September October

Item Qty Rate Qty Rate

Kavali Chana 65 71 4615 38 65
Tamarind 30 139 4170
Sabu Dhana 40 68 2720 32 68
Semiya 15 64 960 43 54
Roasted Semia 35 57 1995 8 58
Tea 18 182 3276 20 211
Sunrise Coffee 1 623 623 2 617
Chilly Pickle 4 350 1400 2 350
Mango Pickle 16 295 4720 8 295
Haldi Powder 8 155 1240
Chilli Sauce 15 47 705 17 48
Soya Sauce 10 48 480 14 48
Soup 27 90 2430 34 90
Black Pepper 2.8 890 2492 0.3 890
Lavanga 4 975 3900 2.5 975
Big Ilachy 2.5 2600 6500 1.3 2600
Kismis 3 670 2010 1 260
Khaju 1.5 660 990 1 660
Ilachy 2.5 1040 2600 0.8 940
Jam 16 435 6960 19 435
Hing 15 110 1650 10 110
SoyaBean 30 88 2640 37 88
Chouli 40 69 2760 40 55
Kaju 30 80 2400 25 92
Fry Dal 14 92 1288 16 99
Lapsi 25 46 1150
Groundnut 8.8 110 968 5 133
Methi 8.5 110 935 6.5 110
Dalchim 4.5 280 1260
Sev 15 80 1200 20 80
Bondi 15 80 1200 17 80
Kali badi soup 33 185 6105 27 195
Papad 16 230 3680 9 251
Ajwan 2 220 440
black Chana 72 70 5040
Eggs 180 3.45 621 1000 3.75
Dhania Powder 12 205 2460 16 205
Chilli Powder 42 172 7224 10 172
Sambar Masala 2 440 880 4.5 492
Custard Powder 6 109 654 10 100
Shali Biryani Masala 2.5 792 1980 2 792
Kashmiri Chilli 4 240 960 3 220
Red Chilli 1 160 160
Pav Bhaji Masala 6 506 3036 3.5 506
Black pepper Ppowder 4 1800 7200 1.5 1800
Ruchi Dalda 22 54 1188
Chinese Noodle 4 160 640 1 320
Ghee 20 351 7020 23 351
Oil 17 1339 22763 44 1265
Bournvita 17 335 5695 8 335
Jeera 2 210 420 8 205
Ragi 6 80 480 13.5 80
White Rajma 10 84 840
Red Rajma 40 73 2920
Kissan Ketchup 30 102 3060
White Pepper 2 210 420 0.5 215
Chat Masala 7 440 3080 4.5 440
Chicken Masala 9.5 493 4683.5 5 493
Vinegar 1 28 28 7 30
Paper Plate 6000 0.63 3780 6000 0.63
Scotch Bite 36 16 576 16 16
Plastic Spoons 5000 0.35 1750 5000 0.35
Plate Cleaning Dish 20 15 300 70 21
Paper Glasses 3000 0.85 2550
Scrubber 28 12 336
Table Salt 186 15 2790 90 15
Besan 50 67 3350 110 73
Tandoori Atta 50 24 1200 50 26
Corn Flakes 8 231 1848 36 234
Rice 240 26 6240 180 28.5
Atta 451 30 13530 600 31
Liquid Soap 175 21 3675
Sugar 100 27 2700 425 30
Moong 30 86 2580 173 121
Kani Rice 30 23 690 136 27
Corn Floor 80 40 3200 50 40
Poha 150 31 4650 111 33
Toordal 210 132 27720 317 175
Udat dal 112 137 15344 64 166
Coconut 140 22 3080 120 20
Maida 300 21 6300 40 24
White Peas 9 35 315
Chana Dal 9 71 639 23 73
Potato 463 13 6019 210 10
Onion 286 39 11154 310 42
Butter 67 162 10854 176 162
Duster 36 11 396 16 11
CP Gas Cylinders 11 572 6292 7 526
Taj Patha 4 145 580 3 145
Bread 20 39 780 47 39
 November December January
Qty Rate Qty Rate Qty
2470 90 68 6120 23 68 1564 67
0 5 98 490 3 68 204 30
2176 32 68 2176 0 50
2322 4 64 256 0
464 0 8 75 600 20
4220 2 200 400 1 205 205 16
1234 1 616 616 2.5 611 1527.5 8
700 3 285 855 2 295 590 4
2360 0 0
0 1 155 155 4 200 800 5
816 41 36 1476 20 46 920 16
672 22 46 1012 15 46 690 24
3060 0 4 90 360
267 0 0
2437.5 1.8 975 1755 0 1.2
3380 0.75 2600 1950 0 1
260 1 260 260 0
660 5 365 1825 8 184 1472
752 0 1 1030 1030 4
8265 4 435 1740 0 13
1100 2.5 790 1975 6 110 660
3256 30 88 2640 25 88 2200
2200 20 55 1100 11.7 55 643.5 60
2300 26 92 2392 1.5 660 990
1584 0 6.5 96 624 15
0 0 0
665 0 8 110 880 10
715 5 110 550 5.5 110 605
0 1.7 340 578 1 340 340 4
1600 27 80 2160 9 80 720 16
1360 0 2 80 160 4
5265 24 195 4680 21 195 4095 12
2259 5 251 1255 16 243 3888 40
0 0 0
0 5 79 395 11 68 748 83
3750 0 120 4.6 552 135
3280 7 205 1435 8 202 1616 19.5
1720 6 172 1032 5 140 700 9
2214 3.5 492 1722 35 492 17220 0.5
1000 1 125 125 4 110 440 17
1584 2 792 1584 15 792 11880
660 4 240 960 1 240 240 1.5
0 0 0
 1771 2 506 1012 1.8 506 910.8 1
2700 0 0 1.8
0 0 5 85 425
320 0 0 144
8073 17 351 5967 16 351 5616 6
55660 16 132 2112 2 1225 2450 22
2680 20 333 6660 35 333 11655 97
1640 14 205 2870 3 205 615
1080 17 80 1360 7.6 80 608 6
0 62 85 5270 45 78 3510 15
0 34 95 3230 0
0 0 81 65 5265 84
107.5 2.5 420 1050 5 210 1050 4.5
1980 0 2 436 872
2465 1 493 493 1 493 493 10
210 10 30 300 7 30 210 11
3780 0 0
256 0 0
1750 0 0
1470 0 140 21 2940 70
0 0 0
0 0 0
1350 64 15 960 100 15 1500 82
8030 52 73 3796 50 72 3600 105
1300 72 26 1872 75 26 1950
8424 4 238 952 16 246 3936 20
5130 100 28 2800 189 29 5481 219
18600 0 334 31 10354 180
0 0 0
12750 165 29 4785 0 230
20933 101 121 12221 4 121 484 60
3672 60 27 1620 0
2000 17 40 680 10 44 440 19
3663 72 32 2304 65 31 2015 107
55475 30 157 4710 53 153 8109 200
10624 29 166 4814 0 133
2400 0 40 22 880 64
960 50 22 1100 0 250
0 22 46 1012 45 44 1980 30
1679 0 0 24
2100 0 163 13.5 2200.5 358
13020 0 270 27 7290 270
28512 15 167 2505 50 167 8350 95
176 0 0
3682 26 555 14430 20 620 12400 7
 435 2 145 290 2 145 290 1.5
1833 0 28
January
Rate
67 4489
151 4530
48 2400
0
64 1280
199 3184
592 4736
254 1016
0
148 740
47 752
47 1128
0
0
2600 3120
0
0
0
998 3992
491 6383
0
0
0
0
64 960
0
120 1200
0
998 3992
80 1280
80 320
195 2340
207 8280
0
74 6142
4.6 621
270 5265
184 1656
492 246
100 1700
0
252 378
0
 506 506
1575 2835
0
0
351 2106
1235 27170
348 33756
0
79 474
79 1185
0
104 8736
300 1350
0
54 540
34 374
0
0
0
21 1470
0
0
15 1230
71 7455
0
240 4800
41 8979
31 5580
0
33 7590
104 6240
0
72 1368
31 3317
143 28600
159 21147
22 1408
21 5250
37 1110
67 1608
10 3580
23 6210
164 15580
0
671 4697
145 217.5
39 1092
 S.NO. Item Average Quantity
1 Atta 80
Shelf Life Weeks

Week No. Stock at begining Stock at end Lead time Demand

1 0 141 140
2 141 155 140
3 155 113 140
4 113 75 140
5 75 48 140
6 48 20 140
7 20 135 140
8 135 160 140
9 160 117 140
10 117 122 140
11 122 25 140
12 25 98 140
13 98 141 140
14 141 162 140
15 162 143 140
16 143 159 140
17 159 176 140
18 176 154 140
19 154 115 140
20 115 120 140
21 120 168 140
22 168 27 140
23 27 156 140
24 156 28 140
25 28 115 140
26 115 50 140
27 50 147 140
28 147 87 140
29 87 177 140
30 177 37 140
31 37 59 140
32 59 148 140
33 148 142 140
34 142 91 140
35 91 152 140
36 152 96 140
37 96 164 140
38 164 27 140
39 27 121 140
40 121 27 140
Price For Atta
34 Shortage Cost 5
Carring Cost 2.08
Total Demand 20440.00
Eoq

Shortage/Surplus Shortage Cost Shortage Quantity

1 0 0
15 0 0
-27 135 27
-65 325 65
-92 460 92
-120 600 120
-5 25 5
20 0 0
-23 115 23
-18 90 18
-115 575 115
-42 210 42
1 0 0
22 0 0
3 0 0
19 0 0
36 0 0
14 0 0
-25 125 25
-20 100 20
28 0 0
-113 565 113
16 0 0
-112 560 112
-25 125 25
-90 450 90
7 0 0
-53 265 53
37 0 0
-103 515 103
-81 405 81
8 0 0
2 0 0
-49 245 49
12 0 0
-44 220 44
24 0 0
-113 565 113
-19 95 19
-113 565 113
7335 1467

Total Cost 7790.3134615385

 Current
Total Cost 7790.3134615385

71.4285714286

Atta
Inventory Carrying Cost Current Order Quantity Consumption per week
7.32 500 499
15.37 500 485
13.92 500 527
9.76 500 565
6.39 500 592
3.53 500 620
8.05 500 505
15.32 500 480
14.38 500 523
12.41 500 518
7.63 500 615
6.39 500 542
12.41 500 499
15.73 500 478
15.84 500 497
15.68 500 481
17.39 500 464
17.13 500 486
13.97 500 525
12.20 500 520
14.95 500 472
10.13 500 613
9.50 500 484
9.55 500 612
7.43 500 525
8.57 500 590
10.23 500 493
12.15 500 553
13.71 500 463
11.11 500 603
4.98 500 581
10.75 500 492
15.06 500 498
12.10 500 549
12.62 500 488
12.88 500 544
13.50 500 476
 9.92 500 613
7.68 500 519
7.68 500 613
455.31
Seasonality Factor Final
1 499
1 485
1 527
1 565
1 592
1 620
1 505
1 480
1 523
1 518
1 615
1 542
1 499
1 478
1 497
1 481
0 0
0 0
0.5 262.5
0.5 260
1 472
1 613
1 484
1 612
1 525
1 590
1 493
1 553
1 463
0.8 482.4
0.8 464.8
1 492
1 498
1 549
0.8 390.4
0.6 326.4
0.3 142.8
0.3 183.9
0.3 155.7
0.3 183.9
EOQ with Shortage Model

Shortage/Surplus with EOQ Week

-499 0
-485 0
-527 0
-565 0
-592 0
-620 0
-505 0
-480 0
-523 0
-518 0
-615 0
-542 0
-499 0
-478 0
-497 0
-481 0
-464 0
-486 0
-525 0
-520 0
-472 0
-613 0
-484 0
-612 0
-525 0
-590 0
-493 0
-553 0
-463 0
-603 0
-581 0
-492 0
-498 0
-549 0
-488 0
-544 0
-476 0
-613 0
-519 0
-613 0

Total Cost
 Shortage Cost
0.00 2495
0.00 2425
0.00 2635
0.00 2825
0.00 2960
0.00 3100
0.00 2525
0.00 2400
0.00 2615
0.00 2590
0.00 3075
0.00 2710
0.00 2495
0.00 2390
0.00 2485
0.00 2405
0.00 2320
0.00 2430
0.00 2625
0.00 2600
0.00 2360
0.00 3065
0.00 2420
0.00 3060
0.00 2625
0.00 2950
0.00 2465
0.00 2765
0.00 2315
0.00 3015
0.00 2905
0.00 2460
0.00 2490
0.00 2745
0.00 2440
0.00 2720
0.00 2380
 0.00 3065
0.00 2595
0.00 3065
0.00 106010

106010.00
S.NO. Item Average Quantity
1 Atta 80
2 Rice 70
3 Tea 2
4 Coffe 1
5 Sugar 20
6 Bread 80

Week No. Stock at beginingStock at end Lead time Demand

1 0 124 140
2 124 20 140
3 20 74 140
4 74 106 140
5 106 133 140
6 133 69 140
7 69 44 140
8 44 57 140
9 57 145 140
10 145 126 140
11 126 65 140
12 65 109 140
13 109 65 140
14 65 68 140
15 68 115 140
16 115 104 140
17 104 136 140
18 136 103 140
19 103 111 140
20 111 109 140
21 109 113 140
22 113 57 140
23 57 91 140
24 91 64 140
25 64 73 140
26 73 22 140
27 22 133 140
28 133 76 140
29 76 32 140
30 32 141 140
31 141 80 140
32 80 43 140
33 43 119 140
34 119 86 140
35 86 97 140
36 97 50 140
37 50 28 140
38 28 49 140
39 49 41 140
40 41 70 140
Price For Rice
30 Shortage Cost 2
30 Carrying Cost 2.0769230769
182 Total Demand 20160
623 Eoq 526.3205613819
30 Ordering Cost 7
40

R
Shortage/Surplus Shortage Cost Shortage Quantity
-16 32 16
-120 240 120
-66 132 66
-34 68 34
-7 14 7
-71 142 71
-96 192 96
-83 166 83
5 0 0
-14 28 14
-75 150 75
-31 62 31
-75 150 75
-72 144 72
-25 50 25
-36 72 36
-4 8 4
-37 74 37
-29 58 29
-31 62 31
-27 54 27
-83 166 83
-49 98 49
-76 152 76
-67 134 67
-118 236 118
-7 14 7
-64 128 64
-108 216 108
1 0 0
-60 120 60
-97 194 97
-21 42 21
 -54 108 54
-43 86 43
-90 180 90
-112 224 112
-91 182 91
-99 198 99
-70 140 70
4516 2258

4688.0211538462
 530

RICE
Inventory Carrying Cost Current Order Quantity Consumption per week
3.22 500 516
3.74 500 620
2.44 500 566
4.67 500 534
6.20 500 507
5.24 500 571
2.93 500 596
2.62 500 583
5.24 500 495
7.04 500 514
4.96 500 575
4.52 500 531
4.52 500 575
3.45 500 572
4.75 500 525
5.69 500 536
6.23 500 504
6.20 500 537
5.56 500 529
5.71 500 531
5.76 500 527
4.41 500 583
3.84 500 549
4.02 500 576
3.56 500 567
2.47 500 618
4.02 500 507
5.43 500 564
2.80 500 608
4.49 500 499
5.74 500 560
3.19 500 597
4.21 500 521
 5.32 500 554
4.75 500 543
3.82 500 590
2.03 500 612
2.00 500 591
2.34 500 599
2.88 500 570
172.02
Shortage/Surplus with EOQ Stock at the beginning of the w
14 0
-90 14
-36 0
-4 0
23 0
-41 23
-66 0
-53 0
35 0
16 35
-45 16
-1 0
-45 0
-42 0
5 0
-6 5
26 0
-7 26
1 0
-1 1
3 0
-53 3
-19 0
-46 0
-37 0
-88 0
23 0
-34 23
-78 0
31 0
-30 31
-67 0
9 0
-24 9
-13 0
-60 0
-82 0
-61 0
-69 0
-40 0
Inventory Carrying Cost Shortage Cost Total Cost
0.3634615385 0 0.3634615385
0 180 180
0 72 72
0 8 8
0.5971153846 0 0.5971153846
0 82 82
0 132 132
0 106 106
0.9086538462 0 0.9086538462
1.3240384615 0 1.3240384615
0 90 90
0 2 2
0 90 90
0 84 84
0.1298076923 0 0.1298076923
0 12 12
0.675 0 0.675
0 14 14
0.0259615385 0 0.0259615385
0 2 2
0.0778846154 0 0.0778846154
0 106 106
0 38 38
0 92 92
0 74 74
0 176 176
0.5971153846 0 0.5971153846
0 68 68
0 156 156
0.8048076923 0 0.8048076923
0 60 60
0 134 134
0.2336538462 0 0.2336538462
 0 48 48
0 26 26
0 120 120
0 164 164
0 122 122
0 138 138
0 80 80
5.7375 2476 2481.7375

4688.02 0.5293784773
S.NO. Item Average Quantity
1 Atta 80
2 Rice 70
3 Tea 2
4 Coffe 1
5 Sugar 20
6 Bread 80
7

Week No. Stock at beginingStock at end Lead time Demand

1 0 13 40
2 13 19 40
3 19 14 40
4 14 21 40
5 21 11 40
6 11 18 40
7 18 12 40
8 12 22 40
9 22 3 40
10 3 15 40
11 15 14 40
12 14 7 40
13 7 21 40
14 21 16 40
15 16 16 40
16 16 16 40
17 16 7 40
18 7 22 40
19 22 6 40
20 6 1 40
21 1 19 40
22 19 1 40
23 1 5 40
24 5 22 40
25 22 15 40
26 15 1 40
27 1 14 40
28 14 4 40
29 4 14 40
30 14 7 40
31 7 6 40
32 6 22 40
33 22 16 40
34 16 6 40
35 6 9 40
36 9 3 40
37 3 22 40
38 22 15 40
39 15 21 40
40 21 2 40
Price For Sugar
30 Shortage Cost 2
30 Carring Cost 2.0769230769
182 Total Demand 6160
623 Eoq 173.8667007498
30 Ordering cost 2.5
40

SU
Shortage/Surplus Shortage Cost Shortage Quantity
-27 54 27
-21 42 21
-26 52 26
-19 38 19
-29 58 29
-22 44 22
-28 56 28
-18 36 18
-37 74 37
-25 50 25
-26 52 26
-33 66 33
-19 38 19
-24 48 24
-24 48 24
-24 48 24
-33 66 33
-18 36 18
-34 68 34
-39 78 39
-21 42 21
-39 78 39
-35 70 35
-18 36 18
-25 50 25
-39 78 39
-26 52 26
-36 72 36
-26 52 26
-33 66 33
-34 68 34
-18 36 18
-24 48 24
-34 68 34
-31 62 31
-37 74 37
-18 36 18
-25 50 25
-19 38 19
-38 76 38
2204 1102

2229.8057692308
 175

SUGAR
Inventory Carrying Cost Current Order Quantity Consumption per week
0.3375 150 177
0.8307692308 150 171
0.8567307692 150 176
0.9086538462 150 169
0.8307692308 150 179
0.7528846154 150 172
0.7788461538 150 178
0.8826923077 150 168
0.6490384615 150 187
0.4673076923 150 175
0.7528846154 150 176
0.5451923077 150 183
0.7269230769 150 169
0.9605769231 150 174
0.8307692308 150 174
0.8307692308 150 174
0.5971153846 150 183
0.7528846154 150 168
0.7269230769 150 184
0.1817307692 150 189
0.5192307692 150 171
0.5192307692 150 189
0.1557692308 150 185
0.7009615385 150 168
0.9605769231 150 175
0.4153846154 150 189
0.3894230769 150 176
0.4673076923 150 186
0.4673076923 150 176
0.5451923077 150 183
0.3375 150 184
0.7269230769 150 168
0.9865384615 150 174
 0.5711538462 150 184
0.3894230769 150 181
0.3115384615 150 187
0.6490384615 150 168
0.9605769231 150 175
0.9346153846 150 169
0.5971153846 150 188
25.8057692308
Stock at beginning of week Week
-2 0
4 0
-1 4
6 0
-4 6
3 0
-3 3
7 0
-12 7
0 0
-1 0
-8 0
6 0
1 6
1 1
1 1
-8 1
7 0
-9 7
-14 0
4 0
-14 4
-10 0
7 0
0 7
-14 0
-1 0
-11 0
-1 0
-8 0
-9 0
7 0
1 7
 -9 1
-6 0
-12 0
7 0
0 7
6 0
-13 6
Inventory carrying cost Shortage Cost
0 10
0.2076923077 0
0 5
0.3115384615 0
0 20
0.1557692308 0
0 15
0.3634615385 0
0 60
0 0
0 5
0 40
0.3115384615 0
0.3634615385 0
0.1038461538 0
0.1038461538 0
0 40
0.3634615385 0
0 45
0 70
0.2076923077 0
0 70
0 50
0.3634615385 0
0.3634615385 0
0 70
0 5
0 55
0 5
0 40
0 45
0.3634615385 0
0.4153846154 0
 0 45
0 30
0 60
0.3634615385 0
0.3634615385 0
0.3115384615 0
0 65
5.0365384615 850 855.0365384615
S.NO. Item Average Quantity
1 Atta 80
2 Rice 70
3 Tea 2
4 Coffe 1
5 Sugar 20
6 Bread 80
7

Week No. Stock at begining Stock at end Lead time Demand

1 0 6 160
2 6 8 160
3 8 13 160
4 13 35 160
5 35 31 160
6 31 22 160
7 22 8 160
8 8 28 160
9 28 31 160
10 31 24 160
11 24 7 160
12 7 37 160
13 37 27 160
14 27 37 160
15 37 25 160
16 25 37 160
17 37 26 160
18 26 13 160
19 13 35 160
20 35 21 160
21 21 39 160
22 39 13 160
23 13 30 160
24 30 24 160
25 24 29 160
26 29 15 160
27 15 27 160
28 27 19 160
29 19 16 160
30 16 6 160
31 6 39 160
32 39 23 160
33 23 24 160
34 24 24 160
35 24 10 160
36 10 22 160
37 22 16 160
38 16 32 160
39 32 37 160
40 37 11 160
Price For Bread
30 Shortage Cost 3
30 Carring Cost 2.7692307692
182 Total Demand 23800
623 Eoq 629.8147875897
30 Ordering Cost 12
40

Br
Shortage/Surplus Shortage Cost Shortage Quantity
-154 462 154
-152 456 152
-147 441 147
-125 375 125
-129 387 129
-138 414 138
-152 456 152
-132 396 132
-129 387 129
-136 408 136
-153 459 153
-123 369 123
-133 399 133
-123 369 123
-135 405 135
-123 369 123
-134 402 134
-147 441 147
-125 375 125
-139 417 139
-121 363 121
-147 441 147
-130 390 130
-136 408 136
-131 393 131
-145 435 145
-133 399 133
-141 423 141
-144 432 144
-154 462 154
-121 363 121
-137 411 137
-136 408 136
-136 408 136
-150 450 150
-138 414 138
-144 432 144
-128 384 128
-123 369 123
-149 447 149
16419 5473

16482.796153846
 630

22.23%

Bread
Inventory Carrying Cost Current Order Quantity Consumption per week
0.21 600 754
0.48 600 752
0.73 600 747
1.66 600 725
2.28 600 729
1.83 600 738
1.04 600 752
1.25 600 732
2.04 600 729
1.90 600 736
1.07 600 753
1.52 600 723
2.22 600 733
2.22 600 723
2.15 600 735
2.15 600 723
2.18 600 734
1.35 600 747
1.66 600 725
1.94 600 739
2.08 600 721
1.80 600 747
1.49 600 730
1.87 600 736
1.83 600 731
1.52 600 745
1.45 600 733
1.59 600 741
1.21 600 744
0.76 600 754
1.56 600 721
2.15 600 737
1.63 600 736
 1.66 600 736
1.18 600 750
1.11 600 738
1.32 600 744
1.66 600 728
2.39 600 723
1.66 600 749
63.80
Shortage/Surplus with EOQ Stock at the beginning of Week
-124 0
-122 0
-117 0
-95 0
-99 0
-108 0
-122 0
-102 0
-99 0
-106 0
-123 0
-93 0
-103 0
-93 0
-105 0
-93 0
-104 0
-117 0
-95 0
-109 0
-91 0
-117 0
-100 0
-106 0
-101 0
-115 0
-103 0
-111 0
-114 0
-124 0
-91 0
-107 0
-106 0
-106 0
-120 0
-108 0
-114 0
-98 0
-93 0
-119 0
Inventory Carrying Cost Shortage Cost
0 372
0 366
0 351
0 285
0 297
0 324
0 366
0 306
0 297
0 318
0 369
0 279
0 309
0 279
0 315
0 279
0 312
0 351
0 285
0 327
0 273
0 351
0 300
0 318
0 303
0 345
0 309
0 333
0 342
0 372
0 273
0 321
0 318
0 318
0 360
0 324
0 342
0 294
0 279
0 357
0 12819
12819
0.2222800136
154 124
152 122
147 117
125 95
129 99
138 108
152 122
132 102
129 99
136 106
153 123
123 93
133 103
123 93
135 105
123 93
134 104
147 117
125 95
139 109
121 91
147 117
130 100
136 106
131 101
145 115
133 103
141 111
144 114
154 124
121 91
137 107
136 106
136 106
150 120
138 108
144 114
128 98
123 93
149 119
S.NO. Item Average Quantity
1 Atta 80
2 Rice 70
3 Tea 2
4 Coffe 1
5 Sugar 20
6 Bread 80

Week No. Stock at beginingStock at end Lead time Demand

1 0 3 2
2 3 0 2
3 0 0 2
4 0 0 2
5 0 2 2
6 2 3 2
7 3 0 2
8 0 2 2
9 2 0 2
10 0 1 2
11 1 0 2
12 0 3 2
13 3 0 2
14 0 0 2
15 0 0 2
16 0 1 2
17 1 3 2
18 3 2 2
19 2 2 2
20 2 1 2
21 1 0 2
22 0 2 2
23 2 2 2
24 2 1 2
25 1 3 2
26 3 3 2
27 3 1 2
28 1 1 2
29 1 1 2
30 1 2 2
31 2 1 2
32 1 0 2
33 0 2 2
34 2 0 2
35 0 0 2
36 0 3 2
37 3 2 2
38 2 1 2
39 1 0 2
40 0 1 2
Price For coffee
30 Shortage Cost 20
30 Carring Cost 43.1307692308
182 Total Demand 392
623 Eoq 7.5747790992
30 Ordering cost 1
40

Co
Shortage/Surplus Shortage Cost Shortage Quantity
1 0 0
-2 40 2
-2 40 2
-2 40 2
0 0 0
1 0 0
-2 40 2
0 0 0
-2 40 2
-1 20 1
-2 40 2
1 0 0
-2 40 2
-2 40 2
-2 40 2
-1 20 1
1 0 0
0 0 0
0 0 0
-1 20 1
-2 40 2
0 0 0
0 0 0
-1 20 1
1 0 0
1 0 0
-1 20 1
-1 20 1
-1 20 1
0 0 0
-1 20 1
-2 40 2
0 0 0
-2 40 2
-2 40 2
1 0 0
0 0 0
-1 20 1
-2 40 2
-1 20 1
760 38

812.2960576923
 7

Coffee
Inventory Carrying Cost Current Order Quantity Consumption per week
1.6174038462 8 7
1.6174038462 8 10
0 8 10
0 8 10
1.0782692308 8 8
2.6956730769 8 7
1.6174038462 8 10
1.0782692308 8 8
1.0782692308 8 10
0.5391346154 8 9
0.5391346154 8 10
1.6174038462 8 7
1.6174038462 8 10
0 8 10
0 8 10
0.5391346154 8 9
2.1565384615 8 7
2.6956730769 8 8
2.1565384615 8 8
1.6174038462 8 9
0.5391346154 8 10
1.0782692308 8 8
2.1565384615 8 8
1.6174038462 8 9
2.1565384615 8 7
3.2348076923 8 7
2.1565384615 8 9
1.0782692308 8 9
1.0782692308 8 9
1.6174038462 8 8
1.6174038462 8 9
0.5391346154 8 10
1.0782692308 8 8
 1.0782692308 8 10
0 8 10
1.6174038462 8 7
2.6956730769 8 8
1.6174038462 8 9
0.5391346154 8 10
0.5391346154 8 9
52.2960576923
Shortage/Surplus with EOQ stock at beginning of Week
0 0
-3 0
-3 0
-3 0
-1 0
0 0
-3 0
-1 0
-3 0
-2 0
-3 0
0 0
-3 0
-3 0
-3 0
-2 0
0 0
-1 0
-1 0
-2 0
-3 0
-1 0
-1 0
-2 0
0 0
0 0
-2 0
-2 0
-2 0
-1 0
-2 0
-3 0
-1 0
-3 0
-3 0
0 0
-1 0
-2 0
-3 0
-2 0
inventory carrying cost Shortage Cost
0 0
0 15
0 15
0 15
0 5
0 0
0 15
0 5
0 15
0 10
0 15
0 0
0 15
0 15
0 15
0 10
0 0
0 5
0 5
0 10
0 15
0 5
0 5
0 10
0 0
0 0
0 10
0 10
0 10
0 5
0 10
0 15
0 5
 0 15
0 15
0 0
0 5
0 10
0 15
0 10
0 355

355
100% 43.70%
56.296722526447200%
S.NO. Item Average Quantity/day
1 Atta 80
2 Rice 70
3 Tea 2
4 Coffe 1
5 Sugar 20
6 Bread 80

Week No. Stock at beginingStock at end Lead time Demand

1 0 0 4
2 0 2 4
3 2 2 4
4 2 2 4
5 2 3 4
6 3 1 4
7 1 0 4
8 0 3 4
9 3 3 4
10 3 2 4
11 2 3 4
12 3 3 4
13 3 1 4
14 1 3 4
15 3 2 4
16 2 2 4
17 2 3 4
18 3 2 4
19 2 2 4
20 2 0 4
21 0 0 4
22 0 2 4
23 2 3 4
24 3 0 4
25 0 1 4
26 1 0 4
27 0 2 4
28 2 0 4
29 0 0 4
30 0 2 4
31 2 2 4
32 2 1 4
33 1 1 4
34 1 0 4
35 0 3 4
36 3 3 4
37 3 1 4
38 1 1 4
39 1 0 4
40 0 1 4
Price For Tea
30 Shortage Cost 12
30 Carring Cost 12.6
182 Total Demand 630
623 Eoq 16.9410743461
30 Ordering cost 1
40

T
Shortage/Surplus Shortage Cost Shortage Quantity
-4 48 4
-2 24 2
-2 24 2
-2 24 2
-1 12 1
-3 36 3
-4 48 4
-1 12 1
-1 12 1
-2 24 2
-1 12 1
-1 12 1
-3 36 3
-1 12 1
-2 24 2
-2 24 2
-1 12 1
-2 24 2
-2 24 2
-4 48 4
-4 48 4
-2 24 2
-1 12 1
-4 48 4
-3 36 3
-4 48 4
-2 24 2
-4 48 4
-4 48 4
-2 24 2
-2 24 2
-3 36 3
-3 36 3
-4 48 4
-1 12 1
-1 12 1
-3 36 3
-3 36 3
-4 48 4
-3 36 3
1176 98

1195.3725
Assuming 17

Tea
Inventory Carrying Cost Current Order Quantity Consumption per week
0 15 19
0.315 15 17
0.63 15 17
0.63 15 17
0.7875 15 16
0.63 15 18
0.1575 15 19
0.4725 15 16
0.945 15 16
0.7875 15 17
0.7875 15 16
0.945 15 16
0.63 15 18
0.63 15 16
0.7875 15 17
0.63 15 17
0.7875 15 16
0.7875 15 17
0.63 15 17
0.315 15 19
0 15 19
0.315 15 17
0.7875 15 16
0.4725 15 19
0.1575 15 18
0.1575 15 19
0.315 15 17
0.315 15 19
0 15 19
0.315 15 17
0.63 15 17
0.4725 15 18
0.315 15 18
 0.1575 15 19
0.4725 15 16
0.945 15 16
0.63 15 18
0.315 15 18
0.1575 15 19
0.1575 15 18
19.3725
Shortage/Surplus with EOQ Stock in beginning
-2 0
0 0
0 0
0 0
1 0
-1 1
-2 0
1 0
1 1
0 1
1 0
1 1
-1 1
1 0
0 1
0 0
1 0
0 1
0 0
-2 0
-2 0
0 0
1 0
-2 1
-1 0
-2 0
0 0
-2 0
-2 0
0 0
0 0
-1 0
-1 0
-2 0
1 0
1 1
-1 1
-1 0
-2 0
-1 0
inventory carrying cost Shortage Cost Total
0 10 10
0 0 0
0 0 0
0 0 0
0.0103846154 0 0.0103846154
0 5 5
0 10 10
0.0103846154 0 0.0103846154
0.0207692308 0 0.0207692308
0.0103846154 0 0.0103846154
0.0103846154 0 0.0103846154
0.0207692308 0 0.0207692308
0 5 5
0.0103846154 0 0.0103846154
0.0103846154 0 0.0103846154
0 0 0
0.0103846154 0 0.0103846154
0.0103846154 0 0.0103846154
0 0 0
0 10 10
0 10 10
0 0 0
0.0103846154 0 0.0103846154
0 10 10
0 5 5
0 10 10
0 0 0
0 10 10
0 10 10
0 0 0
0 0 0
0 5 5
0 5 5
 0 10 10
0.0103846154 0 0.0103846154
0.0207692308 0 0.0207692308
0 5 5
0 5 5
0 10 10
0 5 5
0.1661538462 140 140.1661538462
 For Atta
Current Scenario EOQ Model with shortages
Inventory Carrying Cost 455.31 117.5
Shortage Cost 7335 2850
Total Cost 7790.31 2967.5

Improvement 61.91%
Items Total Cost Current Model
Atta 7790.31
Rice 4688.02
Sugar 2229.8
Bread 16482.79
Coffee 812.29
Tea 1195.37
Total Cost EOQ Model Improvement
2967.5 61.91%
2484.73 47.00%
858.04 61.52%
12819 22.23%
355 56.30%
140.16 88.27%
Month Week No. Stock at Beginning Current Order Quantity
1 0 500
2 100.8 500
January
3 115.8 500
4 88.8 500
5 23.8 600
6 31.8 600
February
7 11.8 600
8 106.8 500
9 126.8 450
10 53.8 450
March 11 -14.2 550
12 -79.2 600
13 -21.2 600
14 79.8 550
15 151.8 400
April
16 54.8 500
17 73.8 500
18 109.8 450
19 73.8 500
August
20 48.8 500
21 28.8 500
22 56.8 500
23 -56.2 600
September 24 59.8 500
25 -52.2 550
26 -27.2 550
27 -67.2 600
28 39.8 500
October
29 -13.2 500
30 116.4 400
31 34 500
32 -47 550
November
33 11 500
34 13 500
35 73.8 450
36 231 100
December 37 113.4 100
38 70.6 100
39 -13.3 200
Total available quantity Consumption per week Seasonality Factor
500 499 0.8
600.8 485 1
615.8 527 1
588.8 565 1
623.8 592 1
631.8 620 1
611.8 505 1
606.8 480 1
576.8 523 1
503.8 518 1
535.8 615 1
520.8 542 1
578.8 499 1
629.8 478 1
551.8 497 1
554.8 481 1
573.8 464 1
559.8 486 1
573.8 525 1
548.8 520 1
528.8 472 1
556.8 613 1
543.8 484 1
559.8 612 1
497.8 525 1
522.8 590 1
532.8 493 1
539.8 553 1
486.8 463 0.8
516.4 603 0.8
534 581 1
503 492 1
511 498 1
513 549 0.8
523.8 488 0.6
331 544 0.4
213.4 476 0.3
170.6 613 0.3
186.7 519 0.3
Consumption Stock at end
399.2 100.8
485 115.8
527 88.8
565 23.8
592 31.8
620 11.8
505 106.8
480 126.8
523 53.8
518 -14.2
615 -79.2
542 -21.2
499 79.8
478 151.8
497 54.8
481 73.8
464 109.8
486 73.8
525 48.8
520 28.8
472 56.8
613 -56.2
484 59.8
612 -52.2
525 -27.2
590 -67.2
493 39.8
553 -13.2
370.4 116.4
482.4 34
581 -47
492 11
498 13
439.2 73.8
292.8 231
217.6 113.4
142.8 70.6
183.9 -13.3
155.7 31