You are on page 1of 5

Year

Brand
1 2 3 4
Paul’s
Bottles (1000s) 60 100 150 200
Plastic bags (1000s) 100 200 300 400

Newman’s

Bottles (1000s) 75 85 95 97

Plastic bags (1000s) 200 400 600 650

Bottle Demands 135000 185000 245000 297000


Machine Capacity 150000 150000 150000 150000
# no of machines 3 3 3 3
Production Capacity 450000 450000 450000 450000
Labour/mAchines 2 2 2 2
Labour For 3 machines 6 6 6 6
Capacity utilisation 0.3 0.41111 0.54444 0.66
Machine requirements 0.9 1.23333 1.63333 1.98
Labour Requirements 1.8 2.46667 3.26667 3.96

Plastic Bag Demands 300000 600000 900000 1050000


Machine Capacity 250000 250000 250000 250000
# no of machines 5 5 5 5
Production Capacity 1250000 1250000 1250000 1250000
Labour/Machine 3 3 3 3
Labour For % machines 15 15 15 15
Capacity Utilisation 0.24 0.48 0.72 0.84
Machine Requiremnts 1.2 2.4 3.6 4.2
Labour Requirements 3.6 7.2 10.8 12.6
No of machines for Bootles 3
5 Machine Capacity package 150,000 Bottles
No of Machines 5 for Bags
250 Machine package capacity 250,000 Bags per year
500

98

680

348000
150000
3
450000
2
6
0.77333
2.32
4.64

1180000
250000
5
1250000
3
15
0.944
4.72
14.16
Each machine has 3 operations
ags per year
Scenario Revenue Cost
1 Move + Strong growth 975000 210,000
Move +Weak Growth 575000 210,000

2 Expand +Strong 950000 87000


Expand +Weak 500000 87000

3 Do nothing + Strong Growth + Expand After 1 years 930000 87000


Do nothing +Weak Growth +Do nothing 525000 0
NO nothing + Weak Growth
Profit
765,000 420750
365,000 P{MOve] 164250
585000

863000 474650
413000 P{Expected] 185850
660500

843000

You might also like