Pentru simularea unor probleme de afaceri cu EXCEL

trebuie parcurse urmtoarele etape:

Cererea
de maini
Sprmna
de splat
1
1
2
2
3
1
4
0
5
2
6
0
7
3
8
2
9
1
10
4
11
2
12
1
13
1
14
0
15
2
16
1
17
2
18
1
19
1
20
3
21
2
22
0
23
4
24
1

Distribuia cererii
Cerere/spt

xi

Nr. Spt

0
1
2
3
4

fi

6
12
6
3
3
30

4.5
4
3.5
3
2.5
2

25
26
27
28
29
30

0
1
1
1
0
3

1.5
1
0.5
0
1

11

13

15

17

19

21

Media = 1.43333
Variabile decizionale
1. Realizarea unui contract de aducere a 1 main/spt cu firma furnizoare

2. Realizarea unui contract de aducere 2 maini/spt cu firma furnizoare

SE CUNOATE:
1. Pre vnzare
2. Cost stocare
3. Cost lips stoc

1300 um
15 um/buc/spt
150 um/buc/spt

u EXCEL
:

P(xi)

F(xi) cumulativ

0.2
0.4
0.2
0.1
0.1
fi/30

0.2
0.6
0.8
0.9
1

1.2
1
0.8
Series1

0.6

Series2

0.4
0.2
0
1

21

23

nizoare

a furnizoare

25

27

29

Series1
Series2

Decizie 1
Prob
Pret
Stocare
Lipsa stoc

Comanda

Stoc
inceput
spt

Spt
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

1300
15
150

Limita inf
0.2
0.4
0.2
0.1
0.1

Venit

Nr aleator Cererea
0.847512
4
0.7049
3
0.206813
2
0.287408
2
0.7671
3
0.242039
2
0.056326
1
0.98953
5
0.626168
3
0.186843
1
0.78907
3
0.255509
2
0.942254
5
0.004849
1
0.144059
1
0.000933
1
0.908067
5
0.364708
2
0.893599
4
0.433785
2
0.705645
3
0.606514
3
0.602509
3
0.709365
3
0.54434
2
0.371679
2
0.247103
2
0.814921
4
0.760752
3
0.199456
1
0.373911
2
0.795495
3
0.66451
3

0
0.2
0.6
0.8
0.9

Limita sup Cererea

0.2
1
0.6
2
0.8
3
0.9
4
1
5

1070

Indice
lipsa stoc
Indice
dacaB>D
exist stoc Venit din Cost lipsa
este 0
stoc
Stoc sf spt nevandut vanzari
1
0
0
1300
450
1
0
0
1300
300
1
0
0
1300
150
1
0
0
1300
150
1
0
0
1300
300
1
0
0
1300
150
0
0
0
1300
0
1
0
0
1300
600
1
0
0
1300
300
0
0
0
1300
0
1
0
0
1300
300
1
0
0
1300
150
1
0
0
1300
600
0
0
0
1300
0
0
0
0
1300
0
0
0
0
1300
0
1
0
0
1300
600
1
0
0
1300
150
1
0
0
1300
450
1
0
0
1300
150
1
0
0
1300
300
1
0
0
1300
300
1
0
0
1300
300
1
0
0
1300
300
1
0
0
1300
150
1
0
0
1300
150
1
0
0
1300
150
1
0
0
1300
450
1
0
0
1300
300
0
0
0
1300
0
1
0
0
1300
150
1
0
0
1300
300
1
0
0
1300
300

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

0.927273
0.258168
0.388356
0.554428
0.370505
0.333908
0.074276
0.747254
0.019323
0.710567
0.329828
0.455085
0.322184
0.401204
0.760004
0.858991
0.313407
0.272584
0.90581
0.3327
0.134374
0.858169
0.888971
0.930796
0.94012
0.723205
0.429513
0.014351
0.134349
0.448951
0.025469
0.76892
0.874621
0.572221
0.202223
0.573752
0.712959
0.482055
0.255228
0.029382
0.224707
0.37962
0.181479
0.607372
0.978573
0.214588
0.388224
0.060939
0.141749
0.190103
0.588113
0.564336

5
2
2
2
2
2
1
3
1
3
2
2
2
2
3
4
2
2
5
2
1
4
4
5
5
3
2
1
1
2
1
3
4
2
2
2
3
2
2
1
2
2
1
3
5
2
2
1
1
1
2
2

1
1
1
1
1
1
0
1
0
1
1
1
1
1
1
1
1
1
1
1
0
1
1
1
1
1
1
0
0
1
0
1
1
1
1
1
1
1
1
0
1
1
0
1
1
1
1
0
0
0
1
1

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300

600
150
150
150
150
150
0
300
0
300
150
150
150
150
300
450
150
150
600
150
0
450
450
600
600
300
150
0
0
150
0
300
450
150
150
150
300
150
150
0
150
150
0
300
600
150
150
0
0
0
150
150

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

0.632567
0.597298
0.577002
0.056242
0.02397
0.120348
0.414643
0.085661
0.254927
0.430992
0.439436
0.225514
0.43151
0.587114
0.903089
0.529626
0.686485
0.944816
0.540608
0.822481
0.767765
0.950075
0.660597
0.701174
0.988336
0.965999
0.440488
0.792676
0.667589
0.83143
0.006825
0.500597
0.869508
0.994632
0.093074
0.740945
0.466848
0.093412
0.616063
0.875699
0.411127
0.781674
0.08736
0.558098
0.603025
0.352869
0.212091
0.229296
0.108022
0.102008
0.556279
0.914374

3
2
2
1
1
1
2
1
2
2
2
2
2
2
5
2
3
5
2
4
3
5
3
3
5
5
2
3
3
4
1
2
4
5
1
3
2
1
3
4
2
3
1
2
3
2
2
2
1
1
2
5

1
1
1
0
0
0
1
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
1
1
1
0
1
1
0
1
1
1
1
0
1
1
1
1
1
0
0
1
1

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300

300
150
150
0
0
0
150
0
150
150
150
150
150
150
600
150
300
600
150
450
300
600
300
300
600
600
150
300
300
450
0
150
450
600
0
300
150
0
300
450
150
300
0
150
300
150
150
150
0
0
150
600

138
139
140
141
142
143
144
145
146
147
148
149
150
Media

1
1
1
1
1
1
1
1
1
1
1
1
1

0.980911
0.794052
0.909587
0.727899
0.058259
0.68287
0.114157
0.199674
0.29377
0.296027
0.859654
0.498345
0.910482

5
1
3
1
5
1
3
1
1
0
3
1
1
0
1
0
2
1
2
1
4
1
2
1
5
1
2.533333 0.808333

0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0

1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300
1300

600
300
600
300
0
300
0
0
150
150
450
150
600
230

Cost
stocare
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Venit net
850
1000
1150
1150
1000
1150
1300
700
1000
1300
1000
1150
700
1300
1300
1300
700
1150
850
1150
1000
1000
1000
1000
1150
1150
1150
850
1000
1300
1150
1000
1000

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

700
1150
1150
1150
1150
1150
1300
1000
1300
1000
1150
1150
1150
1150
1000
850
1150
1150
700
1150
1300
850
850
700
700
1000
1150
1300
1300
1150
1300
1000
850
1150
1150
1150
1000
1150
1150
1300
1150
1150
1300
1000
700
1150
1150
1300
1300
1300
1150
1150

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1000
1150
1150
1300
1300
1300
1150
1300
1150
1150
1150
1150
1150
1150
700
1150
1000
700
1150
850
1000
700
1000
1000
700
700
1150
1000
1000
850
1300
1150
850
700
1300
1000
1150
1300
1000
850
1150
1000
1300
1150
1000
1150
1150
1150
1300
1300
1150
700

0
0
0
0
0
0
0
0
0
0
0
0
0
0

700
1000
700
1000
1300
1000
1300
1300
1150
1150
850
1150
700
1070