parameters

Total devlpoing cost

Material cost per unit
Labor cost per unit
revenue per unit

Quantity

Total cost to produce

Total revenue

Total profit or loss

Breakeven point is 22222.22 after that profit can be made

 $100,000
$11.62
$12.40
$28.52

22222.2222222222

$633,777.78

$633,777.78

$0.00
 No. of trial 500
Mean of orders per hour 30.45
Standard deviation 4.2
Median
range

SR# Simulation trial Median

1 35.00803142827 30.5700276400232
2 26.1731304931388 30.5568587446325
3 26.0983809809896 30.5700276400232
4 37.0841251746758 30.5831965354139
5 31.9648771885828 30.5700276400232
6 30.6167188144488 30.5568587446325
7 27.1162255683603 30.5555351982611
8 32.3166343252137 30.5568587446325
9 28.4687105371926 30.5555351982611
10 30.2861120387557 30.5568587446325
11 21.6836962581629 30.5700276400232
12 24.3691458323541 30.5831965354139
13 35.0218105521825 30.5836466200931
14 27.9164437727053 30.5831965354139
15 29.2990202018688 30.5836466200931
16 32.3137317531698 30.5840967047723
17 24.4255191933648 30.5836466200931
18 31.1668704322266 30.5840967047723
19 34.4407368083415 30.5836466200931
20 36.1919454991952 30.5831965354139
21 31.652868777255 30.5700276400232
22 30.4145522530295 30.5568587446325
23 32.7670798461705 30.5700276400232
24 27.503771291157 30.5568587446325
25 32.4754702727202 30.5700276400232
26 27.8725178358695 30.5568587446325
27 31.4419592141816 30.5700276400232
28 30.1192318431913 30.5568587446325
29 24.6198961202666 30.5700276400232
30 32.5561987467084 30.5831965354139
31 29.6822648337466 30.5700276400232
32 36.5568433878487 30.5831965354139
33 27.7476454348803 30.5700276400232
34 39.3296003021115 30.5831965354139
35 31.2590955882246 30.5700276400232
36 27.331151530424 30.5568587446325
37 27.158492692654 30.5700276400232
38 31.7678488427407 30.5831965354139
39 27.999111243465 30.5700276400232
40 36.9675850747427 30.5831965354139
41 26.8003580067454 30.5700276400232
42 30.8541285870913 30.5831965354139
43 35.9891210740775 30.5700276400232
44 32.4844849914423 30.5568587446325
45 31.4726443777121 30.5555351982611
46 32.9748369385865 30.5542116518897
47 21.0861510168516 30.5370815456614
48 28.1423169487885 30.5542116518897
49 30.4320356016766 30.5555351982611
50 27.8199826813089 30.5568587446325
51 36.3563565500901 30.5700276400232
52 26.7604752045451 30.5568587446325
53 31.8152665955908 30.5700276400232
54 33.5129028605446 30.5568587446325
55 29.1407233625147 30.5555351982611
56 32.1845229655876 30.5568587446325
57 42.1061891444685 30.5555351982611
58 22.9471040261666 30.5542116518897
59 35.6081097698699 30.5555351982611
60 27.6385925866628 30.5542116518897
61 30.3878557131137 30.5555351982611
62 28.3039011334981 30.5568587446325
63 31.5359023033016 30.5700276400232
64 32.7850268260708 30.5568587446325
65 39.7494711519365 30.5555351982611
66 34.3395511125595 30.5542116518897
67 33.9696844246674 30.5370815456614
68 30.1613841263904 30.5199514394332
69 21.927366116139 30.5370815456614
70 29.4593012622441 30.5542116518897
71 31.7833496472727 30.5555351982611
72 29.3684604795124 30.5542116518897
73 24.1877156018368 30.5555351982611
74 25.4373507404968 30.5568587446325
75 39.1638541464563 30.5700276400232
76 25.2449507318864 30.5568587446325
 77 30.7361887707082 30.5700276400232
78 29.7750376529457 30.5568587446325
79 32.5634088374342 30.5700276400232
80 34.2903351085404 30.5568587446325
81 32.9310927950311 30.5555351982611
82 30.1206956406062 30.5542116518897
83 29.2144756036372 30.5555351982611
84 29.0945558443277 30.5568587446325
85 25.0056196482476 30.5700276400232
86 31.2323160370786 30.5831965354139
87 41.2485635107849 30.5700276400232
88 31.4985583132234 30.5568587446325
89 25.5485509438535 30.5555351982611
90 31.3758714782459 30.5568587446325
91 35.4827433553198 30.5555351982611
92 26.4283444065895 30.5542116518897
93 27.0545968326 30.5555351982611
94 35.81684026878 30.5568587446325
95 28.4737939560369 30.5555351982611
96 30.7008329577393 30.5568587446325
97 27.9840330715397 30.5555351982611
98 30.2054901663262 30.5568587446325
99 27.4620807139624 30.5700276400232
100 23.9237062818637 30.5831965354139
101 28.8242649349241 30.5836466200931
102 33.8455949132603 30.5840967047723
103 25.956299848907 30.5836466200931
104 30.1347004845347 30.5840967047723
105 28.9982282303182 30.6018746452685
106 39.9625411872299 30.6196525857647
107 37.7473224228067 30.6018746452685
108 29.7645769936157 30.5840967047723
109 24.4002839634549 30.6018746452685
110 27.2726942305927 30.6196525857647
111 30.2856024608118 30.6827571464152
112 32.4473865859169 30.7458617070657
113 28.8652716077585 30.6827571464152
114 25.5925723130852 30.7458617070657
115 30.5542116518897 30.7579423488361
116 35.3803504232928 30.7700229906065
117 28.1797187172049 30.7579423488361
118 28.4330961246381 30.7700229906065
119 27.4218088915243 30.7780467746478
120 38.4409766499569 30.7860705586892
121 27.7250095191181 30.7780467746478
122 30.2970114644178 30.7860705586892
123 24.3323819412883 30.7895965723289
124 35.4167500430371 30.7931225859686
125 35.5902949184558 30.7895965723289
126 32.7921287201213 30.7860705586892
127 30.0732845222472 30.7780467746478
128 28.0282169822351 30.7860705586892
129 27.6418889220901 30.7895965723289
130 25.9233187013314 30.7931225859686
131 25.9597513858014 30.8171859694156
132 30.4998391432204 30.8412493528626
133 23.2239603088628 30.8532788806386
134 31.0018966885311 30.8653084084146
135 36.0748781829143 30.8532788806386
136 35.0613456309218 30.8412493528626
137 23.9718032269214 30.8171859694156
138 25.6770302287342 30.8412493528626
139 29.4804940274612 30.8532788806386
140 32.05048888974 30.8653084084146
141 33.1374345932935 30.8532788806386
142 25.8549587906314 30.8412493528626
143 28.4878034627333 30.8532788806386
144 27.8148576761833 30.8653084084146
145 26.7715345782533 30.8919340193432
146 31.4997185603304 30.9185596302718
147 25.6470523371886 30.8919340193432
148 29.0739166689856 30.9185596302718
149 29.6235877823768 30.9336860265257
150 35.1186868033052 30.9488124227797
151 31.0995919425143 30.9336860265257
152 34.1602460707106 30.9185596302718
153 26.3151353612587 30.8919340193432
154 33.4981581166888 30.9185596302718
155 26.4933988783685 30.8919340193432
156 31.768783411919 30.9185596302718
157 26.3798637462348 30.8919340193432
158 37.8915612557171 30.9185596302718
159 31.0475321947869 30.8919340193432
160 29.569062567686 30.8653084084146
161 31.3765623612681 30.8919340193432
162 27.273797367956 30.8653084084146
163 34.3537979558108 30.8919340193432
164 25.6309610504006 30.8653084084146
165 35.7030850928831 30.8919340193432
166 33.9623521996141 30.8653084084146
167 30.2009003405679 30.8532788806386
168 30.082772195069 30.8653084084146
169 24.3134300863675 30.8919340193432
170 30.0468965363932 30.9185596302718
171 34.1989553277845 30.9336860265257
172 34.5512616581052 30.9185596302718
173 32.457976468118 30.8919340193432
174 33.8808219459543 30.8653084084146
175 22.5714498606617 30.8532788806386
176 34.506646752486 30.8653084084146
177 37.4211394624702 30.8532788806386
178 32.7889639666429 30.8412493528626
179 30.4449991169491 30.8171859694156
180 34.5015707088221 30.8412493528626
181 26.3528609390292 30.8171859694156
182 33.1003907149596 30.8412493528626
183 34.703716814324 30.8171859694156
184 26.478947364119 30.7931225859686
185 32.6215929400236 30.8171859694156
186 26.3670555621681 30.7931225859686
187 41.1609651793583 30.8171859694156
188 31.1733179964021 30.7931225859686
189 28.4391754883464 30.7895965723289
190 31.7153486889841 30.7931225859686
191 29.6610807420661 30.7895965723289
192 25.389703489439 30.7931225859686
193 28.1603693830517 30.8171859694156
194 33.595210052598 30.8412493528626
195 22.7750054141947 30.8171859694156
196 36.5092812897027 30.8412493528626
197 29.0922314319229 30.8171859694156
198 33.8714297473374 30.8412493528626
199 33.3042137263243 30.8171859694156
200 30.0119215682306 30.7931225859686
201 22.3950920683484 30.8171859694156
202 33.6388781449436 30.8412493528626
203 32.1608900141229 30.8171859694156
204 32.075935047829 30.7931225859686
205 27.2947523761177 30.7895965723289
206 31.8651751439478 30.7931225859686
207 35.5552566916694 30.7895965723289
208 31.7607448974409 30.7860705586892
209 26.6548107461497 30.7780467746478
210 24.7599947562664 30.7860705586892
211 29.3032738126442 30.7895965723289
212 33.7517448062982 30.7931225859686
213 20.501145223108 30.7895965723289
214 39.0613039424772 30.7931225859686
215 35.5230910055209 30.7895965723289
216 31.0086636760029 30.7860705586892
217 27.5488410137415 30.7780467746478
218 27.7815511282347 30.7860705586892
219 31.3702295360195 30.7895965723289
220 20.589338177572 30.7860705586892
221 28.4290319506668 30.7895965723289
222 28.5252619466751 30.7931225859686
223 34.879595327241 30.8171859694156
224 29.2939208630928 30.7931225859686
225 21.6495868747282 30.8171859694156
226 31.9375177298346 30.8412493528626
227 33.244383560033 30.8171859694156
228 30.0730053464399 30.7931225859686
229 28.8914032609615 30.8171859694156
230 31.7170822028317 30.8412493528626
231 32.4757602809005 30.8171859694156
232 25.6121565372461 30.7931225859686
233 33.7785676048283 30.8171859694156
234 28.433325913934 30.7931225859686
235 31.558986218808 30.8171859694156
236 31.886962368939 30.7931225859686
237 26.8585216014794 30.7895965723289
238 33.9230700616632 30.7931225859686
239 34.3597427342767 30.7895965723289
240 30.0787509705345 30.7860705586892
241 29.6834447386765 30.7895965723289
242 20.2048459749334 30.7931225859686
243 26.0000619406945 30.8171859694156
244 29.4042686949976 30.8412493528626
245 30.3023552523364 30.8532788806386
246 31.3022309364914 30.8653084084146
247 26.2758329453845 30.8532788806386
248 35.4866674424051 30.8653084084146
249 37.8319825409492 30.8532788806386
250 25.512208139288 30.8412493528626
251 34.1893501638523 30.8532788806386
252 32.2762948773209 30.8412493528626
253 26.3699063440434 30.8171859694156
254 25.4982705275383 30.8412493528626
255 29.1303524301732 30.8532788806386
256 32.3660641226932 30.8653084084146
257 37.1627898020112 30.8532788806386
258 29.6377642734114 30.8412493528626
259 25.8054021948077 30.8532788806386
260 28.8828309466326 30.8653084084146
261 25.8345074369469 30.8919340193432
262 26.4363021739564 30.9185596302718
263 37.2894888940771 30.9336860265257
264 32.790550146891 30.9185596302718
265 25.8937174748462 30.8919340193432
266 30.8653084084146 30.9185596302718
267 35.2517282491665 30.9336860265257
268 36.7803540548497 30.9185596302718
269 29.6733711198859 30.8799044915672
270 35.754371105398 30.9185596302718
271 28.3012513040018 30.8799044915672
272 23.7338015779869 30.9185596302718
273 26.0573285169922 30.9336860265257
274 30.982868958367 30.9488124227797
275 21.2268285743341 30.9336860265257
276 37.1184526748678 30.9488124227797
277 31.1018679442946 30.9336860265257
278 28.4082242462069 30.9185596302718
279 31.3398650135255 30.9336860265257
280 29.7747063557011 30.9185596302718
281 28.5492978719954 30.9336860265257
282 35.1839590342723 30.9488124227797
283 31.316155672677 30.9336860265257
284 28.5912270033073 30.9185596302718
285 36.1009492378431 30.9336860265257
286 34.9024980998847 30.9185596302718
287 25.5954419304216 30.8799044915672
288 40.2503805432746 30.9185596302718
289 34.7662518926864 30.8799044915672
290 33.4584406331618 30.8412493528626
291 30.5831965354139 30.8171859694156
292 33.4565390540768 30.8412493528626
293 26.3089631298335 30.8171859694156
294 34.0385936789969 30.8412493528626
295 43.8037502864518 30.8171859694156
296 29.5651718651902 30.7931225859686
297 25.9879078067651 30.8171859694156
298 34.0527155740418 30.8412493528626
299 25.6036158127046 30.8171859694156
300 34.311441454109 30.8412493528626
301 30.7700229906065 30.8171859694156
302 30.5199514394332 30.8412493528626
303 35.7748008063768 30.8799044915672
304 25.2933288896018 30.8412493528626
305 37.525860289307 30.8799044915672
306 24.8729334513896 30.8412493528626
307 31.3718997438757 30.8799044915672
308 34.3156511024587 30.8412493528626
309 29.7037908137052 30.8171859694156
310 24.3663782822051 30.8412493528626
311 39.6599936587914 30.8799044915672
312 29.7473395605539 30.8412493528626
313 24.6388537731367 30.8799044915672
314 30.1845009932793 30.9185596302718
315 31.4186945094264 30.9336860265257
316 33.8861133294425 30.9185596302718
317 32.4101926898027 30.8799044915672
318 28.9675152329266 30.8412493528626
319 23.7086967036999 30.8799044915672
320 32.2908461619379 30.9185596302718
321 26.023882762035 30.8799044915672
322 24.0803616348414 30.9185596302718
323 24.6492837192246 30.9336860265257
324 28.890646518609 30.9488124227797
325 26.4978451230154 30.9659122708706
326 35.3872965702674 30.9830121189615
327 30.8412493528626 30.9659122708706
328 27.8565932190215 30.9830121189615
329 31.1952532363272 30.9886404113131
330 28.4237873665734 30.9830121189615
331 37.6980834246661 30.9886404113131
332 25.0350912618901 30.9830121189615
333 36.1674825616062 30.9886404113131
334 30.3806851666235 30.9830121189615
335 32.6411880158846 30.9886404113131
336 36.1780195207141 30.9830121189615
337 35.0306034863417 30.9659122708706
338 28.5324989196881 30.9488124227797
339 36.1339138724047 30.9659122708706
340 35.5599662261934 30.9488124227797
341 35.2777820144682 30.9336860265257
342 28.4642653774411 30.9185596302718
343 30.7458617070657 30.9336860265257
344 29.7266052693326 30.9488124227797
345 31.0513272951596 30.9659122708706
346 21.6303612343714 30.9488124227797
347 35.1742877838516 30.9659122708706
348 23.4073387060784 30.9488124227797
349 25.2892873693965 30.9659122708706
350 29.2845557701242 30.9830121189615
351 32.7390191821248 30.9886404113131
352 33.0140834613861 30.9830121189615
353 28.580014683937 30.9659122708706
354 37.5182145046289 30.9830121189615
355 22.8994638569947 30.9659122708706
356 32.925002949726 30.9830121189615
357 31.3927231022934 30.9659122708706
358 37.6546063427695 30.9488124227797
359 32.8930045706723 30.9336860265257
360 30.5568587446325 30.9185596302718
361 24.5820847364911 30.9336860265257
362 35.7173274526109 30.9488124227797
363 33.5820708152281 30.9336860265257
364 26.6177957994168 30.9185596302718
365 31.0255091119485 30.9336860265257
366 37.9425716560107 30.9185596302718
367 27.3875089238362 30.8558411081202
368 30.9488124227797 30.9185596302718
369 27.8984380347331 30.8558411081202
370 28.1680379783655 30.9185596302718
371 33.7230930557478 30.9507858746167
372 34.6378200128832 30.9185596302718
373 28.834095781271 30.8558411081202
374 24.3503790201108 30.9185596302718
375 28.3714912764899 30.9507858746167
376 41.8709129362848 30.9830121189615
377 30.5840967047723 30.9507858746167
378 30.9830121189615 30.9830121189615
379 38.1315470716981 30.9564141669683
380 29.7083411442732 30.9185596302718
381 31.0379018546678 30.9564141669683
382 35.6130372785605 30.9185596302718
383 39.5916042186674 30.8558411081202
384 30.9942687036648 30.7931225859686
385 31.3797038094773 30.7895965723289
386 30.2525295503527 30.7860705586892
387 33.3859260995573 30.7895965723289
388 27.8210615276547 30.7860705586892
389 35.1815349354215 30.7895965723289
390 30.3791611093242 30.7860705586892
391 29.9605758616592 30.7895965723289
392 40.1565278801082 30.7931225859686
393 34.9958624837744 30.7895965723289
394 29.217853999647 30.7860705586892
395 24.7587477873619 30.7895965723289
396 31.8745876569063 30.7931225859686
397 28.4943277093062 30.7895965723289
398 34.2366772045256 30.7931225859686
399 38.4527845291795 30.7895965723289
400 34.6515808386427 30.7860705586892
401 29.5085152545067 30.7028615722269
402 28.6808159445946 30.7860705586892
403 30.7931225859686 30.7895965723289
404 36.1035740577479 30.7860705586892
405 39.0078297172304 30.7028615722269
406 36.0389107291199 30.6196525857647
407 30.6196525857647 30.4703628651096
408 25.7317990007 30.3210731444544
409 35.8277098044907 30.5535718515718
410 28.8123196968235 30.3210731444544
411 31.4643996041424 30.5535718515718
412 34.8734301036185 30.3210731444544
413 38.3465652188592 30.2834801373833
414 29.2500255775661 30.2458871303122
415 31.8574601884516 30.2834801373833
416 31.0563202502582 30.2458871303122
417 35.3672493889938 30.1604465571711
418 23.7398755540728 30.0750059840301
419 27.6729534905364 30.1604465571711
420 26.0261019262327 30.2458871303122
421 32.5927321358438 30.2834801373833
422 40.458793420834 30.2458871303122
423 35.7643766953364 30.1604465571711
424 30.0750059840301 30.0750059840301
425 27.0258586212244 30.0974356248797
426 26.7604009635452 30.2458871303122
427 27.469487222586 30.2834801373833
428 25.6477520537529 30.3210731444544
429 34.4772020256846 30.5535718515718
430 26.0085679395882 30.3210731444544
431 32.2996605350227 30.5535718515718
432 27.4936380023183 30.3210731444544
433 33.2878816246696 30.5535718515718
434 37.6645417884919 30.3210731444544
435 23.031836838755 30.2834801373833
436 31.5712896559368 30.3210731444544
437 27.7098247071394 30.2834801373833
438 32.4793907342596 30.3210731444544
439 32.8064923394566 30.2834801373833
440 35.6970234534149 30.2458871303122
441 27.7540109352442 30.0974356248797
442 23.6146674218763 30.2458871303122
443 40.1417638058193 30.2834801373833
444 28.1459623013362 30.2458871303122
445 25.9043815891356 30.2834801373833
446 34.2676282809109 30.3210731444544
447 26.6665128778871 30.2834801373833
448 31.4619937067539 30.3210731444544
449 29.8992251792348 30.2834801373833
450 35.313226055188 30.3210731444544
451 30.3210731444544 30.2834801373833
452 29.9407842444773 30.2458871303122
453 21.5658228608971 30.5159788445007
454 27.8738870595671 30.7860705586892
455 29.8284020205958 30.8523150944805
456 24.3583763727559 30.9185596302718
457 28.2916988659794 31.0091120785809
458 37.889101626904 31.0996645268899
459 33.5289964191834 31.0091120785809
460 30.9185596302718 30.9185596302718
461 31.7433053839426 30.9428675427895
462 28.3976543090759 30.7860705586892
463 26.6141652014315 30.9428675427895
464 31.0996645268899 31.0996645268899
465 27.3182066095591 30.985465935767
466 30.2458871303122 31.1848613128447
467 26.1220507449939 31.208629733597
468 37.6275796780961 31.2323981543493
469 35.9799907520204 31.208629733597
470 33.538986155911 31.1848613128447
471 33.6223673279734 30.985465935767
472 36.9742981745093 30.7860705586892
473 36.3316874891682 30.3675273390682
474 25.4920415749124 29.9489841194473
475 23.4155866604867 30.3675273390682
476 36.9740138073526 30.7860705586892
477 29.0319926096055 30.3675273390682
478 28.6561292219006 30.7860705586892
479 29.1980406906503 30.985465935767
480 26.5289677348743 31.1848613128447
481 23.2802262394417 31.208629733597
482 34.5909958107058 31.2323981543493
483 29.8871837540339 31.208629733597
484 26.1731959713914 31.2323981543493
485 35.7642487794142 31.3454437654894
486 31.2323981543493 31.2323981543493
487 39.405600036697 31.3216753447371
488 26.4073756388849 31.1848613128447
489 35.7200969245895 31.3216753447371
490 31.1848613128447 31.1848613128447
491 26.1663142671099 31.1222799676593
492 30.7860705586892 31.4584893766295
493 29.9489841194473 31.9211658777599
494 32.3838423788904 32.3838423788904
495 33.8070494389507 32.0683290492822
496 20.5125849653676 31.4584893766295
497 32.6781687219349 32.0683290492822
498 29.8723199299662 31.4584893766295
499 31.4584893766295 32.2406004164456
500 33.0227114562618 33.0227114562618

30.7738102359631
 Range
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.5989043115184
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
23.2911653210843
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
21.3583279709172
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.9462084554664
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
19.6291788404517
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
18.8930150713294
15.207511959222
15.207511959222
13.2944644735832
13.2944644735832
13.2944644735832
13.2944644735832
13.2944644735832
13.2944644735832
12.5101264908942
3.15039152629551
3.15039152629551
1.56422207963225
0

21.9339582423434
Parameters

Chardonnay wine
Grapes qunatity for one gallon 8
Time to process for one gallon 2.5
Selling price per gallon $55

Model

Drink produced Chardonnay wine

33.3333333333333

Total Sales $2,833

constraints
LHS
wine hours 150
Grapes available 400
Blanc be Blancs blended champagne
6
3
$45

Blanc be Blancs blended champagne

22.2222222222222

RHS
150
400
Parameters

Chardonnay wine
Grapes qunatity for one gallon 8
Time to process for one gallon 2.5
Selling price per gallon $55

Model

Drink produced Chardonnay wine

60

Total Sales $3,300

constraints
LHS
wine hours 150
Grapes available 480
Blanc be Blancs blended champagne
6
3
$45

Blanc be Blancs blended champagne

0

RHS
150
500
Parameters

Chardonnay wine
Grapes qunatity for one gallon 8
Time to process for one gallon 2.5
Selling price per gallon $55

Model

Drink produced Chardonnay wine

50

Total Sales $2,750

constraints
LHS
wine hours 125
Grapes available 400
Blanc be Blancs blended champagne
6
3
$30

Blanc be Blancs blended champagne

0

RHS
150
400
Microsoft Excel 16.71 Sensitivity Report
Worksheet: [Assignment 5.xlsx]Sheet3
Report Created: 4/23/23 10:49:06 AM

Variable Cells
Final Reduced Objective
Cell Name Value Cost Coefficient
$B$14 Chardonnay wine 33.333333333 0 55
$C$14 Blanc be Blancs blended champagne 22.222222222 0 45

Constraints
Final Shadow Constraint
Cell Name Value Price R.H. Side
$B$21 wine hours LHS 150 3.3333333333 150
$B$22 Grapes available LHS 400 5.8333333333 400
Allowable Allowable
Increase Decrease
5 17.5
21 3.75

Allowable Allowable
Increase Decrease
50 25
80 100
Microsoft Excel 16.71 Sensitivity Report
Worksheet: [Assignment 5.xlsx]Question no 3.2
Report Created: 4/23/23 10:53:48 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$14 Chardonnay wine 60 0 55 1E+030 17.5
$C$14 Blanc be Blancs blended champagne 0 -21 45 21 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$21 wine hours LHS 150 22 150 6.25 150
$B$22 Grapes available LHS 480 0 500 1E+030 20
Microsoft Excel 16.71 Sensitivity Report
Worksheet: [Assignment 5.xlsx]Question no 3.3
Report Created: 4/23/23 10:57:27 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$14 Chardonnay wine 50 0 55 1E+030 15
$C$14 Blanc be Blancs blended champagne 0 -11.25 30 11.25 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$21 wine hours LHS 125 0 150 1E+030 25
$B$22 Grapes available LHS 400 6.875 400 80 400