|
Week
|
Site A Forecasts
|
Site B Forecasts
|
Global Forecasts
|
|
1
|
0
|
0
|
0
|
|
2
|
0
|
0
|
0
|
|
3
|
0
|
0
|
0
|
|
4
|
4,000
|
6,000
|
10,000
|
|
5
|
7,000
|
5,000
|
12,000
|
|
6
|
4,500
|
6,500
|
11,000
|
|
7
|
4,500
|
4,500
|
9,000
|
|
8
|
5,000
|
5,000
|
10,000
|
|
9
|
6,000
|
5,000
|
11,000
|
|
10
|
6,000
|
6,000
|
12,000
|
|
11
|
8,000
|
5,000
|
13,000
|
|
12
|
0
|
0
|
0
|
|
Week
|
Global Forecasts
|
Global Target Inventory
|
|
1
|
0
|
0
|
|
2
|
0
|
10,000 = 0 + 10,000
|
|
3
|
0
|
22,000 = 10,000 + 12,000
|
|
4
|
10,000
|
23,000 = 12,000 + 11,000
|
|
5
|
12,000
|
20,000 = 11,000 + 9,000
|
|
6
|
11,000
|
19,000 = 9,000 + 10,000
|
|
7
|
9,000
|
21,000 = 10,000 + 11,000
|
|
8
|
10,000
|
23,000 = 11,000 + 12,000
|
|
9
|
11,000
|
25,000 = 12,000 + 13,000
|
|
10
|
12,000
|
13,000 = 13,000 + 0
|
|
11
|
13,000
|
0
|
|
12
|
0
|
0
|
|
Week
|
Sales Forecast
|
Target
Inventory
|
Projected QOH
|
Production Due
|
|
1
|
0
|
0
|
3,000
|
0
|
|
2
|
0
|
10,000
|
10,000
|
7,000 = (0 + 10,000) – 3,000
|
|
3
|
0
|
22,000
|
22,000
|
12,000 = (0 + 22,000) – 10,000
|
|
4
|
10,000
|
23,000
|
23,000
|
11,000 = (10,000 + 23,000) – 22,000
|
|
5
|
12,000
|
20,000
|
20,000
|
9,000 = (12,000 + 20,000) – 23,000
|
|
6
|
11,000
|
19,000
|
19,000
|
10,000 = (11,000 + 19,000) – 20,000
|
|
7
|
9,000
|
21,000
|
21,000
|
11,000 = (9,000 + 21,000) – 19,000
|
|
8
|
10,000
|
23,000
|
23,000
|
12,000 = (10,000 + 23,000) – 21,000
|
|
9
|
11,000
|
25,000
|
25,000
|
13,000 = (11,000 + 25,000) – 23,000
|
|
10
|
12,000
|
13,000
|
13,000
|
0
|
|
11
|
13,000
|
0
|
0
|
0
|
|
12
|
0
|
0
|
0
|
0
|
|
Week
|
Sales
Forecasts
|
Projected
QOH
|
Projected
Weeks of
Coverage
|
|
1
|
0
|
3,000
|
2.3
|
|
2
|
0
|
10,000
|
2.0
|
|
3
|
0
|
22,000
|
2.0
|
|
4
|
10,000
|
23,000
|
2.0
|
|
5
|
12,000
|
20,000
|
2.0
|
|
6
|
11,000
|
19,000
|
2.0
|
|
7
|
9,000
|
21,000
|
2.0
|
|
8
|
10,000
|
23,000
|
2.0
|
|
9
|
11,000
|
25,000
|
2.0
|
|
10
|
12,000
|
13,000
|
1.0
|
|
11
|
13,000
|
0
|
0.0
|
|
12
|
0
|
0
|
0.0
|
|
Week
|
Total Site Production
Due
|
Line 001 Production
Due (75%)
|
Line 002 Production
Due (25%)
|
|
1
|
0
|
0
|
0
|
|
2
|
7,000
|
5,250
|
1,750
|
|
3
|
12,000
|
9,000
|
3,000
|
|
4
|
11,000
|
8,250
|
2,750
|
|
5
|
9,000
|
6,750
|
2,250
|
|
6
|
10,000
|
7,500
|
2,500
|
|
7
|
11,000
|
8,250
|
2,750
|
|
8
|
12,000
|
9,000
|
3,000
|
|
9
|
13,000
|
9,750
|
3,250
|
|
10
|
0
|
0
|
0
|
|
11
|
0
|
0
|
0
|
|
12
|
0
|
0
|
0
|
|
Week
|
Line 001 Projected
Production Hours
|
|
1
|
0
|
|
2
|
14 = 5,250 ÷ 375
|
|
3
|
24 = 9,000 ÷ 375
|
|
4
|
22 = 8,250 ÷ 375
|
|
5
|
18 = 6,750 ÷ 375
|
|
6
|
20 = 7,500 ÷ 375
|
|
7
|
22 = 8,250 ÷ 375
|
|
8
|
24 = 9,000 ÷ 375
|
|
9
|
26 = 9,750 ÷ 375
|
|
10
|
0
|
|
11
|
0
|
|
12
|
0
|
|
Week
|
Line 002 Projected
Production Hours
|
|
1
|
0
|
|
2
|
14 = 1,750 ÷ 125
|
|
3
|
24 = 3,000 ÷ 125
|
|
4
|
22 = 2,750 ÷ 125
|
|
5
|
18 = 2,250 ÷ 125
|
|
6
|
20 = 2,500 ÷ 125
|
|
7
|
22 = 2,750 ÷ 125
|
|
8
|
24 = 3,000 ÷ 125
|
|
9
|
26 = 3,250 ÷ 125
|
|
10
|
0
|
|
11
|
0
|
|
12
|
0
|
|
Week
|
Line 001
Utilization
Percentages
|
|
1
|
0%
|
|
2
|
35% = 5,250 ÷ 15,000
|
|
3
|
60% = 9,000 ÷ 15,000
|
|
4
|
55% = 8,250 ÷ 15,000
|
|
5
|
45% = 6,750 ÷ 15,000
|
|
6
|
50% = 7,500 ÷ 15,000
|
|
7
|
55% = 8,250 ÷ 15,000
|
|
8
|
60% = 9,000 ÷ 15,000
|
|
9
|
65% = 9,750 ÷ 15,000
|
|
10
|
0%
|
|
11
|
0%
|
|
12
|
0%
|
|
Week
|
Line 002
Utilization
Percentages
|
|
1
|
0%
|
|
2
|
35% = 1,750 ÷ 5,000
|
|
3
|
60% = 3,000 ÷ 5,000
|
|
4
|
55% = 2,750 ÷ 5,000
|
|
5
|
45% = 2,250 ÷ 5,000
|
|
6
|
50% = 2,500 ÷ 5,000
|
|
7
|
55% = 2,750 ÷ 5,000
|
|
8
|
60% = 3,000 ÷ 5,000
|
|
9
|
65% = 3,250 ÷ 5,000
|
|
10
|
0%
|
|
11
|
0%
|
|
12
|
0%
|