Ex - BOL Fomular (Newest)
Ex - BOL Fomular (Newest)
Ex - BOL Fomular (Newest)
D 220
A 196
E 109
C 71
B 30
Total 626
Editing this shape or saving this workbook into a different file format will
permanently break the chart.
Cumulative percentage
35.14%
66.45%
83.87%
95.21%
100.00%
e format will
Need to fill Need to fill Need to fill Fomular Fomular Fomular
Year Quarter (x) Sales (y) AVG temp x*y x^2 Seasonal factor 1000
Sales
500
7 860 28 6020 49
8 500 11 4000 64 400
9 450 7 4050 81 300
10 550 16 5500 100
2017 200
11 820 26 9020 121
12 570 14 6840 144 100
Total 78 6630 186 45460 650 0
0
Question
1 647 Using three-quarter moving average
2 578 five-quarter
Using weighted moving average,
three-quarter moving average
3 641 F= W1*D1 + W2*D2+ W3*D3+….
4 554
a 445
b 16.53846
5 Liner register: F = a+b*t
forecast sales for the
1st quarter of 2018 660
900
800
700
500
400
300
200
100
0
0 2 4 6 8 10 12 14
Period
b
180
=> Y= a+ bx= 1850+ 180*4
culator.net/slope-calculator.html?type=1&x11=1&y11=2030&x12=2&y12=2210&x=65&y=28
AVG Y b a
552.5 23 196.9529837
Chart Title
1000
900
800 f(x) = 22.9385171790235 x + 196.952983725136
700
600
500
400
300
200
100
0
5 10 15 20 25 30
Note: Only delete in Yellow & white range. Blue is fomular
1 2 3
Period
Begin inventory 0
Regular 0 0
1 Overtime 0 0
Subcontract 0 0
Regular 0 0
2 Overtime 0 0
Subcontract 0 0
Regular 0
3 Overtime 0
Subcontract 0
Regular
4 Overtime
Subcontract
Total production 0 0 0
Demand
Fomular
Need to fill
Production Plan
Fomular Fomular Fomular Fomular Fomular
Overti End
Period Demand Reg. Prod me Sub Inventory
1 0 0 0 0 0
2 0 0 0 0 0
3 0 0 0 0 0
4 0 0 0 0 0
Total 0 0 0 0 0
Fomular
Reg. Cost 0
Overtime cost 0
Subcontract cost 0
Carrying cost 0
Total cost 0
Need to fill Formular Fomular
Quantity Cost Need to fill
Unused Max
4
Capacity Capacity Type Max capacity
0 0 Regular
0 0 0 Overtime
0 0 0 Subcontract
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
Need to fill Need to fill Need to fill
Quantity Cost Quantity Cost Quantity Cost
1 2 3
Period
Begin inventory 10 0 3 6
Regular 60 50 15 53 0 56
1 Overtime 65 65 68 10 71
Subcontract 80 83 20 86
Regular 75 50 0 53
2 Overtime 75 65 0 68
Subcontract 80 60 83
Regular 75 50
3 Overtime 75 65
Subcontract 60 80
Regular
4 Overtime
Subcontract
Total production 70 230 300
Demand 70 230 300
Fomular
Need to fill
Production Plan
Fomular Fomular Fomular Fomular Fomular
Fomular
Reg. Cost 50
Overtime cost 65
Subcontract cost 80
Carrying cost 3
Total cost 41750
Need to fill Formular Fomular
Quantity Cost Need to fill
Unused Max
4
Capacity Capacity Type Max capacity
9 10 Regular 75
59 0 75 Overtime 75
74 0 75 Subcontract 60
89 40 60
56 0 75
71 0 75
86 0 60
53 0 75
68 0 75
83 0 60
75 50 0 75
5 65 70 75
80 60 60
80 170 680
80
Note: Only delete in Yellow & white range. Blue is fomular
1 2 3
Period
Begin inventory 300 0 3 6
Regular 600 20 300 23 100 26
1 Overtime 25 28 31
Subcontract 28 31 34
Regular 1200 20 23
2 Overtime 25 28
Subcontract 28 31
Regular 1300 20
3 Overtime 200 25
Subcontract 28
Regular
4 Overtime
Subcontract
Total production 900 1500 1600
Demand 900 1500 1600
Fomular
Need to fill
Production Plan
Fomular Fomular Fomular Fomular Fomular
Overti End
Period Demand Reg. Prod me Sub Inventory
1 900 1000 100 0 500
2 1500 1200 150 250 600
3 1600 1300 200 500 1000
4 3000 1300 200 500 0
Total 7000 4800 650 1250 2100
Fomular
Reg. Cost 20
Overtime cost 25
Subcontract cost 28
Carrying cost 3
Total cost 153550
Need to fill Formular Fomular
Quantity Cost Need to fill
Unused Max
4
Capacity Capacity Type Max capacity
9 300 Regular
29 0 1000 Overtime
100 34 0 100 Subcontract
37 500 500
26 0 1200
150 31 0 150
250 34 250 500
23 0 1300
28 0 200
500 31 0 500
1300 20 0 1300
200 25 0 200
500 28 0 500
3000 750 7000
3000