Level
Planning Period 1 2
Demand (hours) 21,000 18,000
Utilized (No of Workforce) 35 30
Current no of worker 40 Work force level 43 43
Hiring 3 0
Undertime 8 13
Overtime 0 0
Cost of utilized time cost
(6.000$ / worker) 210,000 180,000
Hiring Cost (8.000$ / worker) 24,000 0
Undertime Cost (6000 $/
48,000 78,000
worker)
Overtime Cost(15$ /hour)
0 0
Total Cost 282,000 258,000
Chase
Planning Period 1 2
Demand (hours) 21,000 18,000
Utilized (No of Workforce) 35 30
CURRENT NO OF WORKER 40
Work force level 35 30
Hiring 0 0
Firing 5 5
Cost of utilized time cost
(6.000$ / worker) 210,000 180,000
Hiring Cost (8.000$ / worker) 0 0
Firing (2000 $/ worker) 10,000 10,000
Total Cost 220,000 190,000
Planning Period 1 2
Demand (hours) 21,000 18,000
Utilized (No of Workforce) 35 30
CURRENT NO OF WORKER 40
Work force level 35 35
Hiring 0 0
Firing 5 0
Undertime 0 5
Overtime 0 0
Cost of utilized time cost
(6.000$ / worker) 210,000 180,000
Hiring Cost (8.000$ / worker) 0 0
Firing (2000 $/ worker) 10,000 0
Undertime Cost (6000 $/
0 30,000
worker)
Overtime Cost(15$ /hour)
0 0
Total Cost 220,000 210,000
Planning Period 1 2
Demand (hours) 21,000 18,000
Utilized (No of Workforce) 35 30
CURRENT NO OF WORKER 40 Work force level 40 40
Hiring 0 0
Firing 0 0
Undertime 5 10
Overtime 0 0
Cost of utilized time cost
(6.000$ / worker) 210,000 180,000
Hiring Cost (8.000$ / worker) 0 0
Firing (2000 $/ worker) 0 0
Undertime Cost (6000 $/
30,000 60,000
worker)
Overtime Cost(15$ /hour)
0 0
0 0
Total Cost 240,000 240,000
3 4 Total Cost
30,000 12,000
50 20
43 43
0 0
0 23
4200 0
258,000 120,000
0 0
0 138,000
63000 0
321,000 258,000 1,119,000
3 4 Total Cost
30,000 12,000
50 20
50 20
20 0
0 30
300,000 120,000
160,000 0
0 60,000
460,000 180,000 1,050,000
3 4 Total Cost
30,000 12,000
50 20
43 25
8 0
0 18
0 5
4200 0
258,000 120,000
64,000 0
0 36,000
0 30,000
63000 0
385,000 186,000 1,001,000
3 4 Total Cost
30,000 12,000
50 20
43 18
3 0
0 25
0 0
4200 1200
300,000 120,000
24,000 0
0 50,000
0 0
63000 0
63000 0
387,000 170,000 1,037,000