Simple Inventory Forecasting Spreadsheet

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U
1	Vendor	SAP Matrl #	Mfr p/n	Mat Description	Current Inv Min	Current Inv Max	Usg 2010	Per Month 2010	Usg 2011	# Months Current Year	Per Month 2011	Lead Time (Days)	Zero Inventory Buffer	Usg % Inc/Dec	New Inv Min	New Inv Max	Current Inv	Average Cost Per Unit	Current Inventory Max Value	Projected Inventory Max Value	Projected Change In Value

2	Hauni	5006245	21DR291	SLIDING BLOCK	128	256	1,528	127.33	1,528	12	254.67	40	1	100%	335	670	2	22.00	5,632.00	14,740.00	9,108.00
3	Applied Tech	5023666	6001-2RS	Bearing	25	35	126	10.50	83	6	13.83	28	1.2	32%	15	31	16	5.32	186.20	164.92	(21.28)
4	GD	5024896	2518006541	Shaft	6	9	12	1.00	14	6	2.33	40	1.2	133%	4	8	3	169.66	1,526.94	1,357.28	(169.66)
5	Lee Spring	5034785	3-7856	Compression Spring	20	32	48	4.00	3	6	0.50	25	1.2	-88%	0	2	16	3.50	112.00	7.00	(105.00)
6												Lead Time Average		Average
7												33		44%				Totals	7,457.14	16,269.20	8,812.06
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96