0.333993 45 19.

15838
0.246955 44 0
0.555474 45 0.1
0.561444 45 0.2
0.52123 45 0.3
0.765114 46 0.4
0.836127 46 0.5
0.100188 44 0.6
0.028511 43 0.7
0.279039 44 0.8 0 43
0.58972 45 0.9 0.1 44
0.208531 44 1 0.3 45
0.261388 44 0.7 46
0.146424 44 Bin Frequency 0.9 47
0.090623 43 0 0 1 48
0.167296 44 0.1 40
0.011846 43 0.2 38
0.36116 45 0.3 36
0.652721 45 0.4 39
0.507879 45 0.5 36
0.817942 46 0.6 37
0.987998 47 0.7 44
0.453008 45 0.8 37
0.237285 44 0.9 41
0.82437 46 1 33
0.065234 43 More 0
0.701761 46
0.108451 44
0.403942 45
0.207886 44
0.849422 46
0.501483 45
0.308755 45
0.759532 46
0.591108 45
0.355902 45
0.496228 45
0.681672 45
0.064094 43
0.915637 47
0.407724 45
0.284024 44
0.482198 45
0.847138 46
0.802357 46
0.94469 47
0.735452 46
0.299673 44
0.107512 44
0.472036 45
0.343945 45
0.979842 47
0.08652 43
0.178736 44
0.985865 47
0.230898 44
0.172756 44
0.938158 47
0.32996 45
0.565236 45
0.933264 47
0.408292 45
0.355788 45
0.356182 45
0.547231 45
0.940892 47
0.617573 45
0.909341 47
0.195431 44
0.183938 44
0.556583 45
0.290191 44
0.209545 44
0.701328 46
0.754158 46
0.014124 43
0.903435 47
0.653439 45
0.099643 43
0.593717 45
0.152507 44
0.465793 45
0.287567 44
0.239828 44
0.581409 45
0.715603 46
0.658619 45
0.3051 45
0.796238 46
0.710126 46
0.064546 43
0.233949 44
0.810432 46
0.064622 43
0.083646 43
0.840418 46
0.204672 44
0.542695 45
0.967246 47
0.517479 45
0.95018 47
0.067998 43
0.478432 45
0.836802 46
0.888082 46
0.285593 44
0.935687 47
0.740143 46
0.192872 44
0.536288 45
0.302817 45
0.793535 46
0.965126 47
0.253347 44
0.535862 45
0.994682 47
0.965947 47
0.749005 46
0.029227 43
0.454925 45
0.969071 47
0.879276 46
0.401898 45
0.916509 47
0.999493 47
0.228724 44
0.091177 43
0.460427 45
0.913912 47
0.402415 45
0.177477 44
0.577905 45
0.395959 45
0.986291 47
0.477533 45
0.500857 45
0.293439 44
0.565509 45
0.540266 45
0.454779 45
0.748746 46
0.630889 45
0.401568 45
0.497373 45
0.84844 46
0.816421 46
0.949851 47
0.032555 43
0.735388 46
0.91074 47
0.736985 46
0.993745 47
0.458255 45
0.79657 46
0.381887 45
0.056654 43
0.346492 45
0.287034 44
0.409512 45
0.18033 44
0.519211 45
0.886969 46
0.470852 45
0.962638 47
0.534187 45
0.918365 47
0.193509 44
0.999678 47
0.005157 43
0.376698 45
0.232335 44
0.41113 45
0.022849 43
0.286755 44
0.17468 44
0.478313 45
0.15437 44
0.892837 46
0.752542 46
0.303234 45
0.604052 45
0.113309 44
0.68525 45
0.510531 45
0.811662 46
0.104151 44
0.262377 44
0.974072 47
0.280398 44
0.821716 46
0.759191 46
0.654108 45
0.515269 45
0.619044 45
0.374023 45
0.63423 45
0.275787 44
0.720576 46
0.797374 46
0.474055 45
0.375166 45
0.980978 47
0.933797 47
0.638736 45
0.466282 45
0.730134 46
0.06368 43
0.459262 45
0.284964 44
0.30813 45
0.227419 44
0.741217 46
0.087576 43
0.254846 44
0.998445 47
0.292251 44
0.626321 45
0.545406 45
0.935596 47
0.127915 44
0.715593 46
0.429104 45
0.959668 47
0.847945 46
0.644212 45
0.370546 45
0.933592 47
0.759282 46
0.488318 45
0.612927 45
0.839224 46
0.25046 44
0.18233 44
0.586858 45
0.289709 44
0.128104 44
0.081284 43
0.786576 46
0.597369 45
0.205454 44
0.04793 43
0.266877 44
0.966096 47
0.149868 44
0.427257 45
0.772098 46
0.085251 43
0.214587 44
0.773931 46
0.283617 44
0.467254 45
0.987991 47
0.774864 46
0.666033 45
0.620515 45
0.954091 47
0.422931 45
0.106605 44
0.933012 47
0.743033 46
0.853132 46
0.093676 43
0.853079 46
0.68333 45
0.910457 47
0.498721 45
0.40092 45
0.03284 43
0.993762 47
0.529162 45
0.644832 45
0.071997 43
0.12244 44
0.052402 43
0.105939 44
0.696226 45
0.465434 45
0.233612 44
0.702611 46
0.104306 44
0.035064 43
0.34611 45
0.099815 43
0.785874 46
0.268017 44
0.782639 46
0.776863 46
0.720046 46
0.51411 45
0.356155 45
0.30745 45
0.135594 44
0.358484 45
0.527645 45
0.665806 45
0.645232 45
0.370097 45
0.772482 46
0.414219 45
0.319276 45
0.37532 45
0.509875 45
0.074513 43
0.088814 43
0.227006 44
0.286442 44
0.813136 46
0.652304 45
0.59612 45
0.679929 45
0.803772 46
0.091748 43
0.82878 46
0.003167 43
0.559433 45
0.201211 44
0.96738 47
0.604032 45
0.618844 45
0.240566 44
0.101004 44
0.168699 44
0.492136 45
0.668086 45
0.848708 46
0.093138 43
0.447483 45
0.609169 45
0.846479 46
0.777607 46
0.560793 45
0.454851 45
0.093361 43
0.016504 43
0.049076 43
0.145975 44
0.558607 45
0.961768 47
0.022928 43
0.967048 47
0.508811 45
0.427869 45
0.227656 44
0.806807 46
0.903659 47
0.533434 45
0.408814 45
0.040352 43
0.358462 45
0.958568 47
0.676609 45
0.865592 46
0.617931 45
0.784387 46
0.408053 45
0.925098 47
0.465004 45
0.322517 45
0.886293 46
0.233384 44
0.306781 45
0.464269 45
0.224028 44
0.841785 46
0.773695 46
0.567953 45
0.0384 43
0.531348 45
0.328168 45
0.005862 43
0.220303 44
0.023412 43
0.653064 45
0.542921 45
0.367847 45
0.356526 45
0.996093 47
0.535714 45
0.727072 46
0.747398 46
0.389404 45
Advertising cost 600000 Material cost Lower 80
Admin Cost 400000 highest 100
sales price 249 sales mean 15000
sd 4500
Serial No fixed cost rand() salesqty lc mc profitperunselling-v
1 1000000 0.959413 22847.63871 47 99.18827
2 1000000 0.53472 15392.135813 45 90.69441
3 1000000 0.087433 8894.694888 43 81.74866
4 1000000 0.327523 12989.570165 45 86.55047
5 1000000 0.652836 16768.442702 45 93.05671
6 1000000 0.248028 11936.810636 44 84.96056
7 1000000 0.874446 20164.474472 46 97.48891
8 1000000 0.475433 14722.708743 45 89.50865
9 1000000 0.170029 10706.779619 44 83.40059
10 1000000 0.221127 11542.230034 44 84.42254
11 1000000 0.635628 16560.585589 45 92.71256
12 1000000 0.537064 15418.679009 45 90.74128
13 1000000 0.651869 16756.665393 45 93.03737
14 1000000 0.317752 12867.029103 45 86.35505
15 1000000 0.377669 13597.762052 45 87.55338
16 1000000 0.27864 12359.008456 44 85.5728
17 1000000 0.507684 15086.675968 45 90.15367
18 1000000 0.960406 22899.379134 47 99.20812
19 1000000 0.609977 16256.667476 45 92.19954
20 1000000 0.153533 10403.714227 44 83.07066
21 1000000 0.381566 13643.835046 45 87.63132
22 1000000 0.092314 9030.1228201 43 81.84628
23 1000000 0.346864 13227.900323 45 86.93729
24 1000000 0.738214 17870.314432 46 94.76427
25 1000000 0.071516 8409.3206012 43 81.43031
26 1000000 0.000218 -825.6292072 43 80.00437
27 1000000 0.019474 5708.6459892 43 80.38947
28 1000000 0.841665 19505.962204 46 96.8333
29 1000000 0.434437 14257.099772 45 88.68874
30 1000000 0.439655 14316.698651 45 88.79309
31 1000000 0.307157 12732.333706 45 86.14313
32 1000000 0.364254 13437.999864 45 87.28508
33 1000000 0.233017 11719.744205 44 84.66035
34 1000000 0.640511 16619.214215 45 92.81022
35 1000000 0.807 18901.020238 46 96.14
36 1000000 0.076699 8575.6494218 43 81.53397
37 1000000 0.994238 26368.834612 47 99.88476
38 1000000 0.014171 5133.6037296 43 80.28341
39 1000000 0.648659 16717.66606 45 92.97319
40 1000000 0.311312 12785.397273 45 86.22625
41 1000000 0.350472 13271.786248 45 87.00943
42 1000000 0.578495 15891.197419 45 91.56989
43 1000000 0.822316 19159.02703 46 96.44632
44 1000000 0.643596 16656.395019 45 92.87192
45 1000000 0.151926 10373.072245 44 83.03853
46 1000000 0.876451 20208.424049 46 97.52902
47 1000000 0.704602 17419.568929 46 94.09203
48 1000000 0.524934 15281.433293 45 90.49868
49 1000000 0.870601 20081.572406 46 97.41203
50 1000000 0.142954 10197.862105 44 82.85908
51 1000000 0.571184 15807.247452 45 91.42367
52 1000000 0.733867 17810.48052 46 94.67734
53 1000000 0.063589 8136.0216828 43 81.27177
54 1000000 0.518757 15211.656816 45 90.37515
55 1000000 0.634156 16542.960754 45 92.68311
56 1000000 0.555453 15627.531746 45 91.10907
57 1000000 0.999036 28954.29969 47 99.98071
58 1000000 0.684247 17158.238723 45 93.68494
59 1000000 0.932222 21716.443755 47 98.64443
60 1000000 0.528193 15318.274727 45 90.56386
61 1000000 0.35847 13368.519515 45 87.1694
62 1000000 0.758025 18149.833362 46 95.1605
63 1000000 0.122925 9777.791604 44 82.45849
64 1000000 0.222727 11566.423578 44 84.45453
65 1000000 0.665906 16928.865021 45 93.31812
66 1000000 0.026269 6275.8666273 43 80.52538
67 1000000 0.269659 12237.698867 44 85.39318
68 1000000 0.826419 19230.491285 46 96.52838
69 1000000 0.691324 17248.232397 45 93.82648
70 1000000 0.582574 15938.170328 45 91.65148
71 1000000 0.592288 16050.454551 45 91.84576
72 1000000 0.32868 13003.972651 45 86.5736
73 1000000 0.499182 14990.776385 45 89.98365
74 1000000 0.504771 15053.820613 45 90.09543
75 1000000 0.151203 10359.201857 44 83.02406
76 1000000 0.807675 18912.123476 46 96.1535
77 1000000 0.021154 5862.8350011 43 80.42308
78 1000000 0.961878 22978.076142 47 99.23756
79 1000000 0.792791 18672.649838 46 95.85582
80 1000000 0.985998 24887.520779 47 99.71996
81 1000000 0.091008 8994.4262055 43 81.82016
82 1000000 0.976919 23972.558798 47 99.53837
83 1000000 0.320163 12897.410744 45 86.40327
84 1000000 0.097643 9172.0455006 43 81.95285
85 1000000 0.833795 19361.720276 46 96.6759
 86 1000000 0.449387 14427.554706 45 88.98774
87 1000000 0.264708 12169.957452 44 85.29416
88 1000000 0.894874 20637.92906 46 97.89748
89 1000000 0.252445 11999.324973 44 85.04889
90 1000000 0.275015 12310.277042 44 85.50029
91 1000000 0.629097 16482.584278 45 92.58194
92 1000000 0.519849 15223.985366 45 90.39698
93 1000000 0.702259 17389.095797 46 94.04519
94 1000000 0.053037 7727.5587768 43 81.06073
95 1000000 0.356938 13350.045801 45 87.13875
96 1000000 0.587579 15995.952693 45 91.75159
97 1000000 0.381728 13645.741664 45 87.63455
98 1000000 0.641219 16627.734208 45 92.82438
99 1000000 0.770917 18338.408828 46 95.41833
100 1000000
 0 $43
0.1 $44
0.3 $45
net profit(SC-LC-MC) 0.7 $46
1349005 0.9 $47
744015.1
105177.8
525618.9 Average Profit 665385.9
860346.2 Max Profit 1953897
432888.1 Min Profit -1104026
1127576 S.D Profit 451912.2
685622.8 Finf % of loss 6
301938.1
391732.8
842985.2
746299.8
859363.6
513741.1
583413.4
476001.8
717562.6
1353870
817502.9
268518
587715
121123.3
548493.9
934206.5
47546.43
-1104026
-282934
1070884
644004.1
649382.6
500592.9
568415.1
410349.9
847886.7
1019763
67377.01
1692660
-354621
856109.2
505784.2
552673.8
786649
1041465
850993.2
265115.2
1131402
897129.8
734462.9
1120373
245576.3
779521.9
929278.6
14791.57
728422.3
841510.9
764206.7
1953897
892812.1
1244515
737646
561852.1
957269
198185.3
394279.9
873718.5
-212538
463712.3
1047501
900298.4
790629.9
800126.6
527009.8
709193.7
714699
263573.4
1020694
-263763
1361283
1000666
1545497
116926.4
1456267
516693.4
137766.1
1058617
 659345.7
456815
1169098
439332.3
471074.5
836457.5
729490.7
894625.6
-34524.46
560103
795520.3
587892.8
848598.7
972876.6
YEAR cost of machinery Salvage Value C-S Running Cost CUMMULATIVE COST
1 12200 200 12000 200 200
2 12200 200 12000 500 700
3 12200 200 12000 800 1500
4 12200 200 12000 1200 2700
5 12200 200 12000 1800 4500
6 12200 200 12000 2500 7000
7 12200 200 12000 3200 10200
8 12200 200 12000 4000 14200
TOTAL COST AVG COST
12200 12200
12700 6350
13500 4500
14700 3675
16500 3300
19000 3166.7
22200 3171.4
26200 3275
 THE COST OF MACHINE 60000

YEAR COST OF M/C RESALE VALUE C-S COST OF SPARE COST OF LABOUR MAIN.
1 60000 42000 18000 4000 14000 18000
2 60000 30000 30000 4270 16000 20270
3 60000 20400 39600 4880 18000 22880
4 60000 14480 45520 5700 21000 26700
5 60000 9650 50350 6800 25000 31800
CUMMU TOTAL COST AVERAGE COST
18000 36000 36000
38270 68270 34135
61150 100750 33583.33333333
87850 133370 33342.5
119650 170000 34000
YEAR C RI d cum d Ri*d sum Ri*d total average
1 60000 10000 0.909 0.909 9090 9090 69090 76006.6
2 60000 10000 0.826364 1.735364 8263.636 17353.64 77353.6 44574.9
3 60000 10000 0.75124 2.486603 7512.397 24866.03 84866.0 34129.3
4 60000 10000 0.682945 3.169548 6829.452 31695.48 91695.5 28930.1
5 60000 10000 0.620859 3.790408 6208.592 37904.08 97904.1 25829.4
6 60000 13000 0.564417 4.354825 7337.427 45241.5 105241.5 24166.6
7 60000 16000 0.513107 4.867932 8209.709 53451.21 113451.2 23305.8
8 60000 19000 0.466461 5.334393 8862.754 62313.97 122314.0 22929.3
9 60000 22000 0.424055 5.758448 9329.215 71643.18 131643.2 22860.9
10 60000 25000 0.385505 6.143953 9637.618 81280.8 141280.8 22995.1
11 60000 28000 0.350459 6.494411 9812.848 91093.65 151093.6 23265.2
12 60000 31000 0.318599 6.81301 9876.568 100970.2 160970.2 23626.9
YEAR COST OF M MAINTE. PV CUM PV MAIN*CUM PV SUM G AVG
1
2
3
4
5
6
7
8
9
10
11
12