|
Week
|
Site A
Forecasts
|
Site B
Forecasts
|
Global
Forecasts
|
|
1
|
0
|
0
|
0
|
|
2
|
100
|
150
|
250
|
|
3
|
200
|
300
|
500
|
|
4
|
100
|
200
|
300
|
|
5
|
150
|
250
|
400
|
|
6
|
150
|
150
|
300
|
|
7
|
150
|
150
|
300
|
|
8
|
175
|
225
|
400
|
|
9
|
200
|
225
|
425
|
|
10
|
0
|
0
|
0
|
|
11
|
0
|
0
|
0
|
|
12
|
0
|
0
|
0
|
|
Week
|
Global
Forecasts
|
Global Target
Inventory Levels
|
|
1
|
0
|
250 + 500 = 750
|
|
2
|
250
|
500 + 300 = 800
|
|
3
|
500
|
300 + 400 = 700
|
|
4
|
300
|
400 + 300 = 700
|
|
5
|
400
|
300 + 300 = 600
|
|
6
|
300
|
300 + 400 = 700
|
|
7
|
300
|
400 + 425 = 825
|
|
8
|
400
|
425 + 0 = 425
|
|
9
|
425
|
0
|
|
10
|
0
|
0
|
|
11
|
0
|
0
|
|
12
|
0
|
0
|
|
Week
|
Sales
Forecast
|
Target
Inventory
|
Projected QOH
|
Gross
Production Due
|
|
1
|
0
|
750
|
0
|
(0 + 750) – 0 = 750
|
|
2
|
250
|
800
|
750
|
(250 + 800) – 750 = 300
|
|
3
|
500
|
700
|
800
|
(500 + 700) – 800 = 400
|
|
4
|
300
|
700
|
700
|
(300 + 700) – 700 = 300
|
|
5
|
400
|
600
|
700
|
(400 + 600) – 700 = 300
|
|
6
|
300
|
700
|
600
|
(300 + 700) – 600 = 400
|
|
7
|
300
|
825
|
700
|
(300 + 825) – 700 = 425
|
|
8
|
400
|
425
|
825
|
(400 + 425) – 825 = 0
|
|
9
|
425
|
0
|
425
|
(425 + 0) – 425 = 0
|
|
10
|
0
|
0
|
0
|
0
|
|
11
|
0
|
0
|
0
|
0
|
|
12
|
0
|
0
|
0
|
0
|
|
Week
|
Previous
QOH
|
Production
Due
|
Sales
Forecast
|
Projected
QOH
|
|
1
|
0
|
900
|
0
|
(0 + 900) – 0 = 900
|
|
2
|
900
|
300
|
250
|
(900 + 300) – 250 = 950
|
|
3
|
950
|
400
|
500
|
(950 + 400) – 500 = 850
|
|
4
|
850
|
300
|
300
|
(850 + 300) – 300 = 850
|
|
5
|
850
|
300
|
400
|
(850 + 300) – 400 = 750
|
|
6
|
750
|
400
|
300
|
(750 + 400) – 300 = 850
|
|
7
|
850
|
425
|
300
|
(850 + 425) – 300 = 975
|
|
8
|
975
|
0
|
400
|
(975 + 0) – 400 = 575
|
|
9
|
575
|
0
|
425
|
(575 + 0) – 425 = 150
|
|
10
|
150
|
0
|
0
|
(150 + 0) – 0 = 150
|
|
11
|
150
|
0
|
0
|
(150 + 0) – 0 = 150
|
|
12
|
150
|
0
|
0
|
(150 + 0) – 0 = 150
|
|
Week
|
Projected
QOH
|
Sales
Forecast
|
Projected Weeks
of Coverage
|
|
1
|
900
|
0
|
900 – 250 = 650
650 – 500 = 150 150 ÷ 300 = 0.5 2.5 weeks |
|
2
|
950
|
250
|
950 – 500 = 450
450 – 300 = 150 150 ÷ 400 = 0.375 ~ 2.4 weeks |
|
3
|
850
|
500
|
850 – 300 = 550
550 – 400 = 150 150 ÷ 300 = 0.5 2.5 weeks |
|
4
|
850
|
300
|
850 – 400 = 450
450 – 300 = 150 150 ÷ 300 = 0.5 2.5 weeks |
|
5
|
750
|
400
|
750 – 300 = 450
450 – 300 = 150 150 ÷ 400 = 0.375 ~ 2.4 weeks |
|
6
|
850
|
300
|
850 – 300 = 550
550 – 400 = 150 150 ÷ 425 = 0.353 ~ 2.4 weeks |
|
7
|
975
|
300
|
*
|
|
8
|
575
|
400
|
*
|
|
9
|
150
|
425
|
*
|
|
10
|
150
|
0
|
*
|
|
11
|
150
|
0
|
*
|
|
12
|
150
|
0
|
*
|
|
Week
|
Gross
Production
|
Gross
Production
Subfamily A
|
Gross
Production
Subfamily B
|
|
1
|
900
|
900 * 25% = 225
|
900 * 75% = 675
|
|
2
|
300
|
300 * 25% = 75
|
300 * 75% = 225
|
|
3
|
400
|
400 * 25% = 100
|
400 * 75% = 300
|
|
4
|
300
|
300 * 25% = 75
|
300 * 75% = 225
|
|
5
|
300
|
300 * 25% = 75
|
300 * 75% = 225
|
|
6
|
400
|
400 * 25% = 100
|
400 * 75% = 300
|
|
7
|
425
|
425 * 25% = 106.25
|
425 * 75% = 318.75
|
|
8
|
0
|
0
|
0
|
|
9
|
0
|
0
|
0
|
|
10
|
0
|
0
|
0
|
|
11
|
0
|
0
|
0
|
|
12
|
0
|
0
|
0
|
|
Week
|
Family Gross
Production (TN)
|
Gross Production
Subfamily A (CS)
|
|
1
|
225
|
225 * 27.778 = ~ 6,250
|
|
2
|
75
|
75 * 27.778 = ~ 2,083
|
|
3
|
100
|
100 * 27.778 = ~ 2,778
|
|
4
|
75
|
75 * 27.778 = ~ 2,083
|
|
5
|
75
|
75 * 27.778 = ~ 2,083
|
|
6
|
100
|
100 * 27.778 = ~ 2,778
|
|
7
|
106.25
|
106.25 * 27.778 = ~ 2,951
|
|
8
|
0
|
0
|
|
9
|
0
|
0
|
|
10
|
0
|
0
|
|
11
|
0
|
0
|
|
12
|
0
|
0
|
|
Week
|
Family Gross
Production (TN)
|
Gross Production
Subfamily B (CS)
|
|
1
|
675
|
675 * 27.778 = ~ 18,750
|
|
2
|
225
|
225 * 27.778 = ~ 6,250
|
|
3
|
300
|
300 * 27.778 = ~ 8,333
|
|
4
|
225
|
225 * 27.778 = ~ 6,250
|
|
5
|
225
|
225 * 27.778 = ~ 6,250
|
|
6
|
300
|
300 * 27.778 = ~ 8,333
|
|
7
|
318.75
|
318.75 * 27.778 = ~ 8,854
|
|
8
|
0
|
0
|
|
9
|
0
|
0
|
|
10
|
0
|
0
|
|
11
|
0
|
0
|
|
12
|
0
|
0
|
|
Week
|
End Item Production
Due (CS) |
Gross
Production Subfamily A (TN) |
|
1
|
6,500
|
6,500 ÷ 27.778 = ~ 234
|
|
2
|
2,083
|
2,083 ÷ 27.778 = ~ 75
|
|
3
|
2,278
|
2,778 ÷ 27.778 = ~ 100
|
|
4
|
2,083
|
2,083 ÷ 27.778 = ~ 75
|
|
5
|
2,083
|
2,083 ÷ 27.778 = ~ 75
|
|
6
|
2,778
|
2,778 ÷ 27.778 = ~ 100
|
|
7
|
2,951
|
2,951 ÷ 27.778 = ~ 106.25
|
|
8
|
0
|
0
|
|
9
|
0
|
0
|
|
10
|
0
|
0
|
|
11
|
0
|
0
|
|
12
|
0
|
0
|
|
Week
|
End Item
Production
Due (CS)
|
Gross
Production
Subfamily A (TN)
|
|
1
|
18,750
|
18,750 ÷ 27.778 = ~ 675
|
|
2
|
6,250
|
6,250 ÷ 27.778 = ~ 225
|
|
3
|
8,333
|
8,333 ÷ 27.778 = ~ 300
|
|
4
|
6,250
|
6,250 ÷ 27.778 = ~ 225
|
|
5
|
6,250
|
6,250 ÷ 27.778 = ~ 225
|
|
6
|
8,333
|
8,333 ÷ 27.778 = ~ 300
|
|
7
|
8,854
|
8,854 ÷ 27.778 = ~ 318.74
|
|
8
|
0
|
0
|
|
9
|
0
|
0
|
|
10
|
0
|
0
|
|
11
|
0
|
0
|
|
12
|
0
|
0
|
|
Week
|
Total Family
Gross Production
|
Actual Percentage of Forecast from A
|
Actual Percentage of Forecast from B
|
|
1
|
234 + 675 = 909
|
234 ÷ 909 = 25.74%
|
675 ÷ 909 = 74.25%
|
|
2
|
75 + 225 = 300
|
75 ÷ 300 = 25%
|
225 ÷ 300 = 75%
|
|
3
|
100 + 300 = 400
|
100 ÷ 400 = 25%
|
300 ÷ 400 = 75%
|
|
4
|
75 + 225 = 300
|
75 ÷ 300 = 25%
|
225 ÷ 300 = 75%
|
|
5
|
75 + 225 = 300
|
75 ÷ 300 = 25%
|
225 ÷ 300 = 75%
|
|
6
|
100 + 300 = 400
|
100 ÷ 400 = 25%
|
300 ÷ 400 = 75%
|
|
7
|
106.25 + 318.74 = ~ 425
|
106.25 ÷ 425 = 25%
|
318.74 ÷ 425 = 75%
|
|
8
|
0
|
0
|
0
|
|
9
|
0
|
0
|
0
|
|
10
|
0
|
0
|
0
|
|
11
|
0
|
0
|
0
|
|
12
|
0
|
0
|
0
|