ANALYSIS-PERFORMANCE

IMPROVEMENT-Spinning Mill 
   
CRITICAL ANALYSIS OF PERFORMANCE IMPROVEMENT  OF A

Spinning Mill  with 32400 spindles  working on 100% cotton combed yarns
     
The data given below will help us to understand the impact on overall
 
contribution by
     
1. Utilisation of the
    2. Selling price increase  
plant
3. Cheaper rawmaterial for coarse 4. selling price increase for coarse
   
counts counts
5. Increased  back process
  6. Increased  spindleage  
production
7. Increased  grams per
  8. Working coarses counts 
spindle
10.Raw material
9. working finer counts      
price
     
ASSUMPTIONS:    
The selling prices is  the actual net sales price  for a reasonably good yarn produced
 
in Indonesia.
Product mix is decided by Linear programming which satisfies all the
 
constraints given below
Linear programming decides the maximum possible contribution
 
meeting all the constraints.
contrubution = Net sales price - clean raw material cost - packing  and
 
forwarding cost
     
    grams per   
market constraints   spindle    
24sc should be less than 60 tons per
240   utilisation 97%  
month
20sc should be less than 510 tons
280   no of RFs 45  
per month
30sc should be less than 90 tons per
170   no spls/RF 720  
month
32sc should be less than 20 tons per
155      
month
36sc should be less than 20 tons per
135      
month
40sc should be less than 300 tons
120      
per month
Total no of ring frames should not
     
be more than 45
       
    utilised total avg  
count 24sc 20sc 30sc 32sc 36sc 40sc rfs cotrbn count  
      usd    
sell price 1.96 1.90 2.10 2.14 2.30 2.40    
raw mat 1.30 1.30 1.30 1.30 1.30 1.30    
packing 0.04 0.04 0.04 0.04 0.04 0.04    
contrbn 0.62 0.56 0.76 0.8 0.96 1.06    
     
12. 5 tons 20.5 0 90 20 20 225 44.3 354291 36.09  
13.5 tons 60 22.9 77.5 0 20 225 45 366179 34.39  
15 tons 60 137 7.99 0 20 225 45 377470 31.4  
17 tons 0 303 0 0 0 207 45 389117 28.12  
19 tons 0 408 0 0 0 162 45 400217 25.69  
21 tons 3.39 510 0 0 0 117 45 411308 23.72  
     
if the utilisation goes up by 1% I.e form 97% to
   
98%
     
15 tons 60 127 15.7 0 20 227 45 380179 31.68  
17 tons 0 297 0 0 0 213 45 392156 28.36  
19 tons 0 402 0 0 0 168 45 403256 25.9  
 

 
if grams per spindle is increased by
   
5%
     
15 tons 60 88.6 45.6 0 20 236 45 390605 32.74  
17 tons 60 171 90 0 20 169 45 399811 29.5  
19 tons 60 276 90 0 20 124 45 410911 26.92  
     
if the selling price goes up 5%    
     
15 tons 60 137 7.99 0 20 225 45 426494 31.4  
17 tons 0 303 0 0 0 207 45 442743 28.12  
19 tons 0 408 0 0 0 162 45 458418 25.69  
     
if the raw material price comes down by 3 cents    
     
15 tons 60 137 7.99 0 20 225 45 390970 31.4  
17 tons 0 303 0 0 0 207 45 404417 28.12  
19 tons 0 408 0 0 0 162 45 417317 25.69  
     
if the rawmaterial for 20s, 24s and 30s is cheaper by 3 cents compared to other counts
     
15 tons 60 137 7.99 0 20 225 45 383634 31.4  
17 tons 60 250 0 0 0 200 45 398281 28.3  
19 tons 60 355 0 0 0 155 45 412531 25.84  
     
if grams per spindle comes  down by 3%  bec of cheaper raw mat for 20s,24s and 30s
     
15 tons 51.3 154 0 0 20 225 45 381512 31.15  
17 tons 0 310 0 0 0 200 45 394824 27.84  
19 tons 0 418 0 0 0 152 45 407902 25.35  
 

 
if grams per spindle comes down by 10% bec of cheaper rawmat for 20s,24s and 30s
     
15 tons 0 212 0 0 19.8 218 45 375491 30.41  
17 tons 0 326 0 0 20 164 45 385255 27.05  
19 tons 0 441 0 0 20 109 45 395018 24.39  
     
if 40sc can not be sold more than 180 tons per
   
month
     
15 tons 60 92.1 90 7.91 20 180 45 373479 31.45  
17 tons 60 243 7.14 0 20 180 45 386071 28.3  
19 tons 0 408 0 0 0 162 45 400217 25.69  
     
if 20sc can not be sold more than 300 tons per
   
month
     
15 tons 60 137 7.99 0 20 225 45 377470 31.4  
17 tons 3.39 300 0 0 0 207 45 389108 28.13  
19 tons 60 300 90 0 20 97 45 395617 26.0  
     
if 20sc can not be sold more than 150 tons per
   
month
     
15 tons 60 137 7.99 0 20 225 45 377470 31.4  
16 tons 60 150 90 0 20 161 45 379760 29.79  
17 tons 60 150 90 0 20 161 45 379760 29.79  
19 tons 60 150 90 0 20 161 45 379760 29.79  
     
pleease note in this case it has not considerd more than 16 tons , even thought the
 
option upto
19 tons is given to
   
choose
     
if spindle installed  is increased by
   
10%
     
15 tons 60 35.5 90 20 20 225 49 398660 33.76  
17 tons 60 169 36.7 0 20 225 49.5 416621 30.62  
19 tons 0 349 0 0 0 221 49.5 429693 27.75  
     
if grams/spl goes up by 5%  for 40sc     
15 tons 60 109 25.3 0 20 236 45 386556 32.29  
17 tons 0 284 0 0 0 226 45 398527 28.86  
19 tons 0 393 0 0 0 177 45 407582 26.20  
       
if grams/spl goes up by 5% for 20sc      
       
15 tons 0 170 35.9 0 20 225 45 379457 31.49  
17 tons 0 293 0 0 0 217 45 394340 28.53  
19 tons 0 394 0 0 0 176 45 407251 26.18  
     
     

PLEASE NOTE THAT WHATEVER CONCLUSIONS, STATEMENTS, OPINIONS

ARRIVED AT BASED ON
THE ABOVE DATA IS APPLICABLE ONLY FOR THE SAME DATA. 
CONCLUSIONS,  RESULTS MAY VARY
DEPENDING UPON THE PROUDCTIVITY OF DIFFERENT COUNTS,
SELLING PRICE COMBINATIONS
FOR DIFFERENT COUNTS, OVERALL
QUANTITY ETC