Hello, I have set up the solver to maximise the return on investment by changing certain variables and constraining others (see table below). The problem is the solver does not come up with the optimum solution, although it always gives an answer that is within the constraints. The solution it gives depends on the starting values. For example, if I used the data in the table below and changed cell B2 to 21, it comes up with a solution of a Return on Investment of 26.6% (B2=24, B3=9, B8=10.6% and B4 and B5 stay as is). However, how can this be the optimal solution because as shown below the return on investment with variables below is 27.3%. I have tried to change my degree of convergence (added a few more zeros in) and also ticked automatic scaling) - it gives a different answer but the same problem (gives a different solution depending on your start values of your variables. Any advice...I would like it to give the same solution no matter what the start variables are and then I can play with the constraints to get the optimum solution. Many thanks in advance...
Book2 | ||||||
---|---|---|---|---|---|---|
A | B | C | D | |||
1 | Scenario | Bychanging | Constraints(commaseperated) | |||
2 | Pmtperiod(mths) | 56 | x | <=70,int,>=12 | ||
3 | Settlement(mths) | 6 | x | <=50,int,>=6 | ||
4 | %settlement | 95.0% | x | <=0.95 | ||
5 | Principal | 1,000,000 | >=0.2*B6,<=0.5*B6 | |||
6 | Propertyvalue | 2,000,000 | x | |||
7 | InterestRate | 2.0% | ||||
8 | Repaymentrate | 19.0% | x | >=0.1,((B7+1)^12)-1 | ||
9 | RVatsettlement | 1,600,000 | ||||
10 | ROI | 27.3% | MAXIMISE | |||
11 | Startdate | 30-Jun-04 | ||||
12 | LTVend | 80.0% | <=0.8 | |||
13 | LTVbegin | 50.0% | ||||
Sheet1 |