h

Worksheet: [Book1]Sheet1
Report Created: 17 Dec 2019 2:08:37 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Min)

Cell Name Original Value Final Value
$F$4 Cost per Unit 0 216000

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Quantity Teaming 0 8 Contin
$C$3 Quantity Problem Solving 0 17 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$10 No. of Days Avai. Usage 58 $D$10<=$F$10 Not Binding 110
$D$7 Training on Teaming Usage 8 $D$7>=$F$7 Binding 0
$D$8 training on PS Usage 17 $D$8>=$F$8 Not Binding 7
$D$9 Total Training Usage 25 $D$9>=$F$9 Binding 0
 Teaming Problem Solving
Cost per Program 10000 8000
Changing Variable 8 17
Minimization 80000 136000 216000

Contraints Usage Available Slack

Training on Teaming 1 0 8 >= 8 0
training on PS 0 1 17 >= 10 -7
Total Training 1 1 25 >= 25 0
No. of Days Avai. 3 2 58 <= 168 110
Microsoft Excel 15.0 Answer Report
Worksheet: [BUSANA Exercise 3.xlsx]Sheet1
Report Created: 17 Dec 2019 2:36:23 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Solver Options

Objective Cell (Min)

Cell Name Original Value Final Value
$F$4 Minimization 0 62000

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 Changing Variable Stock Fund 0 4000 Contin
$C$3 Changing Variable Money Market 0 10000 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$D$7 Fumd to be Allocated Usage 1200000 $D$7<=$F$7 Binding 0
$D$8 Annual Income Usage 60000 $D$8>=$F$8 Binding 0
$D$9 Money Market Fund Inv. Usage 1000000 $D$9>=$F$9 Not Binding 700000
 Stock Fund Money Market
Profit 8 3
Changing Variable 4000 10000
Minimization 32000 30000 62000

Contraints Usage Available Slack

Fund to be Allocated 50 100 1200000 <= 1200000 0
Annual Income 5 4 60000 >= 60000 0
Money Market Fund Inv. 0 100 1000000 >= 300000 -700000

Total Investment 200000 1000000