A B C D E F G H I J

1 Basic EOQ Model (Solver Version)

2
3 Data Results Range Name Cell
4 D= 676 (demand/year) Reorder Point 6.48219178 AnnualHoldingCosG7
5 K= $75 (setup cost) AnnualSetupCost G6
6 h= $600 (unit holding cost) Annual Setup Cost $3,900.00 D C4
7 L= 3.5 (lead time in days) Annual Holding Cost $3,900.00 h C6
8 WD = 365 (working days/year) Total Variable Cost $7,800.00 K C5
9 L C7
10 Decision Q C11
11 Q= 13 ReorderPoint G4
12 TotalVariableCostG8
13 WD C8
14 Q
15 Annual Setup CostAnnual Holding CostTotal Variable Cost
16 5 $10,140 $1,500 $11,640
17 7 $7,243 $2,100 $9,343
18 9 $5,633 $2,700 $8,333
19 11 $4,609 $3,300 $7,909
20 13 $3,900 $3,900 $7,800
21 15 $3,380 $4,500 $7,880
22 17 $2,982 $5,100 $8,082
23 19 $2,668 $5,700 $8,368
24 21 $2,414 $6,300 $8,714
25 23 $2,204 $6,900 $9,104
26 25 $2,028 $7,500 $9,528