Employee Hours Wage Per Hour Weekly Salary

Luka Abrus 49 $ 10.00 $ 490.00

Terry Adams 36 $ 13.00 $ 468.00
David Ahs 43 $ 14.00 $ 602.00
Kim Akers 35 $ 10.00 $ 350.00
Ties Arts 38 $ 9.00 $ 342.00
Kamil Amerih 38 $ 14.00 $ 532.00
Amy Alberts 42 $ 11.00 $ 462.00
Matt Berg 39 $ 9.00 $ 351.00
Totals

Average Salary $ 449.63

Prices
Sugar Butter Flour
Supplier 1 $ 0.32 $ 1.57 $ 0.11
Supplier 2 $ 0.35 $ 1.54 $ 0.10
Supplier 3 $ 0.25 $ 1.54 $ 0.21
Supplier 4 $ 0.29 $ 1.24 $ 0.10
Supplier 5 $ 0.35 $ 1.30 $ 0.18
Supplier 6 $ 0.27 $ 1.42 $ 0.15

Quantity
Sugar Butter Flour
Supplier 1 364 391 220
Supplier 2 387 245 314
Supplier 3 290 211 200
Supplier 4 340 265 330
Supplier 5 261 345 246
Supplier 6 365 232 390

Cost
Sugar Butter Flour Total
Supplier 1 $ 116.48 $ 613.87 $ 24.20 $ 754.55
Supplier 2 $ 135.45 $ 377.30 $ 31.40 $ 544.15
Supplier 3 $ 72.50 $ 324.94 $ 42.00 $ 439.44
Supplier 4 $ 98.60 $ 328.60 $ 33.00 $ 460.20
Supplier 5 $ 91.35 $ 448.50 $ 44.28 $ 584.13
Supplier 6 $ 98.55 $ 329.44 $ 58.50 $ 486.49
Total $ 612.93 $ 2,422.65 $ 233.38 $ 3,268.96
 Price
$0.40 $1.20 $0.12
Quantity Sugar Butter Flour
Supplier 1 364 391 220
Supplier 2 387 245 314
Supplier 3 290 211 200
Supplier 4 340 265 330
Supplier 5 261 345 246
Supplier 6 365 232 390

Cost
Sugar Butter Flour Total
Supplier 1 $ 145.60 $ 469.20 $ 26.40 $ 641.20
Supplier 2 $ 154.80 $ 294.00 $ 37.68 $ 486.48
Supplier 3 $ 116.00 $ 253.20 $ 24.00 $ 393.20
Supplier 4 $ 136.00 $ 318.00 $ 39.60 $ 493.60
Supplier 5 $ 104.40 $ 414.00 $ 29.52 $ 547.92
Supplier 6 $ 146.00 $ 278.40 $ 46.80 $ 471.20
Total $ 802.80 $ 2,026.80 $ 204.00 $ 3,033.60
 Start 100
Newperyear 20
Churnrate 0.15

Start
Year customers New Customers Quits End Customers
1 100 20 15 105
2 105 20 15.75 109.25
3 109.25 20 16.3875 112.8625
4 112.8625 20 16.92938 115.933125
5 115.933125 20 17.38997 118.54315625
6 118.54315625 20 17.78147 120.76168281
7 120.76168281 20 18.11425 122.64743039
8 122.64743039 20 18.39711 124.25031583
9 124.25031583 20 18.63755 125.61276846
10 125.61276846 20 18.84192 126.77085319
 Demand=100-15*price
Demand Slope 15 (price-unitcost)*demand
Demand Intercept 100

Price
$ 2.00 $ 2.50 $ 3.00 $ 3.50
$ 0.50 $ 105.00 $ 125.00 $ 137.50 $ 142.50
$ 1.00 $ 70.00 $ 93.75 $ 110.00 $ 118.75
Cost $ 1.50 $ 35.00 $ 62.50 $ 82.50 $ 95.00
$ 2.00 $ - $ 31.25 $ 55.00 $ 71.25

70.00 62.50 55.00 47.50

$ 4.00 $ 4.50 $ 5.00
$ 140.00 $ 130.00 $ 112.50
$ 120.00 $ 113.75 $ 100.00
$ 100.00 $ 97.50 $ 87.50
$ 80.00 $ 81.25 $ 75.00

40.00 32.50 25.00

 hwweight 0.25
examweight 0.75

COURSE AVG Name HW 1 HW 2 HW 3

82.55 Katy 20 23 19
85.9 John 21 23 18
82.1 Jill 23 25 25
85.7 Jack 23 21 22
87.35 Vivian 21 24 25
HW 4 HW 5 EXAM 1 EXAM 2 EXAM 3
19 23 90 71 86 82.55
21 24 71 96 91 85.9
18 22 71 83 84 82.1
19 21 90 95 73 85.7
19 24 93 71 95 87.35
Fibonnaci Sequence
FN+1=FN+FN-1
N FN Ratio
0 0 #DIV/0!
1 1 1
2 1 2
3 2 1.5
4 3 1.333333333333
5 5 1
6 8 0.75
7 13 0.538461538462
8 21 0.380952380952
9 34 0.264705882353
10 55 0.181818181818
11 89 0.123595505618
12 144 0.083333333333
13 233 0.055793991416
14 377 0.037135278515
15 610 0.024590163934
16 987 0.016210739615
17 1597 0.010644959299
18 2584 0.006965944272
19 4181 0.004544367376
20 6765 0.0029563932
21 10946 0.001918509044
22 17711 0.001242165886
23 28657 0.000802596224
24 46368 0.000517598344
25 75025 0.000333222259
26 121393 0.000214180389
27 196418 0.000137461943
28 317811 8.81026774E-05
29 514229 5.6395108E-05
30 832040 3.60559588E-05
31 1346269 2.30266017E-05
32 2178309 1.46902942E-05
33 3524578 9.36282301E-06
34 5702887 5.96189263E-06
35 9227465 3.79302441E-06
36 14930352 2.41119566E-06
37 24157817 1.53159534E-06
38 39088169 9.72161167E-07
39 63245986 6.16639924E-07
40 102334155 3.9087634E-07
41 165580141 2.47614235E-07
42 267914296 1.5676655E-07
43 433494437 9.91938912E-08
44 701408733 6.27308984E-08
45 1134903170 3.96509598E-08
46 1836311903 2.50502107E-08
47 2971215073 1.58184443E-08
48 4807526976 9.98434335E-09
49 7778742049 6.29921904E-09
50 12586269025 3.97258313E-09
51 20365011074 2.50429523E-09
52 32951280099 1.5780874E-09
53 53316291173 9.94067645E-10
54 86267571272 6.25959433E-10
55 1.39584E+11 3.94028357E-10
56 2.25851E+11 2.47950607E-10
57 3.65435E+11 1.55978365E-10
58 5.91287E+11 9.80911579E-11
59 9.56722E+11 6.16689053E-11
60 1.54801E+12 3.87594707E-11
61 2.50473E+12 2.43539148E-11
62 4.05274E+12 1.52982938E-11
63 6.55747E+12 9.60736335E-12
64 1.06102E+13 6.03192593E-12
65 1.71677E+13 3.78618423E-12
66 2.77779E+13 2.3759904E-12
67 4.49456E+13 1.49069196E-12
68 7.27235E+13 9.35049017E-13
69 1.17669E+14 5.86390486E-13
70 1.90392E+14 3.67661559E-13
71 3.08062E+14 2.30473445E-13
72 4.98454E+14 1.44446626E-13
73 8.06516E+14 9.05128259E-14
74 1.30497E+15 5.67063042E-14
75 2.11149E+15 3.55200237E-14