simulation (ski jacket).xlsx

7800

Ski Jacket Production Simulation

Variable Cost (C) 80 Number of trials 400 Selling Price (S) 100 Expected demand 12,000 Salvage value (V) 30 Standard deviation 3,500 Fixed Cost (F) 100,000

Average profit 42,051

Qty to produce (Q) 7,800 Std Dev of profit 57,110 90% CI half-length 4,697 Upper value 46,748 Lower value 37,353

Salvage VariableTrial Demand Revenue Value Cost Profit

1 12207 780,000 0 624,000 56,0002 6975 697,500 24,750 624,000 -1,7503 14510 780,000 0 624,000 56,0004 17549 780,000 0 624,000 56,0005 8593 780,000 0 624,000 56,0006 3756 375,600 121,320 624,000 -227,0807 17819 780,000 0 624,000 56,0008 15235 780,000 0 624,000 56,0009 11408 780,000 0 624,000 56,000

10 12449 780,000 0 624,000 56,00011 15179 780,000 0 624,000 56,00012 12085 780,000 0 624,000 56,00013 14165 780,000 0 624,000 56,00014 13099 780,000 0 624,000 56,00015 9805 780,000 0 624,000 56,00016 9339 780,000 0 624,000 56,00017 10344 780,000 0 624,000 56,00018 12210 780,000 0 624,000 56,00019 17686 780,000 0 624,000 56,00020 10511 780,000 0 624,000 56,00021 6243 624,300 46,710 624,000 -52,99022 12048 780,000 0 624,000 56,00023 20517 780,000 0 624,000 56,00024 10538 780,000 0 624,000 56,00025 14907 780,000 0 624,000 56,00026 17895 780,000 0 624,000 56,00027 14223 780,000 0 624,000 56,00028 13417 780,000 0 624,000 56,00029 16850 780,000 0 624,000 56,00030 14203 780,000 0 624,000 56,00031 9933 780,000 0 624,000 56,00032 14628 780,000 0 624,000 56,00033 15127 780,000 0 624,000 56,00034 7925 780,000 0 624,000 56,00035 10425 780,000 0 624,000 56,000

7800

36 14581 780,000 0 624,000 56,00037 7652 765,200 4,440 624,000 45,64038 14025 780,000 0 624,000 56,00039 9748 780,000 0 624,000 56,00040 15592 780,000 0 624,000 56,00041 4455 445,500 100,350 624,000 -178,15042 14877 780,000 0 624,000 56,00043 11635 780,000 0 624,000 56,00044 9629 780,000 0 624,000 56,00045 12180 780,000 0 624,000 56,00046 12077 780,000 0 624,000 56,00047 11311 780,000 0 624,000 56,00048 15695 780,000 0 624,000 56,00049 17796 780,000 0 624,000 56,00050 15516 780,000 0 624,000 56,00051 7847 780,000 0 624,000 56,00052 13928 780,000 0 624,000 56,00053 14642 780,000 0 624,000 56,00054 10614 780,000 0 624,000 56,00055 15003 780,000 0 624,000 56,00056 14150 780,000 0 624,000 56,00057 11927 780,000 0 624,000 56,00058 12036 780,000 0 624,000 56,00059 11948 780,000 0 624,000 56,00060 11092 780,000 0 624,000 56,00061 6746 674,600 31,620 624,000 -17,78062 9012 780,000 0 624,000 56,00063 11777 780,000 0 624,000 56,00064 9231 780,000 0 624,000 56,00065 8914 780,000 0 624,000 56,00066 9243 780,000 0 624,000 56,00067 14701 780,000 0 624,000 56,00068 13655 780,000 0 624,000 56,00069 7901 780,000 0 624,000 56,00070 4477 447,700 99,690 624,000 -176,61071 11358 780,000 0 624,000 56,00072 11939 780,000 0 624,000 56,00073 1699 169,900 183,030 624,000 -371,07074 9106 780,000 0 624,000 56,00075 10350 780,000 0 624,000 56,00076 8794 780,000 0 624,000 56,00077 6273 627,300 45,810 624,000 -50,89078 12009 780,000 0 624,000 56,00079 17235 780,000 0 624,000 56,00080 11322 780,000 0 624,000 56,00081 11927 780,000 0 624,000 56,00082 16988 780,000 0 624,000 56,00083 10856 780,000 0 624,000 56,00084 17282 780,000 0 624,000 56,00085 12145 780,000 0 624,000 56,000

7800

86 11215 780,000 0 624,000 56,00087 10052 780,000 0 624,000 56,00088 15705 780,000 0 624,000 56,00089 18433 780,000 0 624,000 56,00090 11480 780,000 0 624,000 56,00091 10392 780,000 0 624,000 56,00092 4282 428,200 105,540 624,000 -190,26093 11813 780,000 0 624,000 56,00094 15914 780,000 0 624,000 56,00095 10642 780,000 0 624,000 56,00096 7651 765,100 4,470 624,000 45,57097 9171 780,000 0 624,000 56,00098 7956 780,000 0 624,000 56,00099 13413 780,000 0 624,000 56,000

100 6085 608,500 51,450 624,000 -64,050101 11593 780,000 0 624,000 56,000102 13014 780,000 0 624,000 56,000103 8199 780,000 0 624,000 56,000104 15916 780,000 0 624,000 56,000105 14168 780,000 0 624,000 56,000106 7782 778,200 540 624,000 54,740107 8956 780,000 0 624,000 56,000108 9556 780,000 0 624,000 56,000109 19113 780,000 0 624,000 56,000110 14974 780,000 0 624,000 56,000111 12331 780,000 0 624,000 56,000112 11746 780,000 0 624,000 56,000113 8799 780,000 0 624,000 56,000114 9077 780,000 0 624,000 56,000115 14659 780,000 0 624,000 56,000116 3523 352,300 128,310 624,000 -243,390117 13453 780,000 0 624,000 56,000118 13299 780,000 0 624,000 56,000119 14457 780,000 0 624,000 56,000120 11770 780,000 0 624,000 56,000121 11031 780,000 0 624,000 56,000122 10050 780,000 0 624,000 56,000123 9614 780,000 0 624,000 56,000124 13175 780,000 0 624,000 56,000125 12798 780,000 0 624,000 56,000126 10211 780,000 0 624,000 56,000127 11585 780,000 0 624,000 56,000128 10663 780,000 0 624,000 56,000129 11108 780,000 0 624,000 56,000130 13833 780,000 0 624,000 56,000131 15083 780,000 0 624,000 56,000132 8310 780,000 0 624,000 56,000133 3740 374,000 121,800 624,000 -228,200134 15769 780,000 0 624,000 56,000135 17286 780,000 0 624,000 56,000

7800

136 14385 780,000 0 624,000 56,000137 10378 780,000 0 624,000 56,000138 12507 780,000 0 624,000 56,000139 9689 780,000 0 624,000 56,000140 10357 780,000 0 624,000 56,000141 10591 780,000 0 624,000 56,000142 14342 780,000 0 624,000 56,000143 11339 780,000 0 624,000 56,000144 11058 780,000 0 624,000 56,000145 8483 780,000 0 624,000 56,000146 8112 780,000 0 624,000 56,000147 11042 780,000 0 624,000 56,000148 10459 780,000 0 624,000 56,000149 13378 780,000 0 624,000 56,000150 16992 780,000 0 624,000 56,000151 9432 780,000 0 624,000 56,000152 14436 780,000 0 624,000 56,000153 13291 780,000 0 624,000 56,000154 15135 780,000 0 624,000 56,000155 13451 780,000 0 624,000 56,000156 19359 780,000 0 624,000 56,000157 8613 780,000 0 624,000 56,000158 7338 733,800 13,860 624,000 23,660159 18713 780,000 0 624,000 56,000160 15959 780,000 0 624,000 56,000161 11808 780,000 0 624,000 56,000162 8678 780,000 0 624,000 56,000163 16603 780,000 0 624,000 56,000164 13770 780,000 0 624,000 56,000165 14618 780,000 0 624,000 56,000166 10723 780,000 0 624,000 56,000167 14685 780,000 0 624,000 56,000168 10949 780,000 0 624,000 56,000169 7184 718,400 18,480 624,000 12,880170 15735 780,000 0 624,000 56,000171 11259 780,000 0 624,000 56,000172 15003 780,000 0 624,000 56,000173 9836 780,000 0 624,000 56,000174 14598 780,000 0 624,000 56,000175 15639 780,000 0 624,000 56,000176 15562 780,000 0 624,000 56,000177 6356 635,600 43,320 624,000 -45,080178 16240 780,000 0 624,000 56,000179 15560 780,000 0 624,000 56,000180 16107 780,000 0 624,000 56,000181 14094 780,000 0 624,000 56,000182 10227 780,000 0 624,000 56,000183 6226 622,600 47,220 624,000 -54,180184 14943 780,000 0 624,000 56,000185 16805 780,000 0 624,000 56,000

7800

186 4384 438,400 102,480 624,000 -183,120187 13928 780,000 0 624,000 56,000188 13571 780,000 0 624,000 56,000189 15357 780,000 0 624,000 56,000190 13172 780,000 0 624,000 56,000191 10887 780,000 0 624,000 56,000192 16203 780,000 0 624,000 56,000193 13831 780,000 0 624,000 56,000194 14499 780,000 0 624,000 56,000195 13898 780,000 0 624,000 56,000196 9297 780,000 0 624,000 56,000197 14097 780,000 0 624,000 56,000198 7632 763,200 5,040 624,000 44,240199 4401 440,100 101,970 624,000 -181,930200 11875 780,000 0 624,000 56,000201 13830 780,000 0 624,000 56,000202 13763 780,000 0 624,000 56,000203 14124 780,000 0 624,000 56,000204 14163 780,000 0 624,000 56,000205 9690 780,000 0 624,000 56,000206 16166 780,000 0 624,000 56,000207 15348 780,000 0 624,000 56,000208 11488 780,000 0 624,000 56,000209 13811 780,000 0 624,000 56,000210 10946 780,000 0 624,000 56,000211 15996 780,000 0 624,000 56,000212 10350 780,000 0 624,000 56,000213 12238 780,000 0 624,000 56,000214 11774 780,000 0 624,000 56,000215 9802 780,000 0 624,000 56,000216 17638 780,000 0 624,000 56,000217 16136 780,000 0 624,000 56,000218 18025 780,000 0 624,000 56,000219 11937 780,000 0 624,000 56,000220 15906 780,000 0 624,000 56,000221 10492 780,000 0 624,000 56,000222 13848 780,000 0 624,000 56,000223 13980 780,000 0 624,000 56,000224 493 49,300 219,210 624,000 -455,490225 13449 780,000 0 624,000 56,000226 12829 780,000 0 624,000 56,000227 6685 668,500 33,450 624,000 -22,050228 7741 774,100 1,770 624,000 51,870229 10795 780,000 0 624,000 56,000230 11469 780,000 0 624,000 56,000231 11112 780,000 0 624,000 56,000232 13588 780,000 0 624,000 56,000233 15350 780,000 0 624,000 56,000234 15702 780,000 0 624,000 56,000235 10316 780,000 0 624,000 56,000

7800

236 6624 662,400 35,280 624,000 -26,320237 10786 780,000 0 624,000 56,000238 10903 780,000 0 624,000 56,000239 11084 780,000 0 624,000 56,000240 12215 780,000 0 624,000 56,000241 13167 780,000 0 624,000 56,000242 14309 780,000 0 624,000 56,000243 11839 780,000 0 624,000 56,000244 14083 780,000 0 624,000 56,000245 13184 780,000 0 624,000 56,000246 7461 746,100 10,170 624,000 32,270247 9614 780,000 0 624,000 56,000248 13026 780,000 0 624,000 56,000249 10517 780,000 0 624,000 56,000250 18407 780,000 0 624,000 56,000251 5975 597,500 54,750 624,000 -71,750252 11441 780,000 0 624,000 56,000253 13912 780,000 0 624,000 56,000254 11258 780,000 0 624,000 56,000255 11163 780,000 0 624,000 56,000256 11281 780,000 0 624,000 56,000257 11733 780,000 0 624,000 56,000258 9872 780,000 0 624,000 56,000259 13991 780,000 0 624,000 56,000260 11626 780,000 0 624,000 56,000261 5919 591,900 56,430 624,000 -75,670262 9234 780,000 0 624,000 56,000263 11529 780,000 0 624,000 56,000264 11434 780,000 0 624,000 56,000265 14430 780,000 0 624,000 56,000266 17958 780,000 0 624,000 56,000267 17929 780,000 0 624,000 56,000268 10906 780,000 0 624,000 56,000269 8378 780,000 0 624,000 56,000270 12525 780,000 0 624,000 56,000271 11894 780,000 0 624,000 56,000272 12198 780,000 0 624,000 56,000273 14658 780,000 0 624,000 56,000274 7388 738,800 12,360 624,000 27,160275 2233 223,300 167,010 624,000 -333,690276 11667 780,000 0 624,000 56,000277 12388 780,000 0 624,000 56,000278 8438 780,000 0 624,000 56,000279 16833 780,000 0 624,000 56,000280 14026 780,000 0 624,000 56,000281 9662 780,000 0 624,000 56,000282 8926 780,000 0 624,000 56,000283 8681 780,000 0 624,000 56,000284 9214 780,000 0 624,000 56,000285 14924 780,000 0 624,000 56,000

7800

286 7914 780,000 0 624,000 56,000287 9685 780,000 0 624,000 56,000288 8764 780,000 0 624,000 56,000289 18087 780,000 0 624,000 56,000290 13598 780,000 0 624,000 56,000291 17927 780,000 0 624,000 56,000292 9261 780,000 0 624,000 56,000293 12226 780,000 0 624,000 56,000294 14480 780,000 0 624,000 56,000295 18881 780,000 0 624,000 56,000296 16737 780,000 0 624,000 56,000297 9189 780,000 0 624,000 56,000298 16054 780,000 0 624,000 56,000299 8592 780,000 0 624,000 56,000300 7492 749,200 9,240 624,000 34,440301 11712 780,000 0 624,000 56,000302 11869 780,000 0 624,000 56,000303 10060 780,000 0 624,000 56,000304 11134 780,000 0 624,000 56,000305 14676 780,000 0 624,000 56,000306 12387 780,000 0 624,000 56,000307 11456 780,000 0 624,000 56,000308 12814 780,000 0 624,000 56,000309 15689 780,000 0 624,000 56,000310 12787 780,000 0 624,000 56,000311 9042 780,000 0 624,000 56,000312 15380 780,000 0 624,000 56,000313 10063 780,000 0 624,000 56,000314 12621 780,000 0 624,000 56,000315 11766 780,000 0 624,000 56,000316 13481 780,000 0 624,000 56,000317 12674 780,000 0 624,000 56,000318 15528 780,000 0 624,000 56,000319 11471 780,000 0 624,000 56,000320 13425 780,000 0 624,000 56,000321 14768 780,000 0 624,000 56,000322 15961 780,000 0 624,000 56,000323 20987 780,000 0 624,000 56,000324 13353 780,000 0 624,000 56,000325 10034 780,000 0 624,000 56,000326 16905 780,000 0 624,000 56,000327 17415 780,000 0 624,000 56,000328 10698 780,000 0 624,000 56,000329 11468 780,000 0 624,000 56,000330 15310 780,000 0 624,000 56,000331 6650 665,000 34,500 624,000 -24,500332 15622 780,000 0 624,000 56,000333 13205 780,000 0 624,000 56,000334 11350 780,000 0 624,000 56,000335 14240 780,000 0 624,000 56,000

7800

336 16746 780,000 0 624,000 56,000337 10665 780,000 0 624,000 56,000338 14121 780,000 0 624,000 56,000339 14182 780,000 0 624,000 56,000340 9059 780,000 0 624,000 56,000341 7239 723,900 16,830 624,000 16,730342 11092 780,000 0 624,000 56,000343 11827 780,000 0 624,000 56,000344 7817 780,000 0 624,000 56,000345 13531 780,000 0 624,000 56,000346 13197 780,000 0 624,000 56,000347 9598 780,000 0 624,000 56,000348 13591 780,000 0 624,000 56,000349 10192 780,000 0 624,000 56,000350 6045 604,500 52,650 624,000 -66,850351 12209 780,000 0 624,000 56,000352 15470 780,000 0 624,000 56,000353 4967 496,700 84,990 624,000 -142,310354 16175 780,000 0 624,000 56,000355 11901 780,000 0 624,000 56,000356 6195 619,500 48,150 624,000 -56,350357 10717 780,000 0 624,000 56,000358 19630 780,000 0 624,000 56,000359 9069 780,000 0 624,000 56,000360 4926 492,600 86,220 624,000 -145,180361 14364 780,000 0 624,000 56,000362 10197 780,000 0 624,000 56,000363 7977 780,000 0 624,000 56,000364 10501 780,000 0 624,000 56,000365 7085 708,500 21,450 624,000 5,950366 10630 780,000 0 624,000 56,000367 14335 780,000 0 624,000 56,000368 9988 780,000 0 624,000 56,000369 11167 780,000 0 624,000 56,000370 11333 780,000 0 624,000 56,000371 15983 780,000 0 624,000 56,000372 15989 780,000 0 624,000 56,000373 12100 780,000 0 624,000 56,000374 17745 780,000 0 624,000 56,000375 7935 780,000 0 624,000 56,000376 12090 780,000 0 624,000 56,000377 11911 780,000 0 624,000 56,000378 15024 780,000 0 624,000 56,000379 12281 780,000 0 624,000 56,000380 17658 780,000 0 624,000 56,000381 8451 780,000 0 624,000 56,000382 10942 780,000 0 624,000 56,000383 6311 631,100 44,670 624,000 -48,230384 18057 780,000 0 624,000 56,000385 9729 780,000 0 624,000 56,000

7800

386 15015 780,000 0 624,000 56,000387 10733 780,000 0 624,000 56,000388 9622 780,000 0 624,000 56,000389 18589 780,000 0 624,000 56,000390 12012 780,000 0 624,000 56,000391 9661 780,000 0 624,000 56,000392 8189 780,000 0 624,000 56,000393 12210 780,000 0 624,000 56,000394 9523 780,000 0 624,000 56,000395 10217 780,000 0 624,000 56,000396 8235 780,000 0 624,000 56,000397 15630 780,000 0 624,000 56,000398 19282 780,000 0 624,000 56,000399 13101 780,000 0 624,000 56,000400 11680 780,000 0 624,000 56,000

1200




Qty to produce (Q) 12,000 Std Dev of profit 132,982 90% CI half-length 10,937 Upper value 56,892 Lower value 35,017


1 14392 1,200,000 0 960,000 140,0002 3101 310,100 266,970 960,000 -482,9303 16003 1,200,000 0 960,000 140,0004 10788 1,078,800 36,360 960,000 55,1605 9237 923,700 82,890 960,000 -53,4106 11945 1,194,500 1,650 960,000 136,1507 14097 1,200,000 0 960,000 140,0008 17694 1,200,000 0 960,000 140,0009 9654 965,400 70,380 960,000 -24,220

10 16257 1,200,000 0 960,000 140,00011 7452 745,200 136,440 960,000 -178,36012 9520 952,000 74,400 960,000 -33,60013 11976 1,197,600 720 960,000 138,32014 17371 1,200,000 0 960,000 140,00015 13663 1,200,000 0 960,000 140,00016 10560 1,056,000 43,200 960,000 39,20017 13407 1,200,000 0 960,000 140,00018 11378 1,137,800 18,660 960,000 96,46019 11248 1,124,800 22,560 960,000 87,36020 13161 1,200,000 0 960,000 140,00021 21451 1,200,000 0 960,000 140,00022 12396 1,200,000 0 960,000 140,00023 12238 1,200,000 0 960,000 140,00024 13436 1,200,000 0 960,000 140,00025 10393 1,039,300 48,210 960,000 27,51026 16225 1,200,000 0 960,000 140,00027 16794 1,200,000 0 960,000 140,00028 11949 1,194,900 1,530 960,000 136,43029 6000 600,000 180,000 960,000 -280,00030 10727 1,072,700 38,190 960,000 50,89031 15626 1,200,000 0 960,000 140,00032 14451 1,200,000 0 960,000 140,00033 4445 444,500 226,650 960,000 -388,85034 14411 1,200,000 0 960,000 140,00035 11170 1,117,000 24,900 960,000 81,900

1200

36 13056 1,200,000 0 960,000 140,00037 15025 1,200,000 0 960,000 140,00038 6134 613,400 175,980 960,000 -270,62039 14809 1,200,000 0 960,000 140,00040 12272 1,200,000 0 960,000 140,00041 7159 715,900 145,230 960,000 -198,87042 8233 823,300 113,010 960,000 -123,69043 14152 1,200,000 0 960,000 140,00044 16448 1,200,000 0 960,000 140,00045 14502 1,200,000 0 960,000 140,00046 10368 1,036,800 48,960 960,000 25,76047 10712 1,071,200 38,640 960,000 49,84048 11322 1,132,200 20,340 960,000 92,54049 14332 1,200,000 0 960,000 140,00050 14414 1,200,000 0 960,000 140,00051 8632 863,200 101,040 960,000 -95,76052 10386 1,038,600 48,420 960,000 27,02053 13116 1,200,000 0 960,000 140,00054 14941 1,200,000 0 960,000 140,00055 10507 1,050,700 44,790 960,000 35,49056 8608 860,800 101,760 960,000 -97,44057 8201 820,100 113,970 960,000 -125,93058 5230 523,000 203,100 960,000 -333,90059 10026 1,002,600 59,220 960,000 1,82060 18627 1,200,000 0 960,000 140,00061 14596 1,200,000 0 960,000 140,00062 9412 941,200 77,640 960,000 -41,16063 11441 1,144,100 16,770 960,000 100,87064 12831 1,200,000 0 960,000 140,00065 12666 1,200,000 0 960,000 140,00066 9394 939,400 78,180 960,000 -42,42067 17579 1,200,000 0 960,000 140,00068 11830 1,183,000 5,100 960,000 128,10069 6669 666,900 159,930 960,000 -233,17070 11780 1,178,000 6,600 960,000 124,60071 12077 1,200,000 0 960,000 140,00072 11342 1,134,200 19,740 960,000 93,94073 9951 995,100 61,470 960,000 -3,43074 14139 1,200,000 0 960,000 140,00075 15155 1,200,000 0 960,000 140,00076 9718 971,800 68,460 960,000 -19,74077 6742 674,200 157,740 960,000 -228,06078 12085 1,200,000 0 960,000 140,00079 18702 1,200,000 0 960,000 140,00080 9027 902,700 89,190 960,000 -68,11081 8877 887,700 93,690 960,000 -78,61082 11866 1,186,600 4,020 960,000 130,62083 9156 915,600 85,320 960,000 -59,08084 11332 1,133,200 20,040 960,000 93,24085 11916 1,191,600 2,520 960,000 134,120

1200

86 18628 1,200,000 0 960,000 140,00087 17364 1,200,000 0 960,000 140,00088 10820 1,082,000 35,400 960,000 57,40089 9547 954,700 73,590 960,000 -31,71090 12123 1,200,000 0 960,000 140,00091 19982 1,200,000 0 960,000 140,00092 4808 480,800 215,760 960,000 -363,44093 7127 712,700 146,190 960,000 -201,11094 10126 1,012,600 56,220 960,000 8,82095 10837 1,083,700 34,890 960,000 58,59096 20045 1,200,000 0 960,000 140,00097 16222 1,200,000 0 960,000 140,00098 10582 1,058,200 42,540 960,000 40,74099 7425 742,500 137,250 960,000 -180,250

100 10135 1,013,500 55,950 960,000 9,450101 12439 1,200,000 0 960,000 140,000102 16310 1,200,000 0 960,000 140,000103 12947 1,200,000 0 960,000 140,000104 11665 1,166,500 10,050 960,000 116,550105 15003 1,200,000 0 960,000 140,000106 20705 1,200,000 0 960,000 140,000107 11656 1,165,600 10,320 960,000 115,920108 11699 1,169,900 9,030 960,000 118,930109 16646 1,200,000 0 960,000 140,000110 13872 1,200,000 0 960,000 140,000111 10285 1,028,500 51,450 960,000 19,950112 11188 1,118,800 24,360 960,000 83,160113 9905 990,500 62,850 960,000 -6,650114 14327 1,200,000 0 960,000 140,000115 11033 1,103,300 29,010 960,000 72,310116 8688 868,800 99,360 960,000 -91,840117 19111 1,200,000 0 960,000 140,000118 19456 1,200,000 0 960,000 140,000119 18302 1,200,000 0 960,000 140,000120 10191 1,019,100 54,270 960,000 13,370121 14730 1,200,000 0 960,000 140,000122 15809 1,200,000 0 960,000 140,000123 9539 953,900 73,830 960,000 -32,270124 10368 1,036,800 48,960 960,000 25,760125 9519 951,900 74,430 960,000 -33,670126 13705 1,200,000 0 960,000 140,000127 12498 1,200,000 0 960,000 140,000128 17429 1,200,000 0 960,000 140,000129 12593 1,200,000 0 960,000 140,000130 9817 981,700 65,490 960,000 -12,810131 10475 1,047,500 45,750 960,000 33,250132 15191 1,200,000 0 960,000 140,000133 9924 992,400 62,280 960,000 -5,320134 15069 1,200,000 0 960,000 140,000135 13966 1,200,000 0 960,000 140,000

1200

136 9930 993,000 62,100 960,000 -4,900137 17166 1,200,000 0 960,000 140,000138 15496 1,200,000 0 960,000 140,000139 12166 1,200,000 0 960,000 140,000140 11246 1,124,600 22,620 960,000 87,220141 13055 1,200,000 0 960,000 140,000142 11207 1,120,700 23,790 960,000 84,490143 3364 336,400 259,080 960,000 -464,520144 13069 1,200,000 0 960,000 140,000145 10421 1,042,100 47,370 960,000 29,470146 9785 978,500 66,450 960,000 -15,050147 14085 1,200,000 0 960,000 140,000148 12976 1,200,000 0 960,000 140,000149 12165 1,200,000 0 960,000 140,000150 9550 955,000 73,500 960,000 -31,500151 8124 812,400 116,280 960,000 -131,320152 11385 1,138,500 18,450 960,000 96,950153 13468 1,200,000 0 960,000 140,000154 15664 1,200,000 0 960,000 140,000155 14847 1,200,000 0 960,000 140,000156 12769 1,200,000 0 960,000 140,000157 7649 764,900 130,530 960,000 -164,570158 10492 1,049,200 45,240 960,000 34,440159 6064 606,400 178,080 960,000 -275,520160 11995 1,199,500 150 960,000 139,650161 13781 1,200,000 0 960,000 140,000162 8453 845,300 106,410 960,000 -108,290163 13446 1,200,000 0 960,000 140,000164 14259 1,200,000 0 960,000 140,000165 15236 1,200,000 0 960,000 140,000166 11243 1,124,300 22,710 960,000 87,010167 2813 281,300 275,610 960,000 -503,090168 12380 1,200,000 0 960,000 140,000169 11495 1,149,500 15,150 960,000 104,650170 11904 1,190,400 2,880 960,000 133,280171 14799 1,200,000 0 960,000 140,000172 12282 1,200,000 0 960,000 140,000173 13574 1,200,000 0 960,000 140,000174 12831 1,200,000 0 960,000 140,000175 13456 1,200,000 0 960,000 140,000176 16515 1,200,000 0 960,000 140,000177 9577 957,700 72,690 960,000 -29,610178 10426 1,042,600 47,220 960,000 29,820179 6519 651,900 164,430 960,000 -243,670180 21544 1,200,000 0 960,000 140,000181 11203 1,120,300 23,910 960,000 84,210182 7595 759,500 132,150 960,000 -168,350183 10487 1,048,700 45,390 960,000 34,090184 11997 1,199,700 90 960,000 139,790185 17139 1,200,000 0 960,000 140,000

1200

186 10699 1,069,900 39,030 960,000 48,930187 9630 963,000 71,100 960,000 -25,900188 19019 1,200,000 0 960,000 140,000189 8725 872,500 98,250 960,000 -89,250190 16063 1,200,000 0 960,000 140,000191 12833 1,200,000 0 960,000 140,000192 9353 935,300 79,410 960,000 -45,290193 15558 1,200,000 0 960,000 140,000194 10133 1,013,300 56,010 960,000 9,310195 15791 1,200,000 0 960,000 140,000196 8974 897,400 90,780 960,000 -71,820197 16728 1,200,000 0 960,000 140,000198 17256 1,200,000 0 960,000 140,000199 6166 616,600 175,020 960,000 -268,380200 13692 1,200,000 0 960,000 140,000201 9373 937,300 78,810 960,000 -43,890202 13889 1,200,000 0 960,000 140,000203 9318 931,800 80,460 960,000 -47,740204 16769 1,200,000 0 960,000 140,000205 15934 1,200,000 0 960,000 140,000206 15736 1,200,000 0 960,000 140,000207 9547 954,700 73,590 960,000 -31,710208 14067 1,200,000 0 960,000 140,000209 9732 973,200 68,040 960,000 -18,760210 16494 1,200,000 0 960,000 140,000211 11330 1,133,000 20,100 960,000 93,100212 12363 1,200,000 0 960,000 140,000213 10401 1,040,100 47,970 960,000 28,070214 8623 862,300 101,310 960,000 -96,390215 10344 1,034,400 49,680 960,000 24,080216 8015 801,500 119,550 960,000 -138,950217 12977 1,200,000 0 960,000 140,000218 8646 864,600 100,620 960,000 -94,780219 10837 1,083,700 34,890 960,000 58,590220 16687 1,200,000 0 960,000 140,000221 16417 1,200,000 0 960,000 140,000222 11106 1,110,600 26,820 960,000 77,420223 10695 1,069,500 39,150 960,000 48,650224 11130 1,113,000 26,100 960,000 79,100225 9541 954,100 73,770 960,000 -32,130226 13927 1,200,000 0 960,000 140,000227 9673 967,300 69,810 960,000 -22,890228 15801 1,200,000 0 960,000 140,000229 16807 1,200,000 0 960,000 140,000230 6298 629,800 171,060 960,000 -259,140231 12797 1,200,000 0 960,000 140,000232 16441 1,200,000 0 960,000 140,000233 10211 1,021,100 53,670 960,000 14,770234 9070 907,000 87,900 960,000 -65,100235 11743 1,174,300 7,710 960,000 122,010

1200

236 7739 773,900 127,830 960,000 -158,270237 10369 1,036,900 48,930 960,000 25,830238 11959 1,195,900 1,230 960,000 137,130239 10059 1,005,900 58,230 960,000 4,130240 13523 1,200,000 0 960,000 140,000241 10071 1,007,100 57,870 960,000 4,970242 5861 586,100 184,170 960,000 -289,730243 8102 810,200 116,940 960,000 -132,860244 13719 1,200,000 0 960,000 140,000245 17644 1,200,000 0 960,000 140,000246 19222 1,200,000 0 960,000 140,000247 9550 955,000 73,500 960,000 -31,500248 7626 762,600 131,220 960,000 -166,180249 5970 597,000 180,900 960,000 -282,100250 9579 957,900 72,630 960,000 -29,470251 13492 1,200,000 0 960,000 140,000252 15600 1,200,000 0 960,000 140,000253 13060 1,200,000 0 960,000 140,000254 7681 768,100 129,570 960,000 -162,330255 17653 1,200,000 0 960,000 140,000256 11379 1,137,900 18,630 960,000 96,530257 14875 1,200,000 0 960,000 140,000258 11042 1,104,200 28,740 960,000 72,940259 5056 505,600 208,320 960,000 -346,080260 18304 1,200,000 0 960,000 140,000261 10383 1,038,300 48,510 960,000 26,810262 18439 1,200,000 0 960,000 140,000263 9910 991,000 62,700 960,000 -6,300264 11254 1,125,400 22,380 960,000 87,780265 14054 1,200,000 0 960,000 140,000266 12470 1,200,000 0 960,000 140,000267 9448 944,800 76,560 960,000 -38,640268 15592 1,200,000 0 960,000 140,000269 4737 473,700 217,890 960,000 -368,410270 11196 1,119,600 24,120 960,000 83,720271 11575 1,157,500 12,750 960,000 110,250272 7980 798,000 120,600 960,000 -141,400273 11992 1,199,200 240 960,000 139,440274 5822 582,200 185,340 960,000 -292,460275 11706 1,170,600 8,820 960,000 119,420276 11731 1,173,100 8,070 960,000 121,170277 13477 1,200,000 0 960,000 140,000278 8243 824,300 112,710 960,000 -122,990279 8643 864,300 100,710 960,000 -94,990280 13528 1,200,000 0 960,000 140,000281 9477 947,700 75,690 960,000 -36,610282 11064 1,106,400 28,080 960,000 74,480283 9174 917,400 84,780 960,000 -57,820284 12315 1,200,000 0 960,000 140,000285 13651 1,200,000 0 960,000 140,000

1200

286 10273 1,027,300 51,810 960,000 19,110287 7477 747,700 135,690 960,000 -176,610288 11986 1,198,600 420 960,000 139,020289 18527 1,200,000 0 960,000 140,000290 8652 865,200 100,440 960,000 -94,360291 10181 1,018,100 54,570 960,000 12,670292 16452 1,200,000 0 960,000 140,000293 6803 680,300 155,910 960,000 -223,790294 14853 1,200,000 0 960,000 140,000295 9493 949,300 75,210 960,000 -35,490296 17561 1,200,000 0 960,000 140,000297 12739 1,200,000 0 960,000 140,000298 15631 1,200,000 0 960,000 140,000299 10640 1,064,000 40,800 960,000 44,800300 10653 1,065,300 40,410 960,000 45,710301 8186 818,600 114,420 960,000 -126,980302 10226 1,022,600 53,220 960,000 15,820303 14240 1,200,000 0 960,000 140,000304 12766 1,200,000 0 960,000 140,000305 10451 1,045,100 46,470 960,000 31,570306 14409 1,200,000 0 960,000 140,000307 5845 584,500 184,650 960,000 -290,850308 11687 1,168,700 9,390 960,000 118,090309 16350 1,200,000 0 960,000 140,000310 18083 1,200,000 0 960,000 140,000311 15191 1,200,000 0 960,000 140,000312 12350 1,200,000 0 960,000 140,000313 12615 1,200,000 0 960,000 140,000314 9339 933,900 79,830 960,000 -46,270315 11119 1,111,900 26,430 960,000 78,330316 13051 1,200,000 0 960,000 140,000317 6951 695,100 151,470 960,000 -213,430318 14879 1,200,000 0 960,000 140,000319 17303 1,200,000 0 960,000 140,000320 8075 807,500 117,750 960,000 -134,750321 16447 1,200,000 0 960,000 140,000322 10204 1,020,400 53,880 960,000 14,280323 15843 1,200,000 0 960,000 140,000324 12141 1,200,000 0 960,000 140,000325 13292 1,200,000 0 960,000 140,000326 14482 1,200,000 0 960,000 140,000327 19846 1,200,000 0 960,000 140,000328 5814 581,400 185,580 960,000 -293,020329 16922 1,200,000 0 960,000 140,000330 18940 1,200,000 0 960,000 140,000331 15269 1,200,000 0 960,000 140,000332 8371 837,100 108,870 960,000 -114,030333 15200 1,200,000 0 960,000 140,000334 8032 803,200 119,040 960,000 -137,760335 9608 960,800 71,760 960,000 -27,440

1200

336 8448 844,800 106,560 960,000 -108,640337 17686 1,200,000 0 960,000 140,000338 7179 717,900 144,630 960,000 -197,470339 11027 1,102,700 29,190 960,000 71,890340 14281 1,200,000 0 960,000 140,000341 6739 673,900 157,830 960,000 -228,270342 9752 975,200 67,440 960,000 -17,360343 13937 1,200,000 0 960,000 140,000344 13829 1,200,000 0 960,000 140,000345 9812 981,200 65,640 960,000 -13,160346 16532 1,200,000 0 960,000 140,000347 14727 1,200,000 0 960,000 140,000348 15938 1,200,000 0 960,000 140,000349 6248 624,800 172,560 960,000 -262,640350 12021 1,200,000 0 960,000 140,000351 10882 1,088,200 33,540 960,000 61,740352 9731 973,100 68,070 960,000 -18,830353 14528 1,200,000 0 960,000 140,000354 14619 1,200,000 0 960,000 140,000355 7262 726,200 142,140 960,000 -191,660356 13218 1,200,000 0 960,000 140,000357 15463 1,200,000 0 960,000 140,000358 13395 1,200,000 0 960,000 140,000359 10389 1,038,900 48,330 960,000 27,230360 20603 1,200,000 0 960,000 140,000361 13433 1,200,000 0 960,000 140,000362 11574 1,157,400 12,780 960,000 110,180363 9412 941,200 77,640 960,000 -41,160364 11738 1,173,800 7,860 960,000 121,660365 7925 792,500 122,250 960,000 -145,250366 18017 1,200,000 0 960,000 140,000367 8864 886,400 94,080 960,000 -79,520368 11248 1,124,800 22,560 960,000 87,360369 11692 1,169,200 9,240 960,000 118,440370 12683 1,200,000 0 960,000 140,000371 11674 1,167,400 9,780 960,000 117,180372 12612 1,200,000 0 960,000 140,000373 11814 1,181,400 5,580 960,000 126,980374 20601 1,200,000 0 960,000 140,000375 15220 1,200,000 0 960,000 140,000376 13458 1,200,000 0 960,000 140,000377 10863 1,086,300 34,110 960,000 60,410378 12656 1,200,000 0 960,000 140,000379 7995 799,500 120,150 960,000 -140,350380 14477 1,200,000 0 960,000 140,000381 9799 979,900 66,030 960,000 -14,070382 12860 1,200,000 0 960,000 140,000383 16847 1,200,000 0 960,000 140,000384 7912 791,200 122,640 960,000 -146,160385 10644 1,064,400 40,680 960,000 45,080

1200

386 9181 918,100 84,570 960,000 -57,330387 8150 815,000 115,500 960,000 -129,500388 9768 976,800 66,960 960,000 -16,240389 10297 1,029,700 51,090 960,000 20,790390 10412 1,041,200 47,640 960,000 28,840391 17050 1,200,000 0 960,000 140,000392 14870 1,200,000 0 960,000 140,000393 6009 600,900 179,730 960,000 -279,370394 15981 1,200,000 0 960,000 140,000395 11370 1,137,000 18,900 960,000 95,900396 17594 1,200,000 0 960,000 140,000397 14090 1,200,000 0 960,000 140,000398 9498 949,800 75,060 960,000 -35,140399 10544 1,054,400 43,680 960,000 38,080400 5191 519,100 204,270 960,000 -336,630

Optimization




Qty to produce (Q) 10,042 Std Dev of profit 101,897 90% confidence interval 8,381 Upper value 61,910 Lower value 45,148


1 8452 845,200 47,715 803,399 -10,4852 14373 1,004,249 0 803,399 100,8503 12388 1,004,249 0 803,399 100,8504 7932 793,200 63,315 803,399 -46,8855 13277 1,004,249 0 803,399 100,8506 11891 1,004,249 0 803,399 100,8507 11980 1,004,249 0 803,399 100,8508 17053 1,004,249 0 803,399 100,8509 10917 1,004,249 0 803,399 100,850

10 14532 1,004,249 0 803,399 100,85011 11713 1,004,249 0 803,399 100,85012 5872 587,200 125,115 803,399 -191,08513 10602 1,004,249 0 803,399 100,85014 10301 1,004,249 0 803,399 100,85015 12262 1,004,249 0 803,399 100,85016 10908 1,004,249 0 803,399 100,85017 12214 1,004,249 0 803,399 100,85018 16925 1,004,249 0 803,399 100,85019 14626 1,004,249 0 803,399 100,85020 14698 1,004,249 0 803,399 100,85021 11601 1,004,249 0 803,399 100,85022 6629 662,900 102,405 803,399 -138,09523 3646 364,600 191,895 803,399 -346,90524 11859 1,004,249 0 803,399 100,85025 10622 1,004,249 0 803,399 100,85026 11839 1,004,249 0 803,399 100,85027 15969 1,004,249 0 803,399 100,85028 9570 957,000 14,175 803,399 67,77529 14197 1,004,249 0 803,399 100,85030 13846 1,004,249 0 803,399 100,85031 9306 930,600 22,095 803,399 49,29532 15232 1,004,249 0 803,399 100,85033 14599 1,004,249 0 803,399 100,85034 13537 1,004,249 0 803,399 100,85035 14101 1,004,249 0 803,399 100,85036 15728 1,004,249 0 803,399 100,85037 11311 1,004,249 0 803,399 100,85038 9988 998,800 1,635 803,399 97,03539 14525 1,004,249 0 803,399 100,85040 15490 1,004,249 0 803,399 100,850

This is the objective cell to be maximizedThis is the decision

variable cell

The optimal solution can be found by using Tools|Solver. Bringing up the dialog box will show the correct paramters needed to solve the problem.

Optimization

41 10058 1,004,249 0 803,399 100,85042 14041 1,004,249 0 803,399 100,85043 15936 1,004,249 0 803,399 100,85044 8787 878,700 37,665 803,399 12,96545 16213 1,004,249 0 803,399 100,85046 14039 1,004,249 0 803,399 100,85047 9316 931,600 21,795 803,399 49,99548 12043 1,004,249 0 803,399 100,85049 10271 1,004,249 0 803,399 100,85050 8615 861,500 42,825 803,399 92551 8056 805,600 59,595 803,399 -38,20552 9421 942,100 18,645 803,399 57,34553 12160 1,004,249 0 803,399 100,85054 13732 1,004,249 0 803,399 100,85055 14487 1,004,249 0 803,399 100,85056 13963 1,004,249 0 803,399 100,85057 13910 1,004,249 0 803,399 100,85058 9943 994,300 2,985 803,399 93,88559 9053 905,300 29,685 803,399 31,58560 14045 1,004,249 0 803,399 100,85061 8987 898,700 31,665 803,399 26,96562 4279 427,900 172,905 803,399 -302,59563 14652 1,004,249 0 803,399 100,85064 15787 1,004,249 0 803,399 100,85065 16208 1,004,249 0 803,399 100,85066 3397 339,700 199,365 803,399 -364,33567 12927 1,004,249 0 803,399 100,85068 11786 1,004,249 0 803,399 100,85069 14989 1,004,249 0 803,399 100,85070 11598 1,004,249 0 803,399 100,85071 12807 1,004,249 0 803,399 100,85072 13899 1,004,249 0 803,399 100,85073 12795 1,004,249 0 803,399 100,85074 19845 1,004,249 0 803,399 100,85075 5508 550,800 136,035 803,399 -216,56576 11596 1,004,249 0 803,399 100,85077 10552 1,004,249 0 803,399 100,85078 14177 1,004,249 0 803,399 100,85079 15883 1,004,249 0 803,399 100,85080 12596 1,004,249 0 803,399 100,85081 14680 1,004,249 0 803,399 100,85082 17691 1,004,249 0 803,399 100,85083 11928 1,004,249 0 803,399 100,85084 17055 1,004,249 0 803,399 100,85085 11489 1,004,249 0 803,399 100,85086 16850 1,004,249 0 803,399 100,85087 10328 1,004,249 0 803,399 100,85088 13908 1,004,249 0 803,399 100,85089 5618 561,800 132,735 803,399 -208,86590 7845 784,500 65,925 803,399 -52,97591 10692 1,004,249 0 803,399 100,85092 7901 790,100 64,245 803,399 -49,05593 11355 1,004,249 0 803,399 100,85094 10744 1,004,249 0 803,399 100,850

Optimization

95 13477 1,004,249 0 803,399 100,85096 8207 820,700 55,065 803,399 -27,63597 8333 833,300 51,285 803,399 -18,81598 10767 1,004,249 0 803,399 100,85099 16053 1,004,249 0 803,399 100,850

100 19360 1,004,249 0 803,399 100,850101 9146 914,600 26,895 803,399 38,095102 11819 1,004,249 0 803,399 100,850103 10014 1,001,400 855 803,399 98,855104 6302 630,200 112,215 803,399 -160,985105 10829 1,004,249 0 803,399 100,850106 20536 1,004,249 0 803,399 100,850107 10588 1,004,249 0 803,399 100,850108 12971 1,004,249 0 803,399 100,850109 3138 313,800 207,135 803,399 -382,465110 10128 1,004,249 0 803,399 100,850111 14497 1,004,249 0 803,399 100,850112 6899 689,900 94,305 803,399 -119,195113 13131 1,004,249 0 803,399 100,850114 9361 936,100 20,445 803,399 53,145115 14446 1,004,249 0 803,399 100,850116 7728 772,800 69,435 803,399 -61,165117 12491 1,004,249 0 803,399 100,850118 12052 1,004,249 0 803,399 100,850119 11561 1,004,249 0 803,399 100,850120 14740 1,004,249 0 803,399 100,850121 14894 1,004,249 0 803,399 100,850122 17732 1,004,249 0 803,399 100,850123 12459 1,004,249 0 803,399 100,850124 13631 1,004,249 0 803,399 100,850125 9820 982,000 6,675 803,399 85,275126 14367 1,004,249 0 803,399 100,850127 6537 653,700 105,165 803,399 -144,535128 9224 922,400 24,555 803,399 43,555129 13339 1,004,249 0 803,399 100,850130 10103 1,004,249 0 803,399 100,850131 11119 1,004,249 0 803,399 100,850132 16312 1,004,249 0 803,399 100,850133 11955 1,004,249 0 803,399 100,850134 14687 1,004,249 0 803,399 100,850135 19642 1,004,249 0 803,399 100,850136 10207 1,004,249 0 803,399 100,850137 2311 231,100 231,945 803,399 -440,355138 16133 1,004,249 0 803,399 100,850139 13189 1,004,249 0 803,399 100,850140 8193 819,300 55,485 803,399 -28,615141 10604 1,004,249 0 803,399 100,850142 16154 1,004,249 0 803,399 100,850143 7482 748,200 76,815 803,399 -78,385144 13106 1,004,249 0 803,399 100,850145 6732 673,200 99,315 803,399 -130,885146 10252 1,004,249 0 803,399 100,850147 11231 1,004,249 0 803,399 100,850148 8162 816,200 56,415 803,399 -30,785

Optimization

149 14487 1,004,249 0 803,399 100,850150 13093 1,004,249 0 803,399 100,850151 10773 1,004,249 0 803,399 100,850152 15567 1,004,249 0 803,399 100,850153 15060 1,004,249 0 803,399 100,850154 8382 838,200 49,815 803,399 -15,385155 9438 943,800 18,135 803,399 58,535156 10063 1,004,249 0 803,399 100,850157 8469 846,900 47,205 803,399 -9,295158 14189 1,004,249 0 803,399 100,850159 8849 884,900 35,805 803,399 17,305160 9357 935,700 20,565 803,399 52,865161 13610 1,004,249 0 803,399 100,850162 17050 1,004,249 0 803,399 100,850163 14260 1,004,249 0 803,399 100,850164 12677 1,004,249 0 803,399 100,850165 8977 897,700 31,965 803,399 26,265166 11757 1,004,249 0 803,399 100,850167 11587 1,004,249 0 803,399 100,850168 5814 581,400 126,855 803,399 -195,145169 11907 1,004,249 0 803,399 100,850170 18543 1,004,249 0 803,399 100,850171 16151 1,004,249 0 803,399 100,850172 11139 1,004,249 0 803,399 100,850173 7157 715,700 86,565 803,399 -101,135174 15143 1,004,249 0 803,399 100,850175 6627 662,700 102,465 803,399 -138,235176 6255 625,500 113,625 803,399 -164,275177 14074 1,004,249 0 803,399 100,850178 13670 1,004,249 0 803,399 100,850179 9740 974,000 9,075 803,399 79,675180 12797 1,004,249 0 803,399 100,850181 13371 1,004,249 0 803,399 100,850182 9535 953,500 15,225 803,399 65,325183 20404 1,004,249 0 803,399 100,850184 8266 826,600 53,295 803,399 -23,505185 14146 1,004,249 0 803,399 100,850186 9796 979,600 7,395 803,399 83,595187 10910 1,004,249 0 803,399 100,850188 5541 554,100 135,045 803,399 -214,255189 8490 849,000 46,575 803,399 -7,825190 16414 1,004,249 0 803,399 100,850191 17250 1,004,249 0 803,399 100,850192 12696 1,004,249 0 803,399 100,850193 12099 1,004,249 0 803,399 100,850194 14874 1,004,249 0 803,399 100,850195 7779 777,900 67,905 803,399 -57,595196 12214 1,004,249 0 803,399 100,850197 17893 1,004,249 0 803,399 100,850198 13551 1,004,249 0 803,399 100,850199 9987 998,700 1,665 803,399 96,965200 13637 1,004,249 0 803,399 100,850201 15803 1,004,249 0 803,399 100,850202 10332 1,004,249 0 803,399 100,850

Optimization

203 11413 1,004,249 0 803,399 100,850204 14082 1,004,249 0 803,399 100,850205 15063 1,004,249 0 803,399 100,850206 13839 1,004,249 0 803,399 100,850207 13922 1,004,249 0 803,399 100,850208 5700 570,000 130,275 803,399 -203,125209 12997 1,004,249 0 803,399 100,850210 14953 1,004,249 0 803,399 100,850211 12085 1,004,249 0 803,399 100,850212 7803 780,300 67,185 803,399 -55,915213 11135 1,004,249 0 803,399 100,850214 6018 601,800 120,735 803,399 -180,865215 15256 1,004,249 0 803,399 100,850216 11763 1,004,249 0 803,399 100,850217 10946 1,004,249 0 803,399 100,850218 16696 1,004,249 0 803,399 100,850219 13313 1,004,249 0 803,399 100,850220 9372 937,200 20,115 803,399 53,915221 14722 1,004,249 0 803,399 100,850222 9616 961,600 12,795 803,399 70,995223 15692 1,004,249 0 803,399 100,850224 7441 744,100 78,045 803,399 -81,255225 8036 803,600 60,195 803,399 -39,605226 11473 1,004,249 0 803,399 100,850227 13511 1,004,249 0 803,399 100,850228 12538 1,004,249 0 803,399 100,850229 9158 915,800 26,535 803,399 38,935230 10948 1,004,249 0 803,399 100,850231 6908 690,800 94,035 803,399 -118,565232 13921 1,004,249 0 803,399 100,850233 13449 1,004,249 0 803,399 100,850234 12978 1,004,249 0 803,399 100,850235 3931 393,100 183,345 803,399 -326,955236 6367 636,700 110,265 803,399 -156,435237 11266 1,004,249 0 803,399 100,850238 14769 1,004,249 0 803,399 100,850239 8142 814,200 57,015 803,399 -32,185240 12631 1,004,249 0 803,399 100,850241 9094 909,400 28,455 803,399 34,455242 12381 1,004,249 0 803,399 100,850243 12481 1,004,249 0 803,399 100,850244 10961 1,004,249 0 803,399 100,850245 13967 1,004,249 0 803,399 100,850246 11286 1,004,249 0 803,399 100,850247 10524 1,004,249 0 803,399 100,850248 7958 795,800 62,535 803,399 -45,065249 17371 1,004,249 0 803,399 100,850250 9953 995,300 2,685 803,399 94,585251 8625 862,500 42,525 803,399 1,625252 14518 1,004,249 0 803,399 100,850253 15890 1,004,249 0 803,399 100,850254 5214 521,400 144,855 803,399 -237,145255 11310 1,004,249 0 803,399 100,850256 16478 1,004,249 0 803,399 100,850

Optimization

257 7573 757,300 74,085 803,399 -72,015258 11323 1,004,249 0 803,399 100,850259 11932 1,004,249 0 803,399 100,850260 6298 629,800 112,335 803,399 -161,265261 13698 1,004,249 0 803,399 100,850262 14831 1,004,249 0 803,399 100,850263 12472 1,004,249 0 803,399 100,850264 7551 755,100 74,745 803,399 -73,555265 11357 1,004,249 0 803,399 100,850266 6588 658,800 103,635 803,399 -140,965267 14542 1,004,249 0 803,399 100,850268 8595 859,500 43,425 803,399 -475269 11870 1,004,249 0 803,399 100,850270 14041 1,004,249 0 803,399 100,850271 11983 1,004,249 0 803,399 100,850272 10383 1,004,249 0 803,399 100,850273 7425 742,500 78,525 803,399 -82,375274 5809 580,900 127,005 803,399 -195,495275 10916 1,004,249 0 803,399 100,850276 10567 1,004,249 0 803,399 100,850277 15301 1,004,249 0 803,399 100,850278 4212 421,200 174,915 803,399 -307,285279 12572 1,004,249 0 803,399 100,850280 9243 924,300 23,985 803,399 44,885281 9985 998,500 1,725 803,399 96,825282 11268 1,004,249 0 803,399 100,850283 13929 1,004,249 0 803,399 100,850284 12956 1,004,249 0 803,399 100,850285 6784 678,400 97,755 803,399 -127,245286 17522 1,004,249 0 803,399 100,850287 19901 1,004,249 0 803,399 100,850288 16230 1,004,249 0 803,399 100,850289 10417 1,004,249 0 803,399 100,850290 16254 1,004,249 0 803,399 100,850291 9689 968,900 10,605 803,399 76,105292 9105 910,500 28,125 803,399 35,225293 17648 1,004,249 0 803,399 100,850294 9964 996,400 2,355 803,399 95,355295 9161 916,100 26,445 803,399 39,145296 13179 1,004,249 0 803,399 100,850297 17375 1,004,249 0 803,399 100,850298 9872 987,200 5,115 803,399 88,915299 15902 1,004,249 0 803,399 100,850300 9979 997,900 1,905 803,399 96,405301 10905 1,004,249 0 803,399 100,850302 11328 1,004,249 0 803,399 100,850303 14878 1,004,249 0 803,399 100,850304 9780 978,000 7,875 803,399 82,475305 9462 946,200 17,415 803,399 60,215306 10526 1,004,249 0 803,399 100,850307 12695 1,004,249 0 803,399 100,850308 9775 977,500 8,025 803,399 82,125309 12405 1,004,249 0 803,399 100,850310 12416 1,004,249 0 803,399 100,850

Optimization

311 11097 1,004,249 0 803,399 100,850312 16410 1,004,249 0 803,399 100,850313 13408 1,004,249 0 803,399 100,850314 9182 918,200 25,815 803,399 40,615315 13809 1,004,249 0 803,399 100,850316 13904 1,004,249 0 803,399 100,850317 13422 1,004,249 0 803,399 100,850318 13275 1,004,249 0 803,399 100,850319 12308 1,004,249 0 803,399 100,850320 7381 738,100 79,845 803,399 -85,455321 17219 1,004,249 0 803,399 100,850322 11412 1,004,249 0 803,399 100,850323 13906 1,004,249 0 803,399 100,850324 11357 1,004,249 0 803,399 100,850325 14586 1,004,249 0 803,399 100,850326 12772 1,004,249 0 803,399 100,850327 18599 1,004,249 0 803,399 100,850328 14121 1,004,249 0 803,399 100,850329 13474 1,004,249 0 803,399 100,850330 12550 1,004,249 0 803,399 100,850331 11066 1,004,249 0 803,399 100,850332 5076 507,600 148,995 803,399 -246,805333 9748 974,800 8,835 803,399 80,235334 14213 1,004,249 0 803,399 100,850335 13368 1,004,249 0 803,399 100,850336 12297 1,004,249 0 803,399 100,850337 12459 1,004,249 0 803,399 100,850338 5712 571,200 129,915 803,399 -202,285339 8843 884,300 35,985 803,399 16,885340 12833 1,004,249 0 803,399 100,850341 8747 874,700 38,865 803,399 10,165342 11889 1,004,249 0 803,399 100,850343 7248 724,800 83,835 803,399 -94,765344 14460 1,004,249 0 803,399 100,850345 1567 156,700 254,265 803,399 -492,435346 14362 1,004,249 0 803,399 100,850347 15836 1,004,249 0 803,399 100,850348 12177 1,004,249 0 803,399 100,850349 11767 1,004,249 0 803,399 100,850350 9702 970,200 10,215 803,399 77,015351 6533 653,300 105,285 803,399 -144,815352 13580 1,004,249 0 803,399 100,850353 16468 1,004,249 0 803,399 100,850354 12481 1,004,249 0 803,399 100,850355 16231 1,004,249 0 803,399 100,850356 5621 562,100 132,645 803,399 -208,655357 8233 823,300 54,285 803,399 -25,815358 12179 1,004,249 0 803,399 100,850359 12678 1,004,249 0 803,399 100,850360 8666 866,600 41,295 803,399 4,495361 4693 469,300 160,485 803,399 -273,615362 14403 1,004,249 0 803,399 100,850363 5922 592,200 123,615 803,399 -187,585364 6924 692,400 93,555 803,399 -117,445

Optimization

365 13308 1,004,249 0 803,399 100,850366 15330 1,004,249 0 803,399 100,850367 15051 1,004,249 0 803,399 100,850368 11547 1,004,249 0 803,399 100,850369 13586 1,004,249 0 803,399 100,850370 14364 1,004,249 0 803,399 100,850371 10592 1,004,249 0 803,399 100,850372 9647 964,700 11,865 803,399 73,165373 14864 1,004,249 0 803,399 100,850374 16512 1,004,249 0 803,399 100,850375 12852 1,004,249 0 803,399 100,850376 13518 1,004,249 0 803,399 100,850377 7566 756,600 74,295 803,399 -72,505378 12160 1,004,249 0 803,399 100,850379 7165 716,500 86,325 803,399 -100,575380 11536 1,004,249 0 803,399 100,850381 7502 750,200 76,215 803,399 -76,985382 10878 1,004,249 0 803,399 100,850383 4552 455,200 164,715 803,399 -283,485384 10618 1,004,249 0 803,399 100,850385 9479 947,900 16,905 803,399 61,405386 12622 1,004,249 0 803,399 100,850387 16441 1,004,249 0 803,399 100,850388 14914 1,004,249 0 803,399 100,850389 11028 1,004,249 0 803,399 100,850390 18306 1,004,249 0 803,399 100,850391 9529 952,900 15,405 803,399 64,905392 13168 1,004,249 0 803,399 100,850393 14625 1,004,249 0 803,399 100,850394 13189 1,004,249 0 803,399 100,850395 22644 1,004,249 0 803,399 100,850396 9058 905,800 29,535 803,399 31,935397 14467 1,004,249 0 803,399 100,850398 12036 1,004,249 0 803,399 100,850399 11623 1,004,249 0 803,399 100,850400 16768 1,004,249 0 803,399 100,850

Optimization

This is the objective cell to be maximized

The optimal solution can be found by using Tools|Solver. Bringing up the dialog box will show the correct paramters needed to solve the problem.

simulation (ski jacket).xlsx

Documents