F 1 4000 5200 $49 D E Months 2 3 5000 6000 4100 6500 $45 $46 5500 5600 $47 5 7 8 9 2200 5000 33% $1.5 2% B 1 Input Parameters 2 3 Demand 4 Production Capacity Unit Production Cost 6 Starting Inventory Maximum Stock Amount Safety Inventory Level 10 Unit Carrying Cost 11 Inventory Spoilage Rate 12 13 Decision Variables 14 15 Production Amt 16 17 Calculations 18 Beginning Inventory 19 Amount Produced 20 Demand 21 Ending Inventory 22 23 Objective 24 Total Production Cost 25 Inventory Holding Cost 26 Total Cost 27 28 Subject to 2 3 4 A 14 2 3 3 4 15 Production Amt 16 17 Calculations 18 19 Beginning Inventory Amount Produced Demand Ending Inventory 20 21 22 23 Objective 24 25 Total Production Cost Inventory Holding Cost Total Cost 26 27 28 Subject to 29 30 Maximum Production Cap. Minimum Production Req. 31 32 Maximum Stock Amount Safety Stock 33 Consider Beyond Sports problem statement and figure above. Construct the formula that models the ending inventory of period 1 (Cell 21). - Select ] + [Select) [ Select [ Select] Select ZU Demand Ending Inventory 21 22 23 Objective 24 25 Total Production Cost Inventory Holding Cost Total Cost 26 27 28 Subject to 29 Maximum Production Cap. Minimum Production Req. 30 31 32 Maximum Stock Amount Safety Stock 33 Consider Beyond Sports problem statement and figure above. Construct the formul. period 1 (Cell 21). [ Select] + [Select [ Select ] C18 C8 C3 C4 [Select] 2 Maximum Stock Amount Safety Stock Sports problem statement and figure above. Construct the forr -). 4 [ Select] [ Select] ve. Construct the formula that models the ending inve v [Sele C5 C14 C15 C3 C4 33 Maximum Stock Amount Safety Stock Consider Beyond Sports problem statement and figure above. Construct the period 1 (Cell 21). = [Select] 4 [Select ] [Select] Select ] [Select) 4 Beyond Sports problem statement and figure above. Construct the formula that mode (Cell 21). ] [Select) [Select] Select] C20 C5 C8 C7 C15 C4 MACBOOK F 1 4000 5200 $49 D E Months 2 3 5000 6000 4100 6500 $45 $46 5500 5600 $47 5 7 8 9 2200 5000 33% $1.5 2% B 1 Input Parameters 2 3 Demand 4 Production Capacity Unit Production Cost 6 Starting Inventory Maximum Stock Amount Safety Inventory Level 10 Unit Carrying Cost 11 Inventory Spoilage Rate 12 13 Decision Variables 14 15 Production Amt 16 17 Calculations 18 Beginning Inventory 19 Amount Produced 20 Demand 21 Ending Inventory 22 23 Objective 24 Total Production Cost 25 Inventory Holding Cost 26 Total Cost 27 28 Subject to 2 3 4 A 14 2 3 3 4 15 Production Amt 16 17 Calculations 18 19 Beginning Inventory Amount Produced Demand Ending Inventory 20 21 22 23 Objective 24 25 Total Production Cost Inventory Holding Cost Total Cost 26 27 28 Subject to 29 30 Maximum Production Cap. Minimum Production Req. 31 32 Maximum Stock Amount Safety Stock 33 Consider Beyond Sports problem statement and figure above. Construct the formula that models the ending inventory of period 1 (Cell 21). - Select ] + [Select) [ Select [ Select] Select ZU Demand Ending Inventory 21 22 23 Objective 24 25 Total Production Cost Inventory Holding Cost Total Cost 26 27 28 Subject to 29 Maximum Production Cap. Minimum Production Req. 30 31 32 Maximum Stock Amount Safety Stock 33 Consider Beyond Sports problem statement and figure above. Construct the formul. period 1 (Cell 21). [ Select] + [Select [ Select ] C18 C8 C3 C4 [Select] 2 Maximum Stock Amount Safety Stock Sports problem statement and figure above. Construct the forr -). 4 [ Select] [ Select] ve. Construct the formula that models the ending inve v [Sele C5 C14 C15 C3 C4 33 Maximum Stock Amount Safety Stock Consider Beyond Sports problem statement and figure above. Construct the period 1 (Cell 21). = [Select] 4 [Select ] [Select] Select ] [Select) 4 Beyond Sports problem statement and figure above. Construct the formula that mode (Cell 21). ] [Select) [Select] Select] C20 C5 C8 C7 C15 C4 MACBOOK