Jan

year one
beginning inventory
total sales
total produced
ending inventory
minimun inventory/month
maximun inventory/month
target inventory/month
year two
beginning inventory
total sales
total produced
ending inventory
minimun inventory/month
maximun inventory/month
target inventory/month
year three
beginning inventory
total sales
total produced
ending inventory
minimun inventory/month
maximun inventory/month
target inventory/month
year four
minimun inventory/month
maximun inventory/month
target inventory/month

day of supply

Feb

Mar

Apr

May

June

July

41580
14000
24000
51580

51580
28250
26500
49830

49830
21500
28000
56330

46330
39000
29000
46330

52580
17750
24000
52580
41250
89375
61875

52580
36500
25000
51080

41080
15500
26000
51580

41580
15250
24250
50580

50580
30000
25500
46080

46080
23000
33250
56330

56330
41500
24000
38830

38830
18800
26500
46530
39718
79437
52958

46530
38800
32500
40230

41230
16500
24500
49230

52500
17500
26000
61000

61000
32500
27000
55500

55500
25000
34000
64500

64500
43000
27000
48500

48500
20000
27000
55500
42075
84150
56100

55500
41250
34000
48250

48250
17500
27000
57750

44781
89562
59708

1.783671

Aug

Sept

Oct

Nov

Dec

51580
37500
26750
40830

40830
28750
30000
42080

42080
23000
25000
44080

44080
33500
30000
40580

40580
22500 year sale
23500 average
41580 inventory tunover
day of inventory
safety stock

49230
40000
27000
36230

36230
30500
37000
42730

42730
23500
33500
52730

52730
35750
27500
44480

44480
23000 year sale
31020 average
52500 inventory tunover
day of inventory
safety stock

336,600
36,300
9.27272727
39.4
13239

57750
42000
27000
42750

42750
32500
36500
46750

46750
25000
33000
54750

54750
38000
27000
43750

43750
24000 year sale
33500 average
53250 inventory tunover
day of inventory
safety stock

358,250 29854.17
52,875
6.77541371
53.9
14025

317,750
41,580
7.64
47.76
10312.5

Year sale
Average
Inventory tunover
Day of inventory
case
hoding cost
the value of cost
1 case

Year 1
Year 2
Year 3
317,750
336,600
358,250
41,580
36,300
52,875
7.641895 9.27272727 6.77541371
47.8
39.4
53.9
3177.5
3366
3582.5
1,588.75
1,683.00
1,791.25
13,476.65
14,276.13
15,194.37
100 unit