TC1

TC2

TC3
#DIV/0!

50
100
150
200
250
300
350
400
450
500
550
600
650
700
750
800
850
900
950
1000
1050
1100
1150
1200
1250
1300
1350
1400
1450
1500
1550
1600
1650
1700
1750
1800
1850
1900
1950
2000
2050

TC4
#DIV/0!

3121000
2762000
2643000
2584000
2549000
2526000
2509857.14
2498000
2489000
2482000
2476454.55
2472000
2468384.62
2465428.57
2463000
2461000
2459352.94
2458000
2456894.74

#DIV/0!
3500000

3000000

2500000

2000000

1500000

2256000
2255285.71
2254727.27
2254304.35
2254000
2253800
2253692.31
2253666.67
2253714.29
2253827.59
2254000
2254225.81
2254500
2254818.18
2255176.47
2255571.43
2256000
2256459.46
2256947.37
2257461.54

1000000

500000

2058000
2058560.98

2100
2150
2200
2250
2300
2350
2400
2450
2500
2550
2600
2650
2700
2750
2800
2850
2900
2950
3000
3050
3100
3150
3200
3250
3300
3350
3400
3450
3500
3550
3600
3650
3700
3750
3800
3850
3900
3950
4000

2059142.86
2059744.19
2060363.64
2061000
2061652.17
2062319.15
2063000
2063693.88
2064400
2065117.65
2065846.15
2066584.91
2067333.33
2068090.91
2068857.14
2069631.58
2070413.79
2071203.39
1872000
1872803.28
1873612.9
1874428.57
1875250
1876076.92
1876909.09
1877746.27
1878588.24
1879434.78
1880285.71
1881140.85
1882000
1882863.01
1883729.73
1884600
1885473.68
1886350.65
1887230.77
1888113.92
1889000

3500000

3000000

2500000

2000000

1500000

1000000

500000

TC1
TC2
TC3
TC4

TC1
TC2
TC3
TC4

0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

50
3121000
2921000
2721000
2521000

100
2762000
2562000
2362000
2162000

150
2643000
2443000
2243000
2043000

200
2584000
2384000
2184000
1984000

250
2549000
2349000
2149000
1949000

300
2526000
2326000
2126000
1926000

350
2509857.14
2309857.14
2109857.14
1909857.14

400
2498000
2298000
2098000
1898000

450
2489000
2289000
2089000
1889000

500
2482000
2282000
2082000
1882000

550
2476454.55
2276454.55
2076454.55
1876454.55

600
2472000
2272000
2072000
1872000

650
2468384.62
2268384.62
2068384.62
1868384.62

700
2465428.57
2265428.57
2065428.57
1865428.57

750
2463000
2263000
2063000
1863000

800
2461000
2261000
2061000
1861000

850
2459352.94
2259352.94
2059352.94
1859352.94

900
2458000
2258000
2058000
1858000

950
2456894.74
2256894.74
2056894.74
1856894.74

1000
2456000
2256000
2056000
1856000

1050
2455285.71
2255285.71
2055285.71
1855285.71

1100
2454727.27
2254727.27
2054727.27
1854727.27

1150
2454304.35
2254304.35
2054304.35
1854304.35

1200
2454000
2254000
2054000
1854000

1250
2453800
2253800
2053800
1853800

1300
2453692.31
2253692.31
2053692.31
1853692.31

1350
2453666.67
2253666.67
2053666.67
1853666.67

1400
2453714.29
2253714.29
2053714.29
1853714.29

1450
2453827.59
2253827.59
2053827.59
1853827.59

1500
2454000
2254000
2054000
1854000

1550
2454225.81
2254225.81
2054225.81
1854225.81

1600
2454500
2254500
2054500
1854500

1650
2454818.18
2254818.18
2054818.18
1854818.18

1700
2455176.47
2255176.47
2055176.47
1855176.47

1750
2455571.43
2255571.43
2055571.43
1855571.43

1800
2456000
2256000
2056000
1856000

1850
2456459.46
2256459.46
2056459.46
1856459.46

1900
2456947.37
2256947.37
2056947.37
1856947.37

1950
2457461.54
2257461.54
2057461.54
1857461.54

2000
2458000
2258000
2058000
1858000

2050
2458560.98
2258560.98
2058560.98
1858560.98

2100
2459142.86
2259142.86
2059142.86
1859142.86

2150
2459744.19
2259744.19
2059744.19
1859744.19

2200
2460363.64
2260363.64
2060363.64
1860363.64

2250
2461000
2261000
2061000
1861000

2300
2461652.17
2261652.17
2061652.17
1861652.17

2350
2462319.15
2262319.15
2062319.15
1862319.15

2400
2463000
2263000
2063000
1863000

2450
2463693.88
2263693.88
2063693.88
1863693.88

2500
2464400
2264400
2064400
1864400

2550
2465117.65
2265117.65
2065117.65
1865117.65

2600
2465846.15
2265846.15
2065846.15
1865846.15

2650
2466584.91
2266584.91
2066584.91
1866584.91

2700
2467333.33
2267333.33
2067333.33
1867333.33

2750
2468090.91
2268090.91
2068090.91
1868090.91

2800
2468857.14
2268857.14
2068857.14
1868857.14

2850
2469631.58
2269631.58
2069631.58
1869631.58

2900
2470413.79
2270413.79
2070413.79
1870413.79

2950
2471203.39
2271203.39
2071203.39
1871203.39

3000
2472000
2272000
2072000
1872000

3050
2472803.28
2272803.28
2072803.28
1872803.28

3100
2473612.9
2273612.9
2073612.9
1873612.9

3150
2474428.57
2274428.57
2074428.57
1874428.57

3200
2475250
2275250
2075250
1875250

3250
2476076.92
2276076.92
2076076.92
1876076.92

3300
2476909.09
2276909.09
2076909.09
1876909.09

3350
2477746.27
2277746.27
2077746.27
1877746.27

3400
2478588.24
2278588.24
2078588.24
1878588.24

3450
2479434.78
2279434.78
2079434.78
1879434.78

3500
2480285.71
2280285.71
2080285.71
1880285.71

3550
2481140.85
2281140.85
2081140.85
1881140.85

3600
2482000
2282000
2082000
1882000

3650
2482863.01
2282863.01
2082863.01
1882863.01

3700
2483729.73
2283729.73
2083729.73
1883729.73

3750
2484600
2284600
2084600
1884600

3800
2485473.68
2285473.68
2085473.68
1885473.68

3850
2486350.65
2286350.65
2086350.65
1886350.65

3900
2487230.77
2287230.77
2087230.77
1887230.77

3950
2488113.92
2288113.92
2088113.92
1888113.92

4000
2489000
2289000
2089000
1889000

Input
Carrying Cost
ordering cost
demand
days per year

40
900
40000
365

Q opt
TC
Orders per ye
Order cycle t

1342
2253665
30
12.16

Q
Co*D/q
Cc*Q/2
TC

Co*D/q
Cc*Q/2
TC
0
#DIV/0!
0
#DIV/0!
500
72000
10000
82000
1000
36000
20000
56000
1500
24000
30000
54000
2000
18000
40000
58000
2500
14400
50000
64400
3000
12000
60000
72000
3500 10285.7143
70000 80285.7143
4000
9000
80000
89000

100000
90000
80000
70000
60000

Column B

50000

Column C

40000

Column D
Column E

30000
20000
10000
0
1

Column B
Column C
Column D
Column E

Carrying Cost
Ordering Cost
demand

Quantity
0
1000
2000
3000
4000

40
900
40000

Price

Q
60
55
50
45
40

Discount

Total Cost