Input Data (Demand) Input Data (Costs etc.
Month Demand Item Cost
January 1,000 Materials cost/unit $ 20
February 1,100 Inventory holding cost/unit/month 3.0
March 1,000 Marginal cost of stockout/unit/month
April 1,200 Hiring and training cost/worker
May 1,500 Layoff cost/worker
June 1,600 Labor hours required/unit 0.1667
July 1,600 Regular time cost/hour 20.0
August 900 Over time cost/hour 30.0
September 1,100 Marginal subcontracting cost/unit
October 800
November 1,400 Initial Workforce size 1250
December 1,700 Maximum overtime per worker per month 20
Starting inventory ('000s) 50
Ending inventory ('000s) 50
Aggregate Plan Decision Variables (demand, inventory, production in '000s)
Ht Lt Wt Ot It St Ct
Period # Hired # Laid off # Workforce Overtime Inventory Stockout Subcontract
0 0 0 1,250 0 50 0 0
1 0 0 1,250 0.0 50.0 0 0
2 0 0 1,250 0.0 150.0 0 0
3 0 0 1,250 25000.0 500.0 0 0
4 0 0 1,250 25000.0 650.0 0 0
5 0 0 1,250 25000.0 500.0 0 0
6 0 0 1,250 25000.0 250.0 0 0
7 0 0 1,250 25000.0 0.0 0 0
8 0 0 1,250 0.0 0.0 0 0
9 0 0 1,250 0.0 50.0 0 0
10 0 0 1,250 0.0 450.0 0 0
11 0 0 1,250 25000.0 400.0 0 0
12 0 0 1,250 25000.0 50.0 0 0
Costs
Period Hiring Lay off Regular time Overtime Inventory Stockout Subcontract
1 0 0 4,000,000 0 150,000 0 0
2 0 0 4,000,000 0 450,000 0 0
3 0 0 4,000,000 750,000 1,500,000 0 0
4 0 0 4,000,000 750,000 1,950,000 0 0
5 0 0 4,000,000 750,000 1,500,000 0 0
6 0 0 4,000,000 750,000 750,000 0 0
7 0 0 4,000,000 750,000 0 0 0
8 0 0 4,000,000 0 0 0 0
9 0 0 4,000,000 0 150,000 0 0
10 0 0 4,000,000 0 1,350,000 0 0
11 0 0 4,000,000 750,000 1,200,000 0 0
12 0 0 4,000,000 750,000 150,000 0 0
Total cost = $ 360,400,000
Restricciones
Pt
Production Demand Inventory Overtime Production OT Production
1000 1,000 0 25000 200000 0
1200 1,100 0 25000 0 0
1350 1,000 0 0 0 150
1350 1,200 0 0 0 150
1350 1,500 0 0 0 150
1350 1,600 0 0 0 150
1350 1,600 0 0 0 150
900 900 0 25000 300000 0
1150 1,100 0 25000 50000 0
1200 800 0 25000 0 0
1350 1,400 0 0 0 150
1350 1,700 0 0 0 150
Material
20,000,000
24,000,000
27,000,000
27,000,000
27,000,000
27,000,000
27,000,000
18,000,000
23,000,000
24,000,000
27,000,000
27,000,000
298,000,000
Production Plan for Year
1800.0
1600.0
1400.0
1200.0
1000.0 Inventory
Total Production
Demand
800.0 Overtime Production
600.0
400.0
200.0
0.0
1 2 3 4 5 6 7 8 9 10 11 12
Month