Microsoft Excel 16.

0 Answer Report
Worksheet: [Yougik Grover - 223375-Section D Business maths assignment.xlsx]Question 1
Report Created: 05-12-2023 20:11:48
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.125 Seconds.
Iterations: 1 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
$K$3 objective Z 0 1500

Variable Cells
Cell Name Original Value Final Value Integer
$I$4 solution x 0 0 Contin
$J$4 solution y 0 100 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$K$7 Constraint 1 LHS 5000 $K$7<=$M$7 Binding 0
$K$8 Constraint 2 LHS 0 $K$8<=$M$8 Not Binding 60
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Yougik Grover - 223375-Section D Business maths assignment.xlsx]Question 1
Report Created: 05-12-2023 20:11:48

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$I$4 solution x 0 -25 50 25 1E+030
$J$4 solution y 100 0 15 1E+030 5

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$K$7 Constraint 1 LHS 5000 0.3 5000 1E+030 5000
$K$8 Constraint 2 LHS 0 0 60 1E+030 60
Microsoft Excel 16.0 Limits Report
Worksheet: [Yougik Grover - 223375-Section D Business maths assignment.xlsx]Question 1
Report Created: 05-12-2023 20:11:49

Objective
Cell Name Value
$K$3 objective Z 1500

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$I$4 solution x 0 0 1500 0 1500
$J$4 solution y 100 0 0 100 1500
Question 1
x y
objective 50 15
Maximize solution 0 100
50x+15y

Constraints Constraint 1 250 50

250x+50y<=5000 Constraint 2 1 1
x+y<=60
Z

1500

LHS RHS
5000 ≤ 5000
0≤ 60
Question 2

A(xi) B Final Demand Total Output

A 16 20 4 40
B 8 40 32 80

New Demand New output

18 #NAME?
44 #NAME?
A 0.4 0.25
0.2 0.5

I 1 0
0 1

I-A 0.6 -0.25

-0.2 0.5

(I-A)-1 2 1
0.8 2.4
Question 3(a)

Loan 700000
Rate 4%
Time 5 years
PMT ₹ 12,891.57

Periodicity Monthly 12

Period Opening Balance Installment Interest paid Principal paid

1 700000 12891.5654386864 2333.3333333333 10558.2321053531
2 689441.767894647 12891.5654386864 2298.1392263155 $10,593.43
3 $678,848.34 12891.5654386864 2262.8278056076 $10,628.74
4 $668,219.60 12891.5654386864 2227.398680164 $10,664.17
5 $657,555.44 12891.5654386864 2191.8514576356 $10,699.71
6 $646,855.72 12891.5654386864 2156.1857443654 $10,735.38
7 $636,120.34 12891.5654386864 2120.4011453843 $10,771.16
8 $625,349.18 12891.5654386864 2084.4972644067 $10,807.07
9 $614,542.11 12891.5654386864 2048.4737038257 $10,843.09
10 $603,699.02 12891.5654386864 2012.3300647095 $10,879.24
11 $592,819.78 12891.5654386864 1976.0659467963 $10,915.50
12 $581,904.28 12891.5654386864 1939.68094849 $10,951.88
13 $570,952.40 12891.5654386864 1903.174666856 $10,988.39
14 $559,964.01 12891.5654386864 1866.5466976165 $11,025.02
15 $548,938.99 12891.5654386864 1829.7966351463 $11,061.77
16 $537,877.22 12891.5654386864 1792.9240724678 $11,098.64
17 $526,778.58 12891.5654386864 1755.9286012471 $11,135.64
18 $515,642.94 12891.5654386864 1718.809811789 $11,172.76
19 $504,470.19 12891.5654386864 1681.5672930327 $11,210.00
20 $493,260.19 12891.5654386864 1644.2006325471 $11,247.36
21 $482,012.82 12891.5654386864 1606.7094165267 $11,284.86
22 $470,727.97 12891.5654386864 1569.0932297861 $11,322.47
23 $459,405.50 12891.5654386864 1531.3516557565 $11,360.21
24 $448,045.28 12891.5654386864 1493.48427648 $11,398.08
25 $436,647.20 12891.5654386864 1455.490672606 $11,436.07
26 $425,211.13 12891.5654386864 1417.3704233857 $11,474.20
27 $413,736.93 12891.5654386864 1379.1231066681 $11,512.44
28 $402,224.49 12891.5654386864 1340.7482988947 $11,550.82
29 $390,673.67 12891.5654386864 1302.2455750954 $11,589.32
30 $379,084.35 12891.5654386864 1263.6145088834 $11,627.95
31 $367,456.40 12891.5654386864 1224.8546724507 $11,666.71
32 $355,789.69 12891.5654386864 1185.9656365633 $11,705.60
 33 $344,084.09 12891.5654386864 1146.9469705562 $11,744.62
34 $332,339.47 12891.5654386864 1107.7982423291 $11,783.77
35 $320,555.71 12891.5654386864 1068.5190183412 $11,823.05
36 $308,732.66 12891.5654386864 1029.1088636068 $11,862.46
37 $296,870.20 12891.5654386864 989.56734168982 $11,902.00
38 $284,968.20 12891.5654386864 949.89401469983 $11,941.67
39 $273,026.53 12891.5654386864 910.08844328654 $11,981.48
40 $261,045.06 12891.5654386864 870.1501866352 $12,021.42
41 $249,023.64 12891.5654386864 830.0788024617 $12,061.49
42 $236,962.15 12891.5654386864 789.87384700761 $12,101.69
43 $224,860.46 12891.5654386864 749.53487503535 $12,142.03
44 $212,718.43 12891.5654386864 709.06143982318 $12,182.50
45 $200,535.93 12891.5654386864 668.4530931603 $12,223.11
46 $188,312.82 12891.5654386864 627.70938534188 $12,263.86
47 $176,048.96 12891.5654386864 586.82986516406 $12,304.74
48 $163,744.22 12891.5654386864 545.81407991899 $12,345.75
49 $151,398.47 12891.5654386864 504.66157538976 $12,386.90
50 $139,011.57 12891.5654386864 463.37189584544 $12,428.19
51 $126,583.38 12891.5654386864 421.94458403597 $12,469.62
52 $114,113.75 12891.5654386864 380.37918118713 $12,511.19
53 $101,602.57 12891.5654386864 338.67522699547 $12,552.89
54 $89,049.68 12891.5654386864 296.83225962316 $12,594.73
55 $76,454.94 12891.5654386864 254.84981569295 $12,636.72
56 $63,818.23 12891.5654386864 212.72743028297 $12,678.84
57 $51,139.39 12891.5654386864 170.46463692163 $12,721.10
58 $38,418.29 12891.5654386864 128.06096758241 $12,763.50
59 $25,654.79 12891.5654386864 85.515952678727 $12,806.05
60 $12,848.74 12891.5654386864 42.8291210587 $12,848.74
-1.584339770488E-09

Question 3 (b)
i) 2000
PMT ₹ 36.83

ii)
3000
time 2 years
rate 4%

PMT ₹ 1,590.59
 Annual 1 Nper 60
Bi-annual 2 Effective rate 0.003333
Quarterly 4
Monthly 12

Closing Balance
689441.767894647
$678,848.34
$668,219.60
$657,555.44
$646,855.72
$636,120.34
$625,349.18
$614,542.11
$603,699.02
$592,819.78
$581,904.28
$570,952.40
$559,964.01
$548,938.99
$537,877.22
$526,778.58
$515,642.94
$504,470.19
$493,260.19
$482,012.82
$470,727.97
$459,405.50
$448,045.28
$436,647.20
$425,211.13
$413,736.93
$402,224.49
$390,673.67
$379,084.35
$367,456.40
$355,789.69
$344,084.09
$332,339.47
$320,555.71
$308,732.66
$296,870.20
$284,968.20
$273,026.53
$261,045.06
$249,023.64
$236,962.15
$224,860.46
$212,718.43
$200,535.93
$188,312.82
$176,048.96
$163,744.22
$151,398.47
$139,011.57
$126,583.38
$114,113.75
$101,602.57
$89,049.68
$76,454.94
$63,818.23
$51,139.39
$38,418.29
$25,654.79
$12,848.74
-$0.00