Make-to-Stock Schedule - Formulas Explained

Start of the first job: 14/3 8:00 A

Product running now: C Speed - units per hour 300
Quantity committed: 3400 Forecast sales - units per week 5000
Min cover - days 4
Max cover - days 14
Min cover - units 2857
Max cover - units 10000

Idle Run
Prod-uct Force Qty Force hours Force hours Start Stop Projected Invento
Opening stock: 14/3 8:00 10621
C 3400 0.0 12.1 14/3 8:00 ### 10260
B 17376.36 0.0 49.6 ### ### 8782
Idle 0 33.1 0.0 ### 18/3 6:51 7798
E 13241.38 0.0 55.2 18/3 6:51 ### 6156
Idle 0 45.9 0.0 ### ### 4791

A Product =IF(E19,"Idle",IF(ISBLANK(A18),D$6,IF(ISBLANK(B19),V18,B19)))
C Qty =IF(A19="Idle",0,IF(ISBLANK(C18),D$7,IF(ISBLANK(D19),AC18,D19)))
E Idle hours =MAX(IF(ISBLANK(F19),IF(Y18,ROUND((W18-AA18)/Y18,7),0)*168,F19
G Run hours =C19/HLOOKUP(A19,$J$5:$N$9,2)
H Start =I18
I Stop =H19+((G19+E19)/24)
J Projected Inventory - units =J18-(J$7*($G19+$E19)/168)+(($A19=J$5)*$C19)
O Projected Cover - days =J19/J$7*7
T Lowest Cover =MIN(O19:S19)
U Offset =MATCH(T19,O19:S19,0)
V Next Prod =INDEX(O$5:S$5,1,U19)
W Inventory =INDEX(J19:N19,1,U19)
X Speed =INDEX(J$6:N$6,1,U19)
Y Forecast =INDEX(J$7:N$7,1,U19)
Z Min Cover =INDEX(J$8:N$8,1,U19)
AA Min units =INDEX(J$10:N$10,1,U19)
AB Max units =INDEX(J$11:N$11,1,U19)
AC To make =AB19-W19+Y19*(AB19-W19)/(X19-Y19/168)/168

AE Inventory replenishment qty =AB19-W19

AF forecast units per hour =Y19/168
AG effective speed =X19-AF19
AH run duration =AE19/AG19
AI sales during production =AH19*AF19
to make =AE19+AI19
 B C D E A B C D E
350 280 310 240
8000 7000 6500 9000
4 4 4 6
14 14 14 14
4571 4000 3714 7714
16000 14000 13000 18000

Lowest
Projected Inventory - units Projected Cover - days Cover
1566 8762 11984 12796 14.9 1.4 8.8 12.9 10.0
988 11656 11514 12145 14.4 0.9 11.7 12.4 9.4 0.9
16000 9587 9593 9486 12.3 14.0 9.6 10.3 7.4 7.4
14425 8210 8314 7714 10.9 12.6 8.2 9.0 6.0 6.0
11798 5911 6179 18000 8.6 10.3 5.9 6.7 14.0 5.9
9614 4000 4405 15543 6.7 8.4 4.0 4.7 12.1 4.0

SBLANK(B19),V18,B19)))
F(ISBLANK(D19),AC18,D19)))
((W18-AA18)/Y18,7),0)*168,F19),0)
if there are idle hours return "Idle", else, if its the first job return Job now running, els
if its an idle period put zero, else if its the first job return quantity committed, else for
return the force value if there is one, else no of weeks for stock to reach minimum, tim
quantity divided by the speed for that product, looked up in the horizontal table
stop of the previous job
start plus idle hours plus run hours, divided by 24 to get to days
Inventory at the end of the previous job, less forecast sales for the duration of the job
inventory divided by forecast
lowest inventory cover at the end of the job
find the offset of the product with the lowest inventory cover
for the product, get the: product code
inventory level
speed
forecast sales per week
minimum inventory cover in days
minimum inventory in units
maximum inventory in units
this formula has been created by substituting together the following:

maximum inventory minus inventory level

sales forecast in units per week, divided by 168 (7x24), to get to units per hour
speed of building inventory, rate of production minus rate of sales
time it will take to build up the replenishment quantity
units that will be sold while the job is running
Inventory replenishment qty plus sales during production
 Next Min Max
Offset Prod Inventory Speed For-cast Cover Min units units To make

2B 988 350 8000 4 4571 16000 17376

5E 9486 240 9000 6 7714 18000 10961
5E 7714 240 9000 6 7714 18000 13241
3C 5911 280 7000 4 4000 14000 9504
3C 4000 280 7000 4 4000 14000 11748

t job return Job now running, else, if force is blank return next product from previous row, else forced value
turn quantity committed, else forced value if there is one, else to make
ks for stock to reach minimum, times 168 for hours, but 0 if its -ve
d up in the horizontal table

get to days
st sales for the duration of the job, plus qty if the job is for the product

sales per week

inventory cover in days
inventory in units
m inventory in units
er the following:

24), to get to units per hour

rate of sales