Beruflich Dokumente
Kultur Dokumente
Demand forecast
Number of working day
a
b
c
d
e
a
b
c
d
e
f
g
h
i
j
Beginning inventory
Demand Forecast
Safety Stock
Production requirement
Ending inventory
0.25*b
b+c-a
a+d-b
a
b
c
d
e
f
g
h
i
j
k
l
Beginning inventory
working days per month
production hours available
Regular shift production
demand forecast
Unit available before overtime
unit overtime
overtime cost ($ 15 per hour)
safety stock
unit excess
inventory cost ($ 10 per unit)
straight time cost ($ 10/hr)
b*8hr*38
c*0.25 hour per unit
a+d-e
(-1)*f
g*15
f-i ambil +
2,583,187.50
Feb
$
$
$
Mar
80000
20
64000
20
0
80000
20000
100000
20000
20000
64000
16000
60000
16000
Mar
100000
60000
25000
15000
20
20
160
160
156
94
56
0
2,812.50 $
0
63
$
4,375.00
250,000.00 $ 150,000.00
Total cost
Apr
May
Total
100000
20
40000
20
284000
80
16000
100000
25000
109000
25000
25000
40000
10000
25000
10000
61000
284000
71000
294000
71000
Total
2,812.50
$
$
$
4,375.00
400,000.00
407,187.50
apr
may
0
0
20
20
6080
6080
1520
1520
100000
40000
-98480
-38480
98480
38480
$ 1,477,200.00 $ 577,200.00
25000
10000
0
0
$
$
$
60,800.00 $ 60,800.00
Total cost
Total
$ 2,054,400.00
$
$ 121,600.00
$ 2,176,000.00
115
Feb
Demand forecast
Number of working day
a
b
c
d
e
Beginning inventory
Demand Forecast
Safety Stock
Production requirement
Ending inventory
0.25*b
b+c-a
a+d-b
Mar
80000
20
64000
20
0
80000
20000
100000
20000
20000
64000
16000
60000
16000
a
b
c
d
e
f
g
h
i
j
a
b
c
d
e
f
g
h
i
j
k
$
$
$
100000
60000
25000
15000
20
20
160
160
156
94
56
0
2,812.50 $
0
6
$
437.50
250,000.00 $ 150,000.00
Beginning inventory
working days per month
production hours available
Regular shift production
demand forecast
Unit available before overtime
unit overtime
overtime cost ($ 15 per hour)
mar
0
0
20
20
b*8hr*38
6080
6080
c*0.25 hour per unit
1520
1520
80000
64000
a+d-e
-78480
-62480
(-1)*f
78480
62480
g*15
$ 1,177,200.00 $ 937,200.00
i
j
k
l
safety stock
unit excess
inventory cost ($ 10 per unit)
straight time cost ($ 10/hr)
f-i ambil +
$
$
20000
0
$
60,800.00 $
16000
0
60,800.00
Apr
May
Total
100000
20
40000
20
284000
80
16000
100000
25000
109000
25000
25000
40000
10000
25000
10000
61000
284000
71000
294000
71000
Total
$
$
$
109000
25000
27250
6250
20
20
160
160
170
39
70
0
3,515.63 $
0
61
$ 4,265.63
272,500.00 $ 62,500.00
Total Cost
6,328.13
$
$
$
4,703.13
735,000.00
746,031.25
Total
$
$
apr
3200
-23200
20
20
18400
18400
73600
73600
100000
40000
-23200
10400
464,000.00 $
25000
10000
0
400
$ 4,000.00
184,000.00 $ 184,000.00
Total Cost
may
592,000.00
$
4,000.00
$ 736,000.00
$ 1,332,000.00
Total
0
0
20
20
6080
6080
1520
1520
100000
40000
-98480
-38480
98480
38480
$ 1,477,200.00 $ 577,200.00 $ 4,168,800.00
115
$
$
25000
10000
0
0
$
$
60,800.00 $ 60,800.00 $ 243,200.00
Total Cost
$ 4,412,000.00