Coursera Excel
Coursera Excel
cost
fixed cost 400 per month
variable cost
copier rental 5000 per copier per year
operaation cost 0.03 per copy
5500000
1000
5750000
55
1.5
10170000
4420000
$ 50.00 $ 55.00 $ 60.00 $ 65.00
Cash Flows:
End of Year Groos Margion (M)
Development cost 9.3 million 1 $ 1.20
lifetime 20 years 2 $ 1.32
Year 1 Margin 1.2 million 3 $ 1.45
Inc through year 8 4 $ 1.60
Rate of increase 10% 5 $ 1.76
Rate of decrease 5% 6 $ 1.93
Discount Rate 12% 7 $ 2.13
8 $ 2.02
Present Value $11.85 9 $ 1.92
10 $ 1.82
11 $ 1.73
12 $ 1.64
13 $ 1.56
14 $ 1.48
15 $ 1.41
16 $ 1.34
17 $ 1.27
18 $ 1.21
19 $ 1.15
20 $ 1.09
=IF(G4<8,H3*(1+$D$7),H3*(1-$D$8))
=IF(G5<8,H4*(1+$D$7),H4*(1-$D$8))
=IF(G6<8,H5*(1+$D$7),H5*(1-$D$8))
=IF(G7<8,H6*(1+$D$7),H6*(1-$D$8))
=IF(G8<8,H7*(1+$D$7),H7*(1-$D$8))
=IF(G9<8,H8*(1+$D$7),H8*(1-$D$8))
=IF(G10<8,H9*(1+$D$7),H9*(1-$D$8))
=IF(G11<8,H10*(1+$D$7),H10*(1-$D$8))
=IF(G12<8,H11*(1+$D$7),H11*(1-$D$8))
=IF(G13<8,H12*(1+$D$7),H12*(1-$D$8))
=IF(G14<8,H13*(1+$D$7),H13*(1-$D$8))
=IF(G15<8,H14*(1+$D$7),H14*(1-$D$8))
=IF(G16<8,H15*(1+$D$7),H15*(1-$D$8))
=IF(G17<8,H16*(1+$D$7),H16*(1-$D$8))
=IF(G18<8,H17*(1+$D$7),H17*(1-$D$8))
=IF(G19<8,H18*(1+$D$7),H18*(1-$D$8))
=IF(G20<8,H19*(1+$D$7),H19*(1-$D$8))
=IF(G21<8,H20*(1+$D$7),H20*(1-$D$8))
=IF(G22<8,H21*(1+$D$7),H21*(1-$D$8))
1 30000
2 65000
3 80000
4 75000
5 55000
150000
15%
$198,063.81
$48,063.81
Month Price Demand
1 450 45
2 300 103
3 440 49
4 360 86
5 290 125
6 450 52
7 340 87
8 370 68
9 500 45
10 490 44
11 430 58
12 390 68
120
f(x) = 466.510119229519 exp( − 0.00491060734945113 x )
100
80
Demand
60
40
20
0
250 300 350 400 450 500
Price
466.51
-0.005
− 0.00491060734945113 x )
230 240 250 260 270 280 290 300 unit cost
Month Price Demand
1 450 45
2 300 103
3 440 49
4 360 86
5 290 125
6 450 52
7 340 87
8 370 68
9 500 45
10 490 44
11 430 58
12 390 68
120
f(x) = 466.510119229519 exp( − 0.00491060734945113 x )
100
80
Demand
60
40
20
0
250 300 350 400 450 500
Price
466.51
-0.005
− 0.00491060734945113 x )
230 240 250 260 270 280 290 300 unit cost
Error
Year Revenue Expo Power Expo Power
2017 1 218.6 214.07807824 170.97 2.07% 19.72% expo
2018 2 435 442.41165733 575.5109 1.70% 30.60% a
2019 3 915 914.28359294 1170.596 0.08% 28.01% b
2020 4 1825.9 1889.4495081 1937.257 3.48% 2.62%
2021 5 4021.8 3904.7178263 2863.428 2.91% 25.89% power
2022 6 3582.1 8069.4515718 3940.402 125.27% 115.27% a
2023 7 16676.249493 5161.442 b
103.59
0.7259
170.97
1.7511
4500
Chart Title
4000
3500
3000
2500 f(x) = 170.969535931451 x^1.75110482050666
2000
1500
1000
500
0
0.5 1 1.5 2 2.5 3 3.5 4 4.5 5 5.5
Radio Television
Variables: 175 10 no
3000 7000 people reach
Assembly Testing
Labour cost 11 15
Basic XP
Assembly Hour 2800 7200
Testing Hour 560 2400
Assembly Hr Testing Hr
Total Hr 10000 2960
Profit 12 20
Total Profit 3820
labor hr 4 6 1250
material 9 36 3600
Objective (max)
Rate of Return $ 2,030.00
Constraints LHS
Budget 1 1 1 1 1 25000
Muni 2% 1 5000
40% in tech 1 1 1 17500
no more 50% in high risk -50% 1 0
Sign RHS
<= 25000
>= 5000
>= 10000
<= 0
Diet Requirement
(Ingredients)
E
Cost/lb
Minimum
Daily
1 1.5 2 7 5 2 10 7
Requirem
ent (units)
0.5
1.5
0.5
6
Distance to Kyoko Distance to Devon Distance to Manny
Sector
HS (in Sector B) HS (in Sector C) HS (in Sector E)
A 5 8 6
B 0 4 12
C 4 0 7
D 7 2 5
E 12 7 0
Variables: AB AC AE
400 0 300
5 8 6
Objective (min)
student bus miles 5400
Constraints
900 in schoool B 1
900 in school C 1
900 in school E 1
700 in A 1 1 1
500 in B
100 in C
800 in D
400 in E
Number of Students
700
500
100
800
400
BB BC BE CB CC CE DB DC DE
500 0 0 0 100 0 0 800 0
0 4 12 4 0 7 7 2 5
1 1 1
1 1 1
1 1 1
1 1 1
1 1 1
1 1 1
EB EC EE
0 0 400
12 7 0
Objective $ 960.00
To minimize
Project A Project B Project C Capacity
Data Table Plant 1 $10 $4 $9 80
Plant 2 $12 $6 $8 40
Plant 3 $8 $9 $5 30
Requirements 50 40 60
Objective $ 1,060.00
To minimize
Project A Project B Project C Capacity
Data Table Plant 1 $10 $4 $9 80
Plant 2 $12 $6 $8 40
Plant 3 $8 $9 $5 30
Requirements 50 40 60
Objective $ 960.00
To minimize
Objective
Plant Project Unit Cost Shipment
1A $10 2
1B $4 3
1C $9 4
2A $12 5
2B $6 6
2C $8 7
3A $8 8
3B $9 9
3C $5 10
Supply Constraint
Demand Constraint
To Minimize 415
Project A Project B Project C Capacity
Data Table Plant 1 $10 $4 $9 80
Plant 2 $12 $6 $8 40
Plant 3 $8 $9 $5 30
Requirements 50 40 60
Objective $ 960.00
To minimize
Objective
Plant Project Unit Cost Shipment
1A $10 40
1B $4 40
1C $9 0
2A $12 0
2B $6 0
2C $8 40
3A $8 10
3B $9 0
3C $5 20
Supply Constraint
Demand Constraint
To Minimize 1060
Omaha Miami Dallas New York
Jones $800 $1,100 $1,200 $1,000 1
Smith $500 $1,600 $1,300 $800 1
Wilson $500 $1,000 $2,300 $1,500 1
1 1 1 1
Omaha Miami Dallas New York Total Sign "Each candidate gets assigned an office"
Jones 1 0 1 = 1
Smith 1 1 = 1
Wilson 1 1 = 1
Total: 1 1 1 0
<= <= <= <=
1 1 1 1
Objective:
Relocation Cost 4700
didate gets assigned an office"
Omaha Miami Dallas New York
Jones $800 $1,100 $1,200 $1,000 1
Smith $500 $1,600 $1,300 $800 1
Wilson $500 $1,000 $2,300 $1,500 1
1 1 1 1
Omaha Miami Dallas New York Total Sign "Each candidate gets assigned an offic
Jones 0 1 0 0 1 = 1
Smith 0 0 0 1 1 = 1
Wilson 1 0 0 0 1 = 1
Total: 1 1 0 1
<= <= <= <=
1 1 1 1
Objective:
Relocation Cost $ 2,400.00
didate gets assigned an office"
Kansas City Chicago Detroit Toronto
Seattle 1500 1730 1940 2070
Arlington 460 810 1020 1270
Oakland 1500 1850 2080
Baltimore 960 610 400 330
Managem
Statistics Finance Economics LHS Sign RHS
ent
Bain 0 0 1 0 1 = 1
Carey 1 0 0 0 1 = 1
Dio 0 0 0 1 1 = 1
Powell 0 1 0 0 1 = 1
1 1 1 1
= = = =
1 1 1 1
Factory/Store A B C Supply
1 20 30 50 100
2 40 40 40 120
Demand 60 70 90
Factory/Store A B C Supply
1 30 60 0 90
2 50 0 70 120
Demand 80 60 70
2300
Closing Plant No. of Workers to Transfer
To:
1 60
2 105 From: A B C
3 70 1 5 8 6
Total 235 2 10 9 12
3 7 6 10
1610
therefore, I would like to give an example similar to the concrete plant exercise described in this module. Our company is undertaking fiv
ur company is undertaking five new construction projects - Project A, B, C, D and E at different locations. A certain number of bricks have t
ertain number of bricks have to be delivered to the new projects from brick factory 1, 2 and 3. Each brick factor has a fixed production rat
ctor has a fixed production rate per day respectively. Each project has a different demand for bricks per day.
variable large poster small poster
1 1
$ 5.00 $ 7.00
Objective (max)
Return 180 000s
constraints: LHS
at least 2 TX 1 1 1 1
no more than 2 foreign 1 1 1
one of 2 california 1 1 1
up to 3 million 480 540 680 1000 700 510 900 1670
Expected Annual Cost for Block of
Name
Return ($1000) Shares ($1000)
Trans-Texas Oil 50 480
British Petroleum (BP) 80 540
Dutch Shell 90 680
Houston Drilling 120 1000
Texas Petroleum 110 700
San Diego Oil 40 510
California Petro. 75 900
Sign RHS
>= 2
<= 1
= 1
<= 3000
Variables: X1 X2 X3 X4 X5 X6 X7
0 0 1 1 1 1 0
50 80 90 120 110 40 75 (000s)
Objective (max)
Return 360 000s
constraints: LHS
at least 2 TX 1 1 1 2
no more than 2 foreign 1 1 1
one of 2 california 1 1 1
up to 3 million 480 540 680 1000 700 510 900 2890
Expected Annual Cost for Block of
Name
Return ($1000) Shares ($1000)
Trans-Texas Oil 50 480
British Petroleum (BP) 80 540
Dutch Shell 90 680
Houston Drilling 120 1000
Texas Petroleum 110 700
San Diego Oil 40 510
California Petro. 75 900
Sign RHS
>= 2
<= 1
= 1
<= 3000
Tower
Location
L1
L1 L2 L3 L4 L5 L6 L2
L3
variable 1 0 1 0 1 0
L4
L5
L6
Objective to minimize 3 towers
constaints A 1 1 1 =
B 1 1 1 =
C 1 1 2 =
D 1 1 1 1 2 =
E 1 1 1 =
F 1 1 1 1 =
G 1 1 1 =
H 1 1 1 =
Areas
Served
A, C, D
B, D, G
B, C, E, F
E, F, H
D, G, H
A, D, F
1
1
1
1
1
1
1
1
Tower
Location
L1
L1 L2 L3 L4 L5 L6 L2
L3
variable 1 0 1 0 1 0
L4
L5
L6
Objective to minimize 3 towers
constaints A 1 1 1 >=
B 1 1 1 >=
C 1 1 2 >=
D 1 1 1 1 2 >=
E 1 1 1 >=
F 1 1 1 1 >=
G 1 1 1 >=
H 1 1 1 >=
Areas
Served
A, C, D
B, D, G
B, C, E, F
E, F, H
D, G, H
A, D, F
1
1
1
1
1
1
1
1
X Y
20% 20%
Non-liner vars:
X^2 XY Y^2
formuals 0.04 0.04 0.04
=B2^2 =B2*C2 =C2^2
0.16 0.2 0.9
Objective min
Variance 0.0504
Non-liner vars:
X^2 XY Y^2
formuals 0.111111 0.222222 0.444444
=B2^2 =B2*C2 =C2^2
0.16 0.2 0.9
Objective min
Variance 0.462222
revenue $ 38,400.00
equipment $ 1,500.00
variable cost $ 12,800.00
profit $ 24,100.00
Geometry Calculus
variable 35 50
profit $ 80.00 $ 45.00
assembly 3 5
proofing 4 2
revenue 121600
fixed cost 2500
variable cost 19200
profit 99900