Professional Documents
Culture Documents
1
900
2
700
3
800
4
1200
5
1500
6
1100
TOTAL
6200
1100
900
1050
1050
1100
1000
6200
200
200
250
(150.00)
(400.00)
(100.00)
0
200
100
0
200
400
300
0
400
650
525
0
650
500
575
0
500
100
300
0
100
0
50
0
8800
7200
8400
8400
8800
8000
49600
250
0
9050
750
0
7950
1312.5
0
9712.5
1437.5
0
9837.5
750
0
9550
125
0
8125
4625
0
54225
1
900
2
700
3
800
4
1200
5
1500
6
1100
TOTAL
6200
1100
900
1050
1050
1100
1000
6200
Output Forecast
200
200
250
(150.00)
(400.00)
(100.00)
Inventory
Beginning
Ending
Average
Backlog
0
200
100
0
200
400
300
0
400
650
525
0
650
500
575
0
500
100
300
0
100
0
50
0
Subcontract
Costs
Regular
Overtime
Subcontract
Hire/Layoff
8800
7200
8400
8400
8800
8000
49600
120000
120000
150000
45000
120000
30000
585000
Inventory
Backorders
TOTAL
250
0
129050
750
0
127950
1312.5
0
159712.5
1437.5
0
54837.5
750
0
129550
125
0
38125
4625
0
639225