Академический Документы
Профессиональный Документы
Культура Документы
Period
Forecast
Output
200
200
300
400
500
200
Regular
Part Time
Overtime
Subcontract
Output - Forecast
Inventory
Beginning
Ending
Average
Backlog
300
300
300
300
300
300
100
100
-100
-200
100
100
50.0
0
100
200
150.0
0
200
200
200.0
0
200
100
150.0
0
100
0
50.0
100
0
0
0.0
0
600
0
0
0
600
0
0
0
600
0
0
0
600
0
0
0
600
0
0
0
Costs:
Regular
Part Time
Overtime
Subcontract
Hire/Layoff
Inventory
Back orders
@
@
@
@
2
3
6
600
0
0
0
@
@
1
5
50.0
0
150.0
0
200.0
0
150.0
0
50.0
500
0.0
0
650.0
750.0
800.0
750.0
1,150.0
600.0
Cumulative Forecast
Cumulative Production
200
300
400
600
700
900
1,100
1,200
1,600
1,500
1,800
1,800
Ending Inventory
Backlog
100
0
200
0
200
0
100
0
0
100
0
0
Total
10
11
12
Total
1,800
1,800
0
0
0
0
0
0
0.0
0
0
0
0.0
0
0
0
0.0
0
0
0
0.0
0
0
0
0.0
0
0
0
0.0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0
0
0.0
0
0.0
0
0.0
0
0.0
0
0.0
0
3,600
0
0
0
0
600
500
0.0
0.0
0.0
0.0
0.0
0.0
4,700.0
1
600
100
4,700.0
7
10
11
12
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
0
0
0
0
0
0
0
0
0
0
0
0
2000
1800
1600
1400
1200
1000
800
600
400
200
0
2
Cum Forecast
Aggregate Planning
1400
1200
1000
800
600
400
200
0
1
Regular
Part Time
Hire/Layoff
Inventory
10
11
Cum Production
Overtime
Back orders
10
11
Subcontract
12
12
Aggregate Planning
Period
Forecast
Output
120
135
140
120
125
125
Regular
Part Time
Overtime
Subcontract
Output - Forecast
Inventory
Beginning
Ending
Average
Backlog
130
130
130
130
130
130
10
-5
-10
10
10
5.0
0
10
5
7.5
0
5
0
2.5
5
0
5
2.5
0
5
10
7.5
0
10
15
12.5
0
7,800
0
0
0
7,800
0
0
0
7,800
0
0
0
7,800
0
0
0
7,800
0
0
0
Costs:
Regular
Part Time
Overtime
Subcontract
Hire/Layoff
Inventory
Back orders
@
@
@
@
60
90
6
7,800
0
0
0
@
@
2
90
10.0
0
15.0
0
5.0
450
5.0
0
15.0
0
25.0
0
7,810.0
7,815.0
8,255.0
7,805.0
7,815.0
7,825.0
Cumulative Forecast
Cumulative Production
120
130
255
260
395
390
515
520
640
650
765
780
Ending Inventory
Backlog
10
0
5
0
0
5
5
0
10
0
15
0
Total
2000
1800
1600
1400
1200
1000
800
600
400
200
0
10
11
12
Total
140
135
1,040
130
130
-10
-5
1,040
0
0
0
0
15
5
10.0
0
5
0
2.5
0
0
0
0.0
0
0
0
0.0
0
0
0
0.0
0
0
0
0.0
0
7,800
0
0
0
7,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20.0
0
5.0
0
0.0
0
0.0
0
0.0
0
0.0
0
62,400
0
0
0
0
100
450
7,820.0
7,805.0
0.0
0.0
0.0
0.0
62,950.0
400
62,950.0
200
10
11
12
905
910
1,040
1,040
1,040
1,040
1,040
1,040
1,040
1,040
1,040
1,040
5
0
0
0
0
0
0
0
0
0
0
0
1
50
5
Cum Forecast
Aggregate Planning
1400
1200
1000
800
600
0
1
Regular
Part Time
Hire/Layoff
Inventory
10
11
Cum Production
Overtime
Back orders
10
11
Subcontract
12
12