assignment A3

tion Demand Regular time production Overtime production Subcontracting production Regular time production Overtime production Subcontracting Inventory (end PD) Initial Inventory 73 1 1829 1900 250 2000 1900 0 0 144 2 1820 1900 250 2000 1900 0 0 224 3 1887 1900 250 2000 1900 0 0 237 4 1958 1900 250 2000 1900 0 0 179 5 2011 1900 250 2000 1900 0 0 68 6 2063 1900 250 2000 1900 95 0 0 7 2104 1900 250 2000 1900 204 0 0 8 2161 1900 250 2000 1900 250 11 0 9 2258 1900 250 2000 1900 250 108 0 10 2307 1900 250 2000 1900 250 157 0 11 2389 1900 250 2000 1900 250 239 0 12 2434 1900 250 2000 1900 250 284 0 13 2402 1900 250 2000 1900 250 252 0 14 2385 1900 250 2000 1900 250 235 0 15 2330 1900 250 2000 1900 250 180 0 16 2323 1900 250 2000 1900 250 173 0 17 2317 1900 250 2000 1900 250 167 0 18 2222 1900 250 2000 1900 250 72 0 19 2134 1900 250 2000 1900 234 0 0 20 2065 1900 250 2000 1900 165 0 0 21 1973 1900 250 2000 1900 73 0 0 22 1912 1900 250 2000 1900 12 0 0 23 1854 1900 250 2000 1900 0 0 46 24 1763 1900 250 2000 1900 0 0 183 25 1699 1900 250 2000 1900 0 0 384 26 1620 1900 250 2000 1900 0 0 664 27 1689 1900 250 2000 1900 0 0 875 28 1754 1900 250 2000 1900 0 0 1021 29 1800 1900 250 2000 1900 0 0 1121 30 1864 1900 250 2000 1900 0 0 1157 31 1989 1900 250 2000 1900 0 0 1068 32 2098 1900 250 2000 1900 0 0 870 33 2244 1900 250 2000 1900 0 0 526 34 2357 1900 250 2000 1900 0 0 69 35 2368 1900 250 2000 1900 250 149 0 36 2387 1900 250 2000 1900 250 237 0 37 2402 1900 250 2000 1900 250 252 0 38 2418 1900 250 2000 1900 250 268 0 39 2417 1900 250 2000 1900 250 267 0 40 2324 1900 250 2000 1900 250 174 0 41 2204 1900 250 2000 1900 250 54 0 42 2188 1900 250 2000 1900 250 38 0 43 2168 1900 250 2000 1900 250 18 0 44 2086 1900 250 2000 1900 186 0 0 45 1954 1900 250 2000 1900 54 0 0 46 1877 1900 250 2000 1900 0 0 23 47 1822 1900 250 2000 1900 0 0 101 48 1803 1900 250 2000 1900 0 0 198 49 1777 1900 250 2000 1900 0 0 321 50 1799 1900 250 2000 1900 0 0 422 51 1803 1900 250 2000 1900 0 0 519 52 1805 1900 250 2000 1900 0 0 614 Total(units) 107617 98800 13000 104000 98800 6023 3335 11034 @$0 /unit @$8 /unit @$10 /unit @$.12 /unit Subtotal Costs $0 $48,184 $33,350 $1,324.08 Total Cost $82,858.08