Fall Winter Spring Summer: Production Hours Available+overtimehours
Fall Winter Spring Summer: Production Hours Available+overtimehours
/ unit
Fall
Winter
Forecast
10.000 8.000
Beginning inventory (unit)
500
-2.300 (Beginning
inventory in winter
= ending inventory
in fall)
Production required (Forecast- Beginning 9.500
10.300
inventory)
Production hours required (Production
19.000 20.600
required x 2hr/unit)
Production hours available (30 workers x 14.400 14.400
60 days per season x 8 hours per day)
Overtime hours (production hours
6.200
required - production hours available)
Actual production (
7.200
10.300
Spring
Summer
7.000
0 (Beginning
inventory in winter
= ending inventory
in winter)
7.000
12.000
200(Beginning inventory in
winter = ending inventory in
spring)
14.000
23.600
14.400
14.400
9.200
7.200
11.800
11.800
-2.300
200
2.300
23.60014.400
=19,17 20 workers
60 days x 8 hr
)
Workers currently
30
30
30
Workers laid of
Backorder ($10/unit)
Hiring cost ($100/worker)
Firing cost ($200/worker)
Inventory ($5/unit-quarter)
Cost of labor for regular time
($5/hour)
Cost of labor for overtime
($8/hour)
Total
Fall
$23.000
$72.000
Winter
$72.000
Spring
$1.000
$72.000
Summer
$2.000
$4.000
$120.000
$49.600
$95.000
$121.600
$73.000
$126.000
Total
$415.60
Total staf
Working days per month
Working hours per day
Straight time rate
Overtime rate
Overtime
Carriying cost
Backorder cost
= 25 engineers
= 20 days
= 8 hours
= $30/hr
= $45
= 30% of straight time = 0,30
= $5 per hour per month
= $10 per hour per month
Straight
time
Overtime
Inventory
Backorder
Total
Jan
$120.000
Feb
$120.000
Mar
$120.000
Apr
$120.000
May
$120.000
$120.000
$54.000
$1.000
0
$175.000
$54.000
$7.000
0
$181.000
$54.000
$3.000
0
$177.000
$54.000
0
$2.000
$174.000
$54.000
$1.000
0
$175.000
0
$1.000
0
$121.000
May
5.00
0
4.00
0
1.00
0
1.20
0
5.20
0
0
Jun
4.000
200
200
Total
$1.003.0
00
4.000
0
0
4.000
200