Cellphone spreadsheet

download Cellphone spreadsheet

If you can't read please download the document

  • date post

    20-Nov-2015
  • Category

    Documents

  • view

    227
  • download

    3

Embed Size (px)

description

solution

Transcript of Cellphone spreadsheet

CB_DATA_Crystal Ball DataERROR:#NAME?Workbook VariablesLast Var Column0 Name: Value:Worksheet DataLast Data Column Used2Sheet RefERROR:#REF!ERROR:#REF!Sheet Guiddd0331cc-a871-4fde-b45e-abe29b6d64c98851001b-6e48-4363-92ca-0d250df76e08Deleted sheet countLast row used2831Data blocksCB_Block_0CB_Block_7.0.0.0:1Decisioneering:7.0.0.0Decisioneering:7.0.0.0CB_Block_0Decisioneering:7.0.0.0

Crystal Ball ModelChoose a Cellphone PlanPlan APlan BMonthly Free Minutes500Monthly Free Minutes800Monthly Charge$30Monthly Charge$50Additional Minute Cost$0.20Additional Minute Cost$0.10

Expected Usage700minutesStandard Deviation200minutesActual Usage800minutes

Plan A Payment$90.00Plan B Payment$50.00

Excel ModelChoose a Cellphone PlanPlan APlan BPlan APlan BMonthly Free Minutes500Monthly Free Minutes800Monthly Free Minutes500Monthly Free Minutes800Monthly Charge$30Monthly Charge$50Monthly Charge$30Monthly Charge$50Additional Minute Cost$0.20Additional Minute Cost$0.10Additional Minute Cost$0.20Additional Minute Cost$0.10

UsageUsageMean700Mean700Standard Deviation200Standard Deviation200

TrialUsagePlan A PaymentPlan B PaymentTrialUsagePlan A PaymentPlan B Payment1657.4261.4850.001683.5738185369$66.71$50.001723.5674.7150.002528.8726161525$35.77$50.001940.01118.0064.003716.9048878689$73.38$50.001898.22109.6459.824636.0765768547$57.22$50.001910.99112.2061.105688.6756957122$67.74$50.001703.1170.6250.006633.6129251516$56.72$50.001589.9247.9850.007820.5582879497$94.11$82.061535.4837.1050.008819.4019691966$93.88$81.941825.5695.1152.569564.3949018749$42.88$50.001342.0930.0050.0010424.9089333723$30.00$50.001414.1130.0050.0011685.8370072422$67.17$50.001853.52100.7055.3512681.2944198877$66.26$50.001777.8385.5750.0013600.8340905242$50.17$50.001499.9930.0050.0014861.2398089486$102.25$86.121911.97112.3961.2015548.1925485784$39.64$50.001616.2653.2550.0016396.3977594341$30.00$50.001818.8193.7651.8817942.142151635$118.43$94.211594.8448.9750.0018605.8503912238$51.17$50.001398.0030.0050.0019480.3929169688$30.00$50.001713.4572.6950.0020583.0949082921$46.62$50.001527.3535.4750.0021928.0032973564$115.60$92.801905.05111.0160.5022721.1885526387$74.24$50.001625.5955.1250.00231024.6469343037$134.93$102.461771.8084.3650.0024858.7466467695$101.75$85.871916.78113.3661.6825571.0460591253$44.21$50.001956.22121.2465.6226459.9582170046$30.00$50.001741.6578.3350.0027405.3489044691$30.00$50.001912.91112.5861.2928869.6074002384$103.92$86.961861.85102.3756.1929930.3858662254$116.08$93.041579.2445.8550.0030642.8425819909$58.57$50.001711.6872.3450.0031973.7486592287$124.75$97.371536.3337.2750.0032546.9423947702$39.39$50.001464.8830.0050.0033791.8939365646$88.38$50.001896.99109.4059.7034628.5400283124$55.71$50.001730.0376.0150.0035968.8301571606$123.77$96.881659.9261.9850.0036780.9732916592$86.19$50.001338.1530.0050.0037960.3337990818$122.07$96.0311112.22152.4481.2238647.9652489702$59.59$50.001407.6530.0050.0039299.619098939$30.00$50.001538.9937.8050.0040346.5382417476$30.00$50.001780.6486.1350.0041471.2668600176$30.00$50.001619.1953.8450.0042590.8206262767$48.16$50.001917.14113.4361.7143812.187218447$92.44$81.221916.27113.2561.6344853.1212382765$100.62$85.311585.6447.1350.0045920.3771658871$114.08$92.041920.69114.1462.0746487.9862610291$30.00$50.001703.7270.7450.0047593.8988464327$48.78$50.001535.5237.1050.0048711.2088699294$72.24$50.001592.7348.5550.0049667.2591013724$63.45$50.001734.6876.9450.0050551.8110853591$40.36$50.001714.0772.8150.0051207.7280738246$30.00$50.001677.0765.4150.0052847.6325243017$99.53$84.761729.0375.8150.0053537.4483150613$37.49$50.001746.8879.3850.0054989.6835433585$127.94$98.971589.4547.8950.0055761.7938510958$82.36$50.001899.11109.8259.9156595.163712243$49.03$50.001980.62126.1268.0657523.0563957102$34.61$50.001736.2177.2450.0058816.1039246957$93.22$81.611390.3330.0050.0059706.8658219188$71.37$50.001390.4230.0050.0060980.6849251506$126.14$98.071776.3285.2650.0061582.4313098292$46.49$50.001507.0431.4150.0062650.5766128038$60.12$50.001831.6796.3353.1763359.3758717876$30.00$50.001402.7830.0050.0064585.9852312435$47.20$50.001645.7259.1450.0065795.190859483$89.04$50.0011026.57135.3172.6666526.9332406739$35.39$50.001895.54109.1159.5567547.243015553$39.45$50.001683.6666.7350.0068641.0736095541$58.21$50.001530.0236.0050.0069725.9033555239$75.18$50.001836.0797.2153.6170620.7426407126$54.15$50.001815.1893.0451.5271791.2936766177$88.26$50.001803.0890.6250.3172935.2995156202$117.06$93.5311036.43137.2973.6473393.5974614315$30.00$50.001638.9857.8050.0074642.5031068243$58.50$50.001876.92105.3857.6975896.2463383679$109.25$89.621583.8146.7650.0076570.2162902643$44.04$50.001948.10119.6264.8177775.8857867695$85.18$50.001807.0391.4150.7078957.2792504873$121.46$95.731886.41107.2858.6479772.574758307$84.51$50.001778.8485.7750.0080716.4908596195$73.30$50.001481.4730.0050.0081768.842813792$83.77$50.001870.83104.1757.0882631.5068512694$56.30$50.001831.7296.3453.1783535.0983068729$37.02$50.001729.5875.9250.0084722.7739541143$74.55$50.001670.8064.1650.0085628.7522201437$55.75$50.001735.8877.1850.0086904.4321533357$110.89$90.441760.6282.1250.0087619.3485894119$53.87$50.001575.0945.0250.0088865.7952046381$103.16$86.581804.6790.9350.4789520.6940978165$34.14$50.001896.50109.3059.6590999.4775932055$129.90$99.951734.8076.9650.0091497.3539526116$30.00$50.001713.2172.6450.0092909.4621841195$111.89$90.951726.0975.2250.0093640.8967756686$58.18$50.001741.7178.3450.0094566.2176416276$43.24$50.001373.6130.0050.0095988.8397762628$127.77$98.881917.82113.5661.7896743.2512992032$78.65$50.0011074.16144.8377.4297907.899978201$111.58$90.791661.4862.3050.0098660.6659504127$62.13$50.001586.2147.2450.0099909.4098215003$111.88$90.941647.9859.6050.00100485.5423508085$30.00$50.001819.9593.9952.00101893.2766372186$108.66$89.331862.96102.5956.30102792.2725373861$88.45$50.001899.37109.8759.94103971.2047173362$124.24$97.121457.4830.0050.00104707.7345594401$71.55$50.001652.4060.4850.00105407.6367961336$30.00$50.001379.2730.0050.00106704.3459796844$70.87$50.001401.4430.0050.00107830.3030357639$96.06$83.031819.8893.9851.99108788.7442291947$87.75$50.001276.6130.0050.00109520.5797002697$34.12$50.001808.5191.7050.85110816.6550268379$93.33$81.671517.8933.5850.00111787.8290502978$87.57$50.001618.5753.7150.001121047.0543392159$139.41$104.711771.1784.2350.00113545.9482766322$39.19$50.001907.77111.5560.78114633.6961072535$56.74$50.001623.1554.6350.00115527.4569542269$35.49$50.001654.7860.9650.00116847.4485990852$99.49$84.741782.6386.5350.00117962.1681043459$122.43$96.221656.7661.3550.00118381.2396107505$30.00$50.001562.2342.4550.00119856.039184443$101.21$85.601745.2379.0550.00120581.5753286573$46.32$50.001907.36111.4760.74121600.5318695472$50.11$50.0011064.74142.9576.47122751.341838914$80.27$50.001687.4567.4950.00123634.3730401379$56.87$50.001862.19102.4456.22124526.1358868691$35.23$50.001323.9530.0050.00125616.4868510063$53.30$50.001982.83126.5768.28126606.901961515$51.38$50.001638.8857.7850.00127850.7670705522$100.15$85.081595.2249.0450.00128927.8107454029$115.56$92.781623.5254.7050.00129636.075972001$57.22$50.001703.8870.7850.00130944.9436802888$118.99$94.491943.68118.7464.37131907.4438295483$111.49$90.741766.7083.3450.00132956.437130347$121.29$95.641464.9330.0050.00133477.8465648278$30.00$50.001560.3042.0650.00134872.312130847$104.46$87.231375.4030.0050.00135650.4638378478$60.09$50.001781.4386.2950.00136473.4835927872$30.00$50.001266.2330.0050.00137322.1918286296$30.00$50.001790.6088.1250.00138824.1933434881$94.84$82.4211146.64159.3384.66139499.7607418011$30.00$50.001673.6364.7350.00140732.3332584284$76.47$50.001314.5730.0050.00141732.4019074712$76.48$50.001711.3172.2650.001421003.9370362099$130.79$100.391686.1967.2450.00143862.9911837096$102.60$86.301739.3477.8750.00144746.3513999089$79.27$50.0011096.92149.3879.69145907.8451999054$111.57$90.781501.9530.3950.00146606.593675597$51.32$50.001845.0299.0054.50147810.6883550694$92.14$81.071498.2830.0050.00148678.5331198299$65.71$50.001933.00116.6063.30149582.9255699816$46.59$50.001675.2465.0550.00150448.2513823119$30.00$50.001855.69101.1455.57151748.0406325748$79.61$50.001920.85114.1762.09152550.1005687241$40.02$50.001714.2572.8550.00153601.3564596157$50.27$50.001646.0859.2250.00154619.464499389$53.89$50.0011075.69145.1477.57155620.9506791083$54.19$50.001538.2837.6650.00156720.1112003596$74.02$50.001553.0040.6050.00157736.4258592168$77.29$50.001801.8590.3750.18158502.4642229064$30.49$50.001659.1561.8350.00159737.8159098412$77.56$50.001639.0457.8150.00160117.5935360961$30.00$50.001852.01100.4055.20161737.7935087597$77.56$50.001854.12100.8255.411621029.0244354605$135.80$102.901510.2532.0550.00163617.519744434$53.50$50.001828.3095.6652.83164399.9903113816$30.00$50.001931.91116.3863.19165725.0773657296$75.02$50.001868.95103.7956.90166732.6037210798$76.52$50.001709.7171.9450.00167688.0931132918$67.62$50.001976.75125.3567.67168466.5409618261$30.00$50.001909.89111.9860.99169572.3403293668$44.47$50.001653.0560.6150.00170784.2808697149$86.86$50.001786.4187.2850.00171580.7498194146$46.15$50.0011072.93144.5977.29172604.1340894665$50.83$50.001409.4930.0050.00173251.7378919944$30.00$50.001629.8855.9850.00174728.5192681541$75.70$50.001327.1030.0050.00175967.5138958082$123.50$96.751548.5139.7050.00176364.1391849446$30.00$50.001863.55102.7156.36177887.6939523402$107.54$88.771287.4130.0050.00178579.8621213$45.97$50.001752.3580.4750.00179493.2801448941$30.00$50.001699.8369.9750.00180892.8482359709$108.57$89.281332.1330.0050.001811007.8869465575$131.58$100.791940.58118.1264.061821119.154231656$153.83$111.921699.6369.9350.00183664.3945387691$62.88$50.0011064.40142.8876.44184781.3741870708$86.27$50.001675.8265.1650.00185780.0394688991$86.01$50.0011062.91142.5876.29186532.743593395$36.55$50.001510.4932.1050.00187805.6571674134$91.13$80.571718.6773.7350.001881036.0479049769$137.21$103.601528.3135.6650.00189801.558345323$90.31$80.161716.7773.3550.00190834.0312298522$96.81$83.4011065.94143.1976.59191580.4619907054$46.09$50.001434.3