File size: 7,863 Bytes
c73a3e0
 
 
 
 
 
f2b92ef
b9483ac
 
 
 
e6f15f9
b9483ac
11ba886
 
f2b92ef
ee6bd21
33c70f3
 
b898d29
33c70f3
 
b898d29
 
 
670c918
9e5b779
b898d29
9e5b779
b898d29
 
 
 
 
 
 
 
97985f2
fa1e2d7
b898d29
9e5b779
2d95666
 
 
 
 
 
 
 
 
 
7c11ab5
b898d29
ae91796
352d214
b898d29
 
 
 
352d214
b898d29
 
 
 
d2d03d4
 
 
 
 
 
 
eddefd4
b898d29
2d95666
 
 
 
 
 
 
 
 
 
 
 
9c24e16
fa52ef2
 
 
 
 
 
da59596
fa52ef2
fa1e2d7
6634da1
 
b898d29
 
19e516e
b898d29
2d95666
6634da1
ddcfc25
 
 
cafc16c
fa52ef2
d2d03d4
f6f3045
fa52ef2
d2d03d4
fa52ef2
 
 
 
 
 
 
 
 
ddcfc25
1
2
3
4
5
6
7
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
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
import streamlit as st
import matplotlib.pyplot as plt
import numpy as np
import pandas as pd
import math


st.set_page_config(
     page_title="Ex-stream-ly Cool App",
     page_icon="🧊",
     layout="wide",
     initial_sidebar_state="expanded"
 )


st.title("Калькулятор Toyota 📦")

st.subheader('Toyota Material Handling')
st.write("""
тут информация про калькулятор
""")

Number_of_incoming_pallets = st.number_input('Количество поступаемых паллет, паллет/месяц', value=40)
Number_of_pallets_shipped = st.number_input('Количество отгружаемых паллет, паллет/месяц', value=40)
The_average_cost_of_one_product = st.number_input('Средняя стоимость одного товара, руб.', value=3000)

col1, col2 = st.columns(2)
with col1:
    st.write('Характеристики insource склада')
    The_cost_of_warehouse_maintenance_services = st.number_input('Стоимость услуг по обеспечению склада, руб./месяц', value=50000)
    Average_salary = st.number_input('Средняя зарпала, сотрудник', value=50850)
    Equipment_breakdown_rate_in_stock = st.number_input('Коэффициент поломки оборудования на складе, %', value=5)
    The_cost_of_equipment_repair_in_the_warehouse = st.number_input('Стоимость ремонта оборудования на складе, руб./шт.', value=20000)
    The_cost_of_warehouse_information_support = st.number_input('Стоимость информационной поддержки склада, руб./месяц', value=20000)
    Spoilage_coefficient = st.number_input('Коэффициент порчи, %', value=0.1)
    Number_of_working_hours_per_month = st.number_input('Количество рабочих часов в месяц, час', value=176)
    Average_number_of_goods_per_pallet = st.number_input('Среднее количество товаров в одном паллете, шт./палелт', value=120)
    Productivity_of_one_employee = st.number_input('Производительность одного сотрудника, паллетомест/час', value=0.2)
    
with col2:
    st.write('Характеристики outsource склада')
    Number_of_storage_days = st.number_input('Количество дней хранения, дни', value=30)
    Warehouse_area = st.number_input('Площадь склада, м2', value=150)
    Storage_mezzanine = st.number_input('Стоимость хранения мезонина, руб. за м2/сутки', value=22.35)
    Unloading_of_pallets_to_the_storage_place = st.number_input('Стоимость выгрузки паллет на место хранения, руб./паллета', value=120)
    Acceptance = st.number_input('Стоимость приемки, руб./паллет', value=125.9)
    Selection_of_spare_parts = st.number_input('Стоимость подбор запчастей, руб./паллет', value=183)
    Shipment_of_spare_parts = st.number_input('Стоимость отгрузки запчастей, руб./паллет', value=120)
    Registration_of_documents_entry_or_exit = st.number_input('Стоимость оформление документов вход/выход, руб./комплект', value=130)
    Transaction_percentage = st.number_input('Процент транзакции, %', value=1)
    
    
def get_average_number_of_damaged_goods():
    return (Number_of_incoming_pallets + Number_of_pallets_shipped) * Spoilage_coefficient * Average_number_of_goods_per_pallet / 100

def get_cnt_emplyes_and_equipment():
    The_number_of_pallets_processed_by_one_employee = Productivity_of_one_employee * Number_of_working_hours_per_month
    Number_of_employees = math.ceil((Number_of_incoming_pallets + Number_of_pallets_shipped) / The_number_of_pallets_processed_by_one_employee)
    return Number_of_employees, Number_of_employees

def get_insource_cost():
    Wage_fund = Number_of_employees * Average_salary
    The_cost_of_repairing_broken_equipment = Number_of_equipment * The_cost_of_equipment_repair_in_the_warehouse * Equipment_breakdown_rate_in_stock / 100
    Spoilage = Average_number_of_damaged_goods * The_average_cost_of_one_product
    return {'Обеспечение склада': The_cost_of_warehouse_maintenance_services,
            'ФОТ': Wage_fund,
            'Информационная поддержка': The_cost_of_warehouse_information_support,
            'Ремонт оборудования': The_cost_of_repairing_broken_equipment,
            'Порча товара': Spoilage,
            'Общие расходы': The_cost_of_warehouse_maintenance_services + Wage_fund + The_cost_of_repairing_broken_equipment + The_cost_of_warehouse_information_support + Spoilage}

    
def get_outsource_cost():
    Total_cost_of_storage_of_goods = Number_of_storage_days * Warehouse_area * Storage_mezzanine
    The_cost_of_unloading_pallets_at_the_storage_location = Unloading_of_pallets_to_the_storage_place * Number_of_incoming_pallets
    The_cost_of_shipping_the_goods_from_the_storage_location = Shipment_of_spare_parts * Number_of_pallets_shipped
    The_cost_of_acceptance_of_the_goods = Acceptance * Number_of_incoming_pallets
    The_cost_of_product_selection = Selection_of_spare_parts * Number_of_pallets_shipped
    The_cost_of_registration_of_documents = (Number_of_incoming_pallets + Number_of_pallets_shipped) * Registration_of_documents_entry_or_exit
    
    Costs = Total_cost_of_storage_of_goods + The_cost_of_unloading_pallets_at_the_storage_location \
    + The_cost_of_shipping_the_goods_from_the_storage_location + The_cost_of_acceptance_of_the_goods \
    + The_cost_of_product_selection + The_cost_of_registration_of_documents
    
    Transaction_costs = Costs * Transaction_percentage / 100
    
    return {'Хранение товара': Total_cost_of_storage_of_goods,
            'Выгрузка паллет': The_cost_of_unloading_pallets_at_the_storage_location,
            'Отгрузка паллет': The_cost_of_shipping_the_goods_from_the_storage_location,
            'Приемка товара': The_cost_of_acceptance_of_the_goods,
            'Подбор товара': The_cost_of_product_selection,
            'Оформление документов': The_cost_of_registration_of_documents,
            'Транзакционные затраты': Transaction_costs,
            'Общие расходы': Transaction_costs + Costs}
    
if st.button('Расчет эффективности'):
    
    Number_of_employees, Number_of_equipment = get_cnt_emplyes_and_equipment()
    Average_number_of_damaged_goods = get_average_number_of_damaged_goods()
    
    insource_cost = get_insource_cost()
    outsource_cost = get_outsource_cost()
    
    cost_data = pd.DataFrame({'Insource': insource_cost['Общие расходы'],'Outsource': outsource_cost['Общие расходы']}, index=['Общие расходы'])
    st.bar_chart(cost_data)
    
    st.write(f'Затраты Insource склад:', insource_cost['Общие расходы'])
    st.write(f'Затраты Outsource склад:', outsource_cost['Общие расходы'])
    
    insource_data = pd.DataFrame(insource_cost, index=[0]).T
    outsource_data = pd.DataFrame(outsource_cost, index=[0]).T
    
    
    col1, col2 = st.columns(2)
    
    with col1:
        st.write('Распределение затрат insource склад')
        st.bar_chart(insource_data)
    
    with col2:
        st.write('Распределение затрат outsource склад')
        st.bar_chart(outsource_data)