A- Base Profit Demand Total B- High End Profit

Base 70 60 4200 Base 90

Option 1 70 60 4200 Option 1 90
Option 2 70 56 3920 Option 2 90
Option 3 75 59 4425 Option 3 95
Option 4 73 59 4307 Option 4 93
Option 1&2 70 56 3920 Option 1&2 90
Option 1&3 75 59 4425 Option 1&3 95
Option 1&4 73 59 4307 Option 1&4 93
Option 2&3 75 55 4125 Option 2&3 95
Option 2&4 73 55 4015 Option 2&4 93
Option 3&4 78 58 4524 Option 3&4 98
Option 1,2&3 75 55 4125 Option 1,2&3 95
Option 1,3&4 78 58 4524 Option 1,3&4 98
Option 2,3&4 78 54 4212 Option 2,3&4 98
Option 1,2&4 73 55 4015 Option 1,2&4 93
Option 1,2,3&4 78 54 4212 Option 1,2,3&4 98
None 70 60 4200 None 90

4524
Options affect profit per unit and demand

63
54
64
59
64
56

60
4.3358967
Demand Total Sum Std Dev A Std Dev B
30 2700 6900 4 8
30 2700 6900 12 15
26 2340 6260 8 10
29 2755 7180 2 6
29 2697 7004 3 6
26 2340 6260 12 15
29 2755 7180 11 14
29 2697 7004 11 14
25 2375 6500 8 9
25 2325 6340 9 10
28 2744 7268 4 5
25 2375 6500 12 14
28 2744 7268 10 13
24 2352 6564 10 10
25 2325 6340 12 14
24 2352 6564 12 14
30 2700 6900 4 8

2755 7268

16.66667

36
18
38
28
38
22

30
8.6717934
 A- Base Profit Demand Total B- High End Profit
Option 1 70 63 4410 Option 1 90
Option 2 70 63 4410 Option 2 90
Option 3 75 63 4725 Option 3 95
Option 4 73 63 4599 Option 4 93
Option 1&2 70 63 4410 Option 1&2 90
Option 1&3 75 63 4725 Option 1&3 95
Option 1&4 73 63 4599 Option 1&4 93
Option 2&3 75 63 4725 Option 2&3 95
Option 2&4 73 63 4599 Option 2&4 93
Option 3&4 78 63 4914 Option 3&4 98
Option 1,2&3 75 63 4725 Option 1,2&3 95
Option 1,3&4 78 63 4914 Option 1,3&4 98
Option 2,3&4 78 63 4914 Option 2,3&4 98
Option 1,2&4 73 63 4599 Option 1,2&4 93
Option 1,2,3&4 78 63 4914 Option 1,2,3&4 98
None 70 63 4410 None 90

4914

63
54
64
59
64
56

60
4.3358967
Demand Total Sum
33 2970 7380
33 2970 7380
33 3135 7860
33 3069 7668
33 2970 7380
33 3135 7860
33 3069 7668
33 3135 7860
33 3069 7668
33 3234 8148
33 3135 7860
33 3234 8148
33 3234 8148
33 3069 7668
33 3234 8148
33 2970 7380

3234 8148

36
18
38
28
38
22

30
8.6717934
 Model A
Holding
Cost
A R W
CSL= CU/(CU+CO) 0.618557 48.1 245 167

Z-Value 0.301692
Annual Demand 467.4133 Model B
Monthly Demand 58.42666 R W
285 187

B
CSL= CU/(CU+CO) 0.394049 150.7

Z-Value -0.268781
Annual Demand 220.1989
Monthly Demand 27.52486
S Holding cost Cu Co Cu/(cu+co)
150.3 4.9 78 55.9 0.582524272 0.208355 60.08355

S Holding cost Cu Co Cu/(cu+co)

56.1 5.7 98 136.6 0.41773231 -0.207698 25.29992
 A B Profit A
May 51 32 7 4 2 3978
June 53 37 5 9 -3 4134
July 53 34 5 6 0 4134
August 53 30 5 2 4 4134
September 52 34 6 6 0 4056
October 49 36 9 8 -2 3822
November 52 32 6 4 2 4056
December 47 34 11 6 0 3666
Average 51.25 33.625 6.75 5.625 Marketing 31980
Std Dev 2.1876275 2.2638463 2,000,000

Coeff. Of Var 0.5469069 0.4527693 Profit 51,583,500

23.427205 14.85304
Profit B
3136
3626
3332
2940
3332
3528
3136
3332
26362 58,342,000