Chase Manhattan Bank FINAL
-
Upload
nirav-parikh -
Category
Documents
-
view
208 -
download
5
Transcript of Chase Manhattan Bank FINAL
Microsoft Excel 12.0 Answer ReportWorksheet: [chase manhattan bank FINAL.xls]Sheet1Report Created: 23-08-2010 23:01:53
Target Cell (Min)Cell Name Original Value Final Value
$AA$2 MINIMIZE 3099.25733332 3099.257333333
Adjustable CellsCell Name Original Value Final Value
$B$16 SOLUTION VALUE F0 20 20$C$16 SOLUTION VALUE F1 9 9$D$16 SOLUTION VALUE F2 0 0$E$16 SOLUTION VALUE A 0 0$F$16 SOLUTION VALUE B 0 0$G$16 SOLUTION VALUE C 0 0$H$16 SOLUTION VALUE D 0 0$I$16 SOLUTION VALUE E 0 0$J$16 SOLUTION VALUE F 0 0$K$16 SOLUTION VALUE G 0 0$L$16 SOLUTION VALUE H 0 0$M$16 SOLUTION VALUE I 9 9$N$16 SOLUTION VALUE J 3 3$O$16 SOLUTION VALUE K 0 0$P$16 SOLUTION VALUE L 0 0$Q$16 SOLUTION VALUE M 12 15$R$16 SOLUTION VALUE N 0 0$S$16 SOLUTION VALUE O 0 0$T$16 SOLUTION VALUE P 0 0$U$16 SOLUTION VALUE Q 3 0$V$16 SOLUTION VALUE R 0 0$W$16 SOLUTION VALUE S 0 0$X$16 SOLUTION VALUE T 5 5$Y$16 SOLUTION VALUE U 0 0$Z$16 SOLUTION VALUE V 0 0
ConstraintsCell Name Cell Value Formula Status Slack
$AA$3 CONSTRAINT 1 29 $AA$3>=$AC$3 Not Binding 15$AA$4 CONSTRAINT 2 29 $AA$4>=$AC$4 Not Binding 4$AA$5 CONSTRAINT 3 26 $AA$5>=$AC$5 Binding 0$AA$6 CONSTRAINT 4 41 $AA$6>=$AC$6 Not Binding 3$AA$7 CONSTRAINT 5 55 $AA$7>=$AC$7 Binding 0$AA$8 CONSTRAINT 6 60 $AA$8>=$AC$8 Binding 0$AA$9 CONSTRAINT 7 51 $AA$9>=$AC$9 Binding 0
$AA$10 CONSTRAINT 8 34 $AA$10>=$AC$10 Not Binding 5$AA$11 CONSTRAINT 9 14 $AA$11>=$AC$11 Binding 0$AA$12 CONSTRAINT 10 9 $AA$12>=$AC$12 Binding 0$AA$13 CONSTRAINT 11 128 $AA$13<=$AC$13 Binding 0
F0 F1 F2 A B C D E F G H IMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1CONSTRAINT 9 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4
SOLUTION VALUE 19.58 0.00 9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.00
J K L M N O P Q R S T U V39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 31.28 39.1 31.28 3171.977
28.5828.58
1 1 1 26.001 1 1 1 1 1 1 40.711 1 1 1 1 1 1 1 1 1 55.001 1 1 1 1 1 1 1 1 1 1 1 60.001 1 1 1 1 1 1 1 1 1 1 1 1 51.00
1 1 1 1 1 1 1 1 1 1 1 33.581 1 1 1 1 1 1 1 14.00
1 1 1 1 9.005 6 7 4 5 6 7 4 5 6 4 5 4 128.40
2.71 0.00 0.00 14.71 0.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00 0.00
>= 14>= 25>= 26>= 38>= 55>= 60>= 51>= 29>= 14>= 9<= 128.4
F0 F1 F2 A B C D E F G H IMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1CONSTRAINT 9 1 1CONSTRAINT 10 1 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4
SOLUTION VALUE 19.58 9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.00
J K L M N O P Q R S T U V39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 31.28 39.1 31.28 3099.257
28.5828.58
1 1 1 26.001 1 1 1 1 1 1 40.711 1 1 1 1 1 1 1 1 1 55.001 1 1 1 1 1 1 1 1 1 1 1 60.001 1 1 1 1 1 1 1 1 1 1 1 1 51.00
1 1 1 1 1 1 1 1 1 1 1 33.581 1 1 1 1 1 1 1 14.00
1 1 1 1 9.005 6 7 4 5 6 7 4 5 6 4 5 4 128.40
2.71 0.00 0.00 14.71 0.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00 0.00
>= 14>= 25>= 26>= 38>= 55>= 60>= 51>= 29>= 14>= 9<= 128.4
F0 F1 F2 A B C DMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1CONSTRAINT 7 1 1 1 1CONSTRAINT 8 1 1 1CONSTRAINT 9 1 1CONSTRAINT 10 1 1CONSTRAINT 11 4 5 6 7
SOLUTION VALUE 20 9 0 0 0 0 0
E F G H I J K L M31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28
1 1 1 11 1 1 1 1 1 1 11 1 1 1 1 1 1 1 11 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 11 1 1 1 1 1
1 1 11
4 5 6 7 4 5 6 7 4
0 0 0 0 9 3 0 0 15
N O P Q R S T U V39.1 46.92 54.74 31.28 39.1 46.92 31.28 39.1 31.28
1 1 11 1 1 1 1 11 1 1 1 1 1 1 11 1 1 1 1 1 1 1 11 1 1 1 1 1 1 1 1
1 1 1 1 1 1 11 1 1 1
5 6 7 4 5 6 4 5 4
0 0 0 0 0 0 5 0 0
3149.4729 >= 1429 >= 25
26.5 >= 2641.5 >= 38
56 >= 5561 >= 6052 >= 5134 >= 2914 >= 14
9 >= 9131 <= 128.4
SOLUTION
SEC A,GROUP-1 PAGE-
F0 F1 F2 A B C D E F G H I J K L M N OMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1 1 1 1 1CONSTRAINT 9 1 1 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6CONSTRAINT 12 -5 5 10
SOLUTION VALUE 19.58 0.00 9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.00 2.71 0.00 0.00 12.00 0.00 0.00
MINIMUM COST = $3171.98
SOLUTION
SEC A,GROUP-1 PAGE-
P Q R S T U V54.74 31.28 39.1 46.92 31.28 39.1 31.28 3171.98
28.58 >= 1428.58 >= 2526.00 >= 26
1 38.00 >= 381 1 1 1 55.00 >= 551 1 1 1 1 1 60.00 >= 601 1 1 1 1 1 1 51.00 >= 511 1 1 1 1 1 1 36.29 >= 291 1 1 1 1 1 14.00 >= 141 1 1 1 9.00 >= 97 4 5 6 4 5 4 128.40 <= 128.4
-7.89 <= 0
0.00 2.71 0.00 0.00 5.00 0.00 0.00
SOLUTION
SEC A,GROUP 1 PAGE-
F0 F1 F2 A B C D E F G H I J K L M N OMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1 1 1 1 1CONSTRAINT 9 1 1 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6CONSTRAINT 12 -5 5 10
SOLUTION VALUE 15.08 0.00 7.54 0.00 0.00 0.00 0.00 0.00 0.00 2.38 0.00 9.00 3.31 0.00 0.00 16.23 0.00 0.00
CHANGING TO 50%
MINIMUM COST = $ 2977.9
As the percentage increases cost decreases.
SOLUTION
SEC A,GROUP 1 PAGE-
P Q R S T U V54.74 31.28 39.1 46.92 31.28 39.1 31.28 2977.9
22.62 >= 1425.00 >= 2526.00 >= 26
1 42.23 >= 381 1 1 1 55.00 >= 551 1 1 1 1 1 60.00 >= 601 1 1 1 1 1 1 51.00 >= 511 1 1 1 1 1 1 29.08 >= 291 1 1 1 1 1 14.00 >= 141 1 1 1 9.00 >= 97 4 5 6 4 5 4 160.50 <= 160.5
0.00 <= 0
0.00 0.00 1.46 0.00 3.54 1.46 0.00
SOLUTION
SEC A,GROUP 1 PAGE-
F0 F1 F2 A B C D E F G H I J K L M N OMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1 1 1 1 1CONSTRAINT 9 1 1 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6CONSTRAINT 12 -5 5 10
SOLUTION VALUE 11.61 0.00 5.81 0.00 0.00 0.00 0.00 0.00 0.00 7.58 0.00 9.00 0.71 0.00 0.00 13.71 0.00 0.00
CHANGING TO 60%
MINIMUM COST = $2832.49
As the percentage increases cost decreases.
SOLUTION
SEC A,GROUP 1 PAGE-
P Q R S T U V54.74 31.28 39.1 46.92 31.28 39.1 31.28 2832.49
17.42 >= 1425.00 >= 2526.00 >= 26
1 39.71 >= 381 1 1 1 55.00 >= 551 1 1 1 1 1 60.00 >= 601 1 1 1 1 1 1 51.00 >= 511 1 1 1 1 1 1 29.00 >= 291 1 1 1 1 1 14.00 >= 141 1 1 1 9.00 >= 97 4 5 6 4 5 4 192.60 <= 192.6
0.00 <= 0
0.00 3.39 3.19 0.00 1.81 3.19 0.00
SOLUTION
SAC A,GROUP-1 PAGE-
F0 F1 F2 A B C D E F G H I J K L M N OMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1 1 1 1 1CONSTRAINT 9 1 1 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6CONSTRAINT 12 -5 5 10
SOLUTION VALUE 8.37 0.00 4.19 0.00 0.72 0.00 0.72 0.00 9.00 2.00 0.00 0.00 7.28 0.00 0.00 12.00 0.00 0.00
CHANGING TO 70%
MINIMUM COST = $2713.75
As the percentage increases cost decreases.
SOLUTION
SAC A,GROUP-1 PAGE-
P Q R S T U V54.74 31.28 39.1 46.92 31.28 39.1 31.28 2713.75
14.00 >= 1425.00 >= 2526.00 >= 26
1 38.00 >= 381 1 1 1 55.00 >= 551 1 1 1 1 1 60.00 >= 601 1 1 1 1 1 1 51.00 >= 511 1 1 1 1 1 1 29.00 >= 291 1 1 1 1 1 14.00 >= 141 1 1 1 9.00 >= 97 4 5 6 4 5 4 224.70 <= 224.7
0.00 <= 0
0.00 6.63 4.09 0.00 0.91 4.81 0.00
SOLUTION
SEC A,GROUP-1 PAGE-
F0 F1 F2 A B C D E F G H I J K L M N OMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1 1 1 1 1CONSTRAINT 9 1 1 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6CONSTRAINT 12 -5 5 10
SOLUTION VALUE 5.58 0.00 2.79 0.00 0.00 0.00 5.63 0.00 6.63 4.37 0.00 2.37 0.00 0.00 2.81 12.00 0.00 0.00
CHANGING TO 80%
MINIMUM COST = $2645.91
As the percentage increases cost decreases.
SOLUTION
SEC A,GROUP-1 PAGE-
P Q R S T U V54.74 31.28 39.1 46.92 31.28 39.1 31.28 2645.91
14.00 >= 1425.00 >= 2526.00 >= 26
1 38.00 >= 381 1 1 1 55.00 >= 551 1 1 1 1 1 60.00 >= 601 1 1 1 1 1 1 51.00 >= 511 1 1 1 1 1 1 29.00 >= 291 1 1 1 1 1 14.00 >= 141 1 1 1 9.00 >= 97 4 5 6 4 5 4 256.80 <= 256.8
0.00 <= 0
0.00 9.42 2.19 1.21 0.00 5.00 0.00
SOLUTION
SEC A,GROUP-1 PAGE-
F0 F1 F2 A B C D E F G H I J K L M N OMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1 1 1 1 1CONSTRAINT 9 1 1 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6CONSTRAINT 12 -5 5 10
SOLUTION VALUE 2.79 0.00 1.40 0.00 0.00 0.00 9.81 0.00 9.00 2.00 0.00 0.00 0.00 0.00 3.09 10.19 0.00 1.81
CHANGING TO 90%
MINIMUM COST = $2578.06
As the percentage increases cost decreases.
SOLUTION
SEC A,GROUP-1 PAGE-
P Q R S T U V54.74 31.28 39.1 46.92 31.28 39.1 31.28 2578.06
14.00 >= 1425.00 >= 2526.00 >= 26
1 38.00 >= 381 1 1 1 55.00 >= 551 1 1 1 1 1 60.00 >= 601 1 1 1 1 1 1 51.00 >= 511 1 1 1 1 1 1 29.00 >= 291 1 1 1 1 1 14.00 >= 141 1 1 1 9.00 >= 97 4 5 6 4 5 4 288.90 <= 288.9
0.00 <= 0
0.00 12.21 0.09 2.60 0.00 5.00 0.00
SOLUTION
SEC A,GROUP-1 PAGE-
F0 F1 F2 A B C D E F G H I J K L M N OMINIMIZE 70.77 78.85 86.93 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92 54.74 31.28 39.1 46.92CONSTRAINT 1 1 1 1 1 1 1 1CONSTRAINT 2 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 3 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 4 0.5 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 7 1 1 1 1 1 1 1 1 1 1 1 1CONSTRAINT 8 1 1 1 1 1 1 1 1CONSTRAINT 9 1 1 1 1CONSTRAINT 10 1CONSTRAINT 11 4 5 6 7 4 5 6 7 4 5 6 7 4 5 6CONSTRAINT 12 -5 5 10
SOLUTION VALUE 0.00 0.00 0.00 0.00 0.00 0.00 14.00 0.00 9.00 0.00 2.00 0.00 0.00 0.00 1.00 8.00 0.00 4.00
CHANGING TO 100%
MINIMUM COST = $2510.22
As the percentage increases cost decreases.
SOLUTION
SEC A,GROUP-1 PAGE-
P Q R S T U V54.74 31.28 39.1 46.92 31.28 39.1 31.28 2510.22
14.00 >= 1425.00 >= 2526.00 >= 26
1 38.00 >= 381 1 1 1 55.00 >= 551 1 1 1 1 1 60.00 >= 601 1 1 1 1 1 1 51.00 >= 511 1 1 1 1 1 1 29.00 >= 291 1 1 1 1 1 14.00 >= 141 1 1 1 9.00 >= 97 4 5 6 4 5 4 321.00 <= 321
0.00 <= 0
0.00 13.00 0.00 4.00 0.00 5.00 0.00