7800

Ski Jacket Production Simulation

Variable Cost (C)
Selling Price (S)
Salvage value (V)
Fixed Cost (F)
Qty to produce (Q)

Trial
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Demand
16802
7358
9784
8402
9310
10459
7508
5411
12947
12783
14576
17291
11902
14296
9968
14408
6234
15148
14629
14192
12418
21485
12583
10193
14130
11636
9545
5294
9242
17789
10585
9440
14792
13358
10703
15249
12683

80
100
30
100,000
7,800

Revenue
780,000
735,800
780,000
780,000
780,000
780,000
750,800
541,100
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
623,400
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
529,400
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000

Salvage
Value
0
13,260
0
0
0
0
8,760
71,670
0
0
0
0
0
0
0
0
46,980
0
0
0
0
0
0
0
0
0
0
75,180
0
0
0
0
0
0
0
0
0

Number of trials
Expected demand
Standard deviation

400
12,000
3,500

Average profit
Std Dev of profit
90% CI half-length
Upper value
Lower value

42,112
47,282
3,889
46,001
38,223

Variable
Cost
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 1

Profit
56,000
25,060
56,000
56,000
56,000
56,000
35,560
-111,230
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-53,620
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-119,420
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000

7800

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

8329
14980
10869
10450
14638
6053
17562
9952
18760
14342
9315
9069
10433
12807
11260
19231
10926
19021
16188
6730
13398
8282
15242
11041
13649
9897
5524
13360
10035
17324
11880
10283
13891
14790
13173
6894
11010
10148
7470
5224
9805
17239
13502
10715
10070
16962
19205
15022
6974
17615
10304
12232

780,000
780,000
780,000
780,000
780,000
605,300
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
673,000
780,000
780,000
780,000
780,000
780,000
780,000
552,400
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
689,400
780,000
780,000
747,000
522,400
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
697,400
780,000
780,000
780,000

0
0
0
0
0
52,410
0
0
0
0
0
0
0
0
0
0
0
0
0
32,100
0
0
0
0
0
0
68,280
0
0
0
0
0
0
0
0
27,180
0
0
9,900
77,280
0
0
0
0
0
0
0
0
24,780
0
0
0

624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 2

56,000
56,000
56,000
56,000
56,000
-66,290
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-18,900
56,000
56,000
56,000
56,000
56,000
56,000
-103,320
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-7,420
56,000
56,000
32,900
-124,320
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-1,820
56,000
56,000
56,000

7800

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141

15563
14007
16049
10756
7277
13021
15163
13732
13434
15025
13458
7402
9257
7687
8092
4762
11487
17325
12150
10316
7106
16747
8420
8094
11274
15755
11822
17782
11917
16695
12885
8482
9683
8238
9332
10126
6923
10371
12684
8553
13464
10302
13453
10246
12781
17768
5534
5625
17154
12935
16641
10928

780,000
780,000
780,000
780,000
727,700
780,000
780,000
780,000
780,000
780,000
780,000
740,200
780,000
768,700
780,000
476,200
780,000
780,000
780,000
780,000
710,600
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
692,300
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
553,400
562,500
780,000
780,000
780,000
780,000

0
0
0
0
15,690
0
0
0
0
0
0
11,940
0
3,390
0
91,140
0
0
0
0
20,820
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,310
0
0
0
0
0
0
0
0
0
67,980
65,250
0
0
0
0

624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 3

56,000
56,000
56,000
56,000
19,390
56,000
56,000
56,000
56,000
56,000
56,000
28,140
56,000
48,090
56,000
-156,660
56,000
56,000
56,000
56,000
7,420
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-5,390
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-102,620
-96,250
56,000
56,000
56,000
56,000

7800

142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193

14375
4803
15522
7201
15224
9804
10278
11013
15990
11942
8902
12623
6786
16025
15271
7311
15895
10073
19874
8281
17374
11126
14516
8930
8813
20709
18852
15005
12511
18890
11575
14855
10771
14872
9536
6753
8920
11392
15142
10243
15024
11777
11096
12361
13312
14607
13350
13673
11618
13316
11283
17111

780,000
480,300
780,000
720,100
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
678,600
780,000
780,000
731,100
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
675,300
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000

0
89,910
0
17,970
0
0
0
0
0
0
0
0
30,420
0
0
14,670
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,410
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 4

56,000
-153,790
56,000
14,070
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-14,980
56,000
56,000
21,770
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-17,290
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000

7800

194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245

21977
6908
14577
13827
10516
7744
12460
12992
6488
12397
10065
7199
12571
8146
11367
1972
10248
17283
13326
7502
7275
11146
10750
16824
7310
12163
19042
13476
14079
13927
10630
9203
11173
9257
14763
12193
14428
9802
10940
6069
12733
9138
11737
11356
12157
6987
13404
11217
9943
8730
10592
8702

780,000
690,800
780,000
780,000
780,000
774,400
780,000
780,000
648,800
780,000
780,000
719,900
780,000
780,000
780,000
197,200
780,000
780,000
780,000
750,200
727,500
780,000
780,000
780,000
731,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
606,900
780,000
780,000
780,000
780,000
780,000
698,700
780,000
780,000
780,000
780,000
780,000
780,000

0
26,760
0
0
0
1,680
0
0
39,360
0
0
18,030
0
0
0
174,840
0
0
0
8,940
15,750
0
0
0
14,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,930
0
0
0
0
0
24,390
0
0
0
0
0
0

624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 5

56,000
-6,440
56,000
56,000
56,000
52,080
56,000
56,000
-35,840
56,000
56,000
13,930
56,000
56,000
56,000
-351,960
56,000
56,000
56,000
35,140
19,250
56,000
56,000
56,000
21,700
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-65,170
56,000
56,000
56,000
56,000
56,000
-910
56,000
56,000
56,000
56,000
56,000
56,000

7800

246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297

8048
13036
11738
15020
7827
19919
15865
9433
5056
14577
7739
14243
10822
12338
7430
7315
13252
9439
13593
14291
3509
7964
4375
10889
11023
15643
13212
16526
12616
9390
9905
7745
18020
13229
17813
10090
6886
11899
4037
17633
7341
10249
18832
12394
12728
11487
7943
13312
11183
10898
9853
14372

780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
505,600
780,000
773,900
780,000
780,000
780,000
743,000
731,500
780,000
780,000
780,000
780,000
350,900
780,000
437,500
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
774,500
780,000
780,000
780,000
780,000
688,600
780,000
403,700
780,000
734,100
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000

0
0
0
0
0
0
0
0
82,320
0
1,830
0
0
0
11,100
14,550
0
0
0
0
128,730
0
102,750
0
0
0
0
0
0
0
0
1,650
0
0
0
0
27,420
0
112,890
0
13,770
0
0
0
0
0
0
0
0
0
0
0

624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 6

56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-136,080
56,000
51,730
56,000
56,000
56,000
30,100
22,050
56,000
56,000
56,000
56,000
-244,370
56,000
-183,750
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
52,150
56,000
56,000
56,000
56,000
-7,980
56,000
-207,410
56,000
23,870
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000

7800

298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349

11475
12163
18305
15001
15714
13454
14485
9272
15964
8690
15818
6044
12485
16563
8912
5974
11413
11568
11374
16160
17349
7787
8823
10578
14588
3576
13963
16276
13215
12788
15511
8927
14378
18134
11265
16670
10083
17599
7877
9753
14374
15728
12742
7164
16138
15232
15552
8186
19275
19061
11520
19672

780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
604,400
780,000
780,000
780,000
597,400
780,000
780,000
780,000
780,000
780,000
778,700
780,000
780,000
780,000
357,600
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
716,400
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000

0
0
0
0
0
0
0
0
0
0
0
52,680
0
0
0
54,780
0
0
0
0
0
390
0
0
0
126,720
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,080
0
0
0
0
0
0
0
0

624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 7

56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-66,920
56,000
56,000
56,000
-71,820
56,000
56,000
56,000
56,000
56,000
55,090
56,000
56,000
56,000
-239,680
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
11,480
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000

7800

350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400

10485
9341
12130
11364
6187
11414
8675
9264
9112
14493
14150
10102
12800
6277
10305
12999
10174
10791
10134
8346
14419
11911
10804
13153
17156
9944
15093
5302
13896
7125
11720
11630
14011
14829
14234
15838
8854
12512
7488
17100
7585
13120
11526
13837
10907
12324
7420
13596
6382
13156
15774

780,000
780,000
780,000
780,000
618,700
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
627,700
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
530,200
780,000
712,500
780,000
780,000
780,000
780,000
780,000
780,000
780,000
780,000
748,800
780,000
758,500
780,000
780,000
780,000
780,000
780,000
742,000
780,000
638,200
780,000
780,000

0
0
0
0
48,390
0
0
0
0
0
0
0
0
45,690
0
0
0
0
0
0
0
0
0
0
0
0
0
74,940
0
20,250
0
0
0
0
0
0
0
0
9,360
0
6,450
0
0
0
0
0
11,400
0
42,540
0
0

624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000
624,000

Page 8

56,000
56,000
56,000
56,000
-56,910
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-50,610
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
-118,860
56,000
8,750
56,000
56,000
56,000
56,000
56,000
56,000
56,000
56,000
34,160
56,000
40,950
56,000
56,000
56,000
56,000
56,000
29,400
56,000
-43,260
56,000
56,000

1200

Ski Jacket Production Simulation

Variable Cost (C)
Selling Price (S)
Salvage value (V)
Fixed Cost (F)
Qty to produce (Q)

Trial
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Demand
10065
8965
5170
14845
10863
13654
8944
14559
13424
6745
13640
14587
10344
13183
10141
14816
16020
6544
12312
15792
13556
20880
8768
7538
9151
11113
10183
15662
6363
12371
14168
8505
14516
2967
9420
12686
13805

80
100
30
100,000
12,000

Revenue
1,006,500
896,500
517,000
1,200,000
1,086,300
1,200,000
894,400
1,200,000
1,200,000
674,500
1,200,000
1,200,000
1,034,400
1,200,000
1,014,100
1,200,000
1,200,000
654,400
1,200,000
1,200,000
1,200,000
1,200,000
876,800
753,800
915,100
1,111,300
1,018,300
1,200,000
636,300
1,200,000
1,200,000
850,500
1,200,000
296,700
942,000
1,200,000
1,200,000

Salvage
Value
58,050
91,050
204,900
0
34,110
0
91,680
0
0
157,650
0
0
49,680
0
55,770
0
0
163,680
0
0
0
0
96,960
133,860
85,470
26,610
54,510
0
169,110
0
0
104,850
0
270,990
77,400
0
0

Number of trials
Expected demand
Standard deviation

400
12,000
3,500

Average profit
Std Dev of profit
90% CI half-length
Upper value
Lower value

36,345
153,108
12,592
48,938
23,752

Variable
Cost
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 9

Profit
4,550
-72,450
-338,100
140,000
60,410
140,000
-73,920
140,000
140,000
-227,850
140,000
140,000
24,080
140,000
9,870
140,000
140,000
-241,920
140,000
140,000
140,000
140,000
-86,240
-172,340
-59,430
77,910
12,810
140,000
-254,590
140,000
140,000
-104,650
140,000
-492,310
-40,600
140,000
140,000

1200

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

10892
10086
8560
17498
9162
12888
12784
2931
16171
12633
16987
9511
12785
15500
12851
10427
10191
14165
10414
16084
14402
15782
8537
6863
10242
16722
9624
14101
10597
9973
12794
12012
15419
5344
16070
11958
13623
6522
9848
10289
3169
9531
16155
14629
8779
13779
10361
19235
15736
13020
10671
12697

1,089,200
1,008,600
856,000
1,200,000
916,200
1,200,000
1,200,000
293,100
1,200,000
1,200,000
1,200,000
951,100
1,200,000
1,200,000
1,200,000
1,042,700
1,019,100
1,200,000
1,041,400
1,200,000
1,200,000
1,200,000
853,700
686,300
1,024,200
1,200,000
962,400
1,200,000
1,059,700
997,300
1,200,000
1,200,000
1,200,000
534,400
1,200,000
1,195,800
1,200,000
652,200
984,800
1,028,900
316,900
953,100
1,200,000
1,200,000
877,900
1,200,000
1,036,100
1,200,000
1,200,000
1,200,000
1,067,100
1,200,000

33,240
57,420
103,200
0
85,140
0
0
272,070
0
0
0
74,670
0
0
0
47,190
54,270
0
47,580
0
0
0
103,890
154,110
52,740
0
71,280
0
42,090
60,810
0
0
0
199,680
0
1,260
0
164,340
64,560
51,330
264,930
74,070
0
0
96,630
0
49,170
0
0
0
39,870
0

960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 10

62,440
6,020
-100,800
140,000
-58,660
140,000
140,000
-494,830
140,000
140,000
140,000
-34,230
140,000
140,000
140,000
29,890
13,370
140,000
28,980
140,000
140,000
140,000
-102,410
-219,590
16,940
140,000
-26,320
140,000
41,790
-1,890
140,000
140,000
140,000
-325,920
140,000
137,060
140,000
-243,460
-10,640
20,230
-478,170
-32,830
140,000
140,000
-85,470
140,000
25,270
140,000
140,000
140,000
46,970
140,000

1200

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141

11741
11468
13681
15685
7226
11140
8886
11381
9228
5213
15714
14000
7360
9450
1972
13486
12302
16522
11955
14626
5834
17104
15572
10511
9895
9696
7622
7731
12901
12729
12499
12394
11888
11496
6343
15919
14638
13303
16849
13929
13102
13630
13371
5265
16458
8667
7029
12730
7884
10682
13847
7918

1,174,100
1,146,800
1,200,000
1,200,000
722,600
1,114,000
888,600
1,138,100
922,800
521,300
1,200,000
1,200,000
736,000
945,000
197,200
1,200,000
1,200,000
1,200,000
1,195,500
1,200,000
583,400
1,200,000
1,200,000
1,051,100
989,500
969,600
762,200
773,100
1,200,000
1,200,000
1,200,000
1,200,000
1,188,800
1,149,600
634,300
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
526,500
1,200,000
866,700
702,900
1,200,000
788,400
1,068,200
1,200,000
791,800

7,770
15,960
0
0
143,220
25,800
93,420
18,570
83,160
203,610
0
0
139,200
76,500
300,840
0
0
0
1,350
0
184,980
0
0
44,670
63,150
69,120
131,340
128,070
0
0
0
0
3,360
15,120
169,710
0
0
0
0
0
0
0
0
202,050
0
99,990
149,130
0
123,480
39,540
0
122,460

960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 11

121,870
102,760
140,000
140,000
-194,180
79,800
-77,980
96,670
-54,040
-335,090
140,000
140,000
-184,800
-38,500
-561,960
140,000
140,000
140,000
136,850
140,000
-291,620
140,000
140,000
35,770
-7,350
-21,280
-166,460
-158,830
140,000
140,000
140,000
140,000
132,160
104,720
-255,990
140,000
140,000
140,000
140,000
140,000
140,000
140,000
140,000
-331,450
140,000
-93,310
-207,970
140,000
-148,120
47,740
140,000
-145,740

1200

142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193

14984
10783
8965
13134
7604
11961
13764
13949
16235
9480
6761
8047
16679
13765
12602
8600
12017
8056
10059
10326
13816
6527
11042
18018
16346
10185
12920
11267
11486
9947
13667
7720
8761
15166
13983
12960
14727
10468
10966
11484
10098
12167
14627
20181
14920
19355
16117
8621
7053
13455
18267
9562

1,200,000
1,078,300
896,500
1,200,000
760,400
1,196,100
1,200,000
1,200,000
1,200,000
948,000
676,100
804,700
1,200,000
1,200,000
1,200,000
860,000
1,200,000
805,600
1,005,900
1,032,600
1,200,000
652,700
1,104,200
1,200,000
1,200,000
1,018,500
1,200,000
1,126,700
1,148,600
994,700
1,200,000
772,000
876,100
1,200,000
1,200,000
1,200,000
1,200,000
1,046,800
1,096,600
1,148,400
1,009,800
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
862,100
705,300
1,200,000
1,200,000
956,200

0
36,510
91,050
0
131,880
1,170
0
0
0
75,600
157,170
118,590
0
0
0
102,000
0
118,320
58,230
50,220
0
164,190
28,740
0
0
54,450
0
21,990
15,420
61,590
0
128,400
97,170
0
0
0
0
45,960
31,020
15,480
57,060
0
0
0
0
0
0
101,370
148,410
0
0
73,140

960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 12

140,000
54,810
-72,450
140,000
-167,720
137,270
140,000
140,000
140,000
-36,400
-226,730
-136,710
140,000
140,000
140,000
-98,000
140,000
-136,080
4,130
22,820
140,000
-243,110
72,940
140,000
140,000
12,950
140,000
88,690
104,020
-3,710
140,000
-159,600
-86,730
140,000
140,000
140,000
140,000
32,760
67,620
103,880
6,860
140,000
140,000
140,000
140,000
140,000
140,000
-96,530
-206,290
140,000
140,000
-30,660

1200

194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245

16508
8285
11261
12048
14582
14476
12169
7665
10250
6934
5390
10473
14932
10638
12601
12884
11464
4790
12878
7508
11533
11846
11901
8852
18508
14895
11386
12524
9196
6698
15227
9935
13988
16053
5355
10333
11183
11818
6020
5114
15478
12098
9565
11356
17892
10206
11447
11693
15861
6709
9496
7152

1,200,000
828,500
1,126,100
1,200,000
1,200,000
1,200,000
1,200,000
766,500
1,025,000
693,400
539,000
1,047,300
1,200,000
1,063,800
1,200,000
1,200,000
1,146,400
479,000
1,200,000
750,800
1,153,300
1,184,600
1,190,100
885,200
1,200,000
1,200,000
1,138,600
1,200,000
919,600
669,800
1,200,000
993,500
1,200,000
1,200,000
535,500
1,033,300
1,118,300
1,181,800
602,000
511,400
1,200,000
1,200,000
956,500
1,135,600
1,200,000
1,020,600
1,144,700
1,169,300
1,200,000
670,900
949,600
715,200

0
111,450
22,170
0
0
0
0
130,050
52,500
151,980
198,300
45,810
0
40,860
0
0
16,080
216,300
0
134,760
14,010
4,620
2,970
94,440
0
0
18,420
0
84,120
159,060
0
61,950
0
0
199,350
50,010
24,510
5,460
179,400
206,580
0
0
73,050
19,320
0
53,820
16,590
9,210
0
158,730
75,120
145,440

960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 13

140,000
-120,050
88,270
140,000
140,000
140,000
140,000
-163,450
17,500
-214,620
-322,700
33,110
140,000
44,660
140,000
140,000
102,480
-364,700
140,000
-174,440
107,310
129,220
133,070
-80,360
140,000
140,000
97,020
140,000
-56,280
-231,140
140,000
-4,550
140,000
140,000
-325,150
23,310
82,810
127,260
-278,600
-342,020
140,000
140,000
-30,450
94,920
140,000
14,420
101,290
118,510
140,000
-230,370
-35,280
-199,360

1200

246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297

14045
14852
6075
11739
13530
10323
13998
5351
12887
11455
17960
15781
7130
12158
11273
10015
11405
12297
8347
10236
13753
8800
10941
1812
17000
13701
8843
14486
10968
12025
9715
6855
3516
7837
11960
15514
13066
12452
17678
12623
16839
14154
5809
13931
12470
16802
17091
11023
13624
10415
14313
9538

1,200,000
1,200,000
607,500
1,173,900
1,200,000
1,032,300
1,200,000
535,100
1,200,000
1,145,500
1,200,000
1,200,000
713,000
1,200,000
1,127,300
1,001,500
1,140,500
1,200,000
834,700
1,023,600
1,200,000
880,000
1,094,100
181,200
1,200,000
1,200,000
884,300
1,200,000
1,096,800
1,200,000
971,500
685,500
351,600
783,700
1,196,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
580,900
1,200,000
1,200,000
1,200,000
1,200,000
1,102,300
1,200,000
1,041,500
1,200,000
953,800

0
0
177,750
7,830
0
50,310
0
199,470
0
16,350
0
0
146,100
0
21,810
59,550
17,850
0
109,590
52,920
0
96,000
31,770
305,640
0
0
94,710
0
30,960
0
68,550
154,350
254,520
124,890
1,200
0
0
0
0
0
0
0
185,730
0
0
0
0
29,310
0
47,550
0
73,860

960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 14

140,000
140,000
-274,750
121,730
140,000
22,610
140,000
-325,430
140,000
101,850
140,000
140,000
-200,900
140,000
89,110
1,050
98,350
140,000
-115,710
16,520
140,000
-84,000
65,870
-573,160
140,000
140,000
-80,990
140,000
67,760
140,000
-19,950
-220,150
-453,880
-151,410
137,200
140,000
140,000
140,000
140,000
140,000
140,000
140,000
-293,370
140,000
140,000
140,000
140,000
71,610
140,000
29,050
140,000
-32,340

1200

298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349

15395
19623
9375
15754
10397
13613
12792
13221
13061
8648
7361
8652
10494
17056
11807
11194
16305
11972
10512
18981
12836
17544
11074
16836
10974
9059
13144
15043
15730
20690
14272
10979
19396
16411
8913
16150
9723
9780
11151
10956
10166
11104
12362
13319
12007
7408
9736
11022
7598
14821
9640
15290

1,200,000
1,200,000
937,500
1,200,000
1,039,700
1,200,000
1,200,000
1,200,000
1,200,000
864,800
736,100
865,200
1,049,400
1,200,000
1,180,700
1,119,400
1,200,000
1,197,200
1,051,200
1,200,000
1,200,000
1,200,000
1,107,400
1,200,000
1,097,400
905,900
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,097,900
1,200,000
1,200,000
891,300
1,200,000
972,300
978,000
1,115,100
1,095,600
1,016,600
1,110,400
1,200,000
1,200,000
1,200,000
740,800
973,600
1,102,200
759,800
1,200,000
964,000
1,200,000

0
0
78,750
0
48,090
0
0
0
0
100,560
139,170
100,440
45,180
0
5,790
24,180
0
840
44,640
0
0
0
27,780
0
30,780
88,230
0
0
0
0
0
30,630
0
0
92,610
0
68,310
66,600
25,470
31,320
55,020
26,880
0
0
0
137,760
67,920
29,340
132,060
0
70,800
0

960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 15

140,000
140,000
-43,750
140,000
27,790
140,000
140,000
140,000
140,000
-94,640
-184,730
-94,360
34,580
140,000
126,490
83,580
140,000
138,040
35,840
140,000
140,000
140,000
75,180
140,000
68,180
-65,870
140,000
140,000
140,000
140,000
140,000
68,530
140,000
140,000
-76,090
140,000
-19,390
-15,400
80,570
66,920
11,620
77,280
140,000
140,000
140,000
-181,440
-18,480
71,540
-168,140
140,000
-25,200
140,000

1200

350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400

12352
8874
11292
12314
9546
17067
-1847
14389
15727
17226
15512
9531
14498
14950
15171
9813
11862
14506
13395
10818
12414
9311
13693
7560
9784
8742
13058
10661
13386
16055
11403
17982
7685
16409
10766
11548
13114
2365
12071
10119
11218
11283
6807
7598
10406
14136
11447
11063
15104
9923
14559

1,200,000
887,400
1,129,200
1,200,000
954,600
1,200,000
(184,700)
1,200,000
1,200,000
1,200,000
1,200,000
953,100
1,200,000
1,200,000
1,200,000
981,300
1,186,200
1,200,000
1,200,000
1,081,800
1,200,000
931,100
1,200,000
756,000
978,400
874,200
1,200,000
1,066,100
1,200,000
1,200,000
1,140,300
1,200,000
768,500
1,200,000
1,076,600
1,154,800
1,200,000
236,500
1,200,000
1,011,900
1,121,800
1,128,300
680,700
759,800
1,040,600
1,200,000
1,144,700
1,106,300
1,200,000
992,300
1,200,000

0
93,780
21,240
0
73,620
0
415,410
0
0
0
0
74,070
0
0
0
65,610
4,140
0
0
35,460
0
80,670
0
133,200
66,480
97,740
0
40,170
0
0
17,910
0
129,450
0
37,020
13,560
0
289,050
0
56,430
23,460
21,510
155,790
132,060
47,820
0
16,590
28,110
0
62,310
0

960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000
960,000

Page 16

140,000
-78,820
90,440
140,000
-31,780
140,000
-829,290
140,000
140,000
140,000
140,000
-32,830
140,000
140,000
140,000
-13,090
130,340
140,000
140,000
57,260
140,000
-48,230
140,000
-170,800
-15,120
-88,060
140,000
46,270
140,000
140,000
98,210
140,000
-162,050
140,000
53,620
108,360
140,000
-534,450
140,000
8,330
85,260
89,810
-223,510
-168,140
28,420
140,000
101,290
74,410
140,000
-5,390
140,000

Optimization

Ski Jacket Production Simulation

Variable Cost (C)
Selling Price (S)
Salvage value (V)
Fixed Cost (F)

80
100
30
100,000

Qty to produce (Q)

10,042

Number of trials
Expected demand
Standard deviation
Average profit
Std Dev of profit
90% confidence interval
Upper value
Lower value

This is the decision

variable cell
Trial
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Demand
8452
14373
12388
7932
13277
11891
11980
17053
10917
14532
11713
5872
10602
10301
12262
10908
12214
16925
14626
14698
11601
6629
3646
11859
10622
11839
15969
9570
14197
13846
9306
15232
14599
13537
14101
15728
11311

Revenue
845,200
1,004,249
1,004,249
793,200
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
587,200
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
662,900
364,600
1,004,249
1,004,249
1,004,249
1,004,249
957,000
1,004,249
1,004,249
930,600
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249

Salvage
Value
47,715
0
0
63,315
0
0
0
0
0
0
0
125,115
0
0
0
0
0
0
0
0
0
102,405
191,895
0
0
0
0
14,175
0
0
22,095
0
0
0
0
0
0

Variable
Cost
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 17

Profit
-10,485
100,850
100,850
-46,885
100,850
100,850
100,850
100,850
100,850
100,850
100,850
-191,085
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
-138,095
-346,905
100,850
100,850
100,850
100,850
67,775
100,850
100,850
49,295
100,850
100,850
100,850
100,850
100,850
100,850

400
12,000
3,500
53,529
101,897
8,381
61,910
45,148

This is the objective cell

to be maximized

The optimal solution can be found by

using Tools|Solver. Bringing up the
dialog box will show the correct
paramters needed to solve the problem.

Optimization

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

9988
14525
15490
10058
14041
15936
8787
16213
14039
9316
12043
10271
8615
8056
9421
12160
13732
14487
13963
13910
9943
9053
14045
8987
4279
14652
15787
16208
3397
12927
11786
14989
11598
12807
13899
12795
19845
5508
11596
10552
14177
15883
12596
14680
17691
11928
17055
11489
16850
10328
13908
5618

998,800
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
878,700
1,004,249
1,004,249
931,600
1,004,249
1,004,249
861,500
805,600
942,100
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
994,300
905,300
1,004,249
898,700
427,900
1,004,249
1,004,249
1,004,249
339,700
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
550,800
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
561,800

1,635
0
0
0
0
0
37,665
0
0
21,795
0
0
42,825
59,595
18,645
0
0
0
0
0
2,985
29,685
0
31,665
172,905
0
0
0
199,365
0
0
0
0
0
0
0
0
136,035
0
0
0
0
0
0
0
0
0
0
0
0
0
132,735

803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 18

97,035
100,850
100,850
100,850
100,850
100,850
12,965
100,850
100,850
49,995
100,850
100,850
925
-38,205
57,345
100,850
100,850
100,850
100,850
100,850
93,885
31,585
100,850
26,965
-302,595
100,850
100,850
100,850
-364,335
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
-216,565
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
-208,865

Optimization

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141

7845
10692
7901
11355
10744
13477
8207
8333
10767
16053
19360
9146
11819
10014
6302
10829
20536
10588
12971
3138
10128
14497
6899
13131
9361
14446
7728
12491
12052
11561
14740
14894
17732
12459
13631
9820
14367
6537
9224
13339
10103
11119
16312
11955
14687
19642
10207
2311
16133
13189
8193
10604

784,500
1,004,249
790,100
1,004,249
1,004,249
1,004,249
820,700
833,300
1,004,249
1,004,249
1,004,249
914,600
1,004,249
1,001,400
630,200
1,004,249
1,004,249
1,004,249
1,004,249
313,800
1,004,249
1,004,249
689,900
1,004,249
936,100
1,004,249
772,800
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
982,000
1,004,249
653,700
922,400
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
231,100
1,004,249
1,004,249
819,300
1,004,249

65,925
0
64,245
0
0
0
55,065
51,285
0
0
0
26,895
0
855
112,215
0
0
0
0
207,135
0
0
94,305
0
20,445
0
69,435
0
0
0
0
0
0
0
0
6,675
0
105,165
24,555
0
0
0
0
0
0
0
0
231,945
0
0
55,485
0

803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 19

-52,975
100,850
-49,055
100,850
100,850
100,850
-27,635
-18,815
100,850
100,850
100,850
38,095
100,850
98,855
-160,985
100,850
100,850
100,850
100,850
-382,465
100,850
100,850
-119,195
100,850
53,145
100,850
-61,165
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
85,275
100,850
-144,535
43,555
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
-440,355
100,850
100,850
-28,615
100,850

Optimization

142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193

16154
7482
13106
6732
10252
11231
8162
14487
13093
10773
15567
15060
8382
9438
10063
8469
14189
8849
9357
13610
17050
14260
12677
8977
11757
11587
5814
11907
18543
16151
11139
7157
15143
6627
6255
14074
13670
9740
12797
13371
9535
20404
8266
14146
9796
10910
5541
8490
16414
17250
12696
12099

1,004,249
748,200
1,004,249
673,200
1,004,249
1,004,249
816,200
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
838,200
943,800
1,004,249
846,900
1,004,249
884,900
935,700
1,004,249
1,004,249
1,004,249
1,004,249
897,700
1,004,249
1,004,249
581,400
1,004,249
1,004,249
1,004,249
1,004,249
715,700
1,004,249
662,700
625,500
1,004,249
1,004,249
974,000
1,004,249
1,004,249
953,500
1,004,249
826,600
1,004,249
979,600
1,004,249
554,100
849,000
1,004,249
1,004,249
1,004,249
1,004,249

0
76,815
0
99,315
0
0
56,415
0
0
0
0
0
49,815
18,135
0
47,205
0
35,805
20,565
0
0
0
0
31,965
0
0
126,855
0
0
0
0
86,565
0
102,465
113,625
0
0
9,075
0
0
15,225
0
53,295
0
7,395
0
135,045
46,575
0
0
0
0

803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 20

100,850
-78,385
100,850
-130,885
100,850
100,850
-30,785
100,850
100,850
100,850
100,850
100,850
-15,385
58,535
100,850
-9,295
100,850
17,305
52,865
100,850
100,850
100,850
100,850
26,265
100,850
100,850
-195,145
100,850
100,850
100,850
100,850
-101,135
100,850
-138,235
-164,275
100,850
100,850
79,675
100,850
100,850
65,325
100,850
-23,505
100,850
83,595
100,850
-214,255
-7,825
100,850
100,850
100,850
100,850

Optimization

194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245

14874
7779
12214
17893
13551
9987
13637
15803
10332
11413
14082
15063
13839
13922
5700
12997
14953
12085
7803
11135
6018
15256
11763
10946
16696
13313
9372
14722
9616
15692
7441
8036
11473
13511
12538
9158
10948
6908
13921
13449
12978
3931
6367
11266
14769
8142
12631
9094
12381
12481
10961
13967

1,004,249
777,900
1,004,249
1,004,249
1,004,249
998,700
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
570,000
1,004,249
1,004,249
1,004,249
780,300
1,004,249
601,800
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
937,200
1,004,249
961,600
1,004,249
744,100
803,600
1,004,249
1,004,249
1,004,249
915,800
1,004,249
690,800
1,004,249
1,004,249
1,004,249
393,100
636,700
1,004,249
1,004,249
814,200
1,004,249
909,400
1,004,249
1,004,249
1,004,249
1,004,249

0
67,905
0
0
0
1,665
0
0
0
0
0
0
0
0
130,275
0
0
0
67,185
0
120,735
0
0
0
0
0
20,115
0
12,795
0
78,045
60,195
0
0
0
26,535
0
94,035
0
0
0
183,345
110,265
0
0
57,015
0
28,455
0
0
0
0

803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 21

100,850
-57,595
100,850
100,850
100,850
96,965
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
-203,125
100,850
100,850
100,850
-55,915
100,850
-180,865
100,850
100,850
100,850
100,850
100,850
53,915
100,850
70,995
100,850
-81,255
-39,605
100,850
100,850
100,850
38,935
100,850
-118,565
100,850
100,850
100,850
-326,955
-156,435
100,850
100,850
-32,185
100,850
34,455
100,850
100,850
100,850
100,850

Optimization

246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297

11286
10524
7958
17371
9953
8625
14518
15890
5214
11310
16478
7573
11323
11932
6298
13698
14831
12472
7551
11357
6588
14542
8595
11870
14041
11983
10383
7425
5809
10916
10567
15301
4212
12572
9243
9985
11268
13929
12956
6784
17522
19901
16230
10417
16254
9689
9105
17648
9964
9161
13179
17375

1,004,249
1,004,249
795,800
1,004,249
995,300
862,500
1,004,249
1,004,249
521,400
1,004,249
1,004,249
757,300
1,004,249
1,004,249
629,800
1,004,249
1,004,249
1,004,249
755,100
1,004,249
658,800
1,004,249
859,500
1,004,249
1,004,249
1,004,249
1,004,249
742,500
580,900
1,004,249
1,004,249
1,004,249
421,200
1,004,249
924,300
998,500
1,004,249
1,004,249
1,004,249
678,400
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
968,900
910,500
1,004,249
996,400
916,100
1,004,249
1,004,249

0
0
62,535
0
2,685
42,525
0
0
144,855
0
0
74,085
0
0
112,335
0
0
0
74,745
0
103,635
0
43,425
0
0
0
0
78,525
127,005
0
0
0
174,915
0
23,985
1,725
0
0
0
97,755
0
0
0
0
0
10,605
28,125
0
2,355
26,445
0
0

803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 22

100,850
100,850
-45,065
100,850
94,585
1,625
100,850
100,850
-237,145
100,850
100,850
-72,015
100,850
100,850
-161,265
100,850
100,850
100,850
-73,555
100,850
-140,965
100,850
-475
100,850
100,850
100,850
100,850
-82,375
-195,495
100,850
100,850
100,850
-307,285
100,850
44,885
96,825
100,850
100,850
100,850
-127,245
100,850
100,850
100,850
100,850
100,850
76,105
35,225
100,850
95,355
39,145
100,850
100,850

Optimization

298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349

9872
15902
9979
10905
11328
14878
9780
9462
10526
12695
9775
12405
12416
11097
16410
13408
9182
13809
13904
13422
13275
12308
7381
17219
11412
13906
11357
14586
12772
18599
14121
13474
12550
11066
5076
9748
14213
13368
12297
12459
5712
8843
12833
8747
11889
7248
14460
1567
14362
15836
12177
11767

987,200
1,004,249
997,900
1,004,249
1,004,249
1,004,249
978,000
946,200
1,004,249
1,004,249
977,500
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
918,200
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
738,100
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
507,600
974,800
1,004,249
1,004,249
1,004,249
1,004,249
571,200
884,300
1,004,249
874,700
1,004,249
724,800
1,004,249
156,700
1,004,249
1,004,249
1,004,249
1,004,249

5,115
0
1,905
0
0
0
7,875
17,415
0
0
8,025
0
0
0
0
0
25,815
0
0
0
0
0
79,845
0
0
0
0
0
0
0
0
0
0
0
148,995
8,835
0
0
0
0
129,915
35,985
0
38,865
0
83,835
0
254,265
0
0
0
0

803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 23

88,915
100,850
96,405
100,850
100,850
100,850
82,475
60,215
100,850
100,850
82,125
100,850
100,850
100,850
100,850
100,850
40,615
100,850
100,850
100,850
100,850
100,850
-85,455
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
100,850
-246,805
80,235
100,850
100,850
100,850
100,850
-202,285
16,885
100,850
10,165
100,850
-94,765
100,850
-492,435
100,850
100,850
100,850
100,850

Optimization

350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400

9702
6533
13580
16468
12481
16231
5621
8233
12179
12678
8666
4693
14403
5922
6924
13308
15330
15051
11547
13586
14364
10592
9647
14864
16512
12852
13518
7566
12160
7165
11536
7502
10878
4552
10618
9479
12622
16441
14914
11028
18306
9529
13168
14625
13189
22644
9058
14467
12036
11623
16768

970,200
653,300
1,004,249
1,004,249
1,004,249
1,004,249
562,100
823,300
1,004,249
1,004,249
866,600
469,300
1,004,249
592,200
692,400
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
964,700
1,004,249
1,004,249
1,004,249
1,004,249
756,600
1,004,249
716,500
1,004,249
750,200
1,004,249
455,200
1,004,249
947,900
1,004,249
1,004,249
1,004,249
1,004,249
1,004,249
952,900
1,004,249
1,004,249
1,004,249
1,004,249
905,800
1,004,249
1,004,249
1,004,249
1,004,249

10,215
105,285
0
0
0
0
132,645
54,285
0
0
41,295
160,485
0
123,615
93,555
0
0
0
0
0
0
0
11,865
0
0
0
0
74,295
0
86,325
0
76,215
0
164,715
0
16,905
0
0
0
0
0
15,405
0
0
0
0
29,535
0
0
0
0

803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399
803,399

Page 24

77,015
-144,815
100,850
100,850
100,850
100,850
-208,655
-25,815
100,850
100,850
4,495
-273,615
100,850
-187,585
-117,445
100,850
100,850
100,850
100,850
100,850
100,850
100,850
73,165
100,850
100,850
100,850
100,850
-72,505
100,850
-100,575
100,850
-76,985
100,850
-283,485
100,850
61,405
100,850
100,850
100,850
100,850
100,850
64,905
100,850
100,850
100,850
100,850
31,935
100,850
100,850
100,850
100,850

Optimization

This is the objective cell

to be maximized

imal solution can be found by

. Bringing up the
ox will show the correct
rs needed to solve the problem.

Page 25