Anda di halaman 1dari 17

INVENTORY - ITEM STOCK SHEET

Your Company Name


ITEM INFO
ITEM NAME

ITEM A

ITEM NO.

A123

LOCATION

Store Room A, Shelf 2

PRICE

$10.00

ITEM QUANTITY

200

MATERIAL

DESCRIPTION

Item A description

EMPLOYEE INFO
COUNTED BY
EMPLOYEE NAME

John Smith

EMPLOYEE ID

XY123

DATE

HEET
ITEM INFO

EMPLOYEE INFO
CHECKED BY
EMPLOYEE NAME

Chris Johnson

EMPLOYEE ID

XY456

EMPLOYEE SIGNATURE

Demand - Supply simulation


Simulation for no discounting
Price list
Item Name
Veg1
Veg2
Veg3

Days to perish
10
7
3

Date of order (1-30)


1
1
1

Order Q
100
20
50

Simulation output for goods with no discount

Assumptions
Sales started on day 1 of the month
Good will be sold till their persihable life, beyond which they will be wr
Three food items, Veg1, Veg2 and Veg3 have shelf life of 10, 7 and 3 d

Simulation with discounting

Days to perish

Veg1
Veg2
Veg3

Discount rates for Veg 1

Item Name

Order Q

10
7
3

Date of order (1-30)


1
1
1

Veg1
Veg1
Veg1
Veg1
Veg1
Veg1
Veg1
Veg1

SP discount %
-40
-30
-20
-10
0
5
10
15

Day count
1
2
3
4
5
6
7
8

100
20
50

Discount rates for


Discount rates for Veg 2Discount rates
Veg 3

Veg1
Veg1
Veg2
Veg2
Veg2
Veg2
Veg2
Veg2
Veg2

20
25
-40
-20
-10
0
5
10
20

9
10
1
2
3
4
5
6
7

Veg3

-40

Veg3

Veg3

20

CP

SP

Profit

10
20
30

12
24
36

2
4
6

o discount

d which they will be written off from the profits


elf life of 10, 7 and 3 days, repsenting an approximate mix of products in question

CP

SP

Profit

10
20
30

12
24
36

2
4
6

CP

SP
16.8
15.6
14.4
13.2
12
11.4
10.8
10.2

Profit
6.8
5.6
4.4
3.2
2
1.4
0.8
0.2

10
10
10
10
10
10
10
10

20
20
20
20
20
20

9.6
9
33.6
28.8
26.4
24
22.8
21.6
19.2

-0.4
-1
13.6
8.8
6.4
4
2.8
1.6
-0.8

30

50.4

20.4

30

36

30

28.8

-1.2

10
10
20

s in question

Demand day wise plotting - Generated with Rand function


Veg1
Veg2
Demand day1
3
2
Demand day2
4
1
Demand day3
14
3
Demand day4
9
4
Demand day5
5
3
Demand day6
2
4
Demand day7
7
1
Demand day8
3
1
Demand day9
2
1
Demand day10
2
2
Demand day11
5
3
Demand day12
9
1
Demand day13
11
1
Demand day14
7
1
Demand day15
7
1
Demand day16
9
4
Demand day17
7
3
Demand day18
2
4
Demand day19
5
2
Demand day20
6
3
Demand day21
8
3
Demand day22
15
1
Demand day23
12
2
Demand day24
2
2
Demand day25
7
4
Demand day26
15
3
Demand day27
12
2
Demand day28
9
4
Demand day29
11
4
Demand day30
14
3
Output simulation
Veg1 sales cumulative
Net profit/loss per case
Sum Veg1 Day1
3
Sum Veg1 Day2
7
Sum Veg1 Day3
21
Sum Veg1 Day4
30
Sum Veg1 Day5
35
Sum Veg1 Day6
37

Sum Veg1 Day7


Sum Veg1 Day8
Sum Veg1 Day9
Sum Veg1 Day10
Sum Veg1 Day11
Sum Veg1 Day12
Sum Veg1 Day13
Sum Veg1 Day14
Sum Veg1 Day15
Sum Veg1 Day16
Sum Veg1 Day17
Sum Veg1 Day18
Sum Veg1 Day19
Sum Veg1 Day20
Sum Veg1 Day21
Sum Veg1 Day22
Sum Veg1 Day23
Sum Veg1 Day24
Sum Veg1 Day25
Sum Veg1 Day26
Sum Veg1 Day27
Sum Veg1 Day28
Sum Veg1 Day29
Sum Veg1 Day30

44
47
49
51
5
14
25
32
39
48
55
57
62
68
8
23
35
37
44
59
71
80
91
105

Output simulation
Veg1 sales cumulative
Sum Veg1 Day1
3
Sum Veg1 Day2
7
Sum Veg1 Day3
21
Sum Veg1 Day4
30
Sum Veg1 Day5
35
Sum Veg1 Day6
37
Sum Veg1 Day7
44
Sum Veg1 Day8
47
Sum Veg1 Day9
49
Sum Veg1 Day10
51
Sum Veg1 Day11
5
Sum Veg1 Day12
14
Sum Veg1 Day13
25
Sum Veg1 Day14
32

-388

-184

200

Net profit/loss per case

-340.6

Sum
Sum
Sum
Sum
Sum
Sum
Sum
Sum
Sum

Day15
Day16
Day17
Day18
Day19
Day20
Day21
Day22
Day23

39
48
55
57
62
68
8
23
35

Sum Veg1 Day24

37

Sum Veg1 Day25

44

Sum Veg1 Day26

59

Sum
Sum
Sum
Sum

Veg1
Veg1
Veg1
Veg1
Veg1
Veg1
Veg1
Veg1
Veg1

Veg1
Veg1
Veg1
Veg1

Day27
Day28
Day29
Day30

71
80
91
105

-140.2

245.6

with Rand function


Veg3
12
32
23
12
28
29
1
7
6
23
10
28
20
10
13
17
8
5
28
8
30
19
21
18
33
34
11
22
8
11
Veg2 sales cumulative
Sum Veg2 Day1
2
Sum Veg2 Day2
3
Sum Veg2 Day3
6
Sum Veg2 Day4
10
Sum Veg2 Day5
13
Sum Veg2 Day6
17

Net profit/loss per case

Veg3 sales cumulative


Sum Veg3 Day1
Sum Veg3 Day2
Sum Veg3 Day3
Sum Veg3 Day4
Sum Veg3 Day5
Sum Veg3 Day6

Sum Veg2 Day7


Sum Veg2 Day8
Sum Veg2 Day9
Sum Veg2 Day10
Sum Veg2 Day11
Sum Veg2 Day12
Sum Veg2 Day13
Sum Veg2 Day14
Sum Veg2 Day15
Sum Veg2 Day16
Sum Veg2 Day17
Sum Veg2 Day18
Sum Veg2 Day19
Sum Veg2 Day20
Sum Veg2 Day21
Sum Veg2 Day22
Sum Veg2 Day23
Sum Veg2 Day24
Sum Veg2 Day25
Sum Veg2 Day26
Sum Veg2 Day27
Sum Veg2 Day28
Sum Veg2 Day29
Sum Veg2 Day30

18
1
2
4
7
8
9
10
1
5
8
12
14
17
20
1
3
5
9
12
14
18
4
7

Veg2 sales cumulative


Sum Veg2 Day1
2
Sum Veg2 Day2
3
Sum Veg2 Day3
6
Sum Veg2 Day4
10
Sum Veg2 Day5
13
Sum Veg2 Day6
17
Sum Veg2 Day7
18
Sum Veg2 Day8
1
Sum Veg2 Day9
2
Sum Veg2 Day10
4
Sum Veg2 Day11
7
Sum Veg2 Day12
8
Sum Veg2 Day13
9
Sum Veg2 Day14
10

32

-160

80

32

Net profit/loss per case

45.2

-149.2

Sum Veg3 Day7


Sum Veg3 Day8
Sum Veg3 Day9
Sum Veg3 Day10
Sum Veg3 Day11
Sum Veg3 Day12
Sum Veg3 Day13
Sum Veg3 Day14
Sum Veg3 Day15
Sum Veg3 Day16
Sum Veg3 Day17
Sum Veg3 Day18
Sum Veg3 Day19
Sum Veg3 Day20
Sum Veg3 Day21
Sum Veg3 Day22
Sum Veg3 Day23
Sum Veg3 Day24
Sum Veg3 Day25
Sum Veg3 Day26
Sum Veg3 Day27
Sum Veg3 Day28
Sum Veg3 Day29
Sum Veg3 Day30

Veg3 sales cumulative


Sum Veg3 Day1
Sum Veg3 Day2
Sum Veg3 Day3
Sum Veg3 Day4
Sum Veg3 Day5
Sum Veg3 Day6
Sum Veg3 Day7
Sum Veg3 Day8
Sum Veg3 Day9
Sum Veg3 Day10
Sum Veg3 Day11
Sum Veg3 Day12
Sum Veg3 Day13
Sum Veg3 Day14

Sum
Sum
Sum
Sum
Sum
Sum
Sum
Sum
Sum

Veg2
Veg2
Veg2
Veg2
Veg2
Veg2
Veg2
Veg2
Veg2

Day15
Day16
Day17
Day18
Day19
Day20
Day21
Day22
Day23

1
5
8
12
14
17
20
1
3

92

Sum
Sum
Sum
Sum
Sum
Sum
Sum
Sum
Sum

Veg3
Veg3
Veg3
Veg3
Veg3
Veg3
Veg3
Veg3
Veg3

Day15
Day16
Day17
Day18
Day19
Day20
Day21
Day22
Day23

Sum Veg2 Day24

Sum Veg3 Day24

Sum Veg2 Day25

Sum Veg3 Day25

Sum Veg2 Day26

12

Sum Veg3 Day26

Sum
Sum
Sum
Sum

14
18
4
7

Sum
Sum
Sum
Sum

Veg2
Veg2
Veg2
Veg2

Day27
Day28
Day29
Day30

28.4

Veg3
Veg3
Veg3
Veg3

Day27
Day28
Day29
Day30

3 sales cumulative
12
44
67
12
40
69

Net profit/loss per case

300

300

1
8
14
23
33
61
20
30
43
17
25
30
28
36
66
19
40
58
33
67
78
22
30
41

3 sales cumulative
12
44
67
12
40
69
1
8
14
23
33
61
20
30

-996

300

48

-420

300

300

300

-24

Net profit/loss per case

552

453.6

-1024.8

494.4

43
17
25
30
28
36
66
19
40
58

242.4

-211.2

717.6

559.2

33
67
78
22
30
41

775.2

134