A B C D E

1 Text Message Plan

2
3 Period 1
4 Normal Mean 6,000
5 Usage Standard Deviation 1,000
6 Per Unit Cost for Prepaid Message $0.10
7 Financial Cost for Extra Unpaid Message $0.30
8 Data Refund for Unnecessary Prepaid Message $0.00
9 Given Info Computations
10 Period 1
11 Prepaid Messages (Beginning Inventory) 6,000
12 Message Usage (Demand) 5,804.482
13 Rounded Message Usage (Rounded Demand) 5,804
14 Prepaid Messages Used (Sales) 5,804
15 Extra Unpaid Messages (Unsatisfied Demand) 0
16 Unnecessary Prepaid Messages (Ending Inventory) 196
17
18 Cost for Prepaid Messages $600.00
19 Total Cost for Extra Unpaid Messages $0.00
Financial
20 Data Refund for Unnecessary Prepaid Messages $0.00
21 Total Cost $600.00
22
23 CUSTOMIZED SIMULATION RESULTS
24 Prepaid Messages Q 6000
25 Simulation # 1
26 Mean $719.68
27 Std Dev $175.16
28 Maximum $1,984.20
29 Cost Minimum $600.00
30 Downside Potential: Pr{Cost $700} 0.63062
31 Upside Risk: Pr{Cost > $1000} 0.09120
32 95-th Percentile $1,093.50
33
34 CUSTOMIZED SIMULATION RESULTS (pasted after simulation)
35 Prepaid Messages Q 6000
36 Simulation # 1
37 Mean $719.68
38 Std Dev $175.15
39 Maximum $1,927.20
40 Cost Minimum $600.00
41 Downside Potential: Pr{Cost $700} 0.63062
42 Upside Risk: Pr{Cost > $1000} 0.09118
43 95-th Percentile $1,093.50