In: Accounting
Plan production for a four-month period: February through May. For February and March, you should produce to exact demand forecast. For April and May, you should use overtime and inventory with a stable workforce; stable means that the number of workers needed for March will be held constant through May. However, government constraints put a maximum of 5,000 hours of overtime labor per month in April and May (zero overtime in February and March). If demand exceeds supply, then backorders occur. There are 100 workers on January 31. You are given the following demand forecast: February, 80,256; March, 70,400; April, 100,360; May, 40,360. Productivity is four units per worker hour, eight hours per day, 22 days per month. Assume zero inventory on February 1. Costs are: hiring, $45 per new worker; layoff, $65 per worker laid off; inventory holding, $10 per unit-month; regular time labor, $10 per hour; overtime, $15 per hour; backorder, $20 per unit. Develop a production plan and calculate the total cost of this plan. Note: Assume any layoffs occur at beginning of next month. (Leave the cells blank, whenever zero (0) is required. Negative values should be indicated by a minus sign. Round your answers to the nearest whole number.)
Production Planning Cost | ||||
February | March | April | May | |
Demand | 80256 | 70400 | 100360 | 40360 |
New Hiring | 82080 | 0 | 0 | 0 |
Labour Hours | 3210240 | 2816000 | 3210240 | 3210240 |
Layoff | 0 | 2562560 | 0 | 0 |
Overtime | 0 | 0 | 75000 | 75000 |
Backorder | 0 | 0 | 377080 | 0 |
Storage Cost | 0 | 0 | 0 | 411400 |
Total Cost | 3292320 | 5378560 | 3662320 | 3696640 |
Working Notes
February | March | April | May | |
Demand | 80256 | 70400 | 100360 | 40360 |
Worker | 1824 | 1600 | 1824 | 889 |
Lay off | 0 | 224 | 0 | 0 |
overtime production | 0 | 0 | 1250 units | 1250 units |
BackOrder | 0 | 0 | 18854 units | 0 |
Extra labour | 0 | 0 | 0 | 935 |
Storage Cost | 0 | 0 | 0 | 41140 units |
In the month of Feb and March no Overtime is possible | ||||||||
Hence, Layoff will be paid and production need to be exact as per demand , no stoorage cost. | ||||||||
Changes is required in the monthof April / May only. | ||||||||
No. of Worker | 80256 /2X22= 1824 | 70400 /2X22=1600 | 40360 /2X22 =918 | |||||
layoff in the month of March = 1824 - 1600 = 224 | ||||||||
layoff in the month of May = 1824 - 918 = 906 | ||||||||
Possibilites of April | ||||||||
Extra Labour hours | 5000 Hours | 1250 Units | ||||||
It is advisable to bear Backorder cost rather involving in Hiring new labour as impact on future cost. | ||||||||
Possibilities of May | ||||||||
Use of Overtime rather than Laying off of worker as layoff cost | ||||||||
is higher than overtime cost as per rate chart. | ||||||||
total Hours to produce demand = 40360 X4 = 161440 hours | ||||||||
Utilising 5000 hours | (5000 hours) | |||||||
Balance Hours | 156440 hours | |||||||
Standard Hours available | 22 days X 8 hours | |||||||
No of Workers | 156440/ 176 = 889 labour | |||||||
Extra Labours | 1824-889 = 935 |
4 units per hour | ||
8 hours per day | ||
22 days in a month | ||
New Hiring Cost | $45 | |
Layoff Worker | $65 | |
Inventory Holding | $10 | |
Regular Wages | $10 | |
Overtime | $15 | |
Backorer | $20 |