Item #

1020
1026
1037
1038
1040
1042
1044
1046
1047
1048
1052
1059
1066
1084
1088
1092
1095
1105
1118
1122
1125
1132
1138
1141
1149
1155
1166
1174
1183
1187
1204
1215
1219
1223
1227
1230
1235
1237
1239
1242
1251

Unit Price
$74.00
$73.00
$73.00
$73.00
$70.00
$66.00
$65.00
$64.00
$64.00
$64.00
$63.00
$62.00
$62.00
$61.00
$61.00
$61.00
$61.00
$61.00
$60.00
$58.00
$56.00
$54.00
$54.00
$51.00
$49.00
$49.00
$48.00
$48.00
$45.00
$44.00
$43.00
$41.00
$37.00
$37.00
$33.00
$32.00
$30.00
$29.00
$28.00
$25.00
$24.00

Annual Unit
Volume
3,840
1,372
1,693
2,158
1,240
2,684
1,381
2,293
1,611
4,368
4,055
1,714
3,677
3,197
3,936
3,426
3,487
3,714
1,811
1,077
1,900
2,072
2,035
3,201
1,966
4,262
4,455
4,236
1,521
2,151
4,348
3,180
3,375
4,019
2,763
2,330
1,785
2,492
4,218
2,405
1,268

Current OnHand
151
65
78
74
43
157
62
99
93
266
190
86
152
184
229
168
108
120
75
49
101
102
112
173
69
169
263
237
63
119
228
177
173
226
167
126
61
153
161
124
74

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Total Cost
284,160.00
100,156.00
123,589.00
157,534.00
86,800.00
177,144.00
89,765.00
146,752.00
103,104.00
279,552.00
255,465.00
106,268.00
227,974.00
195,017.00
240,096.00
208,986.00
212,707.00
226,554.00
108,660.00
62,466.00
106,400.00
111,888.00
109,890.00
163,251.00
96,334.00
208,838.00
213,840.00
203,328.00
68,445.00
94,644.00
186,964.00
130,380.00
124,875.00
148,703.00
91,179.00
74,560.00
53,550.00
72,268.00
118,104.00
60,125.00
30,432.00

1256
1259
1268
1274
1277
1279
1282
1285
1288
Total Inventory

$23.00
$23.00
$21.00
$20.00
$18.00
$16.00
$11.00
$8.00
$6.00

2,419
2,243
3,203
3,534
1,082
2,474
3,462
4,337
1,850

94
112
110
175
39
151
108
188
74

$
55,637.00
$
51,589.00
$
67,263.00
$
70,680.00
$
19,476.00
$
39,584.00
$
38,082.00
$
34,696.00
$
11,100.00
$ 6,248,854.00

ABC
Percentage
4.55%
1.60%
1.98%
2.52%
1.39%
2.83%
1.44%
2.35%
1.65%
4.47%
4.09%
1.70%
3.65%
3.12%
3.84%
3.34%
3.40%
3.63%
1.74%
1.00%
1.70%
1.79%
1.76%
2.61%
1.54%
3.34%
3.42%
3.25%
1.10%
1.51%
2.99%
2.09%
2.00%
2.38%
1.46%
1.19%
0.86%
1.16%
1.89%
0.96%
0.49%

ABC
Cumulative
Percentage
4.55%
6.15%
8.13%
10.65%
12.04%
14.87%
16.31%
18.66%
20.31%
24.78%
28.87%
30.57%
34.22%
37.34%
41.18%
44.53%
47.93%
51.56%
53.29%
54.29%
56.00%
57.79%
59.55%
62.16%
63.70%
67.04%
70.46%
73.72%
74.81%
76.33%
79.32%
81.41%
83.40%
85.78%
87.24%
88.44%
89.29%
90.45%
92.34%
93.30%
93.79%

Daily
Demand
16.00
5.72
7.05
8.99
5.17
11.18
5.75
9.55
6.71
18.20
16.90
7.14
15.32
13.32
16.40
14.28
14.53
15.48
7.55
4.49
7.92
8.63
8.48
13.34
8.19
17.76
18.56
17.65
6.34
8.96
18.12
13.25
14.06
16.75
11.51
9.71
7.44
10.38
17.58
10.02
5.28

ROP
400
143
176
225
129
280
144
239
168
455
422
179
383
333
410
357
363
387
189
112
198
216
212
333
205
444
464
441
158
224
453
331
352
419
288
243
186
260
439
251
132

EOQ
197.27878
118.72612
131.88569
148.90008
115.26367
174.64249
126.23239
163.92405
137.40053
226.24655
219.71302
143.99261
210.90244
198.26088
219.9851
205.23877
207.05784
213.69121
150.45764
118.01154
159.51937
169.64014
168.11868
216.96435
173.46999
255.41083
263.83589
257.26931
159.21683
191.48048
275.38556
241.18609
261.55719
285.42287
250.59021
233.68649
211.2463
253.86665
336.12816
268.60752
199.06029

0.89%
0.83%
1.08%
1.13%
0.31%
0.63%
0.61%
0.56%
0.18%
100.00%

94.68%
95.51%
96.58%
97.71%
98.02%
98.66%
99.27%
99.82%
100.00%

10.08
9.35
13.35
14.73
4.51
10.31
14.43
18.07
7.71

252
234
334
368
113
258
361
452
193

280.85661
270.44649
338.22013
364.03983
212.32836
340.54185
485.84509
637.64704
480.8846

# of "A" items = 29

lead time
days of safety stock
cost of place an order
line of credit
days open

ROP = Ld + ss
EOQ = SqRoot( 2DS / IP)
I = carrying cost = 12%

21
4
$ 45.00
12%
240