Sale Price(p)

Sun Orange
1400
SS Linen
1300
Sunray Stripe
2000
Regent Bias
2000
Italian Dobby
1500
V Seamed
2000
Delicate Dobby
1600
C Stretch
1700
Tue Purples
2000
Pristine CD
1500

p-s
480.76923077
450
665.38461538
665.38461538
511.53846154
665.38461538
542.30769231
573.07692308
665.38461538
511.53846154

Mean
3680
3551
1457
1065
3441
1644
2316
1528
1569
3795

Std Dev
2097
2276
775
610
1115
911
697
338
747
1982

c-s
157.69231
150
203.84615
203.84615
165.38462
203.84615
173.07692
180.76923
203.84615
165.38462

p-c
323.07692
300
461.53846
461.53846
346.15385
461.53846
369.23077
392.30769
461.53846
346.15385

Cost
1076.923
1000
1538.462
1538.462
1153.846
1538.462
1230.769
1307.692
1538.462
1153.846

Third party price

1026.9230769231
950
1488.4615384615
1488.4615384615
1103.8461538462
1488.4615384615
1180.7692307692
1257.6923076923
1488.4615384615
1103.8461538462

p-s

Salvage Value(s) Cost of Understocking

Cost of Overstocking
P(D<Q)
919.2307692308
373.0769230769
107.6923076923
0.78
850
350
100
0.78
1334.6153846154
511.5384615385
153.8461538462
0.77
1334.6153846154
511.5384615385
153.8461538462
0.77
988.4615384615
396.1538461538
115.3846153846
0.77
1334.6153846154
511.5384615385
153.8461538462
0.77
1057.6923076923
419.2307692308
123.0769230769
0.77
1126.9230769231
442.3076923077
130.7692307692
0.77
1334.6153846154
511.5384615385
153.8461538462
0.77
988.4615384615
396.1538461538
115.3846153846
0.77

c-s

p-c

Cost of understocking(if P(D<Q)

323.0769230769
0.75
300
0.75
461.5384615385
0.75
461.5384615385
0.75
346.1538461538
0.75
461.5384615385
0.75
369.2307692308
0.75
392.3076923077
0.75
461.5384615385
0.75
346.1538461538
0.75

Optimal order quantity

5271
5291
2027
1513
4281
2313
2838
1780
2118
5289
32721

5094
5086
1980
1476
4193
2258
2786
1756
2073
5132

0
0
0
487
0
0
0
220
0
0

Expected profit
807767.32
673268.00
486941.52
345516.25
977803.36
540693.44
715120.35
528302.31
545336.49
934474.99
6555224.05

#REF!