Total Capacity

Premium Fare
Discount Fare
Premium Seats
Discount Seats
Capacity
Revenue
 60
22.22222222
8.888888889
53.33333333
6.666666667
60
1244.444444
Price 25 Max Cap 1000
Sunday 1550 25000 Min Cap 0
Monday 250 6250
Tuesday 400 10000
Wednesday 460 11500
Thursday 685 17125 Deamnd function of each day based on prices w
Friday 1110 25000
Saturday 1800 25000
Total 119875
 Per day

each day based on prices with maximum capacity

 Demand Table
Ha Dh Prayag Kan Delhi
H 0 300 200 400 300
Dh 0 0 100 200 400
Praya 0 0 0 200 300
Kan 0 0 0 0 400

Revenue Table
Ha Dh Praya Kan Delhi
H 0 150000 220000 320000 0
Dh 0 0 70000 0 320000
Praya 0 0 0 110000 90000
Kan 0 0 0 0 160000
Revenue 1440000
 Fare Table
Ha Dh Prayag Kan Delhi
H 0 500 1100 1600 2000
Dh 0 0 700 1200 1600
Praya 0 0 0 550 900
Kan 0 0 0 0 400

Solver Table
Ha Dh Praya Kan Delhi
H 0 300 200 200 0
Dh 0 0 100 0 200
Praya 0 0 0 200 100
Kan 0 0 0 0 400
0 300 300 400 700
Capacity
700
300
300
400
 Market Segment
A Large Multi divisional corporations
High
B Corporate R&D and University Laboratories
C Consultants and Professional Companies
Mid
D Small Businesses
E Low Students

Large Multi divisional corporations

Student $0
Commercial $0
Industrial $175,000
Variable Cost $175,000

Large Multi divisional corporations

5,000
Student 0
Commercial 0
Industrial 5000
Total units 5000

Large Multi divisional corporations

Student $0
Commercial $0
Industrial $10,000,000
REVENUE $10,000,000

Revenue - Segment Development Co $9,675,000

Total Profit $23,205,000
 Student
Estimated production completion cost $100,000
Variable cost (per unit) $15
Size Segment Dev. Cost Willingness to Pay (per u
5,000 $150,000 $150
2,000 $100,000 $100
20,000 $200,000 $200
15,000 $200,000 $175
500,000 $300,000 $50
Price Point $50

Corporate R&D and University Laboratories Consultants and Professional Companies Small Businesses
$0 $300,000 $0
$0 $0 $375,000
$70,000 $0 $0
$70,000 $300,000 $375,000

Corporate R&D and University Laboratories Consultants and Professional Companies Small Businesses
2000 20,000 15,000
0 20000 0
0 0 15000
2000 0 0
2000 20000 15000

Corporate R&D and University Laboratories Consultants and Professional Companies Small Businesses
$0 $1,000,000 $0
$0 $0 $3,375,000
$4,000,000 $0 $0
$4,000,000 $1,000,000 $3,375,000

$3,830,000 $500,000 $2,800,000

 Commercial Industrial
$200,000 $500,000
$25 $35
Willingness to Pay (per unit)
$1,200 $2,500
$1,000 $2,000
$300 $600
$225 $300
$60 $100
$225 $2,000

Students
$7,500,000
$0
$0
$7,500,000

Students
500,000 Production Costs
500000 520000 100000
0 15000 200000
0 7000 500000
500000

Students
$25,000,000
$0
$0
$15,000,000

$7,200,000
 6 1

1 0.9999997133 299.999914
2 0.9999683288 299.990499
3 0.998650102 299.595031
Y 300 4 0.9772498681 293.17496
B 120 5 0.8413447461 252.403424
6 0.5 150
7 0.1586552539 47.5965762
8 0.0227501319 6.82503958
9 0.001349898 0.40496941
10 3.167124E-05 0.00950137
Fare Class Fare Mean Std Dev Probabilit Mean of Std Dev of
y Composit Composit
eY&B eY&B
Class Class

Y 2500 40 15 0.6 36.19979 120 33.54102

B 1500 80 30
Q 1000

1 0.995339 2488.347 100

2 0.994351 2485.877 101
3 0.993181 2482.953 102
4 0.991802 2479.506 103
5 0.990185 2475.462 104
6 0.988295 2470.737 105
7 0.986097 2465.241 106
8 0.983551 2458.878 107
9 0.980617 2451.543 108
10 0.97725 2443.125 109
11 0.973402 2433.506 110
12 0.969026 2422.565 111
13 0.96407 2410.174 112
14 0.958482 2396.204 113
15 0.95221 2380.524 114
16 0.945201 2363.002 115
17 0.937403 2343.508 116
18 0.928767 2321.917 117
19 0.919243 2298.108 118
20 0.908789 2271.972 119
21 0.897363 2243.407 120
22 0.88493 2212.326 121
23 0.871463 2178.657 122
24 0.856939 2142.347 123
25 0.841345 2103.362 124
26 0.824676 2061.69 125
27 0.806938 2017.344 126
28 0.788145 1970.362 127
29 0.768322 1920.806
30 0.747507 1868.769
31 0.725747 1814.367
32 0.703099 1757.746
33 0.679631 1699.077
34 0.655422 1638.554
35 0.630559 1576.397
36 0.605137 1512.843
37 0.57926 1448.149
38 0.553035 1382.588
39 0.526576 1316.441
40 0.5 1250
41 0.473424 1183.559
42 0.446965 1117.412
43 0.42074 1051.851
44 0.394863 987.1573
45 0.369441 923.6034
46 0.344578 861.4456
47 0.320369 800.923
Fare of Probabilit Seat
Composit y Protection
eY&B for
Class Composit
eY&B
Class

1833.333 0.545455 116.1701

0.724508 1328.264
0.714463 1309.849
0.704247 1291.12
0.693867 1272.09
0.683329 1252.77
0.67264 1233.173
0.661807 1213.313
0.650838 1193.204
0.639743 1172.861
0.628528 1152.301
0.617203 1131.538
0.605777 1110.59
0.594259 1089.474
0.582659 1068.208
0.570986 1046.808
0.559251 1025.294
0.547464 1003.684
0.535635 981.9974
0.523774 960.2528
0.511892 938.4694
0.5 916.6667
0.488108 894.8639
0.476226 873.0806
0.464365 851.3359
0.452536 829.6491
0.440749 808.0393
0.429014 786.5254
0.417341 765.1258