Example2 7NewsDealer
Example2 7NewsDealer
Demand Probabilities
Good
0.03
0.05
0.15
0.20
0.35
0.15
0.07
Fair
0.10
0.18
0.40
0.20
0.08
0.04
0.00
Poor
0.44
0.22
0.16
0.12
0.06
0.00
0.00
Cumulative Probabilities
Good
0.03
0.08
0.23
0.43
0.78
0.93
1.00
Fair
0.10
0.28
0.68
0.88
0.96
1.00
1.00
Poor
0.44
0.66
0.82
0.94
1.00
1.00
1.00
12345
Simulation Table
Day
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Type of
Newsday
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Demand
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Revenue
from
Sales
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Lost
Profit
from
Excess
Demand
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Salvage
from Sale
of Scrap
Daily Cost
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
#VALUE!
$23.10
TOTAL PROFIT =
Daily
Profit
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
em
Daily Profit
(Column I)
new trial.
Bins
Type of Newsday
Type
Probability
Good
Fair
Poor
0.35
0.45
0.20
Cumulative
Probability
0.35
0.80
1.00
General Parameters
Purchase Price
$0.33
Selling Price
$0.50
Scrap Value
$0.05
Number Purchased by
News Dealer
-4
#VALUE!
0
4
8
12
16
20
>20
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
70
Occurrences
0
4
8
12
Upper limit of bin
16
20
Frequency
>20
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
38
Bins
$40
$60
$80
$100
$120
$140
$160
$180
$200
$220
$240
>$240
Total =
Frequency
0
0
0
10
78
145
129
34
4
0
0
0
400
Average
Median
$135.49
$136.60
Minimum
Maximum
$86.60
$198.00
Response Table
145
140
129
120
100
78
80
60
34
40
20
0
10
0
$40
0
$60
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
$133.20
$164.80
$124.90
$132.10
$138.80
$167.60
$158.00
$151.80
$118.60
$160.80
$107.40
$124.80
$132.20
$158.60
$117.00
$106.30
$123.70
$131.60
$119.80
$159.10
$130.50
$138.90
$124.80
$129.90
$129.90
$106.80
$167.00
$126.00
$163.10
$159.10
$146.20
$130.50
$136.10
$130.50
$154.10
$105.70
$151.80
$159.10
$109.70
$118.10
$142.80
$143.40
$123.20
$128.20
$144.00
$117.00
$114.10
$149.60
$173.20
$155.20
$147.30
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
$167.00
$148.50
$178.80
$102.90
$111.40
$113.00
$164.20
$104.10
$133.80
$143.90
$169.30
$135.00
$118.10
$145.70
$151.90
$140.00
$129.30
$140.00
$124.90
$147.90
$151.80
$165.30
$159.70
$99.00
$138.40
$169.80
$152.40
$149.60
$141.10
$126.60
$102.30
$122.60
$138.30
$128.20
$132.70
$114.70
$140.60
$149.00
$133.80
$137.20
$162.40
$143.40
$129.90
$125.40
$112.50
$145.10
$126.50
$147.30
$149.60
$135.00
$133.80
141
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
$127.10
$161.40
$137.80
$152.30
$133.30
$108.00
$130.50
$113.60
$109.10
$124.90
$130.50
$127.10
$106.30
$141.70
$164.80
$116.50
$146.20
$144.00
$149.00
$124.30
$108.00
$136.60
$171.00
$113.10
$146.30
$113.60
$126.00
$194.60
$113.60
$128.20
$102.40
$132.70
$124.30
$150.20
$118.10
$154.00
$147.90
$151.30
$160.80
$137.80
$166.50
$146.20
$111.40
$153.00
$140.10
$150.70
$141.20
$181.10
$95.60
$125.90
$119.20
192
193
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
$132.20
$141.70
$138.80
$117.50
$128.20
$118.10
$138.30
$150.70
$144.60
$137.10
$133.80
$120.30
$112.40
$153.00
$128.80
$142.30
$138.90
$119.30
$132.10
$124.30
$149.60
$123.20
$112.50
$127.10
$134.40
$133.30
$136.10
$119.20
$124.90
$129.90
$116.90
$159.70
$164.70
$106.90
$158.60
$97.90
$135.50
$155.30
$102.40
$99.00
$122.00
$128.80
$145.70
$156.30
$147.90
$125.40
$151.90
$146.80
$170.40
$143.40
$104.00
243
244
245
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
$133.30
$158.60
$110.20
$144.50
$146.80
$141.10
$154.10
$122.60
$151.30
$141.70
$155.80
$138.90
$163.10
$110.20
$109.10
$136.70
$129.30
$140.00
$150.20
$106.90
$123.20
$100.10
$123.70
$125.40
$156.80
$131.60
$152.40
$155.70
$136.70
$160.90
$121.50
$124.20
$150.70
$142.20
$142.90
$145.10
$144.00
$133.20
$154.10
$142.30
$126.00
$101.80
$139.50
$127.70
$114.70
$135.00
$101.30
$145.70
$127.10
$147.40
$140.60
294
295
296
297
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
$98.40
$163.00
$120.90
$119.80
$108.60
$110.80
$130.50
$168.70
$132.10
$151.30
$132.20
$137.80
$135.00
$108.50
$122.00
$155.80
$198.00
$109.70
$144.50
$136.70
$120.90
$158.00
$122.00
$137.20
$147.90
$138.40
$132.20
$101.80
$95.10
$129.40
$132.10
$102.40
$160.80
$137.80
$131.60
$155.20
$129.30
$128.20
$144.00
$155.20
$127.10
$136.10
$147.90
$128.20
$137.70
$114.70
$131.60
$152.40
$91.10
$118.10
$150.70
345
346
347
348
349
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
$122.60
$144.00
$142.30
$135.50
$159.80
$143.40
$145.60
$128.80
$145.70
$129.90
$147.30
$159.70
$154.10
$138.30
$142.30
$88.30
$157.50
$139.50
$124.80
$140.60
$121.50
$145.10
$123.10
$144.00
$141.70
$102.30
$131.60
$142.80
$119.80
$170.90
$114.20
$102.90
$116.40
$109.70
$165.90
$163.60
$118.10
$123.70
$136.60
$190.70
$132.10
$156.40
$137.30
$150.70
$102.30
$147.90
$163.60
$177.10
$140.60
$135.50
$141.70
396
397
398
399
400
$129.40
$110.20
$160.80
$127.60
$118.10
oblem
12345
145
129
78
34
10
0 $240
0 >$240
0
0 $100 $120 $140 $160 $180 $200 $220
Bin
ociated bin.
imulation of 20 days.
tal 20-Day Profit.
standing how total 20-day profit varies from one 20-day period to the