Professional Documents
Culture Documents
it
Price/Unit
Total Revenue
l Profit
SWIMSKIN INC. PROBLEM
Manufacturing cost
ales & Administration cost
Distribution cost/unit Manufacturing cost/unit
Total Fixed Cost
Total Variable Cost
Total Cost
Total Profit
SWIMSKIN INC. PROBLE
Price
Unit sold
Fixed manufacturing cost
Marketing cost
Sales & administration cost
Manufacturing Cost/unit
Distribution Cost/unit
KIN INC. PROBLEM
Profit
Total Revenue
Total Cost
Manufacturing Cost
Distribution Cost
SWIMSKIN INC. PROBLEM
PARAMETERS
DECISION
Price/unit $ 129.95
CALCULATIONS
SUMMARY OF KEY OUTCOMES c) variation of profit with change in price and units
f) Effect on profit
Units Sold
2500
3000
4000
d) variation of profit with change in marketing cost
profit
$ 2,600.00
Marketing Cost $ 25,000.00 Err:504
$ 50,000.00 Err:504
$ 75,000.00 Err:504
$ 100,000.00 Err:504
$ 125,000.00 Err:504
Scenario Summary
Current Values: Worst Case Likely case Best Case
Changing Cells:
Unit_Price $ 129.95 $ 99.95 $ 129.95 $ 149.95
Units_sold 3000 2500 3000 4000
Result Cells:
Profit $ 2,600.00 $ -97,000.00 $ 2,600.00 $ 131,800.00
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.
SWIMSKIN INC. PROBLEM
CALCULATIONS
CALCULATIONS
Total Profit
Total Cost
Total Revenue
Total Variable
Cost
Charge/participant
Hotel Cost
Number of
participant
PROBLEM
Total Cost
Fixed Cost
Total Variable
Cost
Organizing Cost
Charge/partcipant
Number of participants
Organizing Cost
Speaker fee
Number of speakers
Food & lodging cost/participant
MPANY PROBLEM
Total profit
Total revenue
Organizing Cost
Speakers fee
Food and lodging cost
Total Cost
ACME COMPANY PROBLEM
Parameters
Number of participants 42
Organizing Cost $ 15,000.00
Speaker fee $ 700.00
Number of speakers 10
Food and lodging cost/participant $ 300.00
Decision
Charge/participant $ 1,200.00
Calculations
Parameters
Decision
Charge/participant $ 1,200.00
Profit
$ 12,800.00
charge per participant $ 600.00 $ -12,400.00
$ 700.00 $ -8,200.00
$ 800.00 $ -4,000.00
$ 900.00 $ 200.00
$ 1,000.00 $ 4,400.00
$ 1,100.00 $ 8,600.00
$ 1,200.00 $ 12,800.00
$ 1,300.00 $ 17,000.00
$ 1,400.00 $ 21,200.00
$ 1,500.00 $ 25,400.00
Profit
Total cost
total processing cost
in-house processing cost
outsourced processing cost
demand of grapes
amount of grapes processed in-house
amount of grapes processed outside
raw material
total cost of open market grapes
total cost of sugar coating
demand for raisins
amount of open market grapes
HONEYDUKES CO. PROBLEM
PARAMETERS
DECISION
CALCULATIONS
PARAMETERS
DECISION
CALCULATIONS
0.81
profit
$ 448,125.00
price $ 1.80 $ 86,625.00
$ 1.90 $ 222,000.00
$ 2.00 $ 327,375.00
$ 2.10 $ 402,750.00
$ 2.20 $ 448,125.00
$ 2.30 $ 463,500.00
$ 2.40 $ 355,125.00
$ 2.50 $ 141,750.00
$ 2.60 $ -139,125.00
$ 2.70 $ -450,000.00
$ 2.80 $ -790,875.00
c) profit varies as a function of the price set for raisins and the amount of grapes brought under contract
$ 0.35
$ 404,375.00