In: Accounting
Smart Home manufactures environmentally efficient ceiling lights to replace those in existing homes. It just received a contract for the next 6 months, requiring 100, 250, 190, 140, 220, and 110 units for each month. Production costs for ceiling lights vary with time due to the specialized materials. Smart Home estimates production will cost $250, $450, $350, $400, $520, and $500 per unit in months 1 through 6, respectively. To take advantage of cost variations, AGW may produce more lights than the contract requires in some months and hold up to 375 of the overproduced in inventory for later months. But holding inventory costs $30 per light per month. Assume there is no beginning inventory. Required: Formulate a time-phased LP to compute an optimal manufacturing and inventory plan for the next 6 months to minimize total cost.
Calculation of Inventory Plan & Minimum Purchase & Holding Cost:
S.no. | Month | 1 | 2 | 3 | 4 | 5 | 6 |
A | Opening Stock (units) | 0 | 420 | 330 | 420 | 330 | 110 |
B | Sales (units) | 100 | 250 | 190 | 140 | 220 | 110 |
C | Purchase Cost per unit | $ 250 | $ 450 | $ 350 | $ 400 | $ 520 | $ 500 |
D | Purchase (units) | 850 | 160 | 280 | 50 | 0 | 0 |
E=A-B+D | Closing stock (units) | 750 | 330 | 420 | 330 | 110 | 0 |
F=(A+E)/2 | Average stock (units) | 375 | 375 | 375 | 375 | 220 | 55 |
G=F*$30 | Holding Cost | $ 11,250 | $ 11,250 | $ 11,250 | $ 11,250 | $ 6,600 | $ 1,650 |
H=C*D | Purchase Cost | $ 212,500 | $ 72,000 | $ 98,000 | $ 20,000 | - | - |
I=G+H | Total Cost | $ 223,750 | $ 83,250 | $ 109,250 | $ 31,250 | $ 6,600 | $ 1,650 |
Note 1) We should start with month 6 & assuming there is no closing stock at the end of month 6, hence opening stock should be equal to the unit to be sale i.e. 110.
Note 2) For month 5, 4, 3 & 2 opening stock has been calculated by using following formula:
(closing stock + unit sold) or (Avg unit *2 - closing stock) which ever is lower
Further, I would like to request your valuable feedback on the submitted answer. Kindly let me know in case you would like to have any changes made in terms of any adjustments, format changes or disclosures to further enhance the quality and help me in serving you better. Should you have any queries regarding this answer, please let me know.