Optimize the Model in Excel Sheet

Avg Bid (USD)
Project Budget (USD)
$30 - $250

Project Description:
I want to optimize the model in the attached word document in excel.
I want it for n variable, and where the input is dynamic and the output of each solver to be saved in one sheet in different rows for me to do graphs later.

Skills required:
Excel, Word
Additional Files: sensitivity_new_1.docx
About the employer:
Public Clarification Board
Bids are hidden by the project creator. Log in as the employer to view bids or to bid on this project.
You will not be able to bid on this project if you are not qualified in one of the job categories. To see your qualifications click here.

$ 45
in 2 days
$ 180
in 5 days
$ 145
in 4 days
Hire nidhiarora95
$ 30
in 3 days
$ 150
in 7 days
$ 39
in 1 days
$ 30
in 3 days
Hire mihiran914
$ 30
in 2 days
$ 30
in 5 days
Hire pepsy87
$ 100
in 2 days