Sei sulla pagina 1di 2

Selling Price Per unit

Administrative cost
Advertising cost
Direct Labor Cost
Lower
Upper
0.00
0.10
0.35
0.70
0.90

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

$159
$50,000
$40,000

0.10
0.35
0.70
0.90
1.00

Part Cost
Mean
Standard Dev

Cost per Unit


$20
$25
$30
$35
$40

Direct Labor Parts Cost Per


cost per Unit
Unit
$30
$48.51
$35
$90.64
$20
$72.59
$40
$29.72
$30
$61.78
$40
$78.56
$30
$40.04
$30
$70.58
$20
$50.58
$35
$79.60
$30
$89.63
$35
$53.40
$30
$66.74
$40
$86.98
$40
$69.19
$25
$58.00
$30
$64.38
$35
$75.21
$35
$71.56
$30
$76.62
$30
$78.79
$20
$37.79
$30
$77.79
$30
$88.81
$30
$55.37
$25
$67.18
$35
$99.96
$30
$58.15
$30
$64.35
$30
$81.31
$35
$57.26

Demand
Smallest Value
Largest Value

First-Year
Demand
35679
60110
39158
35679
36484
59502
62790
35305
44727
48945
64811
47060
49967
54577
47218
53329
55924
61321
46422
36264
36656
56030
48204
56404
41363
44763
64130
55533
44900
50233
58673

Profit
$2,781,779.52
$1,915,115.12
$2,510,620.88
$3,095,504.10
$2,362,465.82
$2,316,217.42
$5,495,754.39
$1,972,482.82
$3,864,688.66
$2,082,942.21
$2,461,452.45
$3,232,462.94
$3,021,094.40
$1,657,550.87
$2,261,863.57
$3,962,936.54
$3,523,772.10
$2,902,084.14
$2,344,293.55
$1,809,690.65
$1,750,643.57
$5,580,754.75
$2,378,709.48
$2,177,090.04
$2,955,356.24
$2,900,941.23
$1,451,994.90
$3,844,715.38
$2,812,568.98
$2,305,405.42
$3,826,094.10

$70
$15

35000
65000

32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

$25
$40
$25
$35
$40
$25
$40
$30
$35
$25
$35
$25
$30
$25
$30
$20
$30
$25
$30

$81.60
$74.80
$95.15
$73.25
$83.47
$95.06
$51.72
$78.82
$48.51
$58.34
$75.73
$74.80
$79.59
$89.16
$70.57
$69.20
$52.89
$61.82
$80.59

58340
41655
53539
59359
52695
53125
56119
62458
50923
38422
63678
47718
38106
54960
44431
54303
39134
51362
35073
Avg
S

$2,966,944.24
$1,751,113.58
$1,989,933.35
$2,922,467.79
$1,782,474.91
$1,978,630.85
$3,685,945.08
$3,044,105.85
$3,754,196.25
$2,817,144.04
$2,983,816.81
$2,734,783.12
$1,792,650.84
$2,374,566.27
$2,506,104.02
$3,700,106.96
$2,888,337.77
$3,617,418.94
$1,607,903.06
$2,769,153.80
893103.053

Potrebbero piacerti anche