Demand Per week 90 bags

Cost per order 54 Rs/bag Total Cost = 32111.64

Cost of holding 27.00% Cost of bag Total Ordering Cost = 648
Cost of Hold.per unit 3.159 Rs/bag Total Holding Cost = 31463
Lead time 3 weeks
Cost per bag 11.7 Rs/bag
Opening Inventory 320 bags
Ordering Quantity 400 bags
Lead time stock 270 bags

Opening Order Closing

Period Inventory Consumption Quantity Replenishment Inventory
1 320 90 400 230
2 230 90 - 140
3 140 90 - 50
4 50 90 - 400 360
5 360 90 - - 270
6 270 90 400 - 180
7 180 90 - - 90
8 90 90 - - -
9 - 90 - 400 310
10 310 90 400 - 220
11 220 90 - - 130
12 130 90 - - 40
13 40 90 - 400 350
14 350 90 400 - 260
15 260 90 - - 170
16 170 90 - - 80
17 80 90 - 400 390
18 390 90 - - 300
19 300 90 400 - 210
20 210 90 - - 120
21 120 90 - - 30
22 30 90 - 400 340
23 340 90 400 - 250
24 250 90 - - 160
25 160 90 - - 70
26 70 90 - 400 380
27 380 90 - - 290
28 290 90 400 - 200
29 200 90 - - 110
30 110 90 - - 20
31 20 90 - 400 330
32 330 90 400 - 240
33 240 90 - - 150
34 150 90 - - 60
35 60 90 - 400 370
36 370 90 - - 280
37 280 90 400 - 190
38 190 90 - - 100
39 100 90 - - 10
40 10 90 - 400 320
41 320 90 400 - 230
42 230 90 - - 140
43 140 90 - - 50
44 50 90 - 400 360
45 360 90 - - 270
46 270 90 400 - 180
47 180 90 - - 90
48 90 90 - - -
49 - 90 - 400 310
50 310 90 400 - 220
51 220 90 - - 130
52 130 90 - - 40
 Total Cost = 32111.64
Total Ordering Cost = 648
Total Holding Cost = 31463.64

Ordering Pipeline + On
Holding cost cost Total cost Pipeline Hand Quantity
868.73 54 922.73 400 630
584.42 - 584.42 400 540
300.11 - 300.11 400 450
647.60 - 647.60 - 360
995.09 - 995.09 - 270
710.78 54 764.78 400 580
426.47 - 426.47 400 490
142.16 - 142.16 400 400
489.65 - 489.65 - 310
837.14 54 891.14 400 620
552.83 - 552.83 400 530
268.52 - 268.52 400 440
616.01 - 616.01 - 350
963.50 54 1,017.50 400 660
679.19 - 679.19 400 570
394.88 - 394.88 400 480
742.37 - 742.37 - 390
1,089.86 - 1,089.86 - 300
805.55 54 859.55 400 610
521.24 - 521.24 400 520
236.93 - 236.93 400 430
584.42 - 584.42 - 340
931.91 54 985.91 400 650
647.60 - 647.60 400 560
363.29 - 363.29 400 470
710.78 - 710.78 - 380
1,058.27 - 1,058.27 - 290
773.96 54 827.96 400 600
489.65 - 489.65 400 510
205.34 - 205.34 400 420
552.83 - 552.83 - 330
900.32 54 954.32 400 640
 616.01 - 616.01 400 550
331.70 - 331.70 400 460
679.19 - 679.19 - 370
1,026.68 - 1,026.68 - 280
742.37 54 796.37 400 590
458.06 - 458.06 400 500
173.75 - 173.75 400 410
521.24 - 521.24 - 320
868.73 54 922.73 400 630
584.42 - 584.42 400 540
300.11 - 300.11 400 450
647.60 - 647.60 - 360
995.09 - 995.09 - 270
710.78 54 764.78 400 580
426.47 - 426.47 400 490
142.16 - 142.16 400 400
489.65 - 489.65 - 310
837.14 54 891.14 400 620
552.83 - 552.83 400 530
268.52 - 268.52 400 440
31,463.64 648 32,111.64
Demand Per week 90 bags
Cost per order 54 Rs/bag Total Cost = 23906.34
Cost of holding 27.00% Cost per bag Total Ordering Cost = 972
Cost of Hold.per unit 3.159 Rs/bag Total Holding Cost = 22934.34
Lead time 3 weeks
Cost per bag 11.7 Rs/bag
Opening Inventory 320 bags
Period of review 3 weeks
Re-Stocking Level 540 bags

Opening Order Closing

Period Inventory Consumption Quantity Replenishment Inventory Holding cost

1 320 90 220 0 230 868.725

2 230 90 0 0 140 584.415
3 140 90 0 0 50 300.105
4 270 90 270 220 180 710.775
5 180 90 0 0 90 426.465
6 90 90 0 0 0 142.155
7 270 90 270 270 180 710.775
8 180 90 0 0 90 426.465
9 90 90 0 0 0 142.155
10 270 90 270 270 180 710.775
11 180 90 0 0 90 426.465
12 90 90 0 0 0 142.155
13 270 90 270 270 180 710.775
14 180 90 0 0 90 426.465
15 90 90 0 0 0 142.155
16 270 90 270 270 180 710.775
17 180 90 0 0 90 426.465
18 90 90 0 0 0 142.155
19 270 90 270 270 180 710.775
20 180 90 0 0 90 426.465
21 90 90 0 0 0 142.155
22 270 90 270 270 180 710.775
23 180 90 0 0 90 426.465
24 90 90 0 0 0 142.155
25 270 90 270 270 180 710.775
26 180 90 0 0 90 426.465
27 90 90 0 0 0 142.155
28 270 90 270 270 180 710.775
29 180 90 0 0 90 426.465
30 90 90 0 0 0 142.155
31 270 90 270 270 180 710.775
32 180 90 0 0 90 426.465
33 90 90 0 0 0 142.155
34 270 90 270 270 180 710.775
35 180 90 0 0 90 426.465
36 90 90 0 0 0 142.155
37 270 90 270 270 180 710.775
38 180 90 0 0 90 426.465
39 90 90 0 0 0 142.155
40 270 90 270 270 180 710.775
41 180 90 0 0 90 426.465
42 90 90 0 0 0 142.155
43 270 90 270 270 180 710.775
44 180 90 0 0 90 426.465
45 90 90 0 0 0 142.155
46 270 90 270 270 180 710.775
47 180 90 0 0 90 426.465
48 90 90 0 0 0 142.155
49 270 90 270 270 180 710.775
50 180 90 0 0 90 426.465
51 90 90 0 0 0 142.155
52 270 90 270 270 180 710.775
22934.34
Cost = 23906.34
rdering Cost = 972
ding Cost = 22934.34

Pipeline + On
Ordering Cost Total Cost Pipeline Hand Quantity

54 922.725 220 540

0 584.415 220 450
0 300.105 220 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
 0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
0 426.465 270 450
0 142.155 270 360
54 764.775 270 540
972 23906.34
Demand Per week 90 bags
Cost per order 54 Rs/bag Total Cost = 30744
Cost of holding 27.00% Cost per bag Total Ordering Cost =
Cost of Hold.per unit 3.159 Rs/bag Total Holding Cost = 30
Lead time 3 weeks
Cost per bag 11.7 Rs/bag
Opening Inventory 320 bags
Period of review 4 weeks
Re-Stocking Level 630 bags

Opening Order Closing

Period Inventory Consumption Quantity Replenishment Inventory

1 320 90 310 0 230

2 230 90 0 0 140
3 140 90 0 0 50
4 360 90 0 310 270
5 270 90 360 0 180
6 180 90 0 0 90
7 90 90 0 0 0
8 360 90 0 360 270
9 270 90 360 0 180
10 180 90 0 0 90
11 90 90 0 0 0
12 360 90 0 360 270
13 270 90 360 0 180
14 180 90 0 0 90
15 90 90 0 0 0
16 360 90 0 360 270
17 270 90 360 0 180
18 180 90 0 0 90
19 90 90 0 0 0
20 360 90 0 360 270
21 270 90 360 0 180
22 180 90 0 0 90
23 90 90 0 0 0
24 360 90 0 360 270
25 270 90 360 0 180
26 180 90 0 0 90
27 90 90 0 0 0
28 360 90 0 360 270
29 270 90 360 0 180
30 180 90 0 0 90
31 90 90 0 0 0
32 360 90 0 360 270
33 270 90 360 0 180
34 180 90 0 0 90
35 90 90 0 0 0
36 360 90 0 360 270
37 270 90 360 0 180
38 180 90 0 0 90
39 90 90 0 0 0
40 360 90 0 360 270
41 270 90 360 0 180
42 180 90 0 0 90
43 90 90 0 0 0
44 360 90 0 360 270
45 270 90 360 0 180
46 180 90 0 0 90
47 90 90 0 0 0
48 360 90 0 360 270
49 270 90 360 0 180
50 180 90 0 0 90
51 90 90 0 0 0
52 360 90 0 360 270
 Total Cost = 30744.09
Total Ordering Cost = 702
Total Holding Cost = 30042.09

Ordering Pipeline + On Hand

Holding cost Cost Total Cost Pipeline Quantity

868.725 54 922.725 310 630

584.415 0 584.415 310 540
300.105 0 300.105 310 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
 995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
710.775 54 764.775 360 630
426.465 0 426.465 360 540
142.155 0 142.155 360 450
995.085 0 995.085 0 360
30042.09 702 30744.09