Profit

Assumptions Notation Value

Price P $ 50.00
Unit Sales S 10
Variable cost percentage V 60%
Fixed cost F $ 100.00

Forecast
Profit � $ 100.00

Model
Revenue $ 500.00
Variable Cost $ 300.00
Fixed Cost $ 100.00
Profit $ 100.00
 MIN 15%
MAX 85%
P S V F PROFIT
-247.499 10 55% 100 -1216.765512 Bin
-27.3507 9 43% 100 -240.0444529 -247.499
-7.20653 11 79% 100 -116.6709431 -199.84
-9.04519 15 67% 100 -144.6347124 -152.181
-29.0644 9 38% 100 -261.9115229 -104.522
108.146 9 73% 100 165.94270014 -56.8627
60.10346 12 19% 100 487.37032306 -9.20356
107.477 11 51% 100 484.80886626 38.4556
145.6627 9 66% 100 346.01080427 86.11476
17.17179 10 83% 100 -70.24815131 133.7739
-47.3814 10 53% 100 -324.8018079 181.4331
158.7667 15 62% 100 806.17373422 More
-104.034 8 64% 100 -396.2899954
55.88227 8 71% 100 30.974539142
90.84495 7 37% 100 298.75318575
-95.2267 14 62% 100 -609.5854322 Bin
110.7569 5 30% 100 289.81812002 -1032.88
47.25719 13 74% 100 60.688271807 -774.76
-14.621 7 61% 100 -140.42251 -516.636
75.79156 12 43% 100 413.92070191 -258.512
98.24665 9 44% 100 397.82432803 -0.38863
22.21812 12 45% 100 45.990157543 257.7351
-130.517 10 30% 100 -1008.843279 515.8588
33.0784 7 35% 100 50.881390125 773.9825
178.2892 10 37% 100 1030.6628516 1032.106
-111.804 20 30% 100 -1660.758469 1290.23
146.3175 16 51% 100 1049.5485944 More
69.3636 8 43% 100 215.54981864
-30.0618 7 60% 100 -183.3005813
154.2349 12 36% 100 1076.4276981
11.30759 15 21% 100 34.644271956
217.6235 11 40% 100 1347.8396838
-2.13394 8 15% 100 -114.4665709
191.7989 13 35% 100 1515.4677069
-58.3945 13 78% 100 -266.8896644
56.7331 11 31% 100 333.23660926
183.3467 7 83% 100 119.91878225
85.21131 8 30% 100 378.12557392
133.9377 10 39% 100 720.95675812
154.9088 8 66% 100 320.23021364
143.6038 8 80% 100 131.73352478
120.68 13 85% 100 140.06748194
-55.7749 5 80% 100 -154.3942151
98.28962 9 55% 100 299.85690201
99.45332 3 62% 100 13.630072357
-45.1563 14 36% 100 -504.5896066
86.08352 9 68% 100 144.27229017
136.7344 6 32% 100 456.38850208
-65.494 13 63% 100 -416.5597236
72.02864 11 37% 100 397.90169477
164.2216 10 50% 100 720.30941346
113.1854 10 63% 100 315.27772201
-20.3565 12 30% 100 -270.8498547
-43.58 5 61% 100 -184.9114757
10.36604 5 83% 100 -91.25246673
41.54068 4 63% 100 -39.25679115
-118.313 14 77% 100 -488.0034877
38.41906 9 40% 100 107.83907128
18.95087 14 38% 100 64.536742388
175.6008 7 85% 100 85.008206767
126.4767 6 25% 100 468.34714692
28.54309 17 32% 100 228.4158081
21.54964 3 29% 100 -53.9357936
-77.3886 12 78% 100 -307.1878678
103.8417 13 16% 100 1034.463694
-19.5552 9 41% 100 -203.1784522
9.371053 11 25% 100 -22.60919937
-68.2657 8 41% 100 -422.8726134
30.3324 9 61% 100 5.9038040284
65.48756 5 72% 100 -7.941390017
89.17103 9 62% 100 206.46747576
17.59129 6 82% 100 -80.90293776
-45.8321 10 17% 100 -480.6849133
74.45722 6 34% 100 196.28586065
-2.49353 8 27% 100 -114.65032
32.95425 13 16% 100 258.43900009
-31.963 15 25% 100 -457.4026028
-42.8712 8 40% 100 -305.6717155
42.76076 8 45% 100 87.476664005
-25.222 3 39% 100 -146.4318648
127.0415 8 46% 100 444.42473833
229.0922 12 29% 100 1862.7092953
45.89477 10 76% 100 9.5136830441
22.65513 7 78% 100 -64.64667614
103.1709 11 41% 100 566.44219263
144.8439 8 41% 100 588.9001374
-7.23348 18 70% 100 -138.5432342
183.5891 9 78% 100 266.56628514
-83.5329 15 77% 100 -391.401491
126.4767 11 62% 100 434.72650231
-3.02104 4 79% 100 -102.4919699
92.38825 10 15% 100 681.03728152
-9.22743 10 72% 100 -125.7892696
6.066745 9 22% 100 -57.43449534
191.2368 8 77% 100 246.01877617
-67.6213 10 46% 100 -464.2793767
34.29553 7 15% 100 103.49242312
120.4545 12 67% 100 373.528501
28.91871 7 27% 100 47.11442215
111.6794 8 44% 100 396.65499297

44.96732 MEAN 105.52008585 Z -0.20816

88.57449 STDV 506.93002212 42%
58%
50%
Frequency
1 Histogram
0 25
20
15
0 10
5

Frequency
0
3 Frequency
7 2 3 5 2 e
8 8 0 5 1 8 or
92 3 60 07 85 77 M
15 3 54 7 1
1 0 2 71 5 6 0 3 9 2
0
994 .1
8
86 45 77
23
4 7 . 1 5 2 5 6 . 38 . 3 3 .
-2 - - 1
14 Bin
18
12
6

Frequency
1 Histogram
4 40
30
1 20
10
Frequency

0
9 Frequency
1 8 5 7 3 e
30 2 5 9 6 4 or
48 82 16 48 71 M
25 67 48 30 88 20
8 3 4 3 60 8 8 6 5 8 7 1 0 6
14 8
2 . 16.
6 .3 5.8 32.
3 -0
0 -5 51Bin 10
10 -1
3
2
1
Profit

Assumptions Notation Value

Price P $ 50.00
Unit sales S 10
Variable cost percentage V 60%
Fixed cost F $ 100.00

Forecast
Profit $ 100.00

Model
Revenue $ 500.00
Variable cost $ 300.00
Fixed cost $ 100.00
Profit $ 100.00
MIN 15 55% -89.2599 P(PROFIT>=2,54)
MAX 85 95% 493.2683 P(0<PROFIT<2,5)
P S V F PROFIT
50 10 60% 100 100
53.58358 10 74% 100 41.42689 41.42689 Bin Frequency
30.71419 9 73% 100 -24.2286 -24.2286 -92.4798 0
31.30811 11 80% 100 -31.5034 -31.5034 -62.8427 34
62.9558 15 83% 100 56.22555 56.22555 -33.2057 50
65.62492 9 72% 100 64.3234 64.3234 -3.56861 51
36.93718 9 68% 100 6.955584 6.955584 26.06844 41
50.98735 12 67% 100 99.48386 99.48386 55.70549 31
76.92977 11 74% 100 118.3536 118.3536 85.34255 27
73.49221 9 71% 100 91.41816 91.41816 114.9796 15
32.99154 10 59% 100 36.8411 36.8411 144.6167 14
83.59386 10 82% 100 48.21349 48.21349 174.2537 16
69.67569 15 57% 100 352.5668 352.5668 203.8908 9
83.77456 8 95% 100 -64.674 -64.674 233.5278 3
64.01391 8 95% 100 -73.3714 -73.3714 263.1649 6
30.4385 7 57% 100 -8.43919 -8.43919 292.8019 1
39.12395 14 61% 100 112.3052 112.3052 322.439 0
53.86771 5 76% 100 -35.9529 -35.9529 352.076 0
16.41622 13 77% 100 -51.79 -51.79 381.7131 2
70.7186 7 67% 100 65.81603 65.81603 More 0
73.47913 12 57% 100 275.2233 275.2233 300
40.76218 9 67% 100 20.73391 20.73391
32.80039 12 62% 100 50.6535 50.6535
67.28498 10 88% 100 -20.2456 -20.2456
62.98346 7 73% 100 19.23822 19.23822
55.35892 10 58% 100 134.445 134.445
41.32279 20 92% 100 -34.8826 -34.8826
35.15654 16 80% 100 13.44939 13.44939
76.55373 8 75% 100 52.14191 52.14191
54.35119 7 85% 100 -43.5089 -43.5089
70.62745 12 88% 100 4.452733 4.452733
55.56857 15 75% 100 106.7981 106.7981
41.98499 11 68% 100 48.31773 48.31773
27.64457 8 83% 100 -62.4767 -62.4767
37.67798 13 65% 100 69.97539 69.97539
55.55407 13 82% 100 31.39548 31.39548
40.14154 11 78% 100 -4.5515 -4.5515
70.841 7 76% 100 16.75682 16.75682
82.52695 8 79% 100 41.89988 41.89988
67.97516 10 85% 100 -0.70246 -0.70246
59.69955 8 72% 100 32.84551 32.84551
41.72457 8 85% 100 -51.4397 -51.4397
35.3819 13 59% 100 87.78994 87.78994
41.77953 5 63% 100 -23.5102 -23.5102
36.04954 9 62% 100 22.49771 22.49771
40.48569 3 90% 100 -87.5438 -87.5438
51.98578 14 73% 100 98.67216 98.67216
26.43775 9 92% 100 -82.0885 -82.0885
27.89799 6 75% 100 -58.7744 -58.7744
24.67573 13 69% 100 -0.02519 -0.02519
75.46806 11 63% 100 209.1822 209.1822
50.36522 10 68% 100 63.36512 63.36512
42.27704 10 81% 100 -21.5926 -21.5926
78.5504 12 89% 100 -1.01568 -1.01568
76.02498 5 65% 100 32.44677 32.44677
76.58468 5 85% 100 -43.835 -43.835
66.94464 4 55% 100 19.67829 19.67829
65.46224 14 63% 100 237.0296 237.0296
84.23793 9 87% 100 1.12289 1.12289
41.97214 14 79% 100 24.43996 24.43996
40.3978 7 79% 100 -39.2574 -39.2574
28.15888 6 68% 100 -46.2762 -46.2762
25.42462 17 78% 100 -5.51347 -5.51347
72.89375 3 63% 100 -19.6994 -19.6994
22.42529 12 95% 100 -85.8948 -85.8948
20.4752 13 62% 100 1.515447 1.515447
54.61424 9 70% 100 46.31541 46.31541
48.00942 11 83% 100 -11.812 -11.812
67.22907 8 62% 100 105.1074 105.1074
41.55307 9 78% 100 -18.1837 -18.1837
84.89541 5 69% 100 29.68449 29.68449
25.25775 9 73% 100 -39.6842 -39.6842
46.47238 6 58% 100 16.28044 16.28044
31.94755 10 91% 100 -71.7863 -71.7863
70.86625 6 93% 100 -68.3457 -68.3457
66.48932 8 57% 100 130.3891 130.3891
54.15503 13 59% 100 188.8362 188.8362
39.36018 15 90% 100 -39.7929 -39.7929
56.46188 8 83% 100 -25.1035 -25.1035
45.23475 8 75% 100 -7.7975 -7.7975
54.18496 3 81% 100 -69.2722 -69.2722
16.69421 8 89% 100 -85.616 -85.616
34.66554 12 75% 100 5.00436 5.00436
80.36791 10 89% 100 -8.67743 -8.67743
72.74837 7 94% 100 -70.4565 -70.4565
23.25408 11 67% 100 -16.7807 -16.7807
43.83553 8 66% 100 18.44368 18.44368
27.94733 18 67% 100 64.30572 64.30572
31.57873 9 91% 100 -73.3211 -73.3211
23.44129 15 65% 100 22.13423 22.13423
60.36251 11 87% 100 -11.4195 -11.4195
30.42596 4 87% 100 -83.9645 -83.9645
67.35496 10 93% 100 -55.3708 -55.3708
46.00718 10 89% 100 -50.2412 -50.2412
22.8286 9 84% 100 -67.3751 -67.3751
77.56737 8 95% 100 -66.9903 -66.9903
82.37983 10 84% 100 28.10408 28.10408
77.95584 7 84% 100 -14.2071 -14.2071
34.95492 12 92% 100 -67.1849 -67.1849
41.35982 7 92% 100 -76.2749 -76.2749
47.60703 8 83% 100 -35.6086 -35.6086
80.44903 11 80% 100 79.64113 79.64113
34.09828 15 81% 100 -2.52229 -2.52229
52.22738 9 94% 100 -72.5975 -72.5975
54.84363 13 94% 100 -60.7782 -60.7782
81.36838 11 74% 100 128.6382 128.6382
52.20989 7 78% 100 -20.1026 -20.1026
39.08811 8 57% 100 33.71025 33.71025
72.13286 9 74% 100 67.26162 67.26162
72.0363 11 84% 100 25.6583 25.6583
36.12678 12 57% 100 84.278 84.278
26.46759 10 89% 100 -71.0213 -71.0213
31.39105 9 91% 100 -75.0923 -75.0923
45.60657 9 89% 100 -53.1721 -53.1721
84.66779 14 59% 100 390.6251 390.6251
51.47881 8 68% 100 31.21692 31.21692
31.74818 10 70% 100 -3.8512 -3.8512
18.9922 3 73% 100 -84.743 -84.743
61.88173 12 92% 100 -44.2775 -44.2775
42.44176 15 91% 100 -43.1446 -43.1446
78.54479 6 82% 100 -16.7852 -16.7852
70.98147 9 93% 100 -57.57 -57.57
38.96699 9 65% 100 21.70807 21.70807
60.17851 13 93% 100 -45.5222 -45.5222
44.11775 12 63% 100 97.88397 97.88397
36.66307 5 85% 100 -71.8585 -71.8585
21.09807 9 74% 100 -50.1415 -50.1415
29.21671 16 86% 100 -34.9649 -34.9649
38.0538 9 63% 100 27.34712 27.34712
59.38065 5 91% 100 -73.2788 -73.2788
54.51714 14 67% 100 148.397 148.397
83.4627 11 76% 100 117.0565 117.0565
50.61531 11 77% 100 26.13379 26.13379
52.67016 10 81% 100 -2.10731 -2.10731
51.33607 10 59% 100 110.3024 110.3024
41.64143 11 81% 100 -13.991 -13.991
55.70438 5 76% 100 -33.5043 -33.5043
83.10509 10 88% 100 0.890295 0.890295
63.29625 14 58% 100 269.6276 269.6276
39.01507 10 76% 100 -8.0776 -8.0776
31.65003 14 72% 100 24.7561 24.7561
74.99614 10 75% 100 85.06911 85.06911
38.44231 13 71% 100 46.16241 46.16241
56.38663 14 73% 100 114.088 114.088
19.35349 12 64% 100 -16.2769 -16.2769
50.61585 8 55% 100 80.62497 80.62497
63.66259 9 55% 100 156.8457 156.8457
80.83125 12 58% 100 304.9079 304.9079
45.29328 9 93% 100 -69.9524 -69.9524
56.24911 11 70% 100 84.71871 84.71871
36.57731 9 61% 100 27.01547 27.01547
50.90208 8 66% 100 39.03945 39.03945
79.57114 6 57% 100 105.5 105.5
52.17946 10 93% 100 -62.761 -62.761
64.65927 15 82% 100 75.67963 75.67963
44.19367 7 62% 100 16.98965 16.98965
78.54327 9 57% 100 201.2908 201.2908
37.35593 5 64% 100 -32.7995 -32.7995
68.53265 6 77% 100 -4.12763 -4.12763
16.04089 8 59% 100 -47.4491 -47.4491
22.38127 15 83% 100 -41.5595 -41.5595
16.7947 9 65% 100 -46.9129 -46.9129
39.6277 7 90% 100 -71.6073 -71.6073
63.95053 11 63% 100 159.0809 159.0809
31.84859 9 66% 100 -3.39768 -3.39768
24.1555 12 65% 100 1.336054 1.336054
79.43082 10 87% 100 2.196452 2.196452
19.40357 15 94% 100 -83.0688 -83.0688
53.35226 9 66% 100 65.51262 65.51262
44.05584 10 73% 100 19.95817 19.95817
46.11861 12 59% 100 129.3182 129.3182
26.68352 6 60% 100 -35.5614 -35.5614
47.29443 11 58% 100 119.7876 119.7876
82.46998 10 60% 100 227.5232 227.5232
47.94489 11 67% 100 75.92903 75.92903
34.48426 8 89% 100 -70.3603 -70.3603
66.1084 13 75% 100 117.8325 117.8325
58.66119 11 67% 100 109.7512 109.7512
58.17984 9 94% 100 -68.7787 -68.7787
25.13326 6 81% 100 -71.6167 -71.6167
78.56038 9 95% 100 -63.0673 -63.0673
65.74671 8 93% 100 -65.6085 -65.6085
43.24058 8 78% 100 -24.8511 -24.8511
70.17477 7 72% 100 35.88554 35.88554
46.43719 8 59% 100 52.52727 52.52727
73.24404 6 63% 100 64.3482 64.3482
24.43615 16 94% 100 -76.1657 -76.1657
21.26142 7 70% 100 -55.5923 -55.5923
42.20845 7 88% 100 -63.3864 -63.3864
34.89775 15 62% 100 97.06257 97.06257
84.17378 11 79% 100 93.76347 93.76347
75.20726 10 72% 100 112.5125 112.5125
38.51734 10 93% 100 -73.8368 -73.8368
81.8447 10 67% 100 166.1469 166.1469
60.06883 9 60% 100 117.6285 117.6285
43.36636 10 57% 100 87.35687 87.35687
79.25887 13 85% 100 55.42479 55.42479
29.02886 8 95% 100 -88.3221 -88.3221
34.32541 8 59% 100 12.51838 12.51838
76.63338 14 85% 100 61.95297 61.95297
35.51658 11 95% 100 -78.5289 -78.5289
70.63047 9 74% 100 65.66073 65.66073
51.65963 8 74% 100 6.488148 6.488148
48.56045 11 57% 100 127.812 127.812
73.31832 13 89% 100 0.795907 0.795907
17.18186 7 65% 100 -57.9543 -57.9543
72.02392 12 64% 100 209.0242 209.0242
39.45956 8 76% 100 -23.5387 -23.5387
49.39435 8 88% 100 -53.4614 -53.4614
55.52492 8 61% 100 72.85984 72.85984
23.70274 15 76% 100 -15.4032 -15.4032
35.5445 12 83% 100 -29.4417 -29.4417
38.57666 6 89% 100 -74.0863 -74.0863
35.68381 9 80% 100 -36.4929 -36.4929
21.9999 8 59% 100 -27.7388 -27.7388
79.7799 17 76% 100 221.0034 221.0034
22.8801 8 87% 100 -75.425 -75.425
18.06539 12 87% 100 -71.3486 -71.3486
41.04284 8 85% 100 -51.5661 -51.5661
41.14038 10 93% 100 -69.9895 -69.9895
82.52006 16 62% 100 406.0283 406.0283
22.81946 12 79% 100 -41.8955 -41.8955
76.72944 8 78% 100 34.55031 34.55031
22.18797 10 62% 100 -15.8498 -15.8498
82.06572 9 68% 100 135.9061 135.9061
17.9179 10 74% 100 -53.363 -53.363
54.50542 10 62% 100 105.3626 105.3626
53.88202 18 95% 100 -50.3361 -50.3361
57.28756 8 86% 100 -37.0191 -37.0191
52.69304 5 69% 100 -19.6194 -19.6194
48.22649 10 66% 100 61.61652 61.61652
27.82846 8 87% 100 -70.4909 -70.4909
43.45504 14 95% 100 -67.3398 -67.3398
47.71643 9 94% 100 -74.4664 -74.4664
60.27231 10 80% 100 17.77689 17.77689
41.302 8 75% 100 -16.7759 -16.7759
60.16675 15 76% 100 114.3027 114.3027
69.59023 9 73% 100 69.99024 69.99024
48.34203 12 94% 100 -67.1296 -67.1296
20.71059 7 92% 100 -88.6637 -88.6637
54.16372 15 71% 100 133.5045 133.5045
73.8891 7 88% 100 -40.231 -40.231
34.6976 5 82% 100 -68.2731 -68.2731
78.26768 9 93% 100 -52.1117 -52.1117
44.03078 12 73% 100 45.1196 45.1196
45.83574 15 74% 100 78.6851 78.6851
19.75584 11 57% 100 -5.72208 -5.72208
78.84022 14 60% 100 345.4547 345.4547
15.34375 16 67% 100 -20.0388 -20.0388
69.93534 14 75% 100 146.2143 146.2143
82.88039 16 55% 100 493.2683 493.2683
27.03777 11 87% 100 -61.3092 -61.3092
22.26804 5 75% 100 -72.6081 -72.6081
75.72801 11 61% 100 223.1954 223.1954
22.74038 5 91% 100 -89.2599 -89.2599
79.92926 10 56% 100 251.7933 251.7933
51.7171 7 62% 100 37.00532 37.00532
41.38517 7 74% 100 -26.0826 -26.0826
28.39298 8 72% 100 -35.3239 -35.3239
35.88524 9 64% 100 14.7124 14.7124
57.63683 10 83% 100 -2.28125 -2.28125
16.27152 14 85% 100 -64.7573 -64.7573
26.21979 8 93% 100 -84.4111 -84.4111
15.36195 10 78% 100 -65.992 -65.992
55.70482 10 77% 100 29.24402 29.24402
42.72725 10 72% 100 20.90331 20.90331
69.94207 11 87% 100 -1.34408 -1.34408
32.47048 6 83% 100 -67.3962 -67.3962
42.29807 8 93% 100 -76.3207 -76.3207
32.97357 10 90% 100 -65.7784 -65.7784
82.61841 10 94% 100 -51.5203 -51.5203
27.14944 12 70% 100 -3.397 -3.397
23.45688 8 78% 100 -59.2699 -59.2699
57.16602 7 58% 100 67.44837 67.44837
63.20999 11 83% 100 19.21558 19.21558
61.75219 10 67% 100 106.4133 106.4133
83.77581 14 91% 100 2.181784 2.181784
58.97908 10 71% 100 71.5755 71.5755
24.76502 13 88% 100 -62.6881 -62.6881
23.22354 12 78% 100 -39.0732 -39.0732
17.43053 12 66% 100 -29.3682 -29.3682
27.94349 8 55% 100 0.496705 0.496705
80.33309 13 84% 100 70.38221 70.38221
31.33496 10 60% 100 25.89017 25.89017
38.57949 5 59% 100 -21.2986 -21.2986
69.67936 12 82% 100 50.91976 50.91976
66.85323 11 73% 100 95.53047 95.53047
63.00986 10 80% 100 25.69252 25.69252
26.17891 5 85% 100 -80.7494 -80.7494
16.89866 15 85% 100 -62.4349 -62.4349
28.99504 17 62% 100 88.79593 88.79593
62.08205 15 95% 100 -49.925 -49.925
84.74423 8 77% 100 52.54203 52.54203
71.27103 8 69% 100 76.2617 76.2617
69.09829 11 78% 100 68.38195 68.38195
78.96397 5 85% 100 -40.23 -40.23
45.24745 8 88% 100 -55.0416 -55.0416
48.62312 5 70% 100 -27.6846 -27.6846
27.25577 11 90% 100 -71.0726 -71.0726
78.8597 12 80% 100 87.22732 87.22732
26.81246 7 80% 100 -62.9345 -62.9345
15.34375 3 0.550447 100 -89.2599 -89.2599
84.89541 20 0.949714 100 493.2683 493.2683
 MEAN 18.77392
STD 92.46344
42% 58%

Cumulative % PROB
0.00% 0
11.33% 0.113333 Histogram
28.00% 0.166667 60 150.00%
40 100.00%
45.00% 0.17 20 50.00%

Frequency
58.67% 0.136667 0 0.00% Frequency
2 4 1 7 3 Cumulative %
69.00% 0.103333
8 75 788 4 52 11 5 7 7 9
3 9 3 7 0
78.00% 0.09 9 77 8 4 3 6 6 5 4 8 6 3 0 8
83.00% 0.05 47 0 6 6 1 16 71
2. 6 . 4. 3. 1 .
-9 2 14 26 38
87.67% 0.046667 Bin
93.00% 0.053333
96.00% 0.03
97.00% 0.01
99.00% 0.02
99.33% 0.003333
99.33% 0 Chart Title
99.33% 0 60
100.00% 0.006667 50
100.00% 0 40
30
20
10
0
2 3 4 5 4 3 2 1 1 8 9 8 7 6 5 4 3 e
875 459 043 627 788 204 620 036 452 686 283 699 115 531 947 363 779 o r
3 20 67 13 39 93 46 00 53 70 60 13 67 20 73 27 80 M
7
7 27 56 86 84 54 25 96 66 53 07 78 48 19 89 60 30
9
47 84 20 56 06 70 34 97 61 .2 89 52 16 80 43 07 71
2. 2. 3. -3. 26. 55. 85. 14. 44. 174 03. 33. 63. 92. 22. 52. 81.
-9 -6 -3 1 1 2 2 2 2 3 3 3

Frequency Cumul ative %

 6 5 4 3 e
31 947 363 779 o r
3 27 80 M
7
89 760 130
0 7
2. 1.
35 38
MIN 15 55%
MAX 85 95%
P S V F PROFIT

PERUBAHAN PERUBAHAN PERUBAHAN

50 10 60% 100 100 VARIABLE
PROFIT THD PROFIT
ACAK
P 15.34375 10 60% 100 -38.625 -352% 453% 352%
84.89541 10 60% 100 239.5816
S 50 3 60% 100 -40 -180% 567% 180%
50 20 60% 100 300
V 50 10 55% 100 124.7767 150% 73% 150%
50 10 95% 100 -74.8572
78% 25%

32% 10%

206% 65%

316% 100.00%
 1 2%
P 20 50 150% 1.5
50 -20 60% -1.4