Microsoft Excel 15.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 05.05.2014 16:02:32
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0,016 Seconds.
Iterations: 2 Subproblems: 2
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 (Value Of)

Cell Name Original Value Final Value
$B$15 valoare depozit 36,738.43 lei 40,000.04 lei

Variable Cells
Cell Name Original Value Final Value Integer
$B$13 durata ani 5 5 Integer
$B$14 pati lunare 500 544.3896493 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$15 valoare depozit 40,000.04 lei $B$15=40000 Binding 0
$B$13 durata ani 5 $B$13<=7 Binding 0
$B$13 durata ani 5 $B$13>=0 Not Binding 5
$B$14 pati lunare 544.389649259 $B$14<=550 Not Binding 5.610350741
$B$14 pati lunare 544.389649259 $B$14>=500 Not Binding 44.38964926
$B$13=Integer
pb 1
venit net 1,790.79
rata creditului 11%
durata ani 12.0000446967
rata lunara 626.78 lei
valoare credit 50,000.00 lei

pb 2

rata dobanzii 8%
durata ani 5
pati lunare 500.00
valoare depozit 36,738 lei

pb 3
simulare a valorii creditului in functie de durata sau rata lunara

rata creditului 9%
durata ani 5
rata lunara maxima 500 500 520 540 560 580
valoare credit 24,086.69 lei 24086.69 25050.15 26013.62 26977.09 27940.56
5 24086.68676
6 27738.4244
7 31076.98228
8 34129.21928
9 36919.6908
10 39470.84633
11 41803.21006
12 43935.54598
13 45885.00883
14 47667.28215
15 49296.70442
 600
28904.02
simularea valorii creditului in functie de durata si rata lunara

rata credi 9%
durata an 5
rata lun 500
valoare c 24,086.69 lei 500 520 540 560 580 600
5 24086.69 25050.15 26013.62 26977.09 27940.56 28904.02
6 27738.42 28847.96 29957.50 31067.04 32176.57 33286.11
7 31076.98 32320.06 33563.14 34806.22 36049.30 37292.38
8 34129.22 35494.39 36859.56 38224.73 39589.89 40955.06
9 36919.69 38396.48 39873.27 41350.05 42826.84 44303.63
10 39470.85 41049.68 42628.51 44207.35 45786.18 47365.02
11 41803.21 43475.34 45147.47 46819.60 48491.72 50163.85
12 43935.55 45692.97 47450.39 49207.81 50965.23 52722.66
13 45885.01 47720.41 49555.81 51391.21 53226.61 55062.01
14 47667.28 49573.97 51480.66 53387.36 55294.05 57200.74
15 49296.70 51268.57 53240.44 55212.31 57184.18 59156.05
nr crt denumire um cantitate pret unitarValoare tva valoare cu tva
1 paine buc 10 2.8 28 lei 6.72 lei 34.72 lei
2 lapte 3.5%l 50 2.9
3 oua XL buc 90 0.45