| Capacity Planning |
| Data |
| Beginning Inventory |
50 |
| Beginning Workers |
20 |
| St. Time Hrs. per worker per month |
160 |
| Max. OT Hours per worker per month |
40 |
| Hiring Cost per worker |
$4,000 |
| Layoff Cost per worker |
$5,000 |
| St. Time Pay per worker per hour |
$18 |
| OT Pay per worker per hour |
$25 |
| Labor Hours per unit produced |
10 |
| Raw Materials Cost per unit |
$10 |
| Holding cost per unit per month |
$2 |
| Shortage Cost per unit per month |
$5 |
| Subcontracting Cost per unit |
$120 |
| Staffing Plan |
| Month |
1 |
2 |
3 |
4 |
5 |
6 |
| Workers from Previous Month |
20 |
20 |
20 |
20 |
20 |
20 |
| Workers Hired |
0 |
0 |
0 |
0 |
0 |
0 |
| Workers Laid Off |
0 |
0 |
0 |
0 |
0 |
0 |
| Workers after Hire and Layoff |
20 |
20 |
20 |
20 |
20 |
20 |
|
| >= |
>= |
>= |
>= |
>= |
>= |
| Minimum Workers |
0 |
0 |
0 |
0 |
0 |
0 |
| St. Time Hours Used |
|
| <= |
<= |
<= |
<= |
<= |
<= |
| St. Time Hours Available |
800 |
800 |
800 |
800 |
800 |
800 |
| Overtime Hours Used |
0 |
0 |
0 |
0 |
0 |
0 |
|
| <= |
<= |
<= |
<= |
<= |
<= |
| Max OT Labor Hrs Available |
400 |
400 |
400 |
400 |
400 |
400 |
| Total Production Hours Used |
0 |
0 |
0 |
0 |
0 |
0 |
| Production Plan |
| Month |
1 |
2 |
3 |
4 |
5 |
6 |
Totals |
| Units Produced on St. Time |
50 |
50 |
50 |
50 |
50 |
50 |
300 |
| Units Produced on OT |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Total Units Produced |
50 |
50 |
50 |
50 |
50 |
50 |
300 |
| Units Subcontracted |
0 |
0 |
0 |
|
| 0 |
0 |
| Demand |
50 |
60 |
30 |
65 |
50 |
45 |
300 |
| Held in Inventory |
0 |
0 |
0 |
0 |
0 |
0 |
| Shortage |
0 |
0 |
0 |
0 |
0 |
0 |
| Net Left |
0 |
0 |
0 |
0 |
0 |
0 |
|
| = |
= |
= |
= |
= |
= |
| Ending Inventory |
50 |
40 |
60 |
45 |
45 |
50 |
|
|
|
|
|
|
| >= |
| Meet End Inv. Requirement |
|
|
|
|
| 50 |
| Cost Summary |
| Month |
1 |
2 |
3 |
4 |
5 |
6 |
Totals |
| Hiring Cost |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
| Layoff Cost |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
| St. Time Labor Cost |
$14,400 |
$14,400 |
$14,400 |
$14,400 |
$14,400 |
$14,400 |
$86,400 |
| OT Labor Cost |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
| Raw Material Cost |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$3,000 |
| Holding Cost |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
| Shortage Cost |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
| Subcontracting Cost |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
| Totals by Month |
$14,900 |
$14,900 |
$14,900 |
$14,900 |
$14,900 |
$14,900 |
$89,400 |
| Grand Total Cost |
$89,400 |