Sie sind auf Seite 1von 6

Feb

Demand forecast
Number of working day
a
b
c
d
e

a
b
c
d
e
f
g
h
i
j

Beginning inventory
Demand Forecast
Safety Stock
Production requirement
Ending inventory

0.25*b
b+c-a
a+d-b

Production Plan 1: Exact Production (vary workforce)


Production requirement
Production hours required
a*1/4hr per unit
working days per month
Hours per month per worker
c*8hr per day
workers required
b/d
new workers hired (Jan,31 100 workers)
e-100 (ambil +)
Hiring cost ($ 50 /newworker)
50*f
Workers laidoff
d (n-1)-d (ambil +)
Layoff cost ($ 70 /worker)
70*h
straight time cost ($ 10/hr)
b*10
Production Plan 3: Constant Workforce (overtime)

a
b
c
d
e
f
g
h
i
j
k
l

Beginning inventory
working days per month
production hours available
Regular shift production
demand forecast
Unit available before overtime
unit overtime
overtime cost ($ 15 per hour)
safety stock
unit excess
inventory cost ($ 10 per unit)
straight time cost ($ 10/hr)

Jadi Total Cost Feb-May

b*8hr*38
c*0.25 hour per unit
a+d-e
(-1)*f
g*15
f-i ambil +

2,583,187.50

Feb

$
$
$

Mar
80000
20

64000
20

0
80000
20000
100000
20000

20000
64000
16000
60000
16000
Mar

100000
60000
25000
15000
20
20
160
160
156
94
56
0
2,812.50 $
0
63
$
4,375.00
250,000.00 $ 150,000.00
Total cost

Apr

May

Total

100000
20

40000
20

284000
80

16000
100000
25000
109000
25000

25000
40000
10000
25000
10000

61000
284000
71000
294000
71000

Total

2,812.50

$
$
$

4,375.00
400,000.00
407,187.50

apr

may

0
0
20
20
6080
6080
1520
1520
100000
40000
-98480
-38480
98480
38480
$ 1,477,200.00 $ 577,200.00
25000
10000
0
0
$
$
$
60,800.00 $ 60,800.00
Total cost

Total

$ 2,054,400.00

$
$ 121,600.00
$ 2,176,000.00

115

Feb
Demand forecast
Number of working day
a
b
c
d
e

Beginning inventory
Demand Forecast
Safety Stock
Production requirement
Ending inventory

0.25*b
b+c-a
a+d-b

Mar
80000
20

64000
20

0
80000
20000
100000
20000

20000
64000
16000
60000
16000

a
b
c
d
e
f
g
h
i
j

Production Plan 1: Exact Production (vary workforce)


Production requirement
Production hours required
a*1/4hr per unit
working days per month
Hours per month per worker
c*8hr per day
workers required
b/d
new workers hired (Jan,31 100 workers)
e-100 (ambil +)
Hiring cost ($ 50 /newworker)
50*f
Workers laidoff
100-e (ambil +)
Layoff cost ($ 70 /worker)
70*h
straight time cost ($ 10/hr)
b*10

a
b
c
d
e
f
g
h
i
j
k

Production Plan 2: Constant Workforce (Vary inventory and stockout)


Beginning inventory
0
-6400
working days per month
20
20
production hours available
b*8hr*115
18400
18400
actual production
c/0.25 hr per unit
73600
73600
demand forecast
80000
64000
ending inventory
a+d-e
-6400
3200
shortage cost (backorder $ 20 per unit)
f (-)*20 (if f +, 0)
$ 128,000.00 $
safety stock
20000
16000
unit excess
f-h ambil +
0
0
inventory cost ($ 10 per unit)
i*10
$
$
straight time cost ($ 10/hr)
c*10
$ 184,000.00 $ 184,000.00

$
$
$

100000
60000
25000
15000
20
20
160
160
156
94
56
0
2,812.50 $
0
6
$
437.50
250,000.00 $ 150,000.00

Production Plan 3: Constant Workforce (overtime)


feb
a
b
c
d
e
f
g
h

Beginning inventory
working days per month
production hours available
Regular shift production
demand forecast
Unit available before overtime
unit overtime
overtime cost ($ 15 per hour)

mar

0
0
20
20
b*8hr*38
6080
6080
c*0.25 hour per unit
1520
1520
80000
64000
a+d-e
-78480
-62480
(-1)*f
78480
62480
g*15
$ 1,177,200.00 $ 937,200.00

i
j
k
l

safety stock
unit excess
inventory cost ($ 10 per unit)
straight time cost ($ 10/hr)

f-i ambil +
$
$

20000
0
$
60,800.00 $

16000
0
60,800.00

Apr

May

Total

100000
20

40000
20

284000
80

16000
100000
25000
109000
25000

25000
40000
10000
25000
10000

61000
284000
71000
294000
71000
Total

$
$
$

109000
25000
27250
6250
20
20
160
160
170
39
70
0
3,515.63 $
0
61
$ 4,265.63
272,500.00 $ 62,500.00
Total Cost

6,328.13

$
$
$

4,703.13
735,000.00
746,031.25

Total

$
$

apr

3200
-23200
20
20
18400
18400
73600
73600
100000
40000
-23200
10400
464,000.00 $
25000
10000
0
400
$ 4,000.00
184,000.00 $ 184,000.00
Total Cost
may

592,000.00

$
4,000.00
$ 736,000.00
$ 1,332,000.00
Total

0
0
20
20
6080
6080
1520
1520
100000
40000
-98480
-38480
98480
38480
$ 1,477,200.00 $ 577,200.00 $ 4,168,800.00

115

$
$

25000
10000
0
0
$
$
60,800.00 $ 60,800.00 $ 243,200.00
Total Cost
$ 4,412,000.00

Das könnte Ihnen auch gefallen