Anda di halaman 1dari 2

A B C D E

1 Kanyay & Kim's Wedding Dinner


2
3 Period 1
4 Normal Mean 2,000
5 Attendance Standard Deviation 400
6 Per Unit Cost for Reserved Dinner $700
7 Financial Cost for Extra Unreserved Dinner $1,200
8 Data Refund for Unnecessary Reserved Dinner $500
9 Given Info Computations
10 Period 1
11 Reserved Dinners (Beginning Inventory) 2,000
12 Attendance (Demand) 2,206.163
13 Rounded Attendance (Rounded Demand) 2,206
14 Reserved Dinners Consumed by Attendees (Sales) 2,000
15 Extra Unreserved Dinners (Unsatisfied Demand) 206
16 Unnecessary Reserved Dinners (Ending Inventory) 0
17
18 Cost for Reserved Dinners $1,400,000
19 Total Cost for Extra Unreserved Dinners $247,200
Financial
20 Data Refund for Unnecessary Reserved Dinners $0
21 Total Cost $1,647,200
22
23 CUSTOMIZED SIMULATION RESULTS
24 Reserved Dinners Q 2000
25 Simulation # 1
26 Mean $1,511,700
27 Std Dev $350,321
28 Maximum $3,393,200
29 Cost Minimum $400,000
30 Downside Potential: Pr{Cost $1,000,000} 0.02282
31 Upside Risk: Pr{Cost > $2,000,000} 0.10542
32 95-th Percentile $2,189,600
33
34 CUSTOMIZED SIMULATION RESULTS (pasted after simulation)
35 Reserved Dinners Q 2000
36 Simulation # 1
37 Mean $1,511,702
38 Std Dev $350,309
39 Maximum $3,394,400
40 Cost Minimum $564,500
41 Downside Potential: Pr{Cost $1,000,000} 0.02280
42 Upside Risk: Pr{Cost $2,000,000} 0.10544
43 95-th Percentile $2,189,600

Anda mungkin juga menyukai