| The production manager has developed an aggregate forecast | |
| Month | Demand |
| 1 | 55 |
| 2 | 44 |
| 3 | 50 |
| 4 | 40 |
| 5 | 50 |
| 6 | 60 |
| 7 | 51 |
| 8 | 45 |
| 9 | 35 |
| 10 | 54 |
| 11 | 60 |
| 12 | 60 |
| Use the following information to develop an aggregate plan | |
| Beginning inventory: 5 units | |
| Beginning workforce: 5 workers | |
| Unit per worker: 8 units per month | |
| Inventory Holding cost: $7 per unit per month | |
| Regular production cost: $80 per unit | |
| Overtime production cost: $110 per unit | |
| Subcontracting cost: $120 per unit | |
| Overtime capacity: 5 units per month | |
| Subcontracting capacity: 12 units per month | |
| Hiring and firing costs: 500 | |
| Develop an aggregate plan using linear programming while the number of workers cannot exceed 6. | |
| Use overtime and subcontracting as needed within the capacity. | |
| What is the minimum cost of the optimal solution? ****Please use solver and show steps thank you*** | |
Excel formulation and solver setup


Solution
| Month | Demand | Workers | Hire | Layoff | OT production | SubCont units | Ending inventory | Regular production | Total output | Output + B.I - E.I. | OT capacity | SubCont capacity |
| 12 | 5 | 5 | ||||||||||
| 1 | 55 | 6 | 1 | 0 | 2 | 0 | 0 | 48 | 50 | 55 | 5 | 12 |
| 2 | 44 | 6 | 0 | 0 | 0 | 0 | 4 | 48 | 48 | 44 | 5 | 12 |
| 3 | 50 | 6 | 0 | 0 | 0 | 0 | 2 | 48 | 48 | 50 | 5 | 12 |
| 4 | 40 | 6 | 0 | 0 | 0 | 0 | 10 | 48 | 48 | 40 | 5 | 12 |
| 5 | 50 | 6 | 0 | 0 | 0 | 0 | 8 | 48 | 48 | 50 | 5 | 12 |
| 6 | 60 | 6 | 0 | 0 | 4 | 0 | 0 | 48 | 52 | 60 | 5 | 12 |
| 7 | 51 | 6 | 0 | 0 | 3 | 0 | 0 | 48 | 51 | 51 | 5 | 12 |
| 8 | 45 | 6 | 0 | 0 | 0 | 0 | 3 | 48 | 48 | 45 | 5 | 12 |
| 9 | 35 | 6 | 0 | 0 | 0 | 0 | 16 | 48 | 48 | 35 | 5 | 12 |
| 10 | 54 | 6 | 0 | 0 | 0 | 0 | 10 | 48 | 48 | 54 | 5 | 12 |
| 11 | 60 | 6 | 0 | 0 | 5 | 0 | 3 | 48 | 53 | 60 | 5 | 12 |
| 12 | 60 | 6 | 0 | 0 | 5 | 4 | 0 | 48 | 57 | 60 | 5 | 12 |
| Totals | 1 | 0 | 19 | 4 | 56 | 576 | ||||||
| Marginal costs | $500 | $500 | $110 | $120 | $7 | $80 | Total cost | |||||
| Cost | $500 | $0 | $2,090 | $480 | $392 | $46,080 | $49,542 | |||||
The production manager has developed an aggregate forecast Month Demand 1 55 2 44 3 50...