Вы находитесь на странице: 1из 6

Aggregate Planning

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

Aggregate Planning - Costs

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

Aggregate Planning - Costs

Overtime
Back orders

10

11

Subcontract

12

12

Вам также может понравиться