You are on page 1of 22

Item

Fillets
French Fries
Butter(case)
Dry Fruits
Lettuce(case)
Almond
cashew
Pepper
pasta
Tomato Sauce
Table Cloths
Eggs(case)
Oil
Trash Can Liners
Garlic Powder
Napkins
Order Pads
Pepper
Sugar
Salt

$ Value/Case
# Ordered/Week
Annual Value
% Value
143
10
74360 17.54%
43
32
71552 16.88%
75
14
54600 12.88%
166
6
51792 12.22%
35
24
43680 10.31%
245
3
38220
9.02%
135
3
21060
4.97%
56
5
14560
3.44%
23
12
14352
3.39%
23
11
13156
3.10%
32
5
8320
1.96%
22
7
8008
1.89%
28
2
2912
0.69%
12
3
1872
0.44%
11
3
1716
0.40%
12
2
1248
0.29%
12
2
1248
0.29%
3
3
468
0.11%
4
2
416
0.10%
3
2
312
0.07%

Cummulative
% Value
17.54%
34.43%
47.31%
59.53%
69.83%
9.02%
13.99%
17.42%
20.81%
3.10%
5.07%
6.96%
7.64%
8.08%
8.49%
8.78%
9.08%
9.19%
9.29%
9.36%

A
% Value
% Items

B
69.83%
25.00%

C
20.81%
20.0%

9.36%
55.00%

Annual Material Cost

Annual Ordering Cost

Annual Holdng Cost

Annual Total Cost

Monthly Demand
Annual Demand
Ordering Cost
Unit Cost
Holding Rage

1000
12000
4000
500
0.2

Economic O979.7959
TC
6097980

Annual
Annual
Annual
Material Ordering Holdng
Annual
Q Cost
Cost
Cost
Total Cost
100 6000000
480000
5000 6485000
200 6000000
240000
10000 6250000
300 6000000
160000
15000 6175000
400 6000000
120000
20000 6140000
500 6000000
96000
25000 6121000
600 6000000
80000
30000 6110000
700 6000000 68571.43
35000 6103571
800 6000000
60000
40000 6100000
900 6000000 53333.33
45000 6098333
1000 6000000
48000
50000 6098000
1100 6000000 43636.36
55000 6098636
1200 6000000
40000
60000 6100000
1300 6000000 36923.08
65000 6101923
1400 6000000 34285.71
70000 6104286
1500 6000000
32000
75000 6107000
1600 6000000
30000
80000 6110000
1700 6000000 28235.29
85000 6113235
1800 6000000 26666.67
90000 6116667
1900 6000000 25263.16
95000 6120263
2000 6000000
24000
100000 6124000
2100 6000000 22857.14
105000 6127857
2200 6000000 21818.18
110000 6131818
2300 6000000 20869.57
115000 6135870
2400 6000000
20000
120000 6140000
2500 6000000
19200
125000 6144200
2600 6000000 18461.54
130000 6148462
2700 6000000 17777.78
135000 6152778
2800 6000000 17142.86
140000 6157143
2900 6000000 16551.72
145000 6161552
3000 6000000
16000
150000 6166000
3100 6000000 15483.87
155000 6170484
3200 6000000
15000
160000 6175000
3300 6000000 14545.45
165000 6179545
3400 6000000 14117.65
170000 6184118
3500 6000000 13714.29
175000 6188714
3600 6000000 13333.33
180000 6193333
3700 6000000 12972.97
185000 6197973
3800 6000000 12631.58
190000 6202632
3900 6000000 12307.69
195000 6207308

Q
D
S
c
h

4000
4100
4200
4300
4400
4500
4600
4700
4800
4900
5000
5100
5200
5300
5400
5500
5600
5700
5800
5900
6000
6100
6200
6300
6400
6500
6600
6700
6800
6900
7000
7100
7200
7300
7400
7500
7600
7700
7800
7900
8000
8100
8200
8300
8400
8500
8600
8700

6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000

12000
11707.32
11428.57
11162.79
10909.09
10666.67
10434.78
10212.77
10000
9795.918
9600
9411.765
9230.769
9056.604
8888.889
8727.273
8571.429
8421.053
8275.862
8135.593
8000
7868.852
7741.935
7619.048
7500
7384.615
7272.727
7164.179
7058.824
6956.522
6857.143
6760.563
6666.667
6575.342
6486.486
6400
6315.789
6233.766
6153.846
6075.949
6000
5925.926
5853.659
5783.133
5714.286
5647.059
5581.395
5517.241

200000
205000
210000
215000
220000
225000
230000
235000
240000
245000
250000
255000
260000
265000
270000
275000
280000
285000
290000
295000
300000
305000
310000
315000
320000
325000
330000
335000
340000
345000
350000
355000
360000
365000
370000
375000
380000
385000
390000
395000
400000
405000
410000
415000
420000
425000
430000
435000

6212000
6216707
6221429
6226163
6230909
6235667
6240435
6245213
6250000
6254796
6259600
6264412
6269231
6274057
6278889
6283727
6288571
6293421
6298276
6303136
6308000
6312869
6317742
6322619
6327500
6332385
6337273
6342164
6347059
6351957
6356857
6361761
6366667
6371575
6376486
6381400
6386316
6391234
6396154
6401076
6406000
6410926
6415854
6420783
6425714
6430647
6435581
6440517

8800
8900
9000
9100
9200
9300
9400
9500
9600
9700
9800
9900
10000
10100
10200
10300
10400
10500
10600
10700
10800
10900
11000
11100
11200
11300
11400
11500
11600
11700
11800
11900
12000

6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000
6000000

5454.545
5393.258
5333.333
5274.725
5217.391
5161.29
5106.383
5052.632
5000
4948.454
4897.959
4848.485
4800
4752.475
4705.882
4660.194
4615.385
4571.429
4528.302
4485.981
4444.444
4403.67
4363.636
4324.324
4285.714
4247.788
4210.526
4173.913
4137.931
4102.564
4067.797
4033.613
4000

440000
445000
450000
455000
460000
465000
470000
475000
480000
485000
490000
495000
500000
505000
510000
515000
520000
525000
530000
535000
540000
545000
550000
555000
560000
565000
570000
575000
580000
585000
590000
595000
600000

6445455
6450393
6455333
6460275
6465217
6470161
6475106
6480053
6485000
6489948
6494898
6499848
6504800
6509752
6514706
6519660
6524615
6529571
6534528
6539486
6544444
6549404
6554364
6559324
6564286
6569248
6574211
6579174
6584138
6589103
6594068
6599034
6604000

979.7959

219

Daily Demand
Annual Demand
Ordering Cost
Unit Cost
Holding Rage

Economic
Order
300
Quantity
100
109500
TC
54898041
130.6308 1000 initial
500
0.2

Annual
Annual
Annual
Material Ordering Holdng
Annual
Q Cost
Cost
Cost
Total Cost
100 54750000 143040.8
5000 54898041
200 54750000 71520.38
10000 54831520
300 54750000 47680.25
15000 54812680
400 54750000 35760.19
20000 54805760
500 54750000 28608.15
25000 54803608
600 54750000 23840.13
30000 54803840
700 54750000 20434.39
35000 54805434
800 54750000 17880.09
40000 54807880
900 54750000 15893.42
45000 54810893
1000 54750000 14304.08
50000 54814304
1100 54750000 13003.7
55000 54818004
1200 54750000 11920.06
60000 54821920
1300 54750000 11003.13
65000 54826003
1400 54750000 10217.2
70000 54830217
1500 54750000 9536.05
75000 54834536
1600 54750000 8940.047
80000 54838940
1700 54750000 8414.162
85000 54843414
1800 54750000 7946.709
90000 54847947
1900 54750000 7528.461
95000 54852528
2000 54750000 7152.038
100000 54857152
2100 54750000 6811.465
105000 54861811
2200 54750000 6501.852
110000 54866502
2300 54750000 6219.163
115000 54871219
2400 54750000 5960.031
120000 54875960
2500 54750000 5721.63
125000 54880722
2600 54750000 5501.567
130000 54885502
2700 54750000 5297.806
135000 54890298
2800 54750000 5108.598
140000 54895109
2900 54750000 4932.44
145000 54899932
3000 54750000 4768.025
150000 54904768
3100 54750000 4614.218
155000 54909614
3200 54750000 4470.024
160000 54914470
3300 54750000 4334.568
165000 54919335
3400 54750000 4207.081
170000 54924207
3500 54750000 4086.879
175000 54929087
3600 54750000 3973.354
180000 54933973
3700 54750000 3865.966
185000 54938866

Cycle
Inventory

3800
3900
4000
4100
4200
4300
4400
4500
4600
4700
4800
4900
5000
5100
5200
5300
5400
5500
5600
5700
5800
5900
6000
6100
6200
6300
6400
6500
6600
6700
6800
6900
7000
7100
7200
7300
7400
7500
7600
7700
7800
7900
8000
8100
8200
8300
8400
8500

54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000

3764.23
3667.712
3576.019
3488.799
3405.732
3326.529
3250.926
3178.683
3109.582
3043.42
2980.016
2919.199
2860.815
2804.721
2750.784
2698.882
2648.903
2600.741
2554.299
2509.487
2466.22
2424.42
2384.013
2344.93
2307.109
2270.488
2235.012
2200.627
2167.284
2134.937
2103.541
2073.054
2043.439
2014.659
1986.677
1959.462
1932.983
1907.21
1882.115
1857.672
1833.856
1810.642
1788.009
1765.935
1744.399
1723.383
1702.866
1682.832

190000
195000
200000
205000
210000
215000
220000
225000
230000
235000
240000
245000
250000
255000
260000
265000
270000
275000
280000
285000
290000
295000
300000
305000
310000
315000
320000
325000
330000
335000
340000
345000
350000
355000
360000
365000
370000
375000
380000
385000
390000
395000
400000
405000
410000
415000
420000
425000

54943764
54948668
54953576
54958489
54963406
54968327
54973251
54978179
54983110
54988043
54992980
54997919
55002861
55007805
55012751
55017699
55022649
55027601
55032554
55037509
55042466
55047424
55052384
55057345
55062307
55067270
55072235
55077201
55082167
55087135
55092104
55097073
55102043
55107015
55111987
55116959
55121933
55126907
55131882
55136858
55141834
55146811
55151788
55156766
55161744
55166723
55171703
55176683

8600
8700
8800
8900
9000
9100
9200
9300
9400
9500
9600
9700
9800
9900
10000
10100
10200
10300
10400
10500
10600
10700
10800
10900
11000
11100
11200
11300
11400
11500
11600
11700
11800
11900
12000

54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000
54750000

1663.265
1644.147
1625.463
1607.199
1589.342
1571.876
1554.791
1538.073
1521.71
1505.692
1490.008
1474.647
1459.6
1444.856
1430.408
1416.245
1402.36
1388.745
1375.392
1362.293
1349.441
1336.829
1324.451
1312.301
1300.37
1288.655
1277.15
1265.847
1254.743
1243.833
1233.11
1222.571
1212.21
1202.023
1192.006

430000
435000
440000
445000
450000
455000
460000
465000
470000
475000
480000
485000
490000
495000
500000
505000
510000
515000
520000
525000
530000
535000
540000
545000
550000
555000
560000
565000
570000
575000
580000
585000
590000
595000
600000

55181663
55186644
55191625
55196607
55201589
55206572
55211555
55216538
55221522
55226506
55231490
55236475
55241460
55246445
55251430
55256416
55261402
55266389
55271375
55276362
55281349
55286337
55291324
55296312
55301300
55306289
55311277
55316266
55321255
55326244
55331233
55336223
55341212
55346202
55351192

50

54897986

534.8659

COGS
84270
Beginning Inventory
9865
Ending Inventory
11650
Avg Inventory
10757.5
Inventory Turnover Ratio 7.833604
Weeks
6.638068

Monthly Demand
Annual Demand
Ordering Cost
Unit Cost
Holding Rage
Annual Material Cost
Annual Holding Cost
Annual Ordering cost
Annual Total Cost

20000
240000
400
0.96
0.2
230400
3035.808
3035.765
236471.6

Economic Order Quantity


TC
0.98

31623
236471.6

Monthly Demand
Annual Demand
Ordering Cost
Unit Cost
Holding Rage
Q
<20000
20000 - 40000
>40000

20000
240000
400
0.96
0.2
C

Economic Order Quantity


TC

Annual Holding Cost


1
0.98
0.96

0
0
3960.096
3960.096

40001
236640.0360015

Annual Material Cost


0
0
237599.8200045
237599.8200045

Sir Ans

Annual Ordering Cost

Total Cost

2399.9400015 243959.9

63245.6