Excel model with crystal ball sensitivity


I am having a hard time getting this set up. Any help would be appreciated. I know how to get Crystal Ball to run.... but have problems doing the initial spreadsheet setup.

We have an airline trip from point A to point B.

Airline Overbooking Problem:       
       
Parameters:       
    Seats                           100
    Booking Limit                100
    Ticket Price                 $150
    Food and fuel Cost        $30
    Arrival Probability        0.95
    Overbooking Penalty   $300
    Fixed Cost                $8,000

Calculations

    Total Arrivals   
    Seats Used   
    Turned Away   
    Revenue   
    Variable Cost per seat   
    Fixed Cost   
    Refund Cost   
    Overbooking Cost   
    Total Cost   
    Profit   
    Probility of 95 or fewer people   

I am trying to set up an excel model with Crystal Ball Sensitivity to track the following:

1) Average number of customers turned away

2) Average profit per flight

3) Average number of seats occupied

4) Probability that 95 or fewer seats are occupied

I would like to run the model with for 10,000 trails with 100 seats being booked

Solution Preview :

Prepared by a verified Expert
Other Management: Excel model with crystal ball sensitivity
Reference No:- TGS01616855

Now Priced at $25 (50% Discount)

Recommended (93%)

Rated (4.5/5)