111

6
Germany USA China India Alesa New orders in period 0 13,500 14,750 12,800 13,900 Change in the state of the econom 101 100 105 103 Forecast No 1 13,635 14,750 13,440 14,317 change due to product life cycle 99 99 101 101 Forecast No 2 13,499 14,603 13,575 14,461 Sales price in period 0 150 235 1706 10075 Planned change in sales price 5% 5% 2% 2% Change due to change in sales pri -10% -10% -8% -8% Forecast No 3 12,149 13,143 12,489 13,304 Planned demand in period 1 12,149 13,143 12,489 13,304 Stock in hand at end of period 0 1,100 750 900 500 Minimum transport qty 11,049 12,393 11,589 12,804 Bordo New orders in period 0 25,500 21,000 26,000 23,000 Change in demand 0% 0% 0% 0% Planned demand in period 1 25,500 21,000 26,000 23,000 Stock in hand at end of period 0 1,000 400 350 700 Minimum transport qty 24,500 20,600 25,650 22,300 Carti New orders in period 0 4,800 3,200 4,200 3,500 Change in the demand 0% 0% 0% 0% Planned demand in period 1 4,800 3,200 4,200 3,500 Stock in hand at end of period 0 250 400 270 120 Minimum transport qty 4,550 2,800 3,930 3,380

description

Advertisement budget

Transcript of 111

salesGermanyUSAChinaIndiaAlesaNew orders in period 013,50014,75012,80013,900unitsChange in the state of the economy101100105103indexForecast No 113,63514,75013,44014,317unitschange due to product life cycle9999101101indexForecast No 213,49914,60313,57514,461units

Sales price in period 0150235170610075CUPlanned change in sales price5%5%2%2%Change due to change in sales price-10%-10%-8%-8%Forecast No 312,14913,14312,48913,304Units

Planned demand in period 112,14913,14312,48913,304unitsStock in hand at end of period 01,100750900500unitsMinimum transport qty11,04912,39311,58912,804units47,835BordoNew orders in period 025,50021,00026,00023,000unitsChange in demand0%0%0%0%Planned demand in period 125,50021,00026,00023,000unitsStock in hand at end of period 01,000400350700unitsMinimum transport qty24,50020,60025,65022,300units93,050CartiNew orders in period 04,8003,2004,2003,500unitsChange in the demand0%0%0%0%Planned demand in period 14,8003,2004,2003,500unitsStock in hand at end of period 0250400270120unitsMinimum transport qty4,5502,8003,9303,380units14,660

productionAlesaBordoCartiMinimum transport qty47,83593,05014,660unitsStock in hand at end of period 034,84064,6809,900unitsDeliverable Qty12,99528,3704,760unitsDeliverable part of production38,98985,11914,281units33.33%Rejection Rate4810%Planned production qty40,61492,52115,869unitsProduction time per unit401836minutes/unitMachine hours required27,07627,7579,522machine hours64,355.00No of machines160MachinesNo of hours per working day81016hoursNo of working days per month20No of months in a period3MonthsMachine hours available76,80096,000153,600Capacity utilization84%67%42%No of overtime hours required0machine hoursNo of fully trained workers at the end of period 0320personsNo of people hired in period 07personsTotal no of people at the beginning of period 1327personsAttrition rate2%Workers retired or resigned7personsTrained workers available in period 1320personsNo of workers per machine2personsNo of machines that can be operated160machines

purchasingAuritBekatCalotDimutRaw material requirements/unitAlesa3100unitsBordo0220unitsCarti0121unitsplanned production qtyalesa40,614unitsbordo92,521unitscarti15,869unitsRaw material requiredalesa121,84240,61400unitsbordo0185,042185,0420unitscarti015,86931,73815,869unitsTotal121,842241,525216,78015,869unitsStock in hand at end of period 00000unitsOrders in period 0165,000285,000255,00020,000unitsRaw material available165,000285,000255,00020,000unitsUrgent orders0000units