Sheet1NoNama PartJumlahHarga/per unit (Rp)Biaya Pesan (Rp)1As Roda25002Pink Gear13Yellow Gear14Roller Besar25Bantalan Roller26Ring Kecil27Baut28Roller Besar29Bantalan Roller210Baut211Dinamo112Gear Dinamo113RumahDinamo115Blue Gear117PengunciBodi118Gardan 4wd119Bumper Belakang120Chasis121Bantalan As4

Perhitungan manualNo.Nama PartJumlahrata2 hitamrata2 putihHarga/Unit (Rp)BiayaPesan (Rp)BiayaSimpan (Rp)agregat putihLTSROhEOQ HitamEOQ putihPOQ hitamPOQ PutihFOQ hitamFOQ putihFPR HitamFPR Putih1Eyelet4157161587210010002510001001122112744100010003331588

Lot SizeOHSSLTPeriodePD123456789101112EOQ8903351GR315883158831588315883158831588315883158831588315883158831588Lot size = 2249 unitBiaya Pesan =1000Biaya Simpan = 25SR000000000000POH5554533512498239622942192209019881886178416821580NR310333113531237290902919229294293962949829600297022980429906POR314863148633735314863148631486314863148631486314863148631486PORE314863148633735314863148631486314863148631486314863148631486EOQBiaya pesan =12000Biaya simpan =39500Total = 51500

Lot SizeOHSSLTPeriodePD123456789101112POQ8903351GR315883158831588315883158831588315883158831588315883158831588Lot size = per 4 periodeBiaya Pesan =1000Biaya Simpan = 25SR000000000000POH555-310336351131923335-312536351131923335-312536351131923335NR3103362621-31923-3353125362841-31923-3353125362841-31923-335POR126132126352126352PORE125126132126352126352POQBiaya pesan =4000Biaya simpan =8375Total = 12375

Lot SizeOHSSLTPeriodePD123456789101112FOQ8903351GR315883158831588315883158831588315883158831588315883158831588Lot size = 2000 unitBiaya Pesan =1000Biaya Simpan = 25SR000000000000POH55596713797911203161510271439851126367510871499NR310333062130209307973038529973305613014930737303253091330501POR320003200031000320003200031000320003100032000310003200032000PORE320003200031000320003200031000320003100032000310003200032000FOQBiaya pesan =12000Biaya simpan =30000Total = 42000

Lot SizeOHSSLTPeriodePD123456789101112FPR8903351GR315883158831588315883158831588315883158831588315883158831588Lot size = per 3 periodeBiaya Pesan =1000Biaya Simpan = 25SR000000000000POH5556317631588063176315880631763158806351131923335NR31033-31588031588-31588031588-31588031588-31923-335POR94209947649476495099PORE94209947649476495099FPRBiaya pesan =4000Biaya simpan =8375Total = 12375

kelompok kita(5)No.Nama PartJumlahrata2 hitamrata2 putihHarga/Unit (Rp)BiayaPesan (Rp)BiayaSimpan (Rp)agregat putihLTSROhEOQ HitamEOQ putihPOQ hitamPOQ PutihFOQ hitamFOQ putihFPR hitamFPR Putih1Eyelet415716158721001000251000200112211274410001000442As Roda278587936500150025150020097297644100010003RodaAssy278587936800150050150020068769136100010004Pink Gear139293968400150050150020048648828100010005Yellow Gear278587936400150075150020056156427100010006Roller Besar278587936300150025150010097297644100010007Ring 278587936100100050100020056156427100010008Baut41571615872200100050100020079379735100010009Roller Kecil2785879363001000751000100458461281000100010Dinamo139293968150020001002000200397399291000100011White gear139293968500100010010002002812821131000100012Plat BelakangBesar1392939682001000501000100397399291000100013RumahDinamo13929396810001500751500100397399291000100014Plat Belakang Kecil1392939682001000251000100561564271000100015Blue Gear1392939683001500251500200687691361000100016PengunciDinamo1392939681501500301500100627630361000100017Plat Depan1392939684001000251000100561564271000100018TutupChasisDepan1392939685501500401500100543546271000100019Tuas On/Off13929396830010007010001003363372111000100020Gardan 4wd13929396810001500501500200486488281000100021BodiAtasPutih13929396822002000252000100793797351000100022BodiAtasHitam13929396820002000352000100671674361000100023PengunciBodi1392939686001000251000100561564271000100024Chasis13929396830002000502000100561564271000100025Roda41571615872300100025100010011221127441000100017300Net Requirement Tamiya PutihLot SizeOHSSLTPeriodePD123456789101112JumlahEOQ8903391GR389338933893389340054005400540054005400540054005SR000000000000POH115000000000000NR3322332233223322343434343434343434343434343434343397

Net Requirement Tamiya HitamLot SizeOHSSLTPeriodePD123456789101112EOQ8903351GR385538553855385539653965396539653965396539653965SR000000000000POH141000000000000NR3391339133913391350135013501350135013501350135013465

Net Requirement Tamiya Hitam + PutihLot SizeOHSSLTPeriodePD123456789101112EOQ8903351GR774877487748774879707970797079707970797079707970SR000000000000POH141000000000000NR7284728472847284750675067506750675067506750675067432PeriodeTamiyaPeriodeTamiyahitam putih13855389311541715572238553893215858160183385538933158571601743855389341585616016539654005NoNama PartJumlah515855160156396540051As Roda2615854160147396540052Pink Gear1715854160148396540053Yellow Gear1815853160139396540054Roller Besar29158521601210396540055Bantalan Roller210158521601111396540056Ring Kecil211158511601012396540057Baut2121585016009Rata23929396878973973998Roller Besar2Rata21581815977Stdev55569Bantalan Roller2Stdev127128service level95%95%10Baut2service level95%95%Safety stock919311Dinamo1Safety stock106107Safety stock/P881612Gear Dinamo1Safety stock/P99OH putih54534589013RumahDinamo1OH putih545345POH53733720015Blue Gear1POH53633617PengunciBodi118Gardan 4wd119Bumper Belakang120Chasis121Bantalan As4

NR38553893Net Requirement Tamiya Putih238553893Lot SizeOHSSLTPeriodePD123456789101112POQ38903893EOQ345931GR389338933893389340054005400540054005400540054005438553893Lot size = 399SR000000000000539654005POH25234947144241226211196181166151136121639654005NR36413544384637493764377937943809382438393854386945312POR399035913990399039903990399039903990399039903990PORel359139903990399039903990399039903990399039900739654005839654005Net Requirement Tamiya Hitam939654005Lot SizeOHSSLTPeriodePD1234567891011121039654005EOQ545911GR3855385538553855396539653965396539653965396539651139654005Lot size = 397SR0000000000001239654005POH4541722875120125130135140145150155160Rata239293968NR34013683356838503845384038353830382538203815381045122POR357339703573397039703970397039703970397039703970PORel397035733970397039703970397039703970397039700Stdev5556service level0.950.95Net Requirement Tamiya Hitam + PutihSafety stock40204061Lot SizeOHSSLTPeriodePD123456789101112Safety stock/P335339EOQ8901841GR774877487748774879707970797079707970797079707970OH putih450480lot size = 796SR000000000000POH115141POH706122334546758748738728718708698688678NR70427626741472027212722272327242725272627272728287260POR 716479607960796079607960796079607960796079607960PORel796079607960796079607960796079607960796079600

Body LLC 1Tamiya HitamLot SizeOHSSLTPeriodePD123456789101112EOQ545911GR397035733970397039703970397039703970397039700Lot size = 561 unitlevel 1kebutuhan : 1SR000000000000POH4544117657226796365935505074644213780NR351631623205324832913334337734203463350635490POR392739273927392739273927392739273927392739270PORE392739273927392739273927392739273927392700

Tamiya PutihLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR359139903990399039903990399039903990399039900Lot size = 564level 1kebutuhan : 1SR000000000000POH70612475225225225225225225225225225220NR270139903990399039903990399039903990399039900POR394845124512451245124512451245124512451245120PORE451245124512451245124512451245124512451200

Chasis LLC 1TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR796079607960796079607960796079607960796079600Lot size = 1125 unitlevel 1kebutuhan : 1SR000000000000POH7066215364513662811961112610669818960NR725473397424750975947679776478497934689469790POR787578757875787578757875787578759000787578750PORE787578757875787578757875787590007875787500

Assembly Roller LLC 2TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR787578757875787578757875787590007875787500Lot size = 1125 unitlevel 2kebutuhan : 1SR000000000000POH70670670670670670670670670670670600NR716971697169716971697169716982947169716900POR787578757875787578757875787590007875787500PORE787578757875787578757875900078757875000

Roller Besar(2) LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ17803681GR157501575015750157501575015750180001575015750000Lot size = 1848 unitlevel 3kebutuhan : 2SR000000000000POH141244613283621244278116016406741556000NR143381530414422153881450615472168401411015076000POR147841663214784166321478416632184801478416632000PORE16632147841663214784166321848014784166320000PeriodeTamiya177107786277107786377107786477107786579308010679308010779308010879308010979308010107930801011793080101279308010Rata27857793615793Stdev109111service level95%95%Safety stock80378119Safety stock/P6706771347OH putih10906901780POH42013407

Roller Kecil(2) LLC 3Lot SizeOHSSLTPeriodePD123456789101112EOQ17803681GR157501575015750157501575015750180001575015750000Lot size = 919 unitlevel 3kebutuhan : 2SR000000000000POH1412366239112904777650111903776000NR143381538415511156381484614973173501563914847000POR147041562315623165421562315623174611654215623000PORE15623147041562315623165421562315623174610000PeriodeTamiya177107786277107786377107786477107786579308010679308010779308010879308010979308010107930801011793080101279308010Rata27857793615793Stdev109111service level95%95%Safety stock80378119Safety stock/P6706771347OH putih10906901780POH42013407

Ring(4) LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ356014722GR315003150031500315003150031500360003150031500000Lot size = 1125 unitlevel 3kebutuhan : 4SR000000000000POH2088963963963963963963963963963000NR294123053730537305373053730537350373053730537000POR303753150031500315003150031500360003150031500000PORE31500315003150031500315003600031500315000000PeriodeTamiya115420155722154201557231542015572415420155725158601602061586016020715860160208158601602091586016020101586016020111586016020121586016020Rata2157141587131585Stdev217221service level95%95%Safety stock1607116235Safety stock/P134013532693OH putih218013803560POH84027813

Baut(4) LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ356014722GR315003150031500315003150031500360003150031500000Lot size = 1590 unitlevel 3kebutuhan : 4SR000000000000POH20887981098139810840870812781578288000NR29412307023040230102313923109235292302222992200POR302103180031800302103180031800365703180030210000PORE3180030210318003180036570318003021000000PeriodeTamiya115420155722154201557231542015572415420155725158601602061586016020715860160208158601602091586016020101586016020111586016020121586016020Rata2157141587131585Stdev217221service level95%95%Safety stock1607116235Safety stock/P134013532693OH putih218013803560POH84027813

As Roda Depan LLC 2TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR787578757875787578757875787590007875787500Lot size = 1125 unitlevel 2kebutuhan : 1SR000000000000POH70670670670670670670670670670670600NR716971697169716971697169716982947169716900POR787578757875787578757875787590007875787500PORE787578757875787578757875900078757875000

As roda blkg LLC 2TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR787578757875787578757875787590007875787500Lot size = 1125 unitlevel 2kebutuhan : 1SR000000000000POH70670670670670670670670670670670600NR716971697169716971697169716982947169716900POR787578757875787578757875787590007875787500PORE787578757875787578757875900078757875000

Pink Gear(2) LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ17803682GR157501575015750157501575015750180001575015750000Lot size = 974 unitlevel 3kebutuhan : 2SR000000000000POH1412272106914748582416922756590000NR143381547815644148361500215168175841482814994000POR146101558416558155841558415584185061558415584000PORE1655815584155841558418506155841558400000PeriodeTamiya138553893238553893338553893438553893539654005639654005739654005839654005939654005103965400511396540051239654005Rata2392939687897Stdev5556service level95%95%Safety stock40204061Safety stock/P335339674OH putih545345890POH2106204

Eyelet(4) LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ356014722GR315003150031500315003150031500360003150031500000Lot size = 2249 unitlevel 3kebutuhan : 4SR000000000000POH2088207420602046203220182004198819741960000NR294122942629440294542946829482339962951229526000POR314863148631486314863148631486359843148631486000PORE3148631486314863148635984314863148600000PeriodeTamiya115420155722154201557231542015572415420155725158601602061586016020715860160208158601602091586016020101586016020111586016020121586016020Rata2157141587131585Stdev217221service level95%95%Safety stock1607116235Safety stock/P134013532693OH putih218013803560POH84027813

Roda(4) LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ356014722GR315003150031500315003150031500360003150031500000Lot size = 2249 unitlevel 3kebutuhan : 4SR000000000000POH2088207420602046203220182004198819741960000NR294122942629440294542946829482339962951229526000POR314863148631486314863148631486359843148631486000PORE3148631486314863148635984314863148600000PeriodeTamiya115420155722154201557231542015572415420155725158601602061586016020715860160208158601602091586016020101586016020111586016020121586016020Rata2157141587131585Stdev217221service level95%95%Safety stock1607116235Safety stock/P134013532693OH putih218013803560POH84027813

As Roda(2) LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ17803682GR157501575015750157501575015750180001575015750000Lot size = 1948 unitlevel 3kebutuhan : 2SR000000000000POH141212461080914748582416189617301564000NR143381450414670148361500215168175841385414020000POR155841558415584155841558415584194801558415584000PORE1558415584155841558419480155841558400000PeriodeTamiya138553893238553893338553893438553893539654005639654005739654005839654005939654005103965400511396540051239654005Rata2392939687897Stdev5556service level95%95%Safety stock40204061Safety stock/P335339674OH putih545345890POH2106204

Yellow gear LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901842GR787578757875787578757875900078757875000Lot size = 1125 unitlevel 3kebutuhan : 1SR000000000000POH706706706706706706706706706706000NR716971697169716971697169829471697169000POR7875787578757875787578759000787578750PORE787578757875787590007875787500000PeriodeTamiya138553893238553893338553893438553893539654005639654005739654005839654005939654005103965400511396540051239654005Rata2392939687897Stdev5556service level95%95%Safety stock40204061Safety stock/P335339674OH putih545345890POH2106204

Pengunci Body LLC 2TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR787578757875787578757875787590007875787500Lot size = 1125 unitlevel 2kebutuhan : 1SR000000000000POH70670670670670670670670670670670600NR716971697169716971697169716982947169716900POR787578757875787578757875787590007875787500PORE787578757875787578757875900078757875000

Gardan 4wd LLC 2TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR787578757875787578757875787590007875787500Lot size = 1125 unitlevel 2kebutuhan : 1SR000000000000POH70670670670670670670670670670670600NR716971697169716971697169716982947169716900POR787578757875787578757875787590007875787500PORE787578757875787578757875900078757875000

Dinamo assembly LLC 2TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR787578757875787578757875787590007875787500Lot size = 1125 unitlevel 2kebutuhan : 1SR000000000000POH70670670670670670670670670670670600NR716971697169716971697169716982947169716900POR787578757875787578757875787590007875787500PORE787578757875787578757875900078757875000

Dinamo LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901842GR787578757875787578757875900078757875000Lot size = 796 unitlevel 3kebutuhan : 1SR000000000000POH70679180165250335420176261346000NR716970847795771076257540858076997614000POR796071647960796079607960875679607960000PORE796079607960796087567960796000000

blue gear LLC 4TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901842GR796079607960796087567960796000000Lot size = 1378 unitlevel 4kebutuhan : 1SR000000000000POH7061014132216305607238068800000NR725469466638633081967888758000000POR826882688268689082688268826800000PORE826868908268826882680000000

white gear LLC 4TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901842GR796079607960796087567960796000000Lot size = 563 unitlevel 4kebutuhan : 1SR000000000000POH7066555047239483549000000NR725478957410748883627877795500000POR731984457882788284457882844500000PORE788278828445788284450000000

yellow gear llc 4TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901842GR796079607960796087567960796000000Lot size = 1125 unitlevel 4kebutuhan : 1SR000000000000POH70662153645136661052544000000NR725473397424750983907350743500000POR787578757875787590007875787500000PORE787578759000787578750000000

Rumah Dinamo LLC 3TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR787578757875787578757875900078757875000Lot size = 796 unitlevel 3Kebutuhan : 1SR000000000000POH70679180165250335420176261346000NR716970847795771076257540858076997614000POR796071647960796079607960875679607960000PORE716479607960796079608756796079600000

Plat blkg kcl LLC 4TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR716479607960796079608756796079600000Lot size = 1125 unitlevel : 4kebutuhan : 1SR000000000000POH706292207122371077196111260000NR645876687753783879237679776478490000POR675078757875787590007875787578750000PORE787578757875900078757875787500000

plat blkg bsr LLC 4TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR716479607960796079608756796079600000Lot size = 796 unitlevel : 4kebutuhan : 1SR000000000000POH7067067067067067067067067060000NR645872547254725472548050725472540000POR716479607960796079608756796079600000PORE796079607960796087567960796000000

Pengunci Dinamo LLC 4TamiyaLot SizeOHSSLTPeriodePD123456789101112EOQ8901841GR716479607960796079608756796079600000Lot size = 1257 unitlevel : 4kebutuhan : 1SR000000000000POH7061084666248108766971229411330000NR645868767294771268738087724876660000POR754275427542879975428799754287990000PORE754275428799754287997542879900000