This one-level MRP explosion is deterministic arithmetic, not a full planning system.
highlighted = computed this step
Deterministic Snapshot
This snapshot uses fixed demand, fixed component use, and fixed on hand.
base net=55what-if net=75
Honesty Note
This is deterministic one-level MRP arithmetic only. It does not model lot sizing, lead time, capacity, scrap, alternate parts, safety stock, or demand uncertainty.
BOM explosion is not lot sizing or lead-time planning