Microsoft Excel 16.

0 Answer Report
Worksheet: [Blair & Rosen Inc.xlsx]Model
Report Created: 18/12/2020 1:16:08 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.063 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$B$21 Total Return ($000) Internet Fund RM0.00 RM5.10

Variable Cells
Cell Name Original Value Final Value Integer
$B$16 Amount to Invest ($000) Internet Fund RM0.00 RM20.00 Contin
$C$16 Amount to Invest ($000) Blue Chip Fund RM0.00 RM30.00 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$23 available invest fund Internet Fund 50.00 $B$23<=$C$23 Binding 0
$B$24 max invest internet Internet Fund RM20.00 $B$24<=$C$24 Not Binding 15
$B$25 max risk moderate investor Internet Fund 240 $B$25<=$C$25 Binding 0
NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Blair & Rosen Inc.xlsx]Model
Report Created: 18/12/2020 1:16:08 AM

Variable Cells
Final Reduced Objective AllowableAllowable
Cell Name Value Cost Coefficient Increase Decrease
$B$16 Amount to Invest ($000) Internet Fund 20 0 0.12 0.015 0.03
$C$16 Amount to Invest ($000) Blue Chip Fund 30 0 0.09 0.03 0.01

Constraints
Final Shadow Constraint AllowableAllowable
Cell Name Value Price R.H. Side Increase Decrease
$B$23 available invest fund Internet Fund 50 0.03 50 10 7.5
$B$24 max invest internet Internet Fund 20 0 35 1E+030 15
$B$25 max risk moderate investor Internet Fund 240 0.015 240 30 40
Allowable

Allowable
Microsoft Excel 16.0 Limits Report
Worksheet: [Blair & Rosen Inc.xlsx]Model
Report Created: 18/12/2020 1:16:08 AM

Objective
Cell Name Value
$B$21 Total Return ($000) Internet Fund RM5.10

Variable Lower Objective Upper

Cell Name Value Limit Result Limit
$B$16 Amount to Invest ($000) Internet Fund RM20.00 RM0.00 RM2.70 RM20.00
$C$16 Amount to Invest ($000) Blue Chip FundRM30.00 RM0.00 RM2.40 RM30.00
Objective
Result
RM5.10
RM5.10
B & R, Inc.

Parameters

Budget ($000) $50.00

Max Risk Rating 240

Internet Fund Blue Chip Fund

Annual Return % 12% 9%
Risk Rating per ($000) 6 4
Max Investment ($000) 35

Model
Internet Fund Blue Chip Fund
Amount to Invest ($000) $20.00 $30.00

Total Invested ($000) $50.00

Total Risk Rating 240

Total Return ($000) $5.10

available invest fund 50.00 $50.00

max invest internet $20.00 35
max risk moderate invest 240 240