Microsoft Excel 16.

0 Answer Report
Worksheet: [Chandpur_Case_Animesh Gupta.xlsx]Sheet1
Report Created: 2/25/2019 7:21:19 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 0.032 Seconds.
Iterations: 0 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 NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$L$19 Profit Cost of RM/ month 1,788,704.74 1,788,704.74

Variable Cells
Cell Name Original Value Final Value Integer
$H$3 Tasla Quantity of Raw Material to be ordered 2.1518230759 2.1518230759 Contin
$H$4 Rangeen Quantity of Raw Material to be ordered 1.1954572588 1.1954572588 Contin
$H$5 Sponge Quantity of Raw Material to be ordered 0.4781829059 0.4781829059 Contin
$H$6 Local Scrap Quantity of Raw Material to be ordered 0.7172743511 0.7172743511 Contin
$H$7 Imported Scrap Quantity of Raw Material to be ordered 0 0 Contin
$H$8 High Carbon Quantity of Raw Material to be ordered 0 0 Contin
$H$9 Pig Iron Quantity of Raw Material to be ordered 0.2390914522 0.2390914522 Contin

Constraints
Cell Name Cell Value Formula Status
$H$3 Tasla Quantity of Raw Material to be ordered 2.1518230759 $H$3<=$K$3 Not Binding
$H$4 Rangeen Quantity of Raw Material to be ordered 1.1954572588 $H$4<=$K$4 Binding
$H$5 Sponge Quantity of Raw Material to be ordered 0.4781829059 $H$5<=$K$5 Not Binding
$H$6 Local Scrap Quantity of Raw Material to be ordered 0.7172743511 $H$6<=$K$6 Not Binding
$H$7 Imported Scrap Quantity of Raw Material to be ordered 0 $H$7<=$K$7 Not Binding
$H$8 High Carbon Quantity of Raw Material to be ordered 0 $H$8<=$K$8 Not Binding
$H$9 Pig Iron Quantity of Raw Material to be ordered 0.2390914522 $H$9<=$K$9 Not Binding
$H$3 Tasla Quantity of Raw Material to be ordered 2.1518230759 $H$3>=$J$3 Not Binding
$H$4 Rangeen Quantity of Raw Material to be ordered 1.1954572588 $H$4>=$J$4 Not Binding
$H$5 Sponge Quantity of Raw Material to be ordered 0.4781829059 $H$5>=$J$5 Binding
$H$6 Local Scrap Quantity of Raw Material to be ordered 0.7172743511 $H$6>=$J$6 Binding
$H$7 Imported Scrap Quantity of Raw Material to be ordered 0 $H$7>=$J$7 Binding
$H$8 High Carbon Quantity of Raw Material to be ordered 0 $H$8>=$J$8 Binding
$H$9 Pig Iron Quantity of Raw Material to be ordered 0.2390914522 $H$9>=$J$9 Binding
$I$10 QTY of Finished Goods per batch 3.999999995 $I$10<=$I$11 Binding
$M$3 Tasla RM material per month 789.87786362 $M$3<=$G$3 Not Binding
$M$4 Rangeen RM material per month 438.82103329 $M$4<=$G$4 Not Binding
$M$5 Sponge RM material per month 175.5284142 $M$5<=$G$5 Not Binding
$M$6 Local Scrap RM material per month 263.29261844 $M$6<=$G$6 Not Binding
$M$7 Imported Scrap RM material per month 0 $M$7<=$G$7 Not Binding
$M$8 High Carbon RM material per month 0 $M$8<=$G$8 Not Binding
$M$9 Pig Iron RM material per month 87.76420682 $M$9<=$G$9 Not Binding
 Slack
0.239091446
0
1.912731616
3.108188884
3.825463235
0.956365809
0.239091452
2.151823076
1.195457259
0
0
0
0
0
0
10.12213638
61.17896671
824.4715858
736.7073816
1500
300
212.2357932
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Chandpur_Case_Animesh Gupta.xlsx]Sheet1
Report Created: 2/25/2019 7:21:20 PM

Variable Cells
Final Reduced
Cell Name Value Gradient
$H$3 Tasla Quantity of Raw Material to be ordered 2.151823076 0
$H$4 Rangeen Quantity of Raw Material to be ordered 1.195457259 0
$H$5 Sponge Quantity of Raw Material to be ordered 0.478182906 0
$H$6 Local Scrap Quantity of Raw Material to be ordered 0.717274351 0
$H$7 Imported Scrap Quantity of Raw Material to be ordered 0 0
$H$8 High Carbon Quantity of Raw Material to be ordered 0 0
$H$9 Pig Iron Quantity of Raw Material to be ordered 0.239091452 0

Constraints
Final Lagrange
Cell Name Value Multiplier
$H$3 Tasla Quantity of Raw Material to be ordered 2.151823076 0
$H$4 Rangeen Quantity of Raw Material to be ordered 1.195457259 337306.33065
$H$5 Sponge Quantity of Raw Material to be ordered 0.478182906 0
$H$6 Local Scrap Quantity of Raw Material to be ordered 0.717274351 0
$H$7 Imported Scrap Quantity of Raw Material to be ordered 0 0
$H$8 High Carbon Quantity of Raw Material to be ordered 0 0
$H$9 Pig Iron Quantity of Raw Material to be ordered 0.239091452 0
$H$3 Tasla Quantity of Raw Material to be ordered 2.151823076 0
$H$4 Rangeen Quantity of Raw Material to be ordered 1.195457259 0
$H$5 Sponge Quantity of Raw Material to be ordered 0.478182906 -202584.1018
$H$6 Local Scrap Quantity of Raw Material to be ordered 0.717274351 -190476.3484
$H$7 Imported Scrap Quantity of Raw Material to be ordered 0 -1018474.164
$H$8 High Carbon Quantity of Raw Material to be ordered 0 -50823.09859
$H$9 Pig Iron Quantity of Raw Material to be ordered 0.239091452 -246231.3271
$I$10 QTY of Finished Goods per batch 3.999999995 803545.66644
$M$3 Tasla RM material per month 789.8778636 0
$M$4 Rangeen RM material per month 438.8210333 0
$M$5 Sponge RM material per month 175.5284142 0
$M$6 Local Scrap RM material per month 263.2926184 0
$M$7 Imported Scrap RM material per month 0 0
$M$8 High Carbon RM material per month 0 0
$M$9 Pig Iron RM material per month 87.76420682 0
elasticity -0.002

current price 61 demand 1000

cost 50

what should be the price

A 1008.25563911
Price 100
Demand 999.011895853

Profit 49950.5947927
Pice 450 400 450
Elasticity of Demand -0.002
a 2400 Demand 24-0.5 price
Demand 2399.1
Revenue 1079595
 Ticket
Cost demand Current Price Elasticity Price
Ticket 0 3000 8 3 8
popcorn 0.4 0.5 3.5 1.3 8.08
soda 0.6 0.6 3 1.5
candy 1 0.2 2.5 2.5
slope
 Popcorn Soda Candy
Demand Price Demand Price Demand Price Demand
3000 3.5 0.5 3 0.6 2.5 0.2
2910 3.535 0.4935 3.03 0.591 2.525 0.195

-0.0008889
 Minimum per Maximum per Maximum per
RM Rate/Ton(in Rs.) Recovery batch(% of batch(% of RM) month(Ton)
RM)

Tasla 17000 0.84 0 50 800

Rangeen 13600 0.74 0 25 500
Sponge 17800 0.85 10 50 1000
Local Scrap 20000 0.94 15 80 1000
Imported Scrap 23000 0.97 0 80 1500
High Carbon 2500 0.25 0 20 300
Pig Iron 20400 0.95 5 10 300
Decision variable
QTY of
Quantity of Raw Finished Min per batch Max per Cost of RM/ RM material
Material to be Goods per batch month per month
ordered batch
2.1518230759 1.80753138 0 13427923.68148 789.87786362
1.1954572588 0.88463837 0 1.195457 5967966.052765 438.82103329
0.4781829059 0.40645547 0.478182904 2.390915 3124405.772747 175.5284142
0.7172743511 0.67423789 0.717274357 3.825463 5265852.368818 263.29261844
0 0 0 3.825463 0 0
0 0 0 0.956366 0 0
0.2390914522 0.22713688 0.239091452 0.478183 1790389.819137 87.76420682
4.781829044 4 29576537.69495 Total RM cost
4
Electricity cost/PM 7177506.034977
Salary/PM 1101221.386342
Consumabe cost/PM 2936590.359914
Total Cost/FM /PM 40791855.47618
SP/ton 29000
No of batch 367.0737954472
Revenue 42580560.21875
Profit 1,788,704.74
Price Demand
75 2000
80 1800
82 1750
slope Intercept
Linear -36.5385 4736.5385
1438277 1.524
Price 95.315788269 177.41222 70
Demand L 1253.8461979 537.51631 96
Cost 61 61 94
Profit 43026.720648 62573.465 94.99
88.99
96.99
100
Price
 Chart Title
2050
2000
f(x) = 2.1428571429x^2 - 372.1428571429x + 17857.1428571433
1950 R² = 1

1900
62
1850
60
58 1800
54 1750
1700
1650
1600
74 75 76 77 78 79 80 81 82 83
8571433

1 82 83
Oneway analysis for Solver model in Demand curve worksheet

Input (cell $D$10) values along side, output cell(s) along top

$D$13

$D$11
1
70 43026.72 1253.846
96 43026.72 1253.846
94 43026.72 1253.846
94.99 43026.72 1253.846
88.99 43026.72 1253.846
96.99 43026.72 1253.846
100 43026.72 1253.846
Sensitivity of $D$13 to Input

Data for chart

When you select an output from the
$D$13

dropdown list in cell $K$4, the chart

will adapt to that output.
43026.72
43026.72
43026.72
43026.72
43026.72
43026.72
43026.72 Sensitivity of $D$13 to Input
50000
45000
40000
35000
30000
25000
20000
15000
10000
5000
0
65 70 75 80 85 90 95 100 105
Input ($D$10)
00 105
Oneway analysis for Solver model in Demand curve worksheet

Input (cell $D$10) values along side, output cell(s) along top

$D$13

$D$11
1
70 19609.62 2178.846
96 43009.62 1228.846
94 42963.46 1301.923
94.99 43022.84 1265.75
88.99 41564.61 1484.981
96.99 42924.3 1192.673
100 42225 1082.692

50000
45000
40000
35000
30000
25000
20000
15000
10000
5000
0
65 70
Sensitivity of $D$13 to Input

Data for chart

When you select an output from the
$D$13

dropdown list in cell $K$4, the chart

will adapt to that output.
19609.62
43009.62
42963.46
43022.84
41564.61
42924.3
42225

Sensitivity of $D$13 to Input

50000
45000
40000
35000
30000
25000
20000
15000
10000
5000
0
65 70 75 80 85 90 95 100 105
Input ($D$10)
Oneway analysis for Solver model in Demand curve worksheet

Input (cell $F$12) values along side, output cell(s) along top

$F$13

$F$11

$F$10
1
62 62042.57 524.3597 180.3206
60 63117.79 551.2286 174.5038
58 64249.06 580.457 168.687
54 66700.44 647.2413 157.0534

68000
67000
66000
65000
64000
63000
62000
61000
60000
59000
53 54
Sensitivity of $F$13 to Input

Data for chart

When you select an output from the
$F$13

dropdown list in cell $K$4, the chart

will adapt to that output.
62042.57
63117.79
64249.06
66700.44

Sensitivity of $F$13 to Input

68000
67000
66000
65000
64000
63000
62000
61000
60000
59000
53 54 55 56 57 58 59 60 61 62 63
Input ($F$12)
price Demand Ealsticity
75 5000 2 linear
75.75 4900

Slope -133.333
Intercept 15000
Cost 59 Profit of catridge 12
Price 59 no. of catridge 6
Demand 7133.333
Profit 0
Profit c 513600
Total 513600
 price demand elasticity -2.5
3500 950

Cost 3200
Demand shirts 1900 Profit shirts 155
Demand tie 1425 Profit tie 30
a 688483784758.217
Price 5333.3333295605
demand 331.4338770019
Profit 707058.936353641

Total 1044308.93635364