lvl strategy

kuartal demand production lvl invent adj. inven cost

1 220 482 262 537 26850
2 1800 482 -1056 -781 -39050
3 410 482 -984 -709 -35450
4 590 482 -1092 -817 -40850
5 400 482 -1010 -735 -36750
6 200 482 -728 -453 -22650
7 140 482 -386 -111 -5550
8 270 482 -174 101 5050
9 300 482 8 283 14150

initial 275
inven cost 50

subcontract
kuartal demand production lvl subcontract inc cost
1 220 140 80 Rp 6,480
2 1800 140 1660 Rp 134,460
3 410 140 270 Rp 21,870
4 590 140 450 Rp 36,450
5 400 140 260 Rp 21,060
6 200 140 60 Rp 4,860
7 140 140 0 Rp -
8 270 140 130 Rp 10,530
9 300 140 160 Rp 12,960
Rp 248,670
inc cost 81
mix