Sheet1Spreadsheet Analysis of Demand and Supply for Sunbest Orange Juice

QD = 12,275,000 2,500,000P + 200,000PS + 75Y + 5,000T Price of SunbestPrice of SodaDisposable ICTemperatureDemand if all Factors Qd if Price Changes Demand if TempPPsYTChange (Qd)Only (Qd)Changes Only (Qd)Optimistic Scenario 1$5.00$4.00$39,50078.75$3,931,2504,000,0006,493,7502$4.804.1039,40079.00$4,445,0004,500,0006,495,0003$4.604.2039,30079.25$4,958,7505,000,0006,518,7504$4.404.3039,20079.50$5,472,5005,512,5006,497,5005$4.204.4039,10079.75$5,986,2506,000,0006,498,7506$4.004.5039,00080.00$6,500,0006,500,0006,500,0007$3.804.6038,90080.25$7,013,7507,000,0006,501,2508$3.604.7038,80080.50$7,527,5007,500,0006,502,5009$3.404.8038,70080.75$8,041,2508,000,0006,503,750Pessimistic Scenario 10$3.204.9038,60081.00$8,555,0008,500,0006,505,000

QS = 27,450 + 6,000,000P 240,000PL 220,000PK 200,000T Price of SunbestPrice of LaborCost of CaptialTemperatureSupply if All FactorsQuantity Supplied if Supplyif TempPPLPkTChange (Qs)Price Change(Qs)Changes Only (Qs)Optimistic Scenario 1$5.00$8.009.0078.00$10,472,5501026755040175502$4.808.159.2577.75$9,231,550906755088675503$4.608.309.5077.50$7,990,550786755077175504$4.408.459.7577.25$6,749,550666755065675505$4.208.6010.0077.00$5,508,550546755053675506$4.008.7510.2576.75$4,267,550426755042675507$3.808.9010.5076.50$3,026,550306755031175508$3.609.0510.7576.25$1,785,550186755019675509$3.409.2011.0076.00$544,550667550817550Pessimistic Scenario 10$3.209.3511.2575.75($696,450)-532450-332450

Surplus or ShortagePrice ChangeSurplus or ShortageTemperature ChangeSupply or shortageAll Factors ChangeSupplyDemandSupplyDemandOptimistic Scenario 1$6,541,300$10,267,550.004,000,0006267550.00$4,017,5506,493,750-2,476,2002$4,786,5509067550.004,500,0004567550.00$8,867,5506,495,0002,372,5503$3,031,8007867550.005,000,0002867550.00$7,717,5506,518,7501,198,8004$1,277,0506667550.005,512,5001155050.00$6,567,5506,497,50070,0505($477,700)5467550.006,000,000-532450.00$5,367,5506,498,750-1,131,2006($2,232,450)4267550.006,500,000-2232450.00$4,267,5506,500,000-2,232,4507($3,987,200)3067550.007,000,000-3932450.00$3,117,5506,501,250-3,383,7008($5,741,950)1867550.007,500,000-5632450.00$1,967,5506,502,500-4,534,9509($7,496,700)667550.008,000,000-7332450.00$817,5506,503,750-5,686,200Pessimistic Scenario 10($9,251,450)-532450.008,500,000-9032450.00($332,450)6,505,000-6,837,450

Sheet2

Sheet3