You are on page 1of 2

Prepare an aggregate plan and compare the total cost using the following plans:

a)Maintain a constant workforce level through the 6 month period


Period
Forecast
Output
Regular
Overtime
Subcontract
Output
Forecast
Inventory
Beginning
Ending
Average
Backlog
Costs
Regular
Overtime
Subcontract
Hire/Layoff
Inventory
Backorders
TOTAL

1
900

2
700

3
800

4
1200

5
1500

6
1100

TOTAL
6200

1100

900

1050

1050

1100

1000

6200

200

200

250

(150.00)

(400.00)

(100.00)

0
200
100
0

200
400
300
0

400
650
525
0

650
500
575
0

500
100
300
0

100
0
50
0

8800

7200

8400

8400

8800

8000

49600

250
0
9050

750
0
7950

1312.5
0
9712.5

1437.5
0
9837.5

750
0
9550

125
0
8125

4625
0
54225

b)Hire and lay off workers to produce exact monthly requirement


Period
Forecast
Output
Regular
Overtime

1
900

2
700

3
800

4
1200

5
1500

6
1100

TOTAL
6200

1100

900

1050

1050

1100

1000

6200

Output Forecast

200

200

250

(150.00)

(400.00)

(100.00)

Inventory
Beginning
Ending
Average
Backlog

0
200
100
0

200
400
300
0

400
650
525
0

650
500
575
0

500
100
300
0

100
0
50
0

Subcontract

Costs
Regular
Overtime
Subcontract
Hire/Layoff

8800

7200

8400

8400

8800

8000

49600

120000

120000

150000

45000

120000

30000

585000

Inventory
Backorders
TOTAL

250
0
129050

750
0
127950

1312.5
0
159712.5

1437.5
0
54837.5

750
0
129550

125
0
38125

4625
0
639225

You might also like