Professional Documents
Culture Documents
Production Plan 3: Constant Low Workforce Subcontract
Production Plan 3: Constant Low Workforce Subcontract
Production Plan 3: Constant Low Workforce Subcontract
Demand Forecast
Number of Working Days by Month
January
550
2000
25
Costs
Materials
Inventory holding cost
Marginal cost of stockout
Marginal cost of subcontracting
Hiring and training cost
Layoff cost
Labor hours required per unit
Straight-line cost (first eight hours each day)
Overtime cost (time and a half)
$200.00
$3.00
$5.00
$10.00
$100.00
$150.00
4.0
$6.00
$9.00
February
March
April
May
June
Totals
1000
20
1800
24
2200
24
1500
25
1700
23
10200
141
April
450
2,200
550
2,300
550
May
550
1,500
375
1,325
375
June
375
1,700
425
1,750
425
May
1,325
5,300
25
200
27
June
1,750
7,000
23
184
38
12
$1,154
$4,071
$42,000
Total Cost
$6,250
$241,800
$252,121
$ per unit
$ per unit per month
$ per unit per month
$ per unit
$ per worker
$ per worker
$ per unit
$ per hour
$ per hour
January
550
2,000
500
1,950
500
February
500
1,000
250
750
250
March
250
1,800
450
2,000
450
10,075
21
$3,213
$31,800
Total
January February
1,950
750
25
20
May
1,325
25
June
1,750
23
Total
3,040
3,648
3,648
3,800
3,496
950
760
912
912
950
874
1,000
-10
1,088
1,388
375
876
$10,000
$0
$10,880
$13,880
$3,750
$8,760
$47,270
$22,800
$18,240
$21,888
$21,888
$22,800
$20,976
Total Cost
$128,592
$175,862
Plan 1
$4,071
$6,250
$0
$0
$0
$0
$241,800
$252,121
Plan 3
$0
$0
$0
$0
$47,270
$0
$128,592
$175,862
April
2,300
24
3,800
Hiring
Layoff
Excess inventory
Shortage
Subconstract
Overtime
Straight time
March
2,000
24
Month
January
February
Worker
39
18.75
March
41.66667
April
47.91667
May
June
26.5
38.04348