81.

06281
25.74595
96.45481
95.31054
84.76267
59.63148
23.49231
98.78773
13.14913
45.69402

23.73987
26.60228
23.36668
38.99574
11.03686
59.50436
30.87183
67.66543
37.0014
66.80957

64.88287
91.39993
72.34399
33.64309
11.10137
83.18518
25.17317
39.71669
41.22966
43.52596

12449.42
19186.38
11371.66

PortaCom Risk Analysis

Selling Price per unit
Admininistrative Cost
advertising Cost
Direct Labor Cost
Lower
Random no
0
0.1
0.3
0.7
0.9

$249
$400,000
$600,000

Upper
0.1
0.3
0.7
0.9
1

Cost per unit

$43
$44
$45
$46
$47

Simulation Trials

Trial
1
2
3
4
5
496
497
498
499
500

Direct Labor
Cost per unit
$45
$45
$46
$44
$45
$45
$46
$46
$45
$44

Parts
Cost per unit
96

Part Cost (uniform Distribution

Smallest Value
Largest Value

$80
$100

Demand (normal Distribution)

Mean
std Deviation

First Year
Demand

15000
4500

Profit