Inventory Management_lecture 15.04.2015

download Inventory Management_lecture 15.04.2015

of 24

Transcript of Inventory Management_lecture 15.04.2015

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    1/56

    1

    Inventory Management

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    2/56

    2

    Learning Objectives Describe the diferent types and uses o

    inventory

    Describe the objectives o inventorymanagement

    Calculate inventory perormance measures

    nderstand relevant costs associated !ithinventory

    nderstand the role o cycle counting ininventory record accuracy

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    3/56

    "

    Learning Objectives # con$t nderstand inventory$s role in service organi%ations Calculate order &uantities 'valuate the total relevant costs o diferent

    inventory policies nderstand !hy companies don$t al!ays use the

    optimal order &uantity nderstand ho! to justiy smaller order si%es

    Calculate appropriate saety stoc( inventory policies Calculate order &uantities or single)period inventory

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    4/56

    *

    +o! Companies se ,heir

    Inventory1- .nticipation or seasonal inventory2- /luctuation Inventory or 0aety stoc( bufer

    demand uctuations"- Lot)si%e or cycle stoc( ta(e advantage o

    &uantity discounts or purchasing e3ciencies*-  ,ransportation or 4ipeline inventory5- 0peculative or hedge inventory protects

    against some uture event6 e-g- labor stri(e7- Maintenance6 repair6 and operating 8M9O:

    inventories

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    5/56

    5

    Objectives o Inventory

    ManagementProvide desired customer service level Customer service is the ability to satisy

    customer re&uirements 4ercentage o orders shipped on schedule 4ercentage o line items shipped on

    schedule

    4ercentage o ; volume shipped on schedule Idle time due to material and component

    shortages

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    6/56

    7

    Inventory Objectives con$tProvide for cost-ecient operations:

    ee(s6 days6 or hours o supply

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    7/56

    ?

    Customer 0ervice Level

    '@amples Percentage of Orders Shipped on Schedule

    Aood measure i orders have similar value- Does not capture value- I one company represents 5B o your business but only 5 o your

    orders6 5 on schedule could represent only 5B o value  Percentage of Line Items Shipped on Schedule

    9ecogni%es that not all orders are e&ual6 but does not capture

    ; value o orders- More e@pensive to measure- O( or Enished goods- . B service level might mean shipping 225 items out o the total

    25B line items totaled rom 2B orders scheduled

    Percentage Of Dollar Volume Shipped on Schedule 9ecogni%es the diferences in orders in terms o both line items and

      ; value

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    8/56

    F

    Inventory Investment Measures !ample: ,he CoachMotor +ome Company has annual cost o goods sold o;1B6BBB6BBB- ,he average inventory value at any point intime is ;"F*6715- Calculate inventory turnover and

    !ee(sGdays o supply-

    Inventory "urnover:

    #ee$s%Days of Supply:

    turnsinventory26

    $384,615

    0$10,000,00

    valueinventory average

    soldgoodsof costannualTurnover   ===

    2weeks

    0/52$10,000,00

    $384,615

    dollarsinusageweeklyaverage

    dollarsinhandoninventoryaverageSupplyo !eeks   ===

    days100/260$10,000,00

    $384,615Supplyof ays   ==

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    9/56

    9elevant Inventory CostsItem &ost Includes price paid for the item plus

    other direct costs associated 'iththe purchase

    (olding&osts

    Include the varia)le e!pensesincurred )y the plant related to thevolume of inventory held *+,-,./

    &apital&osts

    "he higher of the cost of capital or

    the opportunity cost for thecompany

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    10/56

    1B

    9elevant Inventory CostsOrdering&ost

    /i@ed6 constant dollar amountincurred or each order placed

    Shortage&osts

    Loss o customer good!ill6 bac(order handling6 and lost sales

    0is$ costs Obsolescence6 damage6deterioration6 thet6 insurance and

    ta@es

    Storagecosts

    Included the variable e@penses orspace6 !or(ers6 and e&uipment

    related to the volume o inventoryheld

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    11/56

    11

    Determining Order

    HuantitiesLot-for-lot Order e@actly !hat is needed

    1i!ed-order2uantity 0peciEes the number o units to order!henever an order is placed

    Min-ma!system

    4laces a replenishment order !hen theon)hand inventory alls belo! thepredetermined minimum level-

    Order n periods

    Order &uantity is determined by totaldemand or the item or the ne@t n periods

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    12/56

    >iley 2B1B 12

    'OH .ssumptions Demand is (no!n = constant

    ) no saety stoc( is re&uired Lead time is (no!n =

    constant Jo &uantity discounts are

    available Ordering 8or setup: costs are

    constant .ll demand is satisEed 8no

    shortages:  ,he order &uantity arrives in a

    single shipment

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    13/56

    >iley 2B1B 1"

     ,otal .nnual Inventory

    Cost !ith 'OH Model"otal annual cost3 annual ordering cost 4

    annual

    holding costs

    !2S" and !#

    2"S

    "T"   =     +  

       =

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    14/56

    >iley 2B1B 1*

    Continuous 8H: 9evie! 0ystem '@ample . computercompany has annual demand o 1B6BBB- ,hey !ant todetermine 'OH or circuit boards !hich have an annualholding cost 8+: o ;7Gunit6 and an ordering cost 80: o ;?5-

     ,hey !ant to calculate ,C and the reorder point 89: i thepurchasing lead time is 5 days-

    O5 *5/

    0eorder Point *0/

    "otal Inventory &ost *"&/

    units500$6

    $%5&10,000&2

    !

    2S"

      ===

    units200days5&

    days250

    10,000Ti'e(ead)e'andaily*    ===

    $3000$1500$1500$62

    500$%5

    500

    10,000T   =+= 

     

     

     

     + 

     

     

     

     =

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    15/56

    >iley 2B1B 15

    'conomic 4roduction

    Huantity 8'4H:0ame assumptions as the 'OH e@cept inventory

    arrives in increments = dra!s do!n as it arrives

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    16/56

    >iley 2B1B 17

    Calculating '4H "otal cost:

    Ma!imum inventory: dKavg- daily demand rate

    pKdaily production rate

    &alculating P5

       

      + 

      

      =   !

    2

    +S

    "

    T   -./"

       

      

     −=

    p

    d1"+-.

      

     

     

     

     −

    =

    p

    d1!

    2S/0"

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    17/56

    >iley 2B1B 1?

    P5 Pro)lem (P Ltd6 Produces premium plant food in ,78)ags6 Demand is +779777 l)s%'ee$6 "hey operate ,7'$s%year (P produces ,79777 l)s%'ee$6 Setup cost is;77 and the annual holding cost rate is ;6,,%)ag6

    &alculate the P56 Determine the ma!imum inventorylevel6 &alculate the total cost of using the P5 policy6

       

      + 

      

      = !

    2

    +S

    "

    T -."

       

      

     −

    =

    p

    d1!

    2S/0"

       

      

     −=p

    d1"+,-.

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    18/56

    >iley 2B1B 1F

    '4H 4roblem 0olution

       

      

     −

    =

    p

    d1!

    2S/0"   Bags EPQ   850,""

    250000

    000,100155#

    200%000,100%50%2=

       

       −

    =

       

      

     −=p

    d1"+,-.

       

      + 

      

      = !

    2

    +S

    "

    T -."

    bags MAX  I    "10,46000,250

    000,1001850,""   = 

     

     

     

     

     −=

    ( ) ( )   6&0,25$55#2

    "10,46200850,""

    000,000,5 =   

      + 

      

      =TC 

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    19/56

    >iley 2B1B 1

    Huantity Discount Model

    Same as the O5 model9 e!cept: nit price depends upon the &uantity

    ordered

    "he total cost e2uation )ecomes:

         +     =!

    2

    "S

    "

    T$" '(+

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    20/56

    >iley 2B1B 2B

    Huantity Discount4rocedure

    Calculate the 'OH at the lo!est price Determine !hether the 'OH is

    easible at that price >ill the vendor sell that &uantity at that

    price

    I yes6 stop # i no6 continue Chec( the easibility o 'OH at the

    ne@t higher price

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    21/56

    >iley 2B1B 21

    HD 4rocedure con$t

    Continue until you identiy a easible 'OH Calculate the total costs 8including total

    item cost: or the easible 'OH model Calculate the total costs o buying at the

    minimum &uantity re&uired or each o thecheaper unit prices

    &ompare the total cost of each option< choose the lo'est cost alternative =ny other issues to consider>

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    22/56

    >iley 2B1B 22

    5uantity Discount !ample Collin$s 0port store isconsidering going to a diferent hat supplier- ,he presentsupplier charges ;1BGhat and re&uires minimum &uantitieso *B hats- ,he annual demand is 126BBB hats6 the

    ordering cost is ;2B6 and the inventory carrying cost is2B o the hat cost6 a ne! supplier is ofering hats at ; inlots o *BBB- >ho should he buy rom O5 at lo'est price ;?6 Is it feasi)le>

    Since the O5 of ,+@ is not feasi)le9 calculate thetotal cost *&/ for each price to ma$e the decision

    A777 hats at ;? each saves ;+?9B7 annually6 Space>

    ats516$180

    20212,000/"$   ==

    ( ) ( ) ( )

    ( ) ( ) ( )   $101,66012,000$$18024000$20400012,000

    $120,8012,000$10$22

    40$20

    40

    12,000

    $

    $10

    =++=

    =++=

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    23/56

    2"

    >hy Companies Don$t Alwaysse Optimal Order Huantity

    It is not unusual or companies to order lessor more than the 'OH or several reasons

     ,hey may not have a (no!n uniormdemand

    0ome suppliers have minimum order&uantity that are beyond the demand-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    24/56

    2*

     Nustiying 0maller OrderHuantities

     NI, or Lean 0ystemsP !ould recommend reducing order &uantitiesto the lo!est practical levels

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    25/56

    25

    Determining 0aety 0toc( and0ervice Levels

    I demand or lead time isuncertain6 saety stoc( can beadded to improve order)cycleservice levels 0 3 dL 4SS #here SS 3FGdL9 and H is the

    num)er of standard

    deviations and GdL isstandard deviation of thedemand during lead time

    Order-cycle service level  ,he probability that demand

    during lead time !ill note@ceed on)hand inventory

    . 5 service level 8stoc(outris( o 5: has a QK1-7*5

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    26/56

    >iley 2B1B 27

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    27/56

    >iley 2B1B 2?

    4eriodic 9evie! 0ystems

    Orders are placed at speciEed6 E@ed)time intervals8e-g- every /riday:6 or a order si%e *5/ to bring on)hand inventory *O(/ up to the target inventory

    *"I/9 similar to the min)ma@ system- =dvantages are:

    Jo need or a system to continuously monitor item Items ordered rom the same supplier can be revie!ed on

    the same day saving purchase order costs

    Disadvantages:  9eplenishment &uantities 8H: vary Order &uantities may not &uality or &uantity discounts On the average6 inventory levels !ill be higher than H

    systems)more stoc(room space needed

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    28/56

    >iley 2B1B 2F

    4eriodic 9evie! 0ystemsCalculations or ,I

    "argeted Inventory level:

      ,I K d894 R L: R 00

    d K average period demand

    94 K revie! period 8days6 !(s:

    L K lead time 8days6 !(s:

    00 K %S94RL 0eplenishment 5uantity *5/3"I-O(

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    29/56

    >iley 2B1B 2

    P System: an auto parts store calculated the 'OH or Drive

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    30/56

    >iley 2B1B "B

    0ingle 4eriod InventoryModel

    "he SPI model is designed for products thatshare the follo'ing characteristics: 0old at their regular price only during a single)time period

    Demand is highly variable but ollo!s a (no!n probabilitydistribution

    0alvage value is less than its original cost so money is lost!hen these products are sold or their salvage value

    O)Jective is to )alance the gross proKt of thesale of a unit 'ith the cost incurred 'hen aunit is sold after its primary selling period

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    31/56

    >iley 2B1B "1

    SPI Model !ample ,)shirts are purchase in multiples o1B or a charity event or ;F each- >hen sold during theevent the selling price is ;2B- .ter the event their salvagevalue is just ;2- /rom past events the organi%ers (no! the

    probability o selling diferent &uantities o t)shirts !ithin arange rom FB to 12B

      Payo "a)lePro)6 Of Occurrence -7 6, 6B7 6+, 6+7&ustomer Demand  7 ?7 +77 ++7 +7

    8 of Shirts Ordered ProKtFB ;7B ;7B ;7B ;7B ;7B ;7BB ;BB ;1BFB ;1BFB ;1BFB ;1BFB ;1B*B

    uy +77  ;F*B ;1B2B ;12BB ;12BB ;12BB ;1BF"  11B ;?FB ; 7B ;11*B  ;1"2B ;1"2B ;1B7F

      12B ;?2B ; BB ;1BFB ;127B ;1**B ;1B27

    Sample calculations:Payo *uy ++7/3 sell +77*;7-;/ N**++7-+77/ ! *;-;//3 ;++A7!pected ProKt *uy +77/3 *;A7 67/4*;+77 ! 6,/4*;+77 ! 6B7/ R 

    *;+77 ! 6+,/4*;+77 ! 6+7/ 3 ;+7B

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    32/56

    >iley 2B1B "2

    Inventory management!ithin OM +o! it all Etstogether

    Inventory management provides the materials and suppliesneeded to support actual manuacturing or serviceoperations- Inventory replenishment policies guide themaster production scheduler !hen determining !hich jobs

    and !hat &uantity should be scheduled 80upplement D:- Inventory management policies also afect the layout o the

    acility- . policy o small lot si%es and re&uent shipmentsreduces the space needed to store materials 8Ch ?:-

    Longer throughput times reduce an organi%ation$s ability torespond &uic(ly to changing customer demands 8Ch *:-

    Aood inventory management assures continuous supply andminimi%es inventory investment !hile achieving customerservice objectives-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    33/56

    >iley 2B1B ""

    Inventory Management.cross the Organi%ation

    Inventory management policies afectunctional areas throughout

    .ccounting is concerned o the costimplications o inventory

    Mar(eting is concerned as stoc(ingdecision afect the level o customer

    service Inormation 0ystems trac(s and controls

    inventory records

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    34/56

    '@ercise 1

    . toy manuacturer uses appro@imately "76BBBsilicon chips annually- ,he chips are used at a steadyrate during the 2*B days the plant operates- .nnualholding cost is 5B cents per chip6 and ordering cost8per order: is ;25Gorder- .ssume that each o theirorders comes in one batch- Determine a- -the best order &uantity b- demonstrate that your order &uantity is optimal by

    sho!ing that annual ordering costs K annual holding costs

    c- the average inventory level d- the number o orders per year e- the number o !or(ing days bet!een orders 8+int days

    bet!een orders K T days in a year G T o orders per year->hy:

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    35/56

    '@ercise 2

    4roblem 2- ,he Dine Corporation is both a producerand a user o brass couplings- ,he Erm operates2BB days a year and uses the couplings at a steadyrate o 5B per day- Couplings can be produced at arate o 15B per day- Inventory holding cost isestimated at ;5 per unit per year- Machine setup

    costs are ;*B per production run- Determine a- the best production run si%e b- demonstrate that your production run si%e is optimal by

    sho!ing that annual set up costs K annual holding costs8+int End the ormula o holding and setup cost or '4Hmodel in my lecture note-:

    c- the ma@imum inventory level 8+int End the ormula in

    the derivation o '4H: d- the number o production runs per year e- the cycle time and the production time !ithin each cycle

    8+int cycle time is given by HGd and production time isgiven by HGp- >hy ,hin( beore using the ormula:

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    36/56

    '@ercise "

    4roblem " . small manuacturing Erm used roughly "6*BB

    pounds o chemical dye each year- Currently the Ermpurchases "BB pounds per order and pays ;" perpound- ,he supplier has just announced that orderso 16BBB pounds or more !ill be Elled at a price o;2-5 per pound- ,he manuacturing Erm incurs a costo ;1BB each time it submits an order and assigns anannual holding cost o 2B o the purchase price per

    pound- a- determine the best order si%e that minimi%es the total cost b- i the supplier ofered the discount at 265BB pounds instead

    o at 16BBB pounds6 !hat order si%e !ould minimi%e totalcost

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    37/56

    '@ercise *

    4roblem * . product is ordered our times everyyear- Inventory carrying cost is ;2B per unit peryear6 and the cost o shortage or each unit is ;*B-

    Aiven the ollo!ing demand probabilities duringthe reorder period

    ead +i-e(e-and

    0 40 80 120 160

    .roaility 0#1 0#25 0#3 0#25 0#1

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    38/56

    4roblem * 8continued:

    a: >hat is the average lead time demand

    b: >hat !ould be the reorder point !ithoutsaety stoc( c: >hat !ould be the probabilities o the

    ollo!ing shortage levels i the company usesthe reorder point !ithout saety stoc(

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    39/56

    4roblem * 8continued:

    d: /ollo! the Litely e@ample in my lecture to Endout the best saety stoc( level to minimi%e the totalcost-

    e: >hat is the reorder point to achieve the 5service level >hat is the associated saety stoc(8+int you need to ollo! the e@ample in my lecturenote under Case 1:

    Shortage evel 0 40 80

    .roaility

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    40/56

    Inventory turnover

    >iley 2B1B *B

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    41/56

    >hat is the inventory turnover ratio

    as compared to the industryaverage

    Inv- turnover K

    K K *-1B@-

    0alesInventories

    ;?6B"7;16?17

    2BB"' 2BB2 2BB1 Ind-

    Inv- ,- *-1@ *-5@ *-F@ 7-1@

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    42/56

    Inventory turnover is belo! industry average-

    /irm might have old inventory6 orits control might be poor-

    Jo improvement is currently

    orecasted-

    Comments on Inventory

     ,urnover

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    43/56

    .dvantages o 9apid ,urnover

    Increased sales volume

    Less ris( o obsolescence and

    mar(do!ns Money or mar(et opportunities

    Decreased operating e@penses

    Increased asset turnover

    Disadvantages o 9apid

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    44/56

    Disadvantages o 9apid9ate o ,urnover

    Lo!ered sales volume- Increased cost o goods sold- Increase logistics costs e@panded

    buying and ordering time-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    45/56

    Inventory Carrying Costs

    Capital costs on inventoryinvestment-

    Inventory service costs- 0torage space costs-

    Inventory ris( costs-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    46/56

    Capital Costs on InventoryInvestment-

    Opportunity cost o capital rate o returni money !ere invested else!here-

    +urdle rate minimum rate o return onne! investments-

    ))Can !e ma(e more money earninginterest in mar(etable securities

    ))Can !e ma(e more money retiring debt6thus eliminating interest charges

    C it l C t I t

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    47/56

    Capital Costs on InventoryInvestment )) Cash Ualue o

    Inventory Manuacturers

    ))Direct costs E@edGvariable determined

    and only variable costs counted-)).bsorption 8ull costing: E@edoverhead is calculated in inventoryvalue-

    >holesalers and retailers))9eplacement cost 8plus reight:-

    ))Mar(et price i product phased out-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    48/56

    Inventory 0ervice Costs

     ,a@es

    )).d valorem 8personal property:

    ta@es-

    ))Uary !ith si%e o inventory-

    Insurance

    ))0ome!hat E@ed-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    49/56

    0torage 0pace Costs

    4lant !arehouses- /i@ed costs8e@cept or variable throughput

    costs:- 4ublic !arehouses-

    9ented or leased !arehouses-

    Company)o!ned !arehouses-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    50/56

    Inventory 9is( Costs

    Obsolescence costs-

    Damage costs-

    0hrin(age costs-

    9elocations costs 8transshipped toanother !arehouse to avoidobsolescence:-

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    51/56

     ,urnover .fects InventoryCarrying Costs

    et salesQQQQQQQ 3;+97779777

    =verage inventory at retail 3;+97779777

    "urnover 3 +

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    52/56

     ,urnover .fects InventoryCarrying Costs

    et salesQQQQQQQ 3;+97779777

    =verage inventory at retail 3;+97779777

    "urnover 3 +

    Inventory carrying costs 3 B7.

    Inventory carrying costs 3 ;B779777

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    53/56

     ,urnover .fects InventoryCarrying Costs

    et salesQQQQQQQ 3 ;+97779777

    =verage inventory at retail 3 ; ,779777

    "urnover 3

    Inventory carrying costs 3 B7.

    Inventory carrying costs 3 ;+,79777

    Savings 3 ;+,79777

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    54/56

     ,urnover .fects InventoryCarrying Costs

    nventoryturns

    *verageinventory

    30 )arry)ost

    'arry )ostsavings %ro-$ previous )ost

    1 $1,000,000 $300,000 0

    2 $500,000 $150,000 $150,000

    3 $333,333 $100,000 $100,000

    4 $250,000 $"5,000 $25,000

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    55/56

     ,urnover .fects InventoryCarrying Costs

    nventoryturns

    *verageinventory

    30 )arry)ost

    'arry )ostsavings %ro-$ previous )ost

    1 $1,000,000 $300,000 0

    2 $500,000 $150,000 $150,000

    3 $333,333 $100,000 $100,000

    4 $250,000 $%5,000 $25,000

  • 8/20/2019 Inventory Management_lecture 15.04.2015

    56/56

     ,urnover .fects InventoryCarrying Costs

    nventoryturns

    *verageinventory

    30 )arry)ost

    'arry )ostsavings %ro-$ previous )ost

    10 $100,000 $30,000 3,333

    11 $ &0,&0& $2",2"3 $2,"2"

    12 $83,333 $25,000 $22"3

    13 $"6,&23 $23,0"" $1,&23