Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 10-12-2024 9.59.19 AM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: GRG Nonlinear
Solution Time: 1 Seconds.
Iterations: 0 Subproblems: 14
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Convergence 0.0001, Population Size 100, Random Seed 0, Derivatives Central
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegati

Objective Cell (Max)

Cell Name Original Value Final Value
$R$8 344.9999992 344.9999992

Variable Cells
Cell Name Original Value Final Value Integer
$F$4 y1 1 1 Binary
$G$4 y2 1 1 Binary
$H$4 y3 1 1 Binary
$I$4 y4 1 1 Binary
$J$4 y5 1 1 Binary
$K$4 z1 68.9999992 68.9999992 Contin
$L$4 z2 69 69 Contin
$M$4 z3 69 69 Contin
$N$4 z4 69 69 Contin
$O$4 z5 69 69 Contin
$P$4 p 69 69 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$R$12 100068 $R$12>=$T$12 Not Binding 99999
$R$13 100068 $R$13>=$T$13 Not Binding 99984
$R$14 100068 $R$14>=$T$14 Not Binding 99992
$R$15 100068 $R$15>=$T$15 Not Binding 99990
$R$16 100068 $R$16>=$T$16 Not Binding 99991
$R$17 -100068 $R$17>=$T$17 Binding 0
$R$18 -100068 $R$18>=$T$18 Not Binding 15
$R$19 -100068 $R$19>=$T$19 Not Binding 7
$R$20 -100068 $R$20>=$T$20 Not Binding 9
$R$21 -100068 $R$21>=$T$21 Not Binding 8
$R$22 -7.999907E-07 $R$22<=$T$22 Binding 0
$R$23 5.1443294E-12 $R$23<=$T$23 Binding 0
$R$24 5.1443294E-12 $R$24<=$T$24 Binding 0
$R$25 5.1443294E-12 $R$25<=$T$25 Binding 0
$R$26 5.1443294E-12 $R$26<=$T$26 Binding 0
$R$27 -99999 $R$27>=$T$27 Not Binding 900000
$R$28 -99999 $R$28>=$T$28 Not Binding 900000
$R$29 -99999 $R$29>=$T$29 Not Binding 900000
$R$30 -99999 $R$30>=$T$30 Not Binding 900000
$R$31 -99999 $R$31>=$T$31 Not Binding 900000
$R$32 -99930 $R$32<=$T$32 Not Binding 99930
$R$33 -99930 $R$33<=$T$33 Not Binding 99930
$R$34 -99930 $R$34<=$T$34 Not Binding 99930
$R$35 -99930 $R$35<=$T$35 Not Binding 99930
$R$36 -99930 $R$36<=$T$36 Not Binding 99930
$F$4:$J$4=Binary
nditions are satisfied.

nce 1%, Assume NonNegative

Cust ID Willingness to Pay (in INR)
1 69 y1
2 84 1
3 76
4 78
5 77

My1+p>=w1 99999

(-MY1-p)>=-M-W -99999

z1-My1<=0

(-MY1+Z1-p)>=-M -99999

(-MY1+Z1)<=0 -99999
y2 y3 y4 y5 z1 z2 z3 z4
1 1 1 1 69 69 69 69
1 1 1 1

99999
99999
99999
99999

-99999
-99999
-99999
-99999
1
1
1
1

1
-99999 1
-99999 1
-99999 1
-99999
1
-99999 1
-99999 1
-99999 1
-99999
z5 p
69 69
1

345
0
0
0
1 100068 >= 69
1 100068 >= 84
1 100068 >= 76
1 100068 >= 78
1 100068 >= 77
-1 -100068 >= -100068
-1 -100068 >= -100083
-1 -100068 >= -100075
-1 -100068 >= -100077
-1 -100068 >= -100076
-1 -8E-07 <= 0
-1 5.144E-12 <= 0
-1 5.144E-12 <= 0
-1 5.144E-12 <= 0
1 -1 5.144E-12 <= 0
-1 -99999 >= -999999
-1 -99999 >= -999999
-1 -99999 >= -999999
-1 -99999 >= -999999
1 -1 -99999 >= -999999
-99930 <= 0
-99930 <= 0
-99930 <= 0
-99930 <= 0
1 -99930 <= 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cust ID Willingness to Pay (in INR) Safety Net
1 69 2
2 84 4
3 76 1
4 78 1
5 77 3