INFORMATION

Cost of can $1.00 Mean 1.02

Price of can $2.00 SD 0.1
Penalty #NAME?
Refund $2.00
Carrying cost $0.20 Beginning Inventory
Ht-1

SIMULAT
YEAR Ht Beginning Inventory Good Produced
1 #NAME? 301,000 279,304
2 #NAME? 19,304 572,000
3 #NAME? 19,084 #NAME?
4 #NAME? #NAME? #NAME?
5 #NAME? #NAME? #NAME?
6 #NAME? #NAME? #NAME?

7 #NAME? 18,159 631,534

8 #NAME? #NAME? #NAME?
9 #NAME? #NAME? #NAME?
10 #NAME? #NAME? #NAME?
11 #NAME? #NAME? #NAME?
12 #NAME? #NAME? #NAME?
13 #NAME? #NAME? #NAME?
14 #NAME? #NAME? #NAME?
15 #NAME? #NAME? #NAME?
16 #NAME? #NAME? #NAME?
17 #NAME? #NAME? #NAME?
18 #NAME? #NAME? #NAME?
19 #NAME? #NAME? #NAME?
20 #NAME? #NAME? #NAME?
 301,000 risksimtable 20,000 25,000
550,000
x 30303.94

Total Profit

SIMULATION
Cost of Production Sales Penalty Cost Refund Quantity Refund Cost Storage cost
$ 279,303.94 $1,122,000 $ - 19,304 $38,607.88 $3,860.79
$ 572,000.00 $1,144,440 $ - 19,084 $38,167.88 $3,816.79
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

$ 631,534.22 #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
 30,000 35,000 40,000 45,000 50,000 55,000

#NAME? Simulation # Mean Profit

1 #NAME?
2 #NAME? #NAME?
Profit 3 #NAME? #NAME?
$1,079,531.33
$1,102,455.33
#NAME?
#NAME?
#NAME?
#NAME?
#NAME? 100.0%
Branch #1
26516271.9035195 26516271.9035195
Decision
New Tree
26516271.9035195
#NAME? 0.0%
Branch #2
0 0
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
60,000 65,000 70,000 75,000 80,000