Microsoft Excel 12.

0 Answer Report
Worksheet: [chase manhattan bank FINAL.xls]Sheet1
Report Created: 23-08-2010 23:01:53

Target Cell (Min)

Cell Name Original Value Final Value
$AA$2 MINIMIZE 3099.25733332 3099.257333333

Adjustable Cells
Cell Name
$B$16 SOLUTION VALUE F0
$C$16 SOLUTION VALUE F1
$D$16 SOLUTION VALUE F2
$E$16 SOLUTION VALUE A
$F$16 SOLUTION VALUE B
$G$16 SOLUTION VALUE C
$H$16 SOLUTION VALUE D
$I$16 SOLUTION VALUE E
$J$16 SOLUTION VALUE F
$K$16 SOLUTION VALUE G
$L$16 SOLUTION VALUE H
$M$16 SOLUTION VALUE I
$N$16 SOLUTION VALUE J
$O$16 SOLUTION VALUE K
$P$16 SOLUTION VALUE L
$Q$16 SOLUTION VALUE M
$R$16 SOLUTION VALUE N
$S$16 SOLUTION VALUE O
$T$16 SOLUTION VALUE P
$U$16 SOLUTION VALUE Q
$V$16 SOLUTION VALUE R
$W$16 SOLUTION VALUE S
$X$16 SOLUTION VALUE T
$Y$16 SOLUTION VALUE U
$Z$16 SOLUTION VALUE V
Original Value Final Value
20 20
9 9
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
9 9
3 3
0 0
0 0
12 15
0 0
0 0
0 0
3 0
0 0
0 0
5 5
0 0
0 0

Constraints
Cell Name Cell Value Formula Status Slack
$AA$3 CONSTRAINT 1 29 $AA$3>=$AC$3 Not Binding 15
$AA$4 CONSTRAINT 2 29 $AA$4>=$AC$4 Not Binding 4
$AA$5 CONSTRAINT 3 26 $AA$5>=$AC$5 Binding 0
$AA$6 CONSTRAINT 4 41 $AA$6>=$AC$6 Not Binding 3
$AA$7 CONSTRAINT 5 55 $AA$7>=$AC$7 Binding 0
$AA$8 CONSTRAINT 6 60 $AA$8>=$AC$8 Binding 0
$AA$9 CONSTRAINT 7 51 $AA$9>=$AC$9 Binding 0
$AA$10 CONSTRAINT 8 34 $AA$10>=$AC$10 Not Binding 5
$AA$11 CONSTRAINT 9 14 $AA$11>=$AC$11 Binding 0
$AA$12 CONSTRAINT 10 9 $AA$12>=$AC$12 Binding 0
$AA$13 CONSTRAINT 11 128 $AA$13<=$AC$13 Binding 0
 F0 F1 F2 A B C D E F G H I
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1
CONSTRAINT 9 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4

SOLUTION VALUE 19.58 0.00 9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.00
 J K L M N O P Q R S T U V
39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 31.28 39.1 31.28 3171.977
28.58 >=
28.58 >=
1 1 1 26.00 >=
1 1 1 1 1 1 1 40.71 >=
1 1 1 1 1 1 1 1 1 1 55.00 >=
1 1 1 1 1 1 1 1 1 1 1 1 60.00 >=
1 1 1 1 1 1 1 1 1 1 1 1 1 51.00 >=
1 1 1 1 1 1 1 1 1 1 1 33.58 >=
1 1 1 1 1 1 1 1 14.00 >=
1 1 1 1 9.00 >=
5 6 7 4 5 6 7 4 5 6 4 5 4 128.40 <=

2.71 0.00 0.00 14.71 0.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00 0.00
 14
25
26
38
55
60
51
29
14
9
128.4
 F0 F1 F2 A B C D E F G H I
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1
CONSTRAINT 9 1 1
CONSTRAINT 10 1 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4

SOLUTION VALUE 19.58 9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.00
 J K L M N O P Q R S T U V
39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 31.28 39.1 31.28 3099.257
28.58 >=
28.58 >=
1 1 1 26.00 >=
1 1 1 1 1 1 1 40.71 >=
1 1 1 1 1 1 1 1 1 1 55.00 >=
1 1 1 1 1 1 1 1 1 1 1 1 60.00 >=
1 1 1 1 1 1 1 1 1 1 1 1 1 51.00 >=
1 1 1 1 1 1 1 1 1 1 1 33.58 >=
1 1 1 1 1 1 1 1 14.00 >=
1 1 1 1 9.00 >=
5 6 7 4 5 6 7 4 5 6 4 5 4 128.40 <=

2.71 0.00 0.00 14.71 0.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00 0.00
 14
25
26
38
55
60
51
29
14
9
128.4
 F0 F1 F2 A B C D
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1
CONSTRAINT 7 1 1 1 1
CONSTRAINT 8 1 1 1
CONSTRAINT 9 1 1
CONSTRAINT 10 1 1
CONSTRAINT 11 4 5 6 7

SOLUTION VALUE 20 9 0 0 0 0 0
E F G H I J K L M N
31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1

1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1
1

4 5 6 7 4 5 6 7 4 5

0 0 0 0 9 3 0 0 15 0
O P Q R S T U V
46.92 54.74 31.28 39.1 46.92 31.28 39.1 31.28 3149.47
29 >=
29 >=
26.5 >=
1 1 41.5 >=
1 1 1 1 1 56 >=
1 1 1 1 1 1 1 61 >=
1 1 1 1 1 1 1 1 52 >=
1 1 1 1 1 1 1 1 34 >=
1 1 1 1 1 1 1 14 >=
1 1 1 1 9 >=
6 7 4 5 6 4 5 4 131 <=

0 0 0 0 0 5 0 0
 14
25
26
38
55
60
51
29
14
9
128.4
SOLUTION

F0 F1 F2 A B C D E F G H I J K L M N O
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1 1 1 1 1
CONSTRAINT 9 1 1 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6
CONSTRAINT 12 -5 5 10

SOLUTION VALUE 19.58 0.00 9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.00 2.71 0.00 0.00 12.00 0.00 0.00

MINIMUM COST = $3171.98

SEC A,GROUP-1 PAGE-

SOLUTION

P Q R S T U V
54.74 31.28 39.1 46.92 31.28 39.1 31.28 3171.98
28.58 >= 14
28.58 >= 25
26.00 >= 26
1 38.00 >= 38
1 1 1 1 55.00 >= 55
1 1 1 1 1 1 60.00 >= 60
1 1 1 1 1 1 1 51.00 >= 51
1 1 1 1 1 1 1 36.29 >= 29
1 1 1 1 1 1 14.00 >= 14
1 1 1 1 9.00 >= 9
7 4 5 6 4 5 4 128.40 <= 128.4
-7.89 <= 0

0.00 2.71 0.00 0.00 5.00 0.00 0.00

SEC A,GROUP-1 PAGE-

SOLUTION
F0 F1 F2 A B C D E F G H I J K L M N O
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1 1 1 1 1
CONSTRAINT 9 1 1 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6
CONSTRAINT 12 -5 5 10

SOLUTION VALUE 15.08 0.00 7.54 0.00 0.00 0.00 0.00 0.00 0.00 2.38 0.00 9.00 3.31 0.00 0.00 16.23 0.00 0.00

CHANGING TO 50%

MINIMUM COST = $ 2977.9

As the percentage increases cost decreases.

SEC A,GROUP 1 PAGE-

SOLUTION
P Q R S T U V
54.74 31.28 39.1 46.92 31.28 39.1 31.28 2977.9
22.62 >= 14
25.00 >= 25
26.00 >= 26
1 42.23 >= 38
1 1 1 1 55.00 >= 55
1 1 1 1 1 1 60.00 >= 60
1 1 1 1 1 1 1 51.00 >= 51
1 1 1 1 1 1 1 29.08 >= 29
1 1 1 1 1 1 14.00 >= 14
1 1 1 1 9.00 >= 9
7 4 5 6 4 5 4 160.50 <= 160.5
0.00 <= 0

0.00 0.00 1.46 0.00 3.54 1.46 0.00

SEC A,GROUP 1 PAGE-

SOLUTION

F0 F1 F2 A B C D E F G H I J K L M N O
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1 1 1 1 1
CONSTRAINT 9 1 1 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6
CONSTRAINT 12 -5 5 10

SOLUTION VALUE 11.61 0.00 5.81 0.00 0.00 0.00 0.00 0.00 0.00 7.58 0.00 9.00 0.71 0.00 0.00 13.71 0.00 0.00

CHANGING TO 60%

MINIMUM COST = $2832.49

As the percentage increases cost decreases.

SEC A,GROUP 1 PAGE-

SOLUTION

P Q R S T U V
54.74 31.28 39.1 46.92 31.28 39.1 31.28 2832.49
17.42 >= 14
25.00 >= 25
26.00 >= 26
1 39.71 >= 38
1 1 1 1 55.00 >= 55
1 1 1 1 1 1 60.00 >= 60
1 1 1 1 1 1 1 51.00 >= 51
1 1 1 1 1 1 1 29.00 >= 29
1 1 1 1 1 1 14.00 >= 14
1 1 1 1 9.00 >= 9
7 4 5 6 4 5 4 192.60 <= 192.6
0.00 <= 0

0.00 3.39 3.19 0.00 1.81 3.19 0.00

SEC A,GROUP 1 PAGE-

SOLUTION

F0 F1 F2 A B C D E F G H I J K L M N O
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1 1 1 1 1
CONSTRAINT 9 1 1 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6
CONSTRAINT 12 -5 5 10

SOLUTION VALUE 8.37 0.00 4.19 0.00 0.72 0.00 0.72 0.00 9.00 2.00 0.00 0.00 7.28 0.00 0.00 12.00 0.00 0.00

CHANGING TO 70%

MINIMUM COST = $2713.75

As the percentage increases cost decreases.

SAC A,GROUP-1 PAGE-

SOLUTION

P Q R S T U V
54.74 31.28 39.1 46.92 31.28 39.1 31.28 2713.75
14.00 >= 14
25.00 >= 25
26.00 >= 26
1 38.00 >= 38
1 1 1 1 55.00 >= 55
1 1 1 1 1 1 60.00 >= 60
1 1 1 1 1 1 1 51.00 >= 51
1 1 1 1 1 1 1 29.00 >= 29
1 1 1 1 1 1 14.00 >= 14
1 1 1 1 9.00 >= 9
7 4 5 6 4 5 4 224.70 <= 224.7
0.00 <= 0

0.00 6.63 4.09 0.00 0.91 4.81 0.00

SAC A,GROUP-1 PAGE-

SOLUTION

F0 F1 F2 A B C D E F G H I J K L M N O
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1 1 1 1 1
CONSTRAINT 9 1 1 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6
CONSTRAINT 12 -5 5 10

SOLUTION VALUE 5.58 0.00 2.79 0.00 0.00 0.00 5.63 0.00 6.63 4.37 0.00 2.37 0.00 0.00 2.81 12.00 0.00 0.00

CHANGING TO 80%

MINIMUM COST = $2645.91

As the percentage increases cost decreases.

SEC A,GROUP-1 PAGE-

SOLUTION

P Q R S T U V
54.74 31.28 39.1 46.92 31.28 39.1 31.28 2645.91
14.00 >= 14
25.00 >= 25
26.00 >= 26
1 38.00 >= 38
1 1 1 1 55.00 >= 55
1 1 1 1 1 1 60.00 >= 60
1 1 1 1 1 1 1 51.00 >= 51
1 1 1 1 1 1 1 29.00 >= 29
1 1 1 1 1 1 14.00 >= 14
1 1 1 1 9.00 >= 9
7 4 5 6 4 5 4 256.80 <= 256.8
0.00 <= 0

0.00 9.42 2.19 1.21 0.00 5.00 0.00

SEC A,GROUP-1 PAGE-

SOLUTION

F0 F1 F2 A B C D E F G H I J K L M N O
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1 1 1 1 1
CONSTRAINT 9 1 1 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6
CONSTRAINT 12 -5 5 10

SOLUTION VALUE 2.79 0.00 1.40 0.00 0.00 0.00 9.81 0.00 9.00 2.00 0.00 0.00 0.00 0.00 3.09 10.19 0.00 1.81

CHANGING TO 90%

MINIMUM COST = $2578.06

As the percentage increases cost decreases.

SEC A,GROUP-1 PAGE-

SOLUTION

P Q R S T U V
54.74 31.28 39.1 46.92 31.28 39.1 31.28 2578.06
14.00 >= 14
25.00 >= 25
26.00 >= 26
1 38.00 >= 38
1 1 1 1 55.00 >= 55
1 1 1 1 1 1 60.00 >= 60
1 1 1 1 1 1 1 51.00 >= 51
1 1 1 1 1 1 1 29.00 >= 29
1 1 1 1 1 1 14.00 >= 14
1 1 1 1 9.00 >= 9
7 4 5 6 4 5 4 288.90 <= 288.9
0.00 <= 0

0.00 12.21 0.09 2.60 0.00 5.00 0.00

SEC A,GROUP-1 PAGE-

SOLUTION

F0 F1 F2 A B C D E F G H I J K L M N O
MINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92
CONSTRAINT 1 1 1 1 1 1 1 1
CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1
CONSTRAINT 8 1 1 1 1 1 1 1 1
CONSTRAINT 9 1 1 1 1
CONSTRAINT 10 1
CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6
CONSTRAINT 12 -5 5 10

SOLUTION VALUE 0.00 0.00 0.00 0.00 0.00 0.00 14.00 0.00 9.00 0.00 2.00 0.00 0.00 0.00 1.00 8.00 0.00 4.00

CHANGING TO 100%

MINIMUM COST = $2510.22

As the percentage increases cost decreases.

SEC A,GROUP-1 PAGE-

SOLUTION

P Q R S T U V
54.74 31.28 39.1 46.92 31.28 39.1 31.28 2510.22
14.00 >= 14
25.00 >= 25
26.00 >= 26
1 38.00 >= 38
1 1 1 1 55.00 >= 55
1 1 1 1 1 1 60.00 >= 60
1 1 1 1 1 1 1 51.00 >= 51
1 1 1 1 1 1 1 29.00 >= 29
1 1 1 1 1 1 14.00 >= 14
1 1 1 1 9.00 >= 9
7 4 5 6 4 5 4 321.00 <= 321
0.00 <= 0

0.00 13.00 0.00 4.00 0.00 5.00 0.00

SEC A,GROUP-1 PAGE-