 20:06:11
Result: Solver has converged to the current solution. All Constraints are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.125 Seconds.
Iterations: 13 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 NonNegativ
Objective Cell (Max)
Cell
Name
$B$21 Contribution Per Month

Original Value Final Value

1740164.0766 1750100.453177

Variable Cells
Cell
Name
$G$4 Tasla RM/batch
$G$5 Rangeen RM/batch
$G$6 Sponge RM/batch
$G$7 Local Scrap RM/batch
$G$8 Imported Scrap RM/batch
$G$9 HC RM/batch
$G$10 Pig Iron RM/batch

Original Value Final Value

Integer
1391.7887572 1532.635124025 Contin
1391.7884586 1355.402882217 Contin
556.71534731 542.1611520268 Contin
835.0729498 813.2409555766 Contin
0 0.0078181927 Contin
1113.4307663 907.0830187275 Contin
278.35755264 271.0805759849 Contin

Constraints
Cell
Name
$H$4 Tasla RM/month
$H$5 Rangeen RM/month
$H$6 Sponge RM/month
$H$7 Local Scrap RM/month
$H$8 Imported Scrap RM/month
$H$9 HC RM/month
$H$10 Pig Iron RM/month
$J$12 TOTAL Finished Goods/ Batch
$N$4 Tasla Batch Comp
$N$5 Rangeen Batch Comp
$N$6 Sponge Batch Comp
$N$7 Local Scrap Batch Comp
$N$8 Imported Scrap Batch Comp
$N$9 HC Batch Comp

Cell Value
Formula
504236.9558 $H$4<=$M$4
445927.54825 $H$5<=$M$5
178371.01902 $H$6<=$M$6
267556.27438 $H$7<=$M$7
2.5721854015 $H$8<=$M$8
298430.31316 $H$9<=$M$9
89185.509499 $H$10<=$M$10
4000 $J$12<=4000
28.3 $N$4<=$E$4
25.0 $N$5<=$E$5
10.0 $N$6<=$E$6
15.0 $N$7<=$E$7
0.0 $N$8<=$E$8
16.7 $N$9<=$E$9

Status
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding

$N$10
$N$4
$N$5
$N$6
$N$7
$N$8
$N$9
$N$10

Pig Iron Batch Comp

Tasla Batch Comp
Rangeen Batch Comp
Sponge Batch Comp
Local Scrap Batch Comp
Imported Scrap Batch Comp
HC Batch Comp
Pig Iron Batch Comp

5.0 $N$10<=$E$10
28.3 $N$4>=$D$4
25.0 $N$5>=$D$5
10.0 $N$6>=$D$6
15.0 $N$7>=$D$7
0.0 $N$8>=$D$8
16.7 $N$9>=$D$9
5.0 $N$10>=$D$10

Not Binding
Not Binding
Not Binding
Binding
Binding
Not Binding
Not Binding
Binding

re satisfied.

ard, Require Bounds

%, Assume NonNegative

Slack
295763.0442
54072.451751
821628.98098
732443.72562
1499997.4278
1569.6868386
410814.4905
0
21.731004399
0
40.000000012
65.000014266
79.999855796
3.2691255312

5.0000000065
28.3
25.0
0.0
0.0
0.0
16.7
0.0

Microsoft Excel 14.0 Sensitivity Report

Worksheet: [QT Asssignment.xlsx]Sheet1
Report Created: 17-10-2016 20:06:12

Variable Cells
Cell
$G$4
$G$5
$G$6
$G$7
$G$8
$G$9
$G$10

Name
Tasla RM/batch
Rangeen RM/batch
Sponge RM/batch
Local Scrap RM/batch
Imported Scrap RM/batch
HC RM/batch
Pig Iron RM/batch

Final
Value
1532.635124
1355.4028822
542.16115203
813.24095558
0.0078181927
907.08301873
271.08057598

Reduced
Gradient
0
0
0
0
0
0
0

Constraints
Cell
$H$4
$H$5
$H$6
$H$7
$H$8
$H$9
$H$10
$J$12
$N$4
$N$5
$N$6
$N$7
$N$8
$N$9
$N$10
$N$4
$N$5
$N$6
$N$7
$N$8
$N$9
$N$10

Name
Tasla RM/month
Rangeen RM/month
Sponge RM/month
Local Scrap RM/month
Imported Scrap RM/month
HC RM/month
Pig Iron RM/month
TOTAL Finished Goods/ Batch
Tasla Batch Comp
Rangeen Batch Comp
Sponge Batch Comp
Local Scrap Batch Comp
Imported Scrap Batch Comp
HC Batch Comp
Pig Iron Batch Comp
Tasla Batch Comp
Rangeen Batch Comp
Sponge Batch Comp
Local Scrap Batch Comp
Imported Scrap Batch Comp
HC Batch Comp
Pig Iron Batch Comp

Final
Lagrange
Value
Multiplier
504236.9558
0
445927.54825
0
178371.01902
0
267556.27438
0
2.5721854015
0
298430.31316
0
89185.509499
0
4000 -1556157.4379
28.268995601
0
25.00000001 -14786678.255
9.999999988
0
14.999985734
0
0.0001442042
0
16.730874469
0
4.9999999935
0
28.268995601
0
25.00000001
0
9.999999988 99452167.199
14.999985734 107049473.68
0.0001442042
0
16.730874469
0
4.9999999935 107890828.6

Tasla
Rangeen
Sponge
Local Scrap
Imported Scrap
HC
Pig Iron

Rate/Ton (Rs/Ton)
17000
13600
17800
20000
23000
2500
20400

Recovery(%) Min/batch(%)
0.84
0
0.74
0
0.85
0.1
0.94
0.15
0.97
0
0.25
0
0.95
0.05

TOTAL
Batch
Per Month
Revenue
Cost of RM
Consumables per ton
Salary per batch
Electricity Unit cost
Contribution

38164000.0000102
25728290.6770529
2632000.0000007
987000
7066608.6455792
1750100.6773774

Per Batch
116000
78201.49142
8000
3000
21479.053634
5319.4549464

Max/batch(%)
0.5
0.25
0.5
0.8
0.8
0.2
0.1

Max/month(Kg)
800000
500000
1000000
1000000
1500000
300000
500000

RM/batch(Kg) RM/month(Kg)
1532.63417923 504236.644967
1355.40312628 445927.628545
542.16124965 178371.051135
813.241102011 267556.322562
0.0078181927 2.5721854017
907.084402826 298430.76853
271.080624797 89185.5255581
5421.61250298
329

RM Cost per Month(Rs)

8572022.9644379
6064615.74820657
3175004.71020039
5351126.45123455
59.1602642389
746076.921324685
1819384.72138458
25728290.6770529

Finished Goods/
Batch(Kg)
1287.4127105539
1002.9983134438
460.8370622025
764.4466358907
0.0075836469
226.7711007066
257.5265935567
4000.0000000011

Batch Comp(%)
0.2827
0.2500
0.1000
0.1500
0.0000
0.1673
0.0500