Scenario Summary for $20,000 Car Purchase

5.0 precent 4.75 percent 4.5 percent

Changing Cells:
Annual_Interest_Rate 5.00% 4.75% 4.50%
$B$6 48 36 24
Result Cells:
Monthly_Payment $460.59 $597.18 $872.96
$B$10 $ 22,108.12 $ 21,498.32 $ 20,950.95
Total_Interest $ 2,108.12 $ 1,498.32 $ 950.95
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.

LAU KIN YU
 Loan Sheet (value)

Car Loan Model

Loan Amount $ 20,000 改名有空格用_,左上改

Annual Interest Rate 5.00%
Term in Months 48

Monthly Payment: $460.59

Total Payments: $ 22,108.12
Total Interest: $ 2,108.12 page layout 整番PAGE幾大,SCAE TO FIT

sc

Page 2
Microsoft Excel 15.0 Answer Report
Worksheet: [PC Production Model.xlsx]Model (value)
Report Created: 20/05/16 1:45:37 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0 Seconds.
Iterations: 2 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Value Of)

Cell Name Original Value Final Value
Total
$H$9 Profit 75,000 75,000

Variable Cells
Cell Name Original Value Final Value Integer
PC-1
Hours
per
$B$6 Unit 0.00 0.00 Contin
PC-2
Hours
per
$B$7 Unit 5.00 5.00 Contin
PC-3
Hours
per
$B$8 Unit 1.34 1.34 Contin

Constraints
Cell Name Cell Value Formula Status Slack
Total
$H$9 Profit 75,000 $H$9=75000 Binding 0
PC-1
Hours
per
$B$6 Unit 0.00 $B$6<=5 Not Binding 5
PC-2
Hours
per
$B$7 Unit 5.00 $B$7<=5 Binding 0
PC-3
Hours
per
$B$8 Unit 1.34 $B$8<=5 Not Binding 3.6572580645
PC-1
Hours
per
$B$6 Unit 0.00 $B$6>=0 Binding 0.00
PC-2
Hours
per
$B$7 Unit 5.00 $B$7>=0 Not Binding 5.00
PC-3
Hours
per
$B$8 Unit 1.34 $B$8>=0 Not Binding 1.34
Computer City
Hourly labor cost 80
Component cost 75

Hours Components Cost to Retail Unit Units Total

per Unit per Unit Produce Price Profit Produced Profit
PC-1 0.00 6 450 995 545 53 28,885
PC-2 5.00 9 1,075 1,200 125 75 9,375 SET objective 果時按番佢要既數既數目
PC-3 1.34 12 1,007 1,600 593 62 36,740
75,000

Labor cost for $15,000 profit for PC-1 $65.50

Labor cost for $25,000 profit for PC-2 $63.89
Labor cost for $20,000 profit for PC-3 $75.48

lau kin yu