Lawn King: Creating a Sales Forecast

Do you need this or any other assignment done for you from scratch?
We have qualified writers to help you.
We assure you a quality paper that is 100% free from plagiarism and AI.
You can choose either format of your choice ( Apa, Mla, Havard, Chicago, or any other)

NB: We do not resell your papers. Upon ordering, we do an original paper exclusively for you.

NB: All your data is kept safe from the public.

Click Here To Order Now!

Introduction

Lawn King is a medium-scale enterprise that manufactures mowing equipment in the US. Currently, the company is experiencing difficulties with creating a sales forecast for the next fiscal year that started in the beginning of September. During the last board meeting John Connor suggested that the original forecast of 98,000 units should be increased to 110,000 because the company lost revenue due to an increased number of backorders, which were created due to the company’s inability to fulfill the orders in time. This paper focuses on developing a forecast to use as a basis for Sales and Operations Planning (S&OP). Additionally, the paper provides a S&OP plan by month for fiscal year 2020 based on different strategies.

Sales Forecast

Selecting the Forecast Method

The sales department conducted market analysis and arrived at the conclusion that at Lawn King will be able to sell 110,000 units in FY2020. However, the forecast was based purely on qualitative approach, as sales department failed to provide any quantitative evidence to confirm their forecast. According to Schroeder and Goldstein (2020), there are two general types of forecasting, including qualitative and quantitative forecasting. Qualitative methods include Delphi method, market surveys, life-cycles analogies, and informed judgement (Reefke & Gardiner, 2019). Lawn King used informed judgement as the central approach to forecasting, as John Connor mentioned only that the marketing department agrees with the prognosis without any supporting data. Schroeder and Goldstein (2020) state that informed judgement is an unreliable tool, as the quality of forecast can vary significantly depending a wide variety of factors.

Quantitative approach to forecasting includes time series forecasting, moving average, and exponential smoothing as the primary forecasting approaches (Lestari et al., 2017). Additionally, there are causal forecasting methods that presuppose dependence of sales on external factors (Stevenson, 2020). According to the sales department, there are two variables that can contribute to the variance in sales, including weather and economic conditions. The weather impacts when the mowing season starts, while the economic conditions determine which models the customers are more likely to buy.

Even though all the described forecasting methods are appropriate for Lawn King, there is not enough data to use the majority of these forecasting techniques. Lewis (2019) state that when selecting a forecasting method, it is crucial to understand what data can realistically be collected. The most appropriate method for the case study would be time series analysis, as Lawn King’s sales are highly seasonal. However, the information on monthly sales are provided only for one year, which makes it impossible to calculate the trend and seasonal variation. Moreover, sales information is available only for two previous years, which makes it difficult to make quantitative predictions based on the trend in annual sales. Thus, it was selected to use a combination of qualitative and quantitative methods. In particular, straight line forecasting in combination with informed judgement of the sales department, as there is not enough data to use any other forecasting methods reliably.

Sales Forecast for 2020

The annual forecast for 2020 was calculated by determining the trend in annual sales change and adding it to previous year’s sales. The results of the calculation are provided in Table 1 below.

Table 1. Annual Sales Forecast

Actual 2018 Crude Change Percentage change Actual 2019 Forecast 2020
18″ 25,300 -3,000 -11.86% 22,300 19,656
20″ 15,680 7,820 49.87% 23,500 35,220
20″ SP 14,200 7,000 49.30% 21,200 31,651
22″ SP 14,320 3,280 22.91% 17,600 21,631
Total 69,500 84,600 108,158

Since the results of the quantitative analysis were in accord with the informed judgement of sales department, it was decided to use the annual forecast provided in Table 1 as the basis for S&OP. The percentage change by model was used to develop monthly sales forecast, which is provided in Table 2 below.

Table 2. Monthly forecast by model

18″ 20″ 20″ SP 22″ SP Monthly Total
2019 Forecast 2019 Forecast 2019 Forecast 2019 Forecast 2019 Forecast
September 210 185 400 599 180 269 110 135 900 1,189
October 600 529 510 764 500 746 300 369 1,910 2,408
November 1,010 890 970 1,454 860 1,284 785 965 3,625 4,593
December 1,200 1,058 1,420 2,128 1,030 1,538 930 1,143 4,580 5,867
January 1,430 1,260 1,680 2,518 1,120 1,672 1,120 1,377 5,350 6,827
February 2,140 1,886 2,210 3,312 2,180 3,255 1,850 2,274 8,380 10,727
March 4,870 4,293 5,100 7,643 4,560 6,808 3,210 3,945 17,740 22,689
April 5,120 4,513 4,850 7,269 5,130 7,659 3,875 4,763 18,975 24,203
May 3,210 2,829 3,310 4,961 2,980 4,449 2,650 3,257 12,150 15,496
June 1,400 1,234 1,500 2,248 1,320 1,971 800 983 5,020 6,436
July 710 626 950 1,424 680 1,015 1,010 1,241 3,350 4,306
August 400 353 600 899 660 985 960 1,180 2,620 3,417
Total 22,300 19,656 23,500 35,220 21,200 31,651 17,600 21,631 84,600 108,158

Monthly Production Plan

A total of three strategies were considered for monthly production. Strategy 1 was based on the current strategy without any overtime to meet the demand and using inventory to meet peak demands. Strategy 2 was based on the current strategy, which used level workforce plus overtime when needed. Strategy 3 is the chase strategy, which is based on laying off workers and hiring new ones based on the demand. These strategies were calculated using the following assumptions.

  1. Monthly production rate (units/worker/month): 65. It was estimated by divided the total number of units produced during month without overtime by the number of employees,
  2. Beginning inventory units: 16,460
  3. Number of workers: 100
  4. Hiring cost per worker: $800
  5. Laying off cost per worker: $1,500
  6. Inventory cost per unit per month: $51.30. It was calculated by dividing cost of goods sold by the total number of units produced and then multiplying by 30%.
  7. Regular hourly wage: $15.00. It is the average hourly cost per employee.
  8. Overtime hourly wage: $22.50. Average hourly wage multiplied by 150%.
  9. Hours per month: 176 (22 working days multiplied by 8 hours).

All the strategies aimed at minimizing were based on the idea to reduce inventory and avoid inventory shortage cost, as they would be difficult to estimate. The calculations of the strategies are provided in Appendices A-C. The calculations do not take into consideration the natural turnover in employees, as it was assumed as a constant in all three strategies, which would not affect the strategy choice. Moreover, the calculations did not take into consideration which models would be produced during which months, and it was assumed that the current production strategy was optimal and the switchover costs would be the same in all the strategies.

Recommendation

The cost analysis demonstrates that the chase strategy (Strategy 3) was the most appropriate for the Lawn King as it was associated with the least total cost. The total cost of the strategy was $14,343,763, while the total cost of the level workforce strategy (Strategy 1) was $17,761,098, and the total cost of the level workforce strategy plus overtime (Strategy 2) was $16,103,529. Thus, based only on the cost, Strategy 3 should be accepted. However, qualitative analysis of possible ethical issues of laying off so many employees should be conducted before making the final decision.

References

Lestari, F., Anwar, U., Nugraha, N., & Azwar, B. (2017). . In Proceedings of the World Congress on Engineering (Vol. 2). Web.

Lewis, M. A. (2019). Operations Management: A Research Overview. Taylor & Francis.

Reefke, H., & Gardiner, D. (2019). Operations Management for Business Excellence: Building Sustainable Supply Chains. Taylor & Francis.

Schroeder, R, & Goldstein, S. (2020). Operations management in the supply chain (8th ed.). McGraw Hill.

Stevenson, W. J. (2020). Operations Management. McGraw-Hill Education.

Appendix A: Strategy 1 (Level Workforce)

SEPT. OCT. NOV. DEC. JAN. FEB. MAR. APR. MAY JUNE JULY AUG.
Sales Forecast: 1,189 2,408 4,593 5,867 6,827 10,727 22,689 24,203 15,496 6,436 4,306 3,417
Units Produced: 8,775 8,775 8,775 8,775 8,775 8,775 8,775 8,775 8,775 8,775 8,775 8,775
Ending Inventory: 24,046 30,413 34,595 37,503 39,451 37,499 23,585 8,157 1,436 3,775 8,244 13,602
Number of Workers: 135 135 135 135 135 135 135 135 135 135 135 135
Overtime Percent: 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Total Equivalent
number of workers: 135 135 135 135 135 135 135 135 135 135 135 135
(# workers + O.T.)
Reg. Labor Costs: $356,400 $356,400 $356,400 $356,400 $356,400 $356,400 $356,400 $356,400 $356,400 $356,400 $356,400 $356,400
O.T. Labor Costs: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Change in # workers
from last month: $35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Hiring Cost: $28,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Layoff Cost: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
End-Inv. Hold. Cost: $1,233,560 $1,560,187 $1,774,724 $1,923,904 $2,023,836 $1,923,699 $1,209,911 $418,454 $73,667 $193,658 $422,917 $697,783
End-Inv. Short. Cost: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
MONTHLY TOTAL COST: $1,617,960 $1,916,587 $2,131,124 $2,280,304 $2,380,236 $2,280,099 $1,566,311 $774,854 $430,067 $550,058 $779,317 $1,054,183
Total Strategy Cost $17,761,098

Appendix B: Strategy 2 (Level Workforce + Overtime)

SEPT. OCT. NOV. DEC. JAN. FEB. MAR. APR. MAY JUNE JULY AUG.
Sales Forecast: 1,189 2,408 4,593 5,867 6,827 10,727 22,689 24,203 15,496 6,436 4,306 3,417
Units Produced: 7,800 7,800 7,800 7,800 7,800 7,800 9,360 10,920 10,920 9,360 7,800 7,800
Ending Inventory: 23,071 28,463 31,670 33,603 34,576 31,649 18,320 5,037 461 3,385 6,879 11,262
Number of Workers: 120 120 120 120 120 120 120 120 120 120 120 120
Overtime Percent: 0% 0% 0% 0% 0% 0% 20% 40% 40% 20% 0% 0%
Total Equivalent
number of workers: 120 120 120 120 120 120 144 168 168 144 120 120
(# workers + O.T.)
Reg. Labor Costs: $316,800 $316,800 $316,800 $316,800 $316,800 $316,800 $316,800 $316,800 $316,800 $316,800 $316,800 $316,800
O.T. Labor Costs: $0 $0 $0 $0 $0 $0 $95,040 $190,080 $190,080 $95,040 $0 $0
Change in # workers
from last month: $20 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Hiring Cost: $16,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Layoff Cost: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
End-Inv. Hold. Cost: $1,183,542 $1,460,152 $1,624,671 $1,723,834 $1,773,749 $1,623,594 $939,816 $258,398 $23,649 $173,651 $352,893 $577,741
End-Inv. Short. Cost: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
MONTHLY TOTAL COST: $1,516,342 $1,776,952 $1,941,471 $2,040,634 $2,090,549 $1,940,394 $1,351,656 $765,278 $530,529 $585,491 $669,693 $894,541
Total Strategy Cost $16,103,529

Appendix C: Strategy 3 (Chase Strategy)

SEPT. OCT. NOV. DEC. JAN. FEB. MAR. APR. MAY JUNE JULY AUG.
Sales Forecast: 1,189 2,408 4,593 5,867 6,827 10,727 22,689 24,203 15,496 6,436 4,306 3,417
Units Produced: 6,500 6,500 6,500 6,500 6,500 9,750 9,750 13,000 13,000 9,750 6,500 6,500
Ending Inventory: 21,771 25,863 27,770 28,403 28,076 27,099 14,160 2,957 461 3,775 5,969 9,052
Number of Workers: 100 100 100 100 100 150 150 200 200 150 100 100
Overtime Percent: 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Total Equivalent
number of workers: 100 100 100 100 100 150 150 200 200 150 100 100
(# workers + O.T.)
Reg. Labor Costs: $264,000 $264,000 $264,000 $264,000 $264,000 $396,000 $396,000 $528,000 $528,000 $396,000 $264,000 $264,000
O.T. Labor Costs: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Change in # workers
from last month: 0 0 0 0 0 50 0 50 0 -50 -50 0
Hiring Cost: $0 $0 $0 $0 $0 $40,000 $0 $40,000 $0 $0 $0 $0
Layoff Cost: $0 $0 $0 $0 $0 $0 $0 $0 $0 $75,000 $75,000 $0
End-Inv. Hold. Cost: $1,116,852 $1,326,772 $1,424,601 $1,457,074 $1,440,299 $1,390,179 $726,408 $151,694 $23,649 $193,658 $306,210 $464,368
End-Inv. Short. Cost: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
MONTHLY TOTAL COST: $1,380,852 $1,590,772 $1,688,601 $1,721,074 $1,704,299 $1,826,179 $1,122,408 $719,694 $551,649 $664,658 $645,210 $728,368
Total Strategy Cost $14,343,763
Do you need this or any other assignment done for you from scratch?
We have qualified writers to help you.
We assure you a quality paper that is 100% free from plagiarism and AI.
You can choose either format of your choice ( Apa, Mla, Havard, Chicago, or any other)

NB: We do not resell your papers. Upon ordering, we do an original paper exclusively for you.

NB: All your data is kept safe from the public.

Click Here To Order Now!