05 NashTec- Appendix 4 - Inventory Analysis and Calculation Template
05 NashTec- Appendix 4 - Inventory Analysis and Calculation Template
SK Hynix
Total Stock Delivery May 2025 20,000
Total Stock Delivery Jun 2025 - Jul 2026 560,000
Total Stock Delivery Jun 2026 - Jul 2027 520,000
Total Stock Delivery 1,100,000
- - 1
- - 262
- - 257
- - 520
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - - -
- - - -
- - - -
- - - -
Stock
-
- 50
- 150
- 300
- 500
- 500
- 500
- 750
- 1,050
- 1,400
- 1,800
- 2,250
- 2,250
- 2,250
- 2,700
- 3,250
- 3,900
- 4,650
- 5,500
- 5,500
- 5,500
- 6,400
- 7,300
- 8,200
- 9,100
- 10,000
- 10,000
- 10,000
- 10,500
- 11,000
- 11,500
- 12,500
- 13,500
- 13,500
- 13,500
- 14,500
- 15,500
- 16,500
- 17,500
- 18,500
- 18,500
- 18,500
- 19,500
- 20,500
- 21,500
- 22,500
- 23,500
- 23,500
- 23,500
- 24,500
- 25,500
- 26,500
- 27,500
- 28,500
- 28,500
- 28,500
- 29,500
- 30,500
- 31,500
- 32,500
- 33,500
- 33,500
- 33,500
- 35,152
- 36,804
- 38,457
- 40,109
- 41,761
- 41,761
- 41,761
- 43,413
- 45,065
- 46,717
- 48,370
- 50,022
- 50,022
- 50,022
- 51,674
- 53,326
- 54,978
- 56,630
- 58,283
- 58,283
- 58,283
- 59,935
- 61,587
- 63,239
- 64,891
- 66,543
- 66,543
- 66,543
- 68,196
- 70,423
- 72,650
- 74,877
- 77,105
- 77,105
- 77,105
- 79,332
- 81,559
- 83,787
- 86,014
- 88,241
- 88,241
- 88,241
- 90,468
- 92,696
- 94,923
- 97,150
- 99,377
- 99,377
- 99,377
- 101,605
- 103,832
- 106,059
- 108,287
- 110,514
- 110,514
- 110,514
- 112,741
- 114,968
- 117,196
- 119,423
- 122,042
- 122,042
- 122,042
- 124,661
- 127,280
- 129,899
- 132,518
- 135,137
- 135,137
- 135,137
- 137,756
- 140,375
- 142,994
- 145,613
- 148,232
- 148,232
- 148,232
- 150,851
- 153,471
- 156,090
- 158,709
- 161,328
- 161,328
- 161,328
- 163,947
- 166,566
- 169,185
- 171,804
- 174,423
- 174,423
- 174,423
- 176,597
- 178,771
- 180,945
- 183,119
- 185,292
- 185,292
- 185,292
- 187,466
- 189,640
- 191,814
- 193,988
- 196,162
- 196,162
- 196,162
- 198,336
- 200,510
- 202,684
- 204,858
- 207,032
- 207,032
- 207,032
- 209,206
- 211,379
- 213,553
- 215,727
- 217,901
- 217,901
- 217,901
- 220,075
- 222,249
- 224,249
- 226,249
- 228,249
- 228,249
- 228,249
- 230,249
- 232,249
- 234,249
- 236,249
- 238,249
- 238,249
- 238,249
- 240,249
- 242,249
- 244,249
- 246,249
- 248,249
- 248,249
- 248,249
- 250,249
- 252,249
- 254,249
- 256,249
- 258,249
- 258,249
- 258,249
- 260,249
- 262,249
- 264,249
- 266,249
- 267,749
- 267,749
- 267,749
- 269,249
- 270,749
- 272,249
- 273,749
- 275,249
- 275,249
- 275,249
- 276,749
- 278,249
- 279,749
- 281,249
- 282,749
- 282,749
- 282,749
- 284,249
- 285,749
- 287,249
- 288,749
- 290,249
- 290,249
- 290,249
- 291,749
- 293,249
- 294,749
- 296,249
- 297,749
- 297,749
- 297,749
- 299,314
- 300,879
- 302,445
- 304,010
- 305,575
- 305,575
- 305,575
- 307,140
- 308,706
- 310,271
- 311,836
- 313,401
- 313,401
- 313,401
- 314,966
- 316,532
- 318,097
- 319,662
- 321,227
- 321,227
- 321,227
- 322,792
- 324,358
- 325,923
- 327,488
- 329,053
- 329,053
- 329,053
- 330,619
- 332,184
- 333,749
- 335,649
- 337,549
- 337,549
- 337,549
- 339,449
- 341,349
- 343,249
- 345,149
- 347,049
- 347,049
- 347,049
- 348,949
- 350,849
- 352,749
- 354,649
- 356,549
- 356,549
- 356,549
- 358,449
- 360,349
- 362,249
- 364,149
- 366,049
- 366,049
- 366,049
- 367,949
- 369,849
- 371,749
- 373,649
- 375,422
- 375,422
- 375,422
- 377,194
- 378,967
- 380,740
- 382,513
- 384,285
- 384,285
- 384,285
- 386,058
- 387,831
- 389,604
- 391,376
- 393,149
- 393,149
- 393,149
- 394,922
- 396,694
- 398,467
- 400,240
- 402,013
- 402,013
- 402,013
- 403,785
- 405,558
- 407,331
- 409,104
- 410,876
- 410,876
- 410,876
- 413,013
- 415,149
- 417,285
- 419,422
- 421,558
- 421,558
- 421,558
- 423,694
- 425,831
- 427,967
- 430,104
- 432,240
- 432,240
- 432,240
- 434,376
- 436,513
- 438,649
- 440,785
- 442,922
- 442,922
- 442,922
- 445,058
- 447,194
- 449,331
- 451,467
- 453,604
- 453,604
- 453,604
- 455,740
- 457,876
- 459,924
- 461,972
- 464,019
- 464,019
- 464,019
- 466,067
- 468,114
- 470,162
- 472,210
- 474,257
- 474,257
- 474,257
- 476,305
- 478,352
- 480,400
- 482,448
- 484,495
- 484,495
- 484,495
- 486,543
- 488,591
- 490,638
- 492,686
- 494,733
- 494,733
- 494,733
- 496,781
- 498,829
- 500,876
- 502,924
- 504,972
- 504,972
- 504,972
- 506,608
- 508,244
- 509,881
- 511,517
- 513,153
- 513,153
- 513,153
- 514,790
- 516,426
- 518,062
- 519,699
- 521,335
- 521,335
- 521,335
- 522,972
- 524,608
- 526,244
- 527,881
- 529,517
- 529,517
- 529,517
- 531,153
- 532,790
- 534,426
- 536,062
- 537,699
- 537,699
- 537,699
- 539,699
- 541,699
- 543,699
- 545,699
- 547,699
- 547,699
- 547,699
- 549,699
- 551,699
- 553,699
- 555,699
- 557,699
- 557,699
- 557,699
- 559,699
- 561,699
- 563,699
- 565,699
- 567,699
- 567,699
- 567,699
- 569,699
- 571,699
- 573,699
- 575,699
- 577,699
- 577,699
- 577,699
- 579,699
- 581,699
- 583,699
- 586,508
- 589,318
- 589,318
- 589,318
- 592,127
- 594,937
- 597,746
- 600,556
- 603,365
- 603,365
- 603,365
- 606,175
- 608,985
- 611,794
- 614,604
- 617,413
- 617,413
- 617,413
- 620,223
- 623,032
- 625,842
- 628,651
- 631,461
- 631,461
- 631,461
- 634,270
- 637,080
- 639,889
- 642,699
- 645,508
- 645,508
- 645,508
- 648,508
- 651,508
- 654,508
- 657,508
- 660,508
- 660,508
- 660,508
- 663,508
- 666,508
- 669,508
- 672,508
- 675,508
- 675,508
- 675,508
- 678,508
- 681,508
- 684,508
- 687,508
- 690,508
- 690,508
- 690,508
- 693,508
- 696,508
- 699,508
- 702,508
- 705,508
- 705,508
- 705,508
- 708,508
- 711,236
- 713,963
- 716,690
- 719,417
- 719,417
- 719,417
- 722,145
- 724,872
- 727,599
- 730,327
- 733,054
- 733,054
- 733,054
- 735,781
- 738,508
- 741,236
- 743,963
- 746,690
- 746,690
- 746,690
- 749,417
- 752,145
- 754,872
- 757,599
- 760,327
- 760,327
- 760,327
- 763,054
- 765,781
- 768,508
- 771,236
- 773,617
- 773,617
- 773,617
- 775,997
- 778,378
- 780,759
- 783,140
- 785,521
- 785,521
- 785,521
- 787,902
- 790,283
- 792,664
- 795,045
- 797,426
- 797,426
- 797,426
- 799,807
- 802,188
- 804,569
- 806,950
- 809,331
- 809,331
- 809,331
- 811,712
- 814,093
- 816,474
- 818,855
- 821,236
- 821,236
- 821,236
- 822,975
- 824,714
- 826,453
- 828,192
- 829,931
- 829,931
- 829,931
- 831,670
- 833,410
- 835,149
- 836,888
- 838,627
- 838,627
- 838,627
- 840,366
- 842,105
- 843,844
- 845,583
- 847,323
- 847,323
- 847,323
- 849,062
- 850,801
- 852,540
- 854,279
- 856,018
- 856,018
- 856,018
- 857,757
- 859,496
- 861,544
- 863,592
- 865,639
- 865,639
- 865,639
- 867,687
- 869,735
- 871,782
- 873,830
- 875,877
- 875,877
- 875,877
- 877,925
- 879,973
- 882,020
- 884,068
- 886,116
- 886,116
- 886,116
- 888,163
- 890,211
- 892,258
- 894,306
- 896,354
- 896,354
- 896,354
- 898,401
- 900,449
- 902,496
- 904,544
- 906,592
- 906,592
- 906,592
- 908,892
- 911,192
- 913,492
- 915,792
- 918,092
- 918,092
- 918,092
- 920,392
- 922,692
- 924,992
- 927,292
- 929,592
- 929,592
- 929,592
- 931,892
- 934,192
- 936,492
- 938,792
- 941,092
- 941,092
- 941,092
- 943,392
- 945,692
- 947,992
- 950,292
- 952,592
- 952,592
- 952,592
- 954,635
- 956,679
- 958,722
- 960,766
- 962,809
- 962,809
- 962,809
- 964,853
- 966,896
- 968,940
- 970,983
- 973,026
- 973,026
- 973,026
- 975,070
- 977,113
- 979,157
- 981,200
- 983,244
- 983,244
- 983,244
- 985,287
- 987,331
- 989,374
- 991,418
- 993,461
- 993,461
- 993,461
- 995,505
- 998,050
- 1,000,596
- 1,003,141
- 1,005,687
- 1,005,687
- 1,005,687
- 1,008,232
- 1,010,777
- 1,013,323
- 1,015,868
- 1,018,414
- 1,018,414
- 1,018,414
- 1,020,959
- 1,023,505
- 1,026,050
- 1,028,596
- 1,031,141
- 1,031,141
- 1,031,141
- 1,033,687
- 1,036,232
- 1,038,777
- 1,041,323
- 1,043,868
- 1,043,868
- 1,043,868
- 1,046,414
- 1,048,959
- 1,051,505
- 1,053,933
- 1,056,362
- 1,056,362
- 1,056,362
- 1,058,790
- 1,061,219
- 1,063,648
- 1,066,076
- 1,068,505
- 1,068,505
- 1,068,505
- 1,070,933
- 1,073,362
- 1,075,790
- 1,078,219
- 1,080,648
- 1,080,648
- 1,080,648
- 1,083,076
- 1,085,505
- 1,087,933
- 1,090,362
- 1,092,790
- 1,092,790
- 1,092,790
- 1,095,147
Total
-
-
-
-
-
-
-
-
- 3,777
- 247,125
- 795,985
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!