Fixed Cost Variable CostSelling price Demand Revenue Total Cost

1 30,000 22.25 50 934.10 46,705.02 50,788.02

2 30,000 18.91 50 1,059.70 52,985.24 50,034.10
3 30,000 16.61 50 1,118.30 55,914.95 48,577.82
4 30,000 21.57 50 1,242.87 62,143.29 56,807.70
5 30,000 21.29 50 695.91 34,795.49 44,815.04
6 30,000 19.89 50 1,398.64 69,931.92 57,820.64
7 30,000 22.22 50 1,040.36 52,017.75 53,114.82
8 30,000 18.58 50 1,380.42 69,021.22 55,648.17
9 30,000 22.23 50 1,270.80 63,539.85 58,246.31
10 30,000 20.80 50 1,480.74 74,036.99 60,804.74
11 30,000 21.38 50 994.13 49,706.55 51,251.90
12 30,000 16.18 50 1,027.00 51,350.02 46,617.56
13 30,000 17.90 50 1,484.64 74,231.98 56,568.10
14 30,000 19.28 50 770.93 38,546.68 44,862.38
15 30,000 16.84 50 1,294.57 64,728.46 51,802.27
16 30,000 23.14 50 1,404.48 70,223.83 62,492.89
17 30,000 22.94 50 1,298.34 64,916.97 59,788.22
18 30,000 20.54 50 1,937.36 96,867.82 69,796.96
19 30,000 17.41 50 785.37 39,268.26 43,670.49
20 30,000 23.64 50 1,015.43 50,771.65 54,003.73
21 30,000 17.04 50 1,466.34 73,317.08 54,983.34
22 30,000 20.83 50 1,738.77 86,938.32 66,222.29
23 30,000 16.64 50 1,136.10 56,804.95 48,908.19
24 30,000 22.13 50 808.61 40,430.70 47,890.74
25 30,000 19.45 50 938.89 46,944.66 48,256.94
26 30,000 20.65 50 1,003.07 50,153.65 50,713.99
27 30,000 18.14 50 967.82 48,391.22 47,559.37
28 30,000 20.52 50 1,386.12 69,306.11 58,448.86
29 30,000 22.26 50 1,545.41 77,270.55 64,393.61
30 30,000 22.09 50 968.16 48,408.24 51,388.68
31 30,000 20.53 50 1,609.97 80,498.62 63,058.90
32 30,000 20.22 50 470.39 23,519.62 39,512.87
33 30,000 17.49 50 1,288.53 64,426.71 52,542.80
34 30,000 16.50 50 1,101.76 55,087.88 48,179.02
35 30,000 23.51 50 845.48 42,273.99 49,873.72
36 30,000 16.98 50 743.67 37,183.73 42,631.05
37 30,000 21.38 50 1,188.12 59,406.03 55,407.00
38 30,000 20.70 50 1,205.27 60,263.37 54,954.44
39 30,000 16.11 50 1,649.02 82,450.92 56,558.62
40 30,000 17.06 50 1,310.09 65,504.48 52,351.21
41 30,000 18.98 50 1,306.15 65,307.34 54,790.76
42 30,000 16.08 50 1,204.46 60,223.19 49,371.11
43 30,000 16.55 50 886.86 44,343.04 44,675.44
44 30,000 18.77 50 1,254.73 62,736.35 53,548.29
45 30,000 20.46 50 1,188.19 59,409.47 54,316.27
46 30,000 16.70 50 1,834.73 91,736.64 60,647.15
47 30,000 20.79 50 1,631.18 81,559.19 63,907.83
48 30,000 19.76 50 1,532.97 76,648.66 60,288.37
49 30,000 16.32 50 77.52 3,876.17 31,265.25
50 30,000 16.80 50 1,153.42 57,671.05 49,372.21
51 30,000 17.11 50 1,716.88 85,843.79 59,379.34
52 30,000 18.25 50 1,080.35 54,017.66 49,715.99
53 30,000 22.65 50 1,205.15 60,257.62 57,295.36
54 30,000 19.79 50 756.39 37,819.74 44,971.76
55 30,000 20.00 50 1,334.92 66,745.78 56,698.15
56 30,000 20.46 50 918.41 45,920.27 48,786.63
57 30,000 19.88 50 1,331.29 66,564.73 56,460.61
58 30,000 19.22 50 1,576.00 78,799.80 60,287.67
59 30,000 16.49 50 1,185.92 59,295.76 49,554.01
60 30,000 22.47 50 985.63 49,281.29 52,145.49
61 30,000 16.10 50 428.61 21,430.69 36,902.19
62 30,000 21.63 50 1,083.65 54,182.53 53,435.72
63 30,000 18.32 50 1,283.99 64,199.48 53,516.60
64 30,000 18.85 50 1,398.38 69,919.06 56,354.62
65 30,000 22.35 50 1,346.13 67,306.68 60,083.52
66 30,000 21.90 50 434.71 21,735.74 39,519.12
67 30,000 17.07 50 1,252.23 62,611.60 51,374.20
68 30,000 22.15 50 1,859.89 92,994.47 71,205.34
69 30,000 18.92 50 1,610.44 80,522.02 60,468.76
70 30,000 21.09 50 1,261.84 63,091.83 56,609.67
71 30,000 19.61 50 1,406.22 70,310.87 57,576.23
72 30,000 17.71 50 1,292.93 64,646.54 52,893.09
73 30,000 20.19 50 1,308.57 65,428.46 56,422.66
74 30,000 21.13 50 1,559.65 77,982.31 62,949.68
75 30,000 17.00 50 987.28 49,364.06 46,787.91
76 30,000 21.76 50 1,159.71 57,985.30 55,237.12
77 30,000 21.02 50 1,659.41 82,970.70 64,874.69
78 30,000 22.58 50 1,512.51 75,625.35 64,145.44
79 30,000 16.22 50 1,024.45 51,222.33 46,619.75
80 30,000 23.43 50 309.38 15,468.96 37,247.22
81 30,000 20.02 50 1,416.16 70,807.76 58,350.25
 82 30,000 23.73 50 1,076.57 53,828.31 55,544.26
83 30,000 19.86 50 1,243.12 62,156.05 54,688.66
84 30,000 18.50 50 1,715.67 85,783.29 61,737.43
85 30,000 23.05 50 1,164.82 58,240.91 56,847.66
86 30,000 23.28 50 1,491.66 74,583.24 64,725.60
87 30,000 19.11 50 1,362.80 68,139.99 56,045.04
88 30,000 19.54 50 1,333.17 66,658.30 56,047.01
89 30,000 22.00 50 1,319.85 65,992.30 59,042.65
90 30,000 16.83 50 1,361.23 68,061.68 52,912.03
91 30,000 21.27 50 875.93 43,796.49 48,634.18
92 30,000 18.36 50 1,482.56 74,127.95 57,220.05
93 30,000 20.31 50 721.43 36,071.47 44,654.66
94 30,000 21.47 50 942.89 47,144.61 50,241.72
95 30,000 17.01 50 1,373.54 68,677.09 53,358.64
96 30,000 17.26 50 1,240.92 62,045.97 51,414.69
97 30,000 20.29 50 1,297.30 64,864.92 56,325.57
98 30,000 22.66 50 1,442.79 72,139.37 62,695.84
99 30,000 20.61 50 1,029.76 51,487.86 51,222.80
100 30,000 17.16 50 1,690.23 84,511.54 59,002.21
101 30,000 19.65 50 1,364.53 68,226.55 56,819.38
102 30,000 21.76 50 825.51 41,275.47 47,965.46
103 30,000 16.57 50 1,278.56 63,928.08 51,184.94
104 30,000 23.00 50 1,112.66 55,633.18 55,594.76
105 30,000 20.40 50 1,340.91 67,045.49 57,359.85
106 30,000 22.31 50 1,795.73 89,786.45 70,064.48
107 30,000 17.62 50 1,378.59 68,929.27 54,285.52
108 30,000 18.56 50 1,229.11 61,455.56 52,806.77
109 30,000 17.37 50 1,226.41 61,320.72 51,304.21
110 30,000 21.43 50 1,564.59 78,229.55 63,522.46
111 30,000 19.55 50 1,058.45 52,922.45 50,692.84
112 30,000 18.93 50 1,210.55 60,527.38 52,921.60
113 30,000 17.64 50 817.73 40,886.56 44,426.13
114 30,000 20.53 50 1,131.23 56,561.53 53,221.32
115 30,000 18.08 50 316.65 15,832.39 35,725.66
116 30,000 17.09 50 2,042.01 102,100.51 64,899.20
117 30,000 18.12 50 974.97 48,748.65 47,668.12
118 30,000 17.64 50 1,436.85 71,842.42 55,339.96
119 30,000 16.94 50 930.00 46,499.84 45,754.57
120 30,000 20.48 50 1,483.85 74,192.45 60,393.75
121 30,000 16.50 50 1,341.76 67,087.82 52,135.07
122 30,000 19.49 50 1,076.29 53,814.58 50,980.97
123 30,000 16.49 50 1,184.35 59,217.64 49,532.59
124 30,000 18.22 50 1,585.23 79,261.67 58,877.59
125 30,000 22.83 50 772.33 38,616.67 47,633.91
126 30,000 19.77 50 1,519.78 75,989.22 60,051.17
127 30,000 16.13 50 945.53 47,276.64 45,252.95
128 30,000 18.88 50 1,458.20 72,910.15 57,529.05
129 30,000 19.06 50 1,252.74 62,637.23 53,872.92
130 30,000 21.61 50 1,259.59 62,979.40 57,216.36
131 30,000 19.68 50 1,741.67 87,083.48 64,282.51
132 30,000 23.33 50 831.97 41,598.73 49,408.19
133 30,000 17.60 50 1,310.43 65,521.67 53,062.86
134 30,000 18.70 50 2,031.90 101,595.19 67,995.18
135 30,000 21.07 50 1,808.45 90,422.60 68,106.69
136 30,000 16.69 50 1,348.65 67,432.25 52,504.88
137 30,000 22.41 50 1,394.12 69,705.87 61,237.55
138 30,000 21.26 50 773.09 38,654.59 46,438.52
139 30,000 23.50 50 1,743.32 87,165.88 70,972.62
140 30,000 19.79 50 540.37 27,018.36 40,694.74
141 30,000 19.60 50 645.29 32,264.69 42,649.31
142 30,000 17.04 50 779.07 38,953.57 43,273.91
143 30,000 21.42 50 1,067.92 53,396.11 52,873.16
144 30,000 20.34 50 1,444.00 72,199.97 59,366.33
145 30,000 17.04 50 810.38 40,519.03 43,810.53
146 30,000 17.64 50 1,304.93 65,246.30 53,012.45
147 30,000 22.46 50 1,250.37 62,518.46 58,083.49
148 30,000 23.98 50 1,566.47 78,323.58 67,566.25
149 30,000 20.00 50 1,460.54 73,026.87 59,215.56
150 30,000 16.46 50 977.46 48,872.90 46,086.79
151 30,000 22.70 50 1,149.61 57,480.38 56,095.99
152 30,000 21.65 50 1,610.27 80,513.26 64,866.29
153 30,000 18.27 50 932.60 46,630.09 47,038.72
154 30,000 16.46 50 1,391.38 69,569.07 52,895.99
155 30,000 20.39 50 1,662.63 83,131.41 63,898.60
156 30,000 17.31 50 1,115.49 55,774.26 49,303.98
157 30,000 23.86 50 1,220.54 61,027.22 59,117.85
158 30,000 17.95 50 958.39 47,919.47 47,204.27
159 30,000 21.47 50 1,327.57 66,378.34 58,499.80
160 30,000 16.39 50 1,588.71 79,435.71 56,031.50
161 30,000 18.62 50 1,240.85 62,042.49 53,103.05
162 30,000 20.80 50 1,200.93 60,046.47 54,977.81
163 30,000 18.10 50 1,170.43 58,521.38 51,182.64
164 30,000 23.24 50 899.33 44,966.56 50,901.53
165 30,000 19.01 50 1,591.60 79,580.05 60,262.32
166 30,000 19.12 50 1,705.03 85,251.71 62,597.70
167 30,000 21.45 50 656.09 32,804.52 44,075.78
168 30,000 19.74 50 1,060.63 53,031.28 50,941.78
169 30,000 21.24 50 1,369.17 68,458.27 59,082.95
170 30,000 18.86 50 1,416.63 70,831.59 56,718.30
171 30,000 18.03 50 1,184.38 59,218.80 51,357.01
172 30,000 21.36 50 1,252.14 62,606.93 56,749.08
173 30,000 18.03 50 1,267.54 63,377.23 52,856.42
174 30,000 16.45 50 944.64 47,232.20 45,535.90
175 30,000 18.73 50 1,004.12 50,206.24 48,805.61
176 30,000 22.93 50 1,001.90 50,095.21 52,972.83
177 30,000 18.32 50 1,396.67 69,833.56 55,591.98
178 30,000 16.74 50 1,038.50 51,925.07 47,383.77
179 30,000 21.93 50 1,343.76 67,188.05 59,462.60
180 30,000 18.38 50 1,265.40 63,270.22 53,251.90
181 30,000 21.08 50 1,262.61 63,130.53 56,613.04
182 30,000 20.59 50 1,003.07 50,153.65 50,654.73
183 30,000 19.85 50 1,152.17 57,608.31 52,873.56
184 30,000 18.66 50 980.68 49,033.95 48,297.07
185 30,000 18.49 50 1,209.97 60,498.66 52,371.60
186 30,000 20.22 50 843.16 42,158.17 47,048.64
187 30,000 21.46 50 838.04 41,901.83 47,981.71
188 30,000 20.14 50 1,407.03 70,351.60 58,343.83
189 30,000 19.83 50 1,015.96 50,797.98 50,150.65
190 30,000 20.66 50 1,613.33 80,666.32 63,331.81
191 30,000 21.04 50 1,115.96 55,798.13 53,478.98
192 30,000 23.70 50 1,025.62 51,280.82 54,308.05
193 30,000 19.21 50 1,219.44 60,972.02 53,422.84
194 30,000 21.55 50 1,771.68 88,583.87 68,181.33
195 30,000 21.91 50 1,435.66 71,782.96 61,454.72
196 30,000 16.73 50 1,054.05 52,702.36 47,633.18
197 30,000 18.41 50 778.27 38,913.59 44,325.69
198 30,000 17.49 50 1,166.55 58,327.54 50,403.59
199 30,000 20.31 50 1,262.61 63,130.53 55,637.69
200 30,000 18.41 50 810.17 40,508.39 44,917.16
201 30,000 20.20 50 1,120.11 56,005.38 52,625.17
202 30,000 23.23 50 1,580.31 79,015.66 66,709.84
203 30,000 18.83 50 1,669.38 83,468.85 61,426.08
204 30,000 20.41 50 1,148.23 57,411.69 53,436.63
205 30,000 23.23 50 1,423.81 71,190.64 63,078.59
206 30,000 21.93 50 1,440.94 72,047.25 61,604.66
207 30,000 22.63 50 1,356.88 67,843.76 60,706.53
208 30,000 19.26 50 1,086.15 54,307.29 50,920.35
209 30,000 21.84 50 1,668.44 83,422.13 66,438.41
210 30,000 18.78 50 1,663.23 83,161.62 61,235.70
211 30,000 23.66 50 1,671.89 83,594.50 69,556.75
212 30,000 20.73 50 1,256.52 62,826.23 56,044.54
213 30,000 17.98 50 1,080.82 54,041.25 49,433.01
214 30,000 18.13 50 1,388.77 69,438.61 55,181.76
215 30,000 22.11 50 1,489.87 74,493.33 62,943.57
216 30,000 20.36 50 840.68 42,034.16 47,116.10
217 30,000 16.57 50 1,607.01 80,350.74 56,629.16
218 30,000 18.54 50 1,793.60 89,680.04 63,249.19
219 30,000 18.44 50 1,409.40 70,469.84 55,990.68
220 30,000 16.50 50 1,915.04 95,751.87 61,599.55
221 30,000 19.46 50 1,256.17 62,808.72 54,448.00
222 30,000 19.81 50 1,134.83 56,741.54 52,478.98
223 30,000 17.12 50 1,043.78 52,189.10 47,871.23
224 30,000 20.00 50 1,128.35 56,417.65 52,565.82
225 30,000 21.30 50 1,073.44 53,671.88 52,866.54
226 30,000 16.43 50 1,344.15 67,207.36 52,080.98
227 30,000 23.42 50 816.12 40,806.14 49,117.50
228 30,000 20.87 50 1,065.29 53,264.36 52,234.65
229 30,000 22.54 50 910.57 45,528.63 50,523.86
230 30,000 19.54 50 1,415.32 70,766.15 57,650.78
231 30,000 18.46 50 795.79 39,789.50 44,692.45
232 30,000 20.18 50 1,532.42 76,621.11 60,919.51
233 30,000 22.82 50 1,191.56 59,578.24 57,192.42
234 30,000 17.75 50 1,287.93 64,396.75 52,856.83
235 30,000 21.75 50 926.54 46,326.88 50,151.90
236 30,000 23.33 50 1,092.92 54,646.20 55,497.71
237 30,000 18.03 50 1,241.10 62,055.23 52,371.47
238 30,000 23.03 50 932.91 46,645.43 51,486.71
239 30,000 18.52 50 1,609.16 80,457.83 59,808.81
240 30,000 23.13 50 1,250.28 62,513.79 58,920.53
241 30,000 20.19 50 1,194.34 59,717.12 54,118.81
242 30,000 23.95 50 1,125.92 56,295.93 56,962.12
243 30,000 21.09 50 788.45 39,422.25 46,631.96
244 30,000 20.74 50 1,539.64 76,982.09 61,937.26
245 30,000 19.59 50 1,038.93 51,946.28 50,357.58
246 30,000 16.43 50 1,059.37 52,968.59 47,401.54
247 30,000 17.44 50 1,616.73 80,836.61 58,195.39
248 30,000 16.87 50 1,638.93 81,946.70 57,648.65
249 30,000 20.18 50 1,230.70 61,535.13 54,835.95
250 30,000 22.41 50 807.59 40,379.54 48,099.77
251 30,000 20.34 50 1,429.34 71,466.90 59,066.42
252 30,000 21.39 50 1,294.14 64,706.77 57,684.47
253 30,000 19.69 50 842.46 42,123.18 46,586.71
254 30,000 18.55 50 1,635.55 81,777.40 60,345.21
255 30,000 18.24 50 1,840.89 92,044.41 63,578.81
256 30,000 21.70 50 1,426.64 71,332.11 60,962.84
257 30,000 17.63 50 1,397.15 69,857.74 54,632.09
258 30,000 21.24 50 1,288.34 64,417.13 57,369.31
259 30,000 17.20 50 1,386.12 69,306.11 53,841.28
260 30,000 22.00 50 1,185.57 59,278.54 56,082.19
261 30,000 18.42 50 1,252.16 62,608.11 53,065.43
262 30,000 18.23 50 1,621.11 81,055.64 59,549.01
263 30,000 23.01 50 1,337.92 66,895.94 60,792.02
264 30,000 21.77 50 1,206.60 60,329.92 56,272.30
265 30,000 16.90 50 1,279.58 63,979.17 51,621.12
266 30,000 17.04 50 1,075.67 53,783.32 48,329.69
267 30,000 16.92 50 931.51 46,575.35 45,765.60
268 30,000 21.76 50 1,312.77 65,638.48 58,567.07
269 30,000 21.48 50 1,055.57 52,778.47 52,677.65
270 30,000 20.53 50 1,202.08 60,103.85 54,673.56
271 30,000 22.06 50 1,465.42 73,271.21 62,330.12
272 30,000 21.59 50 1,132.17 56,608.63 54,441.96
273 30,000 22.24 50 832.27 41,613.36 48,510.18
274 30,000 23.68 50 1,455.65 72,782.64 64,467.97
275 30,000 17.91 50 537.25 26,862.29 39,623.10
276 30,000 17.38 50 605.91 30,295.54 40,529.20
277 30,000 23.06 50 669.87 33,493.53 45,445.11
278 30,000 18.07 50 1,155.70 57,784.79 50,882.45
279 30,000 16.05 50 1,308.96 65,448.07 51,008.58
280 30,000 19.55 50 748.72 37,435.91 44,637.56
281 30,000 21.23 50 1,170.36 58,517.92 54,851.45
282 30,000 18.09 50 1,227.96 61,397.92 52,218.45
283 30,000 22.38 50 987.52 49,375.86 52,105.05
284 30,000 19.09 50 1,362.61 68,130.70 56,007.56
285 30,000 21.71 50 1,812.45 90,622.60 69,347.69
286 30,000 23.30 50 1,167.73 58,386.41 57,213.23
287 30,000 23.17 50 1,338.05 66,902.31 61,004.35
288 30,000 18.49 50 1,616.13 80,806.53 59,879.21
289 30,000 17.17 50 1,134.67 56,733.31 49,483.00
290 30,000 19.06 50 598.22 29,910.82 41,404.14
291 30,000 16.04 50 900.58 45,029.01 44,447.32
292 30,000 23.69 50 1,267.76 63,387.82 60,035.85
293 30,000 21.31 50 804.49 40,224.63 47,143.72
294 30,000 17.78 50 1,400.36 70,017.80 54,903.23
295 30,000 23.30 50 857.38 42,868.97 49,975.92
296 30,000 17.19 50 1,657.50 82,874.79 58,491.51
297 30,000 22.47 50 1,005.43 50,271.49 52,591.68
298 30,000 18.99 50 1,423.54 71,177.00 57,028.27
299 30,000 20.72 50 810.59 40,529.71 46,796.00
300 30,000 16.60 50 833.24 41,661.89 43,829.61
301 30,000 16.93 50 1,497.73 74,886.27 55,355.70
302 30,000 18.45 50 1,300.50 65,024.86 53,991.35
303 30,000 23.14 50 1,734.67 86,733.69 70,144.35
304 30,000 22.93 50 1,145.95 57,297.47 56,278.46
305 30,000 21.08 50 1,132.74 56,636.89 53,880.59
306 30,000 16.67 50 1,228.49 61,424.44 50,472.84
307 30,000 20.04 50 1,436.35 71,817.37 58,789.19
308 30,000 18.84 50 835.22 41,760.83 45,731.96
309 30,000 21.75 50 1,265.47 63,273.74 57,525.22
310 30,000 20.91 50 1,055.08 52,753.98 52,057.92
311 30,000 18.40 50 1,286.33 64,316.56 53,674.75
312 30,000 21.01 50 1,713.77 85,688.27 66,008.16
313 30,000 19.90 50 1,308.50 65,424.77 56,036.53
314 30,000 23.09 50 1,310.80 65,540.08 60,261.05
315 30,000 22.08 50 1,095.22 54,761.00 54,184.35
316 30,000 19.10 50 1,483.20 74,160.15 58,330.55
317 30,000 22.97 50 1,316.30 65,814.98 60,239.50
318 30,000 19.72 50 1,441.71 72,085.31 58,428.46
319 30,000 20.94 50 1,024.17 51,208.70 51,445.30
320 30,000 21.28 50 1,117.94 55,897.08 53,786.46
321 30,000 21.15 50 1,612.03 80,601.28 64,097.59
322 30,000 16.20 50 1,156.83 57,841.63 48,742.62
323 30,000 19.01 50 551.01 27,550.68 40,473.75
324 30,000 22.78 50 2,034.06 101,703.24 76,334.99
325 30,000 18.72 50 1,713.67 85,683.36 62,075.34
326 30,000 17.68 50 1,514.29 75,714.47 56,765.95
327 30,000 22.90 50 1,542.97 77,148.66 65,338.78
328 30,000 21.66 50 800.46 40,023.06 47,338.84
329 30,000 19.83 50 1,540.78 77,038.84 60,552.40
330 30,000 20.71 50 1,578.98 78,949.22 62,704.40
331 30,000 19.76 50 963.53 48,176.39 49,034.96
332 30,000 17.98 50 825.86 41,292.97 44,850.40
333 30,000 23.94 50 1,059.09 52,954.51 55,349.38
334 30,000 16.08 50 994.71 49,735.58 45,996.26
335 30,000 17.92 50 1,268.91 63,445.53 52,734.21
336 30,000 16.71 50 942.93 47,146.28 45,755.81
337 30,000 18.07 50 1,620.68 81,034.16 59,289.91
338 30,000 16.85 50 1,030.54 51,526.93 47,360.17
339 30,000 19.67 50 1,284.73 64,236.50 55,271.00
340 30,000 18.57 50 1,398.84 69,941.91 55,980.05
341 30,000 21.31 50 1,090.18 54,509.01 53,233.84
342 30,000 18.03 50 1,653.50 82,675.00 59,818.41
343 30,000 23.22 50 808.40 40,419.95 48,769.21
344 30,000 19.11 50 727.08 36,353.93 43,897.64
345 30,000 16.59 50 1,717.18 85,859.07 58,484.87
346 30,000 22.14 50 676.73 33,836.50 44,982.52
347 30,000 19.17 50 1,220.34 61,016.87 53,395.38
348 30,000 16.20 50 824.66 41,232.87 43,362.03
349 30,000 17.18 50 616.61 30,830.73 40,591.01
350 30,000 20.70 50 1,192.64 59,632.20 54,693.38
351 30,000 22.82 50 1,077.49 53,874.48 54,587.82
352 30,000 22.24 50 1,442.91 72,145.74 62,095.97
353 30,000 23.05 50 1,379.66 68,982.77 61,804.45
354 30,000 18.22 50 1,354.30 67,715.13 54,678.75
355 30,000 19.40 50 801.74 40,086.98 45,557.08
356 30,000 17.34 50 1,261.18 63,059.02 51,871.49
357 30,000 18.40 50 1,430.57 71,528.46 56,326.63
358 30,000 20.62 50 1,291.51 64,575.57 56,636.66
359 30,000 23.67 50 496.96 24,847.85 41,760.62
360 30,000 23.67 50 1,687.81 84,390.26 69,957.21
361 30,000 21.52 50 1,425.70 71,284.84 60,676.39
362 30,000 18.59 50 1,808.81 90,440.47 63,634.02
363 30,000 18.90 50 1,977.16 98,857.98 67,365.88
364 30,000 21.31 50 1,212.61 60,630.72 55,836.64
365 30,000 18.32 50 1,086.29 54,314.69 49,903.44
366 30,000 23.96 50 1,459.30 72,965.07 64,964.80
367 30,000 16.78 50 1,258.72 62,936.10 51,126.96
368 30,000 21.72 50 1,058.86 52,942.96 52,999.61
369 30,000 22.82 50 745.56 37,278.14 47,010.31
370 30,000 21.41 50 476.01 23,800.38 40,191.36
371 30,000 19.22 50 1,527.88 76,394.03 59,373.06
372 30,000 19.29 50 753.71 37,685.37 44,541.51
373 30,000 23.62 50 920.15 46,007.38 51,738.25
374 30,000 21.80 50 775.10 38,755.20 46,894.61
375 30,000 19.45 50 500.83 25,041.57 39,741.81
376 30,000 16.97 50 1,521.98 76,099.01 55,829.86
377 30,000 19.97 50 938.26 46,912.79 48,737.74
378 30,000 23.26 50 1,301.27 65,063.71 60,264.13
379 30,000 23.65 50 1,010.33 50,516.57 53,892.26
380 30,000 22.41 50 936.51 46,825.28 50,987.88
381 30,000 18.27 50 1,128.31 56,415.30 50,609.57
382 30,000 18.42 50 1,593.93 79,696.31 59,361.67
383 30,000 22.34 50 766.55 38,327.38 47,123.20
384 30,000 18.81 50 1,389.05 69,452.61 56,130.99
385 30,000 16.60 50 975.76 48,788.11 46,198.24
386 30,000 21.94 50 1,559.08 77,954.11 64,206.83
387 30,000 20.79 50 1,074.06 53,703.20 52,326.58
388 30,000 22.71 50 1,399.93 69,996.31 61,792.22
389 30,000 16.38 50 1,266.96 63,347.82 50,747.97
390 30,000 16.60 50 965.18 48,259.16 46,022.63
391 30,000 17.67 50 1,027.95 51,397.40 48,166.82
392 30,000 16.97 50 1,208.32 60,416.01 50,499.29
393 30,000 16.32 50 946.55 47,327.56 45,450.79
394 30,000 16.26 50 1,248.41 62,420.75 50,299.55
395 30,000 17.27 50 701.75 35,087.30 42,118.85
396 30,000 23.21 50 1,409.81 70,490.36 62,727.39
397 30,000 20.16 50 1,673.80 83,689.93 63,750.79
398 30,000 23.87 50 1,235.30 61,764.87 59,481.86
399 30,000 20.40 50 1,170.06 58,502.93 53,865.81
400 30,000 22.02 50 1,151.82 57,590.88 55,357.64
401 30,000 21.16 50 929.38 46,468.83 49,669.31
402 30,000 18.80 50 1,678.90 83,944.90 61,559.00
403 30,000 23.39 50 745.64 37,281.75 47,438.85
404 30,000 16.95 50 1,403.96 70,197.81 53,801.14
405 30,000 18.82 50 1,017.89 50,894.74 49,160.42
406 30,000 23.79 50 1,045.62 52,280.95 54,876.59
407 30,000 18.32 50 1,646.57 82,328.55 60,162.19
408 30,000 22.94 50 1,552.77 77,638.63 65,625.39
409 30,000 22.96 50 637.77 31,888.29 44,644.30
410 30,000 17.69 50 1,280.34 64,017.22 52,649.91
411 30,000 23.76 50 1,009.66 50,482.91 53,984.80
412 30,000 18.99 50 1,008.53 50,426.72 49,153.63
413 30,000 20.44 50 1,197.79 59,889.26 54,482.82
414 30,000 16.28 50 905.97 45,298.48 44,745.02
415 30,000 19.27 50 1,078.46 53,923.10 50,781.57
416 30,000 21.66 50 1,552.68 77,634.06 63,625.52
417 30,000 19.78 50 1,366.56 68,328.12 57,024.46
418 30,000 23.42 50 1,114.94 55,746.79 56,111.42
419 30,000 20.96 50 1,516.84 75,842.16 61,798.39
420 30,000 23.46 50 1,151.56 57,578.10 57,018.67
421 30,000 20.90 50 1,473.04 73,652.24 60,782.40
422 30,000 22.83 50 1,270.00 63,499.76 58,987.84
423 30,000 19.26 50 813.51 40,675.34 45,672.00
424 30,000 16.52 50 1,471.24 73,562.20 54,305.72
425 30,000 17.29 50 1,032.26 51,612.93 47,847.58
426 30,000 16.59 50 1,185.02 59,250.96 49,655.54
427 30,000 16.24 50 879.53 43,976.29 44,280.92
428 30,000 21.60 50 1,427.50 71,374.88 60,830.15
429 30,000 21.78 50 1,200.93 60,046.47 56,159.13
430 30,000 16.83 50 1,190.51 59,525.45 50,040.17
431 30,000 19.65 50 1,148.91 57,445.46 52,580.85
432 30,000 22.89 50 964.81 48,240.44 52,085.04
433 30,000 23.22 50 1,213.37 60,668.62 58,177.11
434 30,000 20.70 50 1,291.15 64,557.52 56,723.47
435 30,000 23.09 50 1,583.88 79,193.86 66,574.14
436 30,000 16.76 50 163.26 8,163.17 32,735.70
437 30,000 17.29 50 1,028.33 51,416.33 47,783.36
438 30,000 18.86 50 1,690.58 84,529.00 61,889.21
439 30,000 21.28 50 804.87 40,243.73 47,129.06
440 30,000 18.64 50 1,335.93 66,796.62 54,903.37
441 30,000 18.73 50 754.05 37,702.69 44,121.08
442 30,000 19.94 50 1,146.18 57,309.13 52,856.63
443 30,000 17.99 50 1,101.08 55,053.97 49,805.79
444 30,000 20.46 50 648.19 32,409.30 43,263.69
445 30,000 22.15 50 1,134.76 56,738.01 55,129.78
446 30,000 20.93 50 918.48 45,923.82 49,220.42
447 30,000 19.64 50 1,330.76 66,538.22 56,136.22
448 30,000 22.70 50 1,600.38 80,018.75 66,328.37
449 30,000 18.81 50 1,100.91 55,045.48 50,702.62
450 30,000 17.97 50 1,540.82 77,041.02 57,696.11
451 30,000 19.99 50 1,591.01 79,550.48 61,804.07
452 30,000 21.43 50 841.53 42,076.38 48,034.64
453 30,000 20.48 50 1,051.20 52,559.94 51,523.54
454 30,000 19.77 50 1,181.66 59,083.16 53,359.33
455 30,000 17.03 50 1,213.05 60,652.55 50,655.96
456 30,000 18.58 50 1,650.78 82,539.19 60,666.18
457 30,000 21.71 50 793.90 39,695.24 47,233.84
458 30,000 21.70 50 1,492.77 74,638.59 62,394.06
459 30,000 19.42 50 949.91 47,495.63 48,447.79
460 30,000 23.60 50 702.65 35,132.73 46,581.68
461 30,000 19.75 50 1,503.41 75,170.58 59,691.08
462 30,000 23.14 50 1,145.51 57,275.32 56,512.74
463 30,000 19.71 50 1,079.43 53,971.65 51,272.02
464 30,000 18.90 50 1,092.80 54,640.10 50,649.14
465 30,000 23.34 50 964.65 48,232.66 52,517.90
466 30,000 22.05 50 1,493.03 74,651.52 62,920.21
467 30,000 19.52 50 952.79 47,639.61 48,595.83
468 30,000 17.16 50 1,237.63 61,881.63 51,236.80
469 30,000 17.67 50 1,001.08 50,053.79 47,688.49
470 30,000 21.11 50 869.69 43,484.49 48,357.04
471 30,000 20.05 50 1,112.69 55,634.37 52,314.47
472 30,000 22.93 50 1,480.85 74,042.35 63,951.33
473 30,000 16.68 50 1,459.07 72,953.41 54,340.75
474 30,000 19.76 50 1,512.51 75,625.35 59,890.28
475 30,000 23.09 50 1,267.90 63,394.88 59,274.90
476 30,000 18.59 50 1,399.61 69,980.56 56,022.08
477 30,000 18.08 50 1,336.95 66,847.51 54,171.27
478 30,000 18.28 50 1,297.59 64,879.45 53,722.59
479 30,000 19.72 50 978.09 48,904.62 49,292.60
480 30,000 19.12 50 1,228.88 61,444.03 53,492.26
481 30,000 16.17 50 1,050.47 52,523.60 46,984.00
482 30,000 16.17 50 1,024.94 51,246.82 46,573.90
483 30,000 20.17 50 1,586.70 79,335.20 62,008.55
484 30,000 19.69 50 1,441.17 72,058.33 58,382.63
485 30,000 23.87 50 1,050.03 52,501.49 55,064.59
486 30,000 23.15 50 1,106.80 55,340.23 55,623.74
487 30,000 21.80 50 1,003.07 50,153.65 51,868.20
488 30,000 16.62 50 1,723.16 86,158.25 58,638.40
489 30,000 19.12 50 1,239.34 61,967.24 53,692.90
490 30,000 16.98 50 583.81 29,190.50 39,912.25
491 30,000 16.69 50 1,048.96 52,448.14 47,505.87
492 30,000 21.61 50 1,264.68 63,233.80 57,330.31
493 30,000 22.89 50 941.36 47,068.25 51,545.41
494 30,000 18.33 50 1,693.04 84,652.19 61,040.36
495 30,000 23.95 50 1,358.09 67,904.35 62,532.75
496 30,000 17.83 50 1,275.69 63,784.58 52,745.44
497 30,000 16.13 50 1,071.58 53,578.94 47,284.44
498 30,000 17.04 50 1,339.35 66,967.44 52,825.87
499 30,000 16.10 50 1,789.75 89,487.55 58,809.49
500 30,000 17.87 50 1,329.78 66,489.05 53,757.90
 Profit a. What is the mean profit for the simulation?
(4,083.00) Mean Profit 6,502.87
2,951.14 Count Negative Profit 123
7,337.13
5,335.59 b. What is the probability the project will result in a loss?
(10,019.55) Probability of Loss 25%
12,111.28 Count Positive Profit 377
(1,097.07)
13,373.06 c. What is the probability the project will result in a profit?
5,293.54 Probability of Profit 75%
13,232.25
(1,545.34) d. What is your recommendation concerning the introduction of the pr
4,732.47 With a 75% probability of the project earning a profit, I recommend the
17,663.88
(6,315.70)
12,926.19
7,730.95
5,128.74
27,070.87
(4,402.23)
(3,232.07)
18,333.74
20,716.03
7,896.75
(7,460.04)
(1,312.28)
(560.34)
831.85
10,857.25
12,876.94
(2,980.44)
17,439.72
(15,993.25)
11,883.91
6,908.86
(7,599.72)
(5,447.32)
3,999.02
5,308.92
25,892.30
 13,153.27
10,516.58
10,852.08
(332.40)
9,188.05
5,093.20
31,089.48
17,651.35
16,360.29
(27,389.07)
8,298.84
26,464.45
4,301.67
2,962.26
(7,152.01)
10,047.63
(2,866.36)
10,104.12
18,512.13
9,741.75
(2,864.20)
(15,471.50)
746.81
10,682.88
13,564.44
7,223.16
(17,783.38)
11,237.40
21,789.12
20,053.26
6,482.16
12,734.64
11,753.45
9,005.80
15,032.64
2,576.15
2,748.19
18,096.01
11,479.90
4,602.58
(21,778.26)
12,457.52
 (1,715.95)
7,467.39
24,045.85
1,393.25
9,857.63
12,094.95
10,611.30
6,949.64
15,149.65
(4,837.69)
16,907.90
(8,583.19)
(3,097.11)
15,318.45
10,631.28
8,539.35
9,443.53
265.06
25,509.33
11,407.17
(6,689.98)
12,743.14
38.42
9,685.64
19,721.97
14,643.75
8,648.79
10,016.51
14,707.09
2,229.60
7,605.78
(3,539.57)
3,340.21
(19,893.27)
37,201.31
1,080.54
16,502.46
745.27
13,798.70
14,952.75
2,833.61
9,685.05
 20,384.07
(9,017.25)
15,938.06
2,023.68
15,381.10
8,764.32
5,763.04
22,800.97
(7,809.46)
12,458.81
33,600.01
22,315.90
14,927.37
8,468.31
(7,783.93)
16,193.26
(13,676.38)
(10,384.62)
(4,320.34)
522.95
12,833.64
(3,291.49)
12,233.85
4,434.97
10,757.33
13,811.31
2,786.11
1,384.39
15,646.96
(408.63)
16,673.08
19,232.81
6,470.28
1,909.38
715.20
7,878.54
23,404.20
8,939.44
5,068.66
7,338.74
(5,934.96)
19,317.72
 22,654.01
(11,271.26)
2,089.50
9,375.32
14,113.29
7,861.79
5,857.85
10,520.81
1,696.30
1,400.64
(2,877.62)
14,241.57
4,541.30
7,725.46
10,018.33
6,517.48
(501.08)
4,734.75
736.88
8,127.06
(4,890.47)
(6,079.88)
12,007.76
647.34
17,334.52
2,319.15
(3,027.23)
7,549.18
20,402.54
10,328.23
5,069.18
(5,412.10)
7,923.96
7,492.83
(4,408.76)
3,380.21
12,305.82
22,042.77
3,975.06
8,112.05
10,442.59
7,137.23
 3,386.94
16,983.71
21,925.93
14,037.75
6,781.69
4,608.23
14,256.85
11,549.76
(5,081.94)
23,721.58
26,430.85
14,479.17
34,152.32
8,360.72
4,262.56
4,317.87
3,851.83
805.34
15,126.38
(8,311.36)
1,029.71
(4,995.23)
13,115.37
(4,902.95)
15,701.60
2,385.82
11,539.92
(3,825.02)
(851.51)
9,683.76
(4,841.27)
20,649.02
3,593.26
5,598.31
(666.19)
(7,209.71)
15,044.82
1,588.70
5,567.05
22,641.22
24,298.05
6,699.18
 (7,720.23)
12,400.48
7,022.30
(4,463.54)
21,432.18
28,465.60
10,369.27
15,225.65
7,047.82
15,464.82
3,196.34
9,542.67
21,506.64
6,103.92
4,057.62
12,358.05
5,453.63
809.75
7,071.41
100.82
5,430.29
10,941.09
2,166.67
(6,896.82)
8,314.67
(12,760.82)
(10,233.67)
(11,951.58)
6,902.35
14,439.49
(7,201.65)
3,666.48
9,179.47
(2,729.19)
12,123.14
21,274.90
1,173.18
5,897.96
20,927.33
7,250.31
(11,493.32)
581.69
 3,351.97
(6,919.09)
15,114.57
(7,106.94)
24,383.28
(2,320.20)
14,148.72
(6,266.29)
(2,167.71)
19,530.57
11,033.51
16,589.33
1,019.01
2,756.30
10,951.60
13,028.18
(3,971.12)
5,748.51
696.07
10,641.82
19,680.11
9,388.24
5,279.04
576.65
15,829.60
5,575.48
13,656.85
(236.59)
2,110.62
16,503.70
9,099.02
(12,923.07)
25,368.25
23,608.02
18,948.51
11,809.88
(7,315.78)
16,486.44
16,244.82
(858.57)
(3,557.43)
(2,394.87)
 3,739.32
10,711.32
1,390.47
21,744.24
4,166.76
8,965.50
13,961.87
1,275.17
22,856.59
(8,349.25)
(7,543.70)
27,374.20
(11,146.03)
7,621.49
(2,129.16)
(9,760.28)
4,938.82
(713.34)
10,049.77
7,178.32
13,036.38
(5,470.10)
11,187.53
15,201.83
7,938.91
(16,912.77)
14,433.05
10,608.45
26,806.45
31,492.09
4,794.08
4,411.25
8,000.27
11,809.15
(56.65)
(9,732.17)
(16,390.98)
17,020.97
(6,856.15)
(5,730.87)
(8,139.40)
(14,700.24)
 20,269.15
(1,824.95)
4,799.58
(3,375.68)
(4,162.60)
5,805.73
20,334.64
(8,795.83)
13,321.63
2,589.87
13,747.27
1,376.62
8,204.10
12,599.85
2,236.54
3,230.57
9,916.72
1,876.76
12,121.19
(7,031.55)
7,762.97
19,939.14
2,283.01
4,637.12
2,233.25
(3,200.47)
22,385.90
(10,157.10)
16,396.67
1,734.32
(2,595.64)
22,166.36
12,013.24
(12,756.01)
11,367.31
(3,501.89)
1,273.09
5,406.44
553.47
3,141.54
14,008.54
11,303.66
 (364.63)
14,043.77
559.42
12,869.84
4,511.92
(4,996.66)
19,256.48
3,765.35
9,595.42
(304.63)
10,544.73
3,887.34
9,485.28
4,864.61
(3,844.60)
2,491.51
7,834.05
12,619.72
(24,572.53)
3,632.96
22,639.79
(6,885.33)
11,893.24
(6,418.39)
4,452.50
5,248.19
(10,854.39)
1,608.23
(3,296.60)
10,402.00
13,690.38
4,342.86
19,344.91
17,746.41
(5,958.25)
1,036.40
5,723.83
9,996.59
21,873.01
(7,538.60)
12,244.53
(952.16)
(11,448.95)
15,479.49
762.58
2,699.64
3,990.95
(4,285.24)
11,731.31
(956.22)
10,644.83
2,365.30
(4,872.56)
3,319.91
10,091.02
18,612.66
15,735.07
4,119.98
13,958.48
12,676.24
11,156.86
(387.98)
7,951.77
5,539.59
4,672.92
17,326.65
13,675.70
(2,563.09)
(283.51)
(1,714.55)
27,519.85
8,274.33
(10,721.74)
4,942.27
5,903.49
(4,477.16)
23,611.83
5,371.60
11,039.14
6,294.49
14,141.57
30,678.06
12,731.15
ult in a loss?

ult in a profit?

the introduction of the product?

a profit, I recommend the introduction of the product as planned.