Starting Inventory

Part A Part B Part C Part D Part E

March 0 0 0 0 0
April 0 0 0 0 0
May 0 0 0 0 0
June 0 0 0 0 0
July 600 120 360 4170 720
August 860 160 1110 3810 7620
September 1040 210 630 3330 6660
October 1120 230 2700 2700 5400
November 1160 310 2010 2010 4020
December 1040 360 1080 1080 2160

Inventory Cost
Part A Part B Part C Part D Part E
5 8 4 7 2
 Ending Inventory Pa
Desks Demanded Desks Produced
Part A Part B Part C Part D Part E Part A
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 500
120 120 360 0 0 3810 0 500
160 160 540 0 630 3330 6660 500
210 210 620 0 0 2700 5400 500
230 230 660 0 2010 2010 4020 500
310 310 540 0 1080 1080 2160 500
360 360 320 0 0 0 0 0

Inventory Cost = 157070

Desks Production Cost = 723500
Parts Production Cost = 1684200
Total Cost = 2564770
Revenue Generated = 4170000
Objective Function
Total Profit = 1605230
 Parts Ordered Production Cost / Unit
Part B Part C Part D Part E Desk Part A Part B Part C Part D Part E
0 0 0 720 0 0 0 0 0 50
0 0 4130 7620 0 0 0 0 110 40
90 360 0 0 0 0 220 70 130 55
160 1110 0 0 0 170 215 80 170 45
210 0 0 0 400 140 205 90 210 60
230 2700 0 0 400 150 195 20 180 35
310 0 0 0 450 140 200 80 190 0
360 0 0 0 500 130 200 80 0 0
0 0 0 0 600 160 0 0 0 0
0 0 0 0 600 0 0 0 0 0
 Required Inventory each month
Part A Part B Part C Part D Part E
March 0 0 0 0 0
April 0 0 0 0 0
May 0 0 0 0 0
June 0 0 0 0 0
July 240 120 360 360 720
August 320 160 480 480 960
September 420 210 630 630 1260
October 460 230 690 690 1380
November 620 310 930 930 1860
December 720 360 1080 1080 2160
 Starting Inventory
Part A Part B Part C Part D Part E
March 0 0 0 0 0
April 0 0 0 0 0
May 0 0 0 0 0
June 0 0 0 0 0
July 600 230 360 4170 720
August 860 210 1110 3810 7620
September 1040 250 630 3330 6660
October 1120 640 2700 2700 5400
November 1160 410 2010 2010 4020
December 1040 400 1080 1080 2160

Inventory Cost
Part A Part B Part C Part D Part E
5 8 4 7 2
 Ending Inventory
Desks Demanded Desks Produced
Part A Part B Part C Part D Part E Part A
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 500
120 120 360 110 0 3810 0 500
160 160 540 50 630 3330 6660 500
210 210 620 40 0 2700 5400 500
230 230 660 410 2010 2010 4020 500
310 310 540 100 1080 1080 2160 500
360 360 320 40 0 0 0 0

Inventory Cost = 163070

Desks Production Cost = 723500
Parts Production Cost = 1691600
Total Cost = 2578170
Revenue Generated = 4170000
Objective Function
Total Profit = 1591830
 Parts Ordered Production Cost / Unit
Part B Part C Part D Part E Desk Part A Part B Part C Part D
0 0 0 720 0 0 0 0 0
0 0 4130 7620 0 0 0 0 110
200 360 0 0 0 0 220 70 130
100 1110 0 0 0 170 215 80 170
200 0 0 0 400 140 205 90 210
600 2700 0 0 400 150 195 20 180
0 0 0 0 450 140 200 80 190
300 0 0 0 500 130 200 80 0
0 0 0 0 600 160 0 0 0
0 0 0 0 600 0 0 0 0

Number of Part B ordered

should be mutiples of 100
Month Multiplier
March 0
April 0
May 2
June 1
July 2
August 6
September 0
October 3
November 0
December 0
 Required Inventory each month
Part E Part A Part B Part C Part D Part E
50 March 0 0 0 0 0
40 April 0 0 0 0 0
55 May 0 0 0 0 0
45 June 0 0 0 0 0
60 July 240 120 360 360 720
35 August 320 160 480 480 960
0 September 420 210 630 630 1260
0 October 460 230 690 690 1380
0 November 620 310 930 930 1860
0 December 720 360 1080 1080 2160
 Starting Inventory
Part A Part B Part C Part D Part E
March 0 0 0 0 0
April 0 0 0 0 0
May 0 0 0 0 0
June 0 0 0 0 0
July 600 120 360 3990 720
August 860 160 1110 3630 7260
September 1040 210 630 3150 6300
October 1120 230 2520 2520 5040
November 1160 310 1830 1830 3660
December 1160 360 1080 1080 2160

Inventory Cost
Part A Part B Part C Part D Part E
5 8 4 7 2

Labor Hours Available each last 4 months 1000

Hours Used per Desk 4

Hours Used each Month

Month Hours Used
September 840
October 920
November 1000
December 1000
 Uncompleted Ending Inventory
Desks Demanded Desks Produced
Orders Part A Part B Part C Part D
0 0 - 0 0 0 0
0 0 - 0 0 0 0
0 0 - 0 0 0 0
0 0 - 0 0 0 0
120 120 - 360 0 0 3630
160 160 - 540 0 630 3150
210 210 0 620 0 0 2520
230 230 0 660 0 1830 1830
310 250 60 660 60 1080 1080
360 250 110 660 110 330 330

Inventory Cost = 157760

Desks Production Cost = 621500
Parts Production Cost = 1634400
Total Cost = 2413660
Vouchers Given = 17000
Revenue Generated = 3660000
Objective Function
Total Profit = 1229340
ory Parts Ordered Production Cost / Unit
Part E Part A Part B Part C Part D Part E Desk Part A Part B Part C
0 0 0 0 0 720 0 0 0 0
0 0 0 0 3950 7260 0 0 0 0
0 0 90 360 0 0 0 0 220 70
0 500 160 1110 0 0 0 170 215 80
0 500 210 0 0 0 400 140 205 90
6300 500 230 2520 0 0 400 150 195 20
5040 500 310 0 0 0 450 140 200 80
3660 500 300 0 0 0 500 130 200 80
2160 500 0 0 0 0 600 160 0 0
660 0 0 0 0 0 600 0 0 0
Cost / Unit Required Inventory each month
Part D Part E Part A Part B Part C Part D Part E
0 50 March 0 0 0 0 0
110 40 April 0 0 0 0 0
130 55 May 0 0 0 0 0
170 45 June 0 0 0 0 0
210 60 July 240 120 360 360 720
180 35 August 320 160 480 480 960
190 0 September 420 210 630 630 1260
0 0 October 460 230 690 690 1380
0 0 November 620 310 930 930 1860
0 0 December 720 360 1080 1080 2160