Input Values (input)

Nominal
Clieni (vizitatori) pe lun (L)
Costul pe vizitator (C)
Rata de cumprare (R)
profitul pe vnzare (P)
Cheltuieli fixe pe lun (H)

Profit = Income-Expenses
Income = L *R *P
Expenses=H + L*C
Profit = L *R *P - (H + L *C )

CLASIC
Profitul=1500*0,03*50-1000-1500*0,5=500 ron

1500
0.5
3.00%
50
1000

Nr. Crt.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
999
1000

1216.205
1533.848
1285.421
1659.59
1523.576
1452.73
1360.131
1478.494
1526.505
1299.045
1553.99
1404.352
1708.939
1224.335
1702.091
1362.749
1301.901
1412.409
1712.235
1505.942

0.041272
0.01195
0.047709
0.02563
0.030555
0.036873
0.023144
0.023164
0.043065
0.014088
0.037028
0.01562
0.031264
0.029118
0.02407
0.045058
0.030399
0.031949
0.01869
0.016497

Min

Max

1200
0.2
1.00%
45

1800
0.8
5.00%
55

54.46898
45.17914
51.33595
45.47884
47.78268
53.9526
49.36018
46.90893
51.37715
46.33122
52.28843
49.27931
46.76061
54.82635
46.48015
46.83416
46.22471
52.48985
50.4268
46.52776

0.726646
0.428211
0.660799
0.751915
0.20943
0.252187
0.354106
0.629048
0.548607
0.397632
0.405158
0.285147
0.73798
0.599677
0.358538
0.336784
0.277126
0.412171
0.632801
0.337443

Profitul

850.3128
-828.734
1298.81
-313.388
905.3245
1523.723
72.1522
-323.482
1540.027
-668.621
1379.159
-319.437
237.1813
220.3661
294.0167
1416.823
468.5951
786.447
-469.724
-352.272

Aparttii

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44

0
1
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
176

0
1
0
1
0
0
0
1
0
1
0
1
0
0
0
0
0
0
1
1
345

0
1
0
1
0
0
1
1
0
1
0
1
1
1
1
0
1
0
1
1
519

1
1
0
1
1
0
1
1
0
1
0
1
1
1
1
0
1
1
1
1
690

1
1
1
1
1
0
1
1
0
1
1
1
1
1
1
1
1
1
1
1
832

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
937

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
989

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
999

Profit minim
Profit maxim
Intervale
-1500
-1000
-500
0
500
1000
1500
2000
2500
3000

-1457.9
3129.523

apariii
-1500
-1000
-500
0
500
1000
1500
2000
2500
3000
3500

0
44
132
169
174
171
142
105
52
10
1
1000

Frecventa Cumulata
0
0
0.044
0.044
0.132
0.176
0.169
0.345
0.174
0.519
0.171
0.69
0.142
0.832
0.105
0.937
0.052
0.989
0.01
0.999
0.001
1

1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
-2000

-1000

1000

2000

3000

4000