Business Modeling Simulation HW1
Sheet1
| Newsvendor Problem -- 30 Days | |||||||||||||||||||
| q = | 100 | q = | 120 | q = | 140 | q = | 160 | q = | 180 | ||||||||||
| INPUT DATA | Day | Demand | Sold | Scrap | Profit | Sold | Scrap | Profit | Sold | Scrap | Profit | Sold | Scrap | Profit | Sold | Scrap | Profit | ||
| Wholesale price c = | $0.55 | 1 | 131 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 131 | 9 | 54.27 | 131 | 29 | 43.87 | 131 | 49 | 33.47 | |
| Retail price r = | $1.00 | 2 | 150 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 150 | 10 | 62.30 | 150 | 30 | 51.90 | |
| Scrap price s = | $0.03 | 3 | 120 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 120 | 20 | 43.60 | 120 | 40 | 33.20 | 120 | 60 | 22.80 | |
| Demand parameter m = | 135.70 | 4 | 133 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 133 | 7 | 56.21 | 133 | 27 | 45.81 | 133 | 47 | 35.41 | |
| Demand parameter s = | 27.10 | 5 | 148 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 148 | 12 | 60.36 | 148 | 32 | 49.96 | |
| 6 | 129 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 129 | 11 | 52.33 | 129 | 31 | 41.93 | 129 | 51 | 31.53 | |||
| 7 | 57 | 57 | 43 | 3.29 | 57 | 63 | -7.11 | 57 | 83 | -17.51 | 57 | 103 | -27.91 | 57 | 123 | -38.31 | |||
| 8 | 212 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 160 | 0 | 72.00 | 180 | 0 | 81.00 | |||
| 9 | 126 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 126 | 14 | 49.42 | 126 | 34 | 39.02 | 126 | 54 | 28.62 | |||
| 10 | 135 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 135 | 5 | 58.15 | 135 | 25 | 47.75 | 135 | 45 | 37.35 | |||
| 11 | 144 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 144 | 16 | 56.48 | 144 | 36 | 46.08 | |||
| 12 | 157 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 157 | 3 | 69.09 | 157 | 23 | 58.69 | |||
| 13 | 134 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 134 | 6 | 57.18 | 134 | 26 | 46.78 | 134 | 46 | 36.38 | |||
| 14 | 104 | 100 | 0 | 45.00 | 104 | 16 | 38.48 | 104 | 36 | 28.08 | 104 | 56 | 17.68 | 104 | 76 | 7.28 | |||
| 15 | 201 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 160 | 0 | 72.00 | 180 | 0 | 81.00 | |||
| 16 | 119 | 100 | 0 | 45.00 | 119 | 1 | 53.03 | 119 | 21 | 42.63 | 119 | 41 | 32.23 | 119 | 61 | 21.83 | |||
| 17 | 103 | 100 | 0 | 45.00 | 103 | 17 | 37.51 | 103 | 37 | 27.11 | 103 | 57 | 16.71 | 103 | 77 | 6.31 | |||
| 18 | 151 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 151 | 9 | 63.27 | 151 | 29 | 52.87 | |||
| 19 | 117 | 100 | 0 | 45.00 | 117 | 3 | 51.09 | 117 | 23 | 40.69 | 117 | 43 | 30.29 | 117 | 63 | 19.89 | |||
| 20 | 158 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 158 | 2 | 70.06 | 158 | 22 | 59.66 | |||
| 21 | 130 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 130 | 10 | 53.30 | 130 | 30 | 42.90 | 130 | 50 | 32.50 | |||
| 22 | 128 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 128 | 12 | 51.36 | 128 | 32 | 40.96 | 128 | 52 | 30.56 | |||
| 23 | 158 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 158 | 2 | 70.06 | 158 | 22 | 59.66 | |||
| 24 | 78 | 78 | 22 | 23.66 | 78 | 42 | 13.26 | 78 | 62 | 2.86 | 78 | 82 | -7.54 | 78 | 102 | -17.94 | |||
| 25 | 160 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 160 | 0 | 72.00 | 160 | 20 | 61.60 | |||
| 26 | 128 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 128 | 12 | 51.36 | 128 | 32 | 40.96 | 128 | 52 | 30.56 | |||
| 27 | 138 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 138 | 2 | 61.06 | 138 | 22 | 50.66 | 138 | 42 | 40.26 | |||
| 28 | 138 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 138 | 2 | 61.06 | 138 | 22 | 50.66 | 138 | 42 | 40.26 | |||
| 29 | 121 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 121 | 19 | 44.57 | 121 | 39 | 34.17 | 121 | 59 | 23.77 | |||
| 30 | 159 | 100 | 0 | 45.00 | 120 | 0 | 54.00 | 140 | 0 | 63.00 | 159 | 1 | 71.03 | 159 | 21 | 60.63 | |||
| E(Profit/Day) | 42.90 | E(Profit/Day) | 49.41 | E(Profit/Day) | 50.36 | E(Profit/Day) | 45.29 | E(Profit/Day) | 36.19 | ||||||||||
| ± | 3.15 | ± | 5.04 | ± | 7.03 | ± | 8.80 | ± | 9.53 | ||||||||||
| Prob(Loss) | 0.00 | Prob(Loss) | 0.03 | Prob(Loss) | 0.03 | Prob(Loss) | 0.07 | Prob(Loss) | 0.07 | ||||||||||
| Histogram Data | Bin Tops | Cum. | Freq. | Cum. | Freq. | Cum. | Freq. | Cum. | Freq. | Cum. | Freq. | ||||||||
| -40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| -20 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |||||||||
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | |||||||||
| 20 | 1 | 1 | 2 | 1 | 2 | 1 | 4 | 2 | 5 | 3 | |||||||||
| 40 | 2 | 1 | 4 | 2 | 4 | 2 | 9 | 5 | 17 | 12 | |||||||||
| 60 | 30 | 28 | 30 | 26 | 17 | 13 | 20 | 11 | 26 | 9 | |||||||||
| 80 | 30 | 0 | 30 | 0 | 30 | 13 | 30 | 10 | 28 | 2 | |||||||||
| 100 | 30 | 0 | 30 | 0 | 30 | 0 | 30 | 0 | 30 | 2 |
Sheet1
| 3.14877918 | 3.14877918 | |
| 5.0398059434 | 5.0398059434 | |
| 7.0332145284 | 7.0332145284 | |
| 8.8019184585 | 8.8019184585 | |
| 9.5295917822 | 9.5295917822 |
q (papers)
Mean Daily Profit ($)