A- Base Profit Demand SD Total Cost B- High End

Option 1 70 61 5 4270 14 Option 1

Option 2 70 64 12 4480 11 Option 2
Option 3 70 62 5 4340 40 Option 3
Option 4 75 63 4725 10 Option 4
Option 1&2 70 61 4270 25 Option 1&2
Option 1&3 70 59 4130 54 Option 1&3
Option 1&4 75 62 4650 24 Option 1&4
Option 2&3 70 62 4340 51 Option 2&3
Option 2&4 75 63 4725 21 Option 2&4
Option 3&4 75 63 4725 50 Option 3&4
Option 1,2&3 70 59 4130 65 Option 1,2&3
Option 1,3&4 75 60 4500 64 Option 1,3&4
Option 2,3&4 75 63 4725 61 Option 2,3&4
Option 1,2&4 75 62 4650 35 Option 1,2&4
Option 1,2,3&4 75 60 4500 75 Option 1,2,3&4
None 70 64 4480 None

4725

67
58
68
63
68
60

64
4.3358967 2.0653862
Profit Demand SD Total Sum Std Dev
90 25 5 2250 6520 384
90 28 15 2520 7000 168
90 26 4 2340 6680
95 27 2565 7290 4 8
90 25 2250 6520
90 23 2070 6200
95 26 2470 7120
90 26 2340 6680
95 27 2565 7290
95 27 2565 7290
90 23 2070 6200
95 24 2280 6780
95 27 2565 7290
95 26 2470 7120
95 24 2280 6780
90 28 2520 7000

2565 7290

34
16
36
26
36
20

28
8.6717934 4.1908342
Difference
18
0
12
6
18
30
12
12
6
6
30
24
6
12
24
0
 A- Base Profit Demand Total sd Profit
ext battery Option 1 70 61 4270 5 4173.048
durability Option 2 70 64 4480 12 4247.314
gps anti theft Option 3 70 62 4340 5 4243.048
audio quality Option 4 75 65 4875 2 4833.449
Option 1&2 70 61 4270 7 4134.267
Option 1&3 70 59 4130 12 3897.314
Option 1&4 75 62 4650 6 4525.347
Option 2&3 70 62 4340 6 4223.657
Option 2&4 75 65 4875 11 4646.469
Option 3&4 75 63 4725 7 4579.571
Option 1,2&3 70 59 4130 8 3974.876
Option 1,3&4 75 60 4500 14 4209.143
Option 2,3&4 75 63 4725 6 4600.347
Option 1,2&4 75 62 4650 6 4525.347
Option 1,2,3&4 75 60 4500 9 4313.02
None 70 64 4480 4 4402.438

4875

63
54
64
59
64
56

60
4.3358967
0.277007
 B- High End Profit Demand Total sd Sum
Option 1 90 25 2250 5 6520
Option 2 90 28 2520 15 7000
Option 3 90 26 2340 4 6680
Option 4 95 29 2755 5 7630
Option 1&2 90 25 2250 10 6520
Option 1&3 90 23 2070 10 6200
Option 1&4 95 26 2470 4 7120
Option 2&3 90 26 2340 9 6680
Option 2&4 95 29 2755 14 7630
Option 3&4 95 27 2565 4 7290
Option 1,2&3 90 23 2070 7 6200
Option 1,3&4 95 24 2280 11 6780
Option 2,3&4 95 27 2565 7 7290
Option 1,2&4 95 26 2470 8 7120
Option 1,2,3& 95 24 2280 7 6780
None 90 28 2520 8 7000

2755 7630

36
18
38
28
38
22

30
8.6717934
Difference
18 396
0 192
12
6
18
30
12
12
6
6
30
24
6
12
24
0
 Holding
A Cost
CSL= CU/(CU+CO) 0.60778 48.4 2 5

Z-Value 0.273536 cu 3 195

Annual Demand 521.5474 co 13 759.2
Monthly Demand 65.19342 954.2
B cu 17 1615
CSL= CU/(CU+CO) 0.383374 152.8 co 0 0
1615
Z-Value -0.296632
Annual Demand 227.805 43,627,700
Monthly Demand 28.47562
 Model A
R W S Holding cosCu Co Cu/(cu+co)
215 140 126 4.3 75 48.4 0.60778
225 215 150 126 4.3 65 58.4 0.526742
629.2
854.2 Model B
255 160 48 5.1 95 152.8 0.383374
255 170 48 5.1 85 162.8 0.343019

3415.4 18 3135
1197.8 17
6587
 24.84786 7.197384
0.040245 0.138939

A B 71 17 Model b
May 70 18 1 -1 0 723
June 70 25 2 -8 -7 -665
July 67 18 6 -1 0
August 74 16 3 0 71 53.25 2
September 73 17 1 0 17 12.75 1
October 74 18 -2 -1 0
November 70 17 -1 0 1
December 70 16 0 1 2
71 18.125
2.291288 2.712817

0.032272 0.149673
 Model A Model A
1 1975.4 4 198 3 228.96
-6 -570 -3 3
1 4 6
3 6 450 -1 -75
2 5 375 0
1 4 300 -1 -75
2 5 3
3 6 3
 A- Base Profit Demand SD Total Cost B- High End
Option 1 70 61 5 4270 14 Option 1
Option 2 70 64 12 4480 11 Option 2
Option 3 70 62 5 4340 40 Option 3
Option 4 75 65 2 4875 10 Option 4
Option 1&2 70 61 7 4270 25 Option 1&2
Option 1&3 70 59 12 4130 54 Option 1&3
Option 1&4 75 62 6 4650 24 Option 1&4
Option 2&3 70 62 6 4340 51 Option 2&3
Option 2&4 75 65 11 4875 21 Option 2&4
Option 3&4 75 63 7 4725 50 Option 3&4
Option 1,2&3 70 59 8 4130 65 Option 1,2&3
Option 1,3&4 75 60 14 4500 64 Option 1,3&4
Option 2,3&4 75 63 6 4725 61 Option 2,3&4
Option 1,2&4 75 62 6 4650 35 Option 1,2&4
Option 1,2,3&4 75 60 9 4500 75 Option 1,2,3&4
None 70 64 4480 None

4875

67
58
68
63
68
60

64
4.335897 2.0653862
Profit Demand SD Total Sum Std Dev
90 25 5 2250 6520 384
90 28 15 2520 7000 168
90 26 4 2340 6680
95 29 5 2755 7630
90 25 10 2250 6520
90 23 10 2070 6200
95 26 4 2470 7120
90 26 9 2340 6680
95 29 14 2755 7630
95 27 4 2565 7290
90 23 7 2070 6200
95 24 11 2280 6780
95 27 7 2565 7290
95 26 8 2470 7120
95 24 7 2280 6780
90 28 2520 7000

2755 7630

34
16
36
26
36
20

28
8.671793 4.1908342
Difference
18
0
12
6
18
30
12
12
6
6
30
24
6
12
24
0
 24.84786 7.197384
0.040245 0.138939

A B 71 17 Model b
May 65 27 18 6 -10 -9
June 61 25 25 16 -8 -7
July 66 27 18 21 -10 -9
August 66 26 23 26 -19 -3 71 53.25 -8
September 66 22 24 31 -24 2 17 12.75 -4
October 61 20 23 41 -27 3 -2
November 61 19 25 51 -2 6 -1
December 58 17 22 64 -2 5 1
63 22.875 13
2.915476 3.655048

0.046277 0.159784
 Model A Model A
723 -8 1975.4 -5 198 8 228.96
-665 -6 -570 -3 12
-8 -5 7
-7 -4 -300 7 525
-3 0 0 7
-1 2 150 12 900
0 3 12
2 5 15