Professional Documents
Culture Documents
Round Pfmn Size Pfmn Size Pfmn Size Pfmn Size STRATEGY 4
1 7.6 12.5 add 1/3 IDEAL
2 8.1 12.0 33% adjust
3 8.6 11.5
4 9.1 11.0 12.0 8.1
- - 0.13 (0.13) 0.26 (0.36) 0.36 (0.26)
Thrift Core Nano Elite IDEAL SPOTS
Round Pfmn Size Pfmn Size Pfmn Size Pfmn Size STRATEGY 2
Growth
Thrift 11%
Core 10%
Nano 14%
Elite 16%
Unit MARKET
SALES
Primary Units Inven SHARE
Name Segment Sold tory
Abby Nano 921 267
Alan Elite 772 219
Aft Thrift 1368 761
Agape Core 1827 54
A_THR2 0 0
A_COR2 0 0
A_NAN2 0 0
A_ELI2 0 0
Production Information
Primary Units Unit Inven Revision
Name Segment Sold tory Date Age Dec.31
QUAL 1,184
35 32.5 38,470
2016 Income Statement 9,773 0.2540379556
0.38087582
$19,636
$6,544
0.33325088
1284.78 1140
GROWTH FORECAST Demand Forecast PRODUCTION
Age
Production Dec.31 MTBF
114% 923 1,052 880 2/23/1902 3.1 17500
116% 772 896 758 5/25/2013 4.6 14000
111% 1,352 1,501 829 4/18/2016 1.7 23000
110% 1,796 1,976 2,153 6/30/2015 2.5 25000
942
812
Growth
Thrift 0.11
Core 0.1
Nano 0.14
Elite 0.16
923 25.30% Labor cost 24211 baldwin 103
772 22.22% 32558 digby 112
1352 26.51%
1796 26.91% 163,290,917
2,775,946 0.017
946,597.45 0.341
78,883.12 1,500,000 19.01547
1,909,872 9,549,360
32,584 #REF!
$163,405,682 4,902,170
$4,902,170 3%
1,671,640 1,671,640
139,303.33
14
3478
344.322
435 346
504.6 401
78
52
78
Na Na Na 2016 Common
Total Size
$0 $0 $0 $118,809 100.00%
19630
$6,538 0.3331
$0 $0 $0 $24,191 20.40%
$0 $0 $0 $47,761 40.20%
$0 $0 $0 $774 0.70%
$0 $0 $0 $72,725 61.20%
$0 $0 $0 $46,084 38.80%
24937.33 726.330000000002
36464.96 3906.96 3180.63
Unit MARKET
SALES
Primary Units Inven SHARE
Name Segment Sold tory
Abby Nano 1076 132
Alan Elite 892 139
Aft Thrift 1264 339
Agape Core 1578 634
A_THR2 0 0
A_COR2 0 0
A_NAN2 0 0
A_ELI2 0 0
Production Information
Primary Units Unit Inven Revision
Name Segment Sold tory Date Age Dec.31
QUAL 1,184
35 32.5 38,470
2016 Income Statement 9,773 0.2540379556
0.38087582
$19,636
$6,544
0.33325088
1284.78 1140
GROWTH FORECAST Demand Forecast
PRODUCTION Age
Production Dec.31 MTBF
114% 1,070 1,220 1,218 12/22/1902 3.1 17500
116% 886 1,028 995 5/25/2013 4.6 14000
111% 1,268 1,407 1,197 4/18/2016 1.7 23000
110% 1,578 1,736 1,235 6/30/2015 2.5 25000
111% 844 946
110% 1,042 1,167
114% 732 820
116% 617 691
Growth
Thrift 0.11
Core 0.1
Nano 0.14
Elite 0.16
1070 25.73% Labor cost 24211 baldwin 103
886 21.97% 32558 digby 112
1268 22.39%
1578 21.49% 163,290,917
2,775,946 0.017
946,597.45 0.341
78,883.12 ### 19.01547
1,909,872 9,549,360
### 4,902,170
$4,902,170 3%
1,671,640 1,671,640
139,303.33
14
3478
344.322
435 346
504.6 401
78
52
78
Na Na Na 2016 Common
Total Size
$0 $0 $0 ### 100.00%
19630
$6,538 0.3331
$0 $0 $0 $24,191 20.40%
$0 $0 $0 $47,761 40.20%
$0 $0 $0 $774 0.70%
$0 $0 $0 $72,725 61.20%
$0 $0 $0 $46,084 38.80%
24937.33 726.330000000002
36464.96 3906.96 3180.63
58600000
5860000
52740000
3516000
55084000
93% 5 570 191%
0% 5 700 64%
27% 5 850 125%
6% 5 950 105%
Capacity
Next Plant
Round Utiliz.
1,800 66%
1,400 129%
900 45%
600 73%
Production Information
Unit MARKET
SALES
Primary Units Inven SHARE
Name Segment Sold tory
Abby Nano 1198 161
Alan Elite 986 162
Aft Thrift 1339 207
Agape Core 1375 497
A_THR2 Thrift 854 61
A_COR2 Core 660 280
A_NAN2 Nano 798 9
A_ELI2 Elite 621 0
QUAL 1,184
35 32.5 38,470
2016 Income Statement 9,773 0.2540379556
0.38087582
$19,636
$6,544
0.33325088
1284.78 1140
28.29075
GROWTH FORECAST Demand Forecast PRODUCTION
Age
Production Dec.31 MTBF
114% 1,174 1,338 1,318 3/22/1903 3.1 17500
116% 946 1,098 1,048 5/25/2013 4.6 14000
111% 1,325 1,471 1,416 4/18/2016 1.7 23000
110% 1,345 1,479 1,100 6/30/2015 2.5 25000
111% 927 1,029 1,085
110% 640 704 475
114% 831 948 1,052
116% 783 908 1,017
Growth
Thrift 0.11
Core 0.10
Nano 0.14
Elite 0.16
1174 24.76% Labor cost 24211 baldwin 103
946 20.23% 32558 digby 112
1325 21.08%
1345 16.65% 163,290,917
927 14.76% 2,775,946 0.017
640 7.92% 946,597.45 0.341
831 17.54% 78,883.12 ### 19.01547
783 16.73%
Pfmn Contr. 2nd Shift
MTBF Coord Size Coord Price Material Cost Labor Cost Marg. &
Over-
time
21000 12.4 5.1 $37.50 $12.84 $10.55 36% 70%
23000 15 7.7 $41.50 $13.40 $10.08 41% 43%
17000 7.6 12.5 $21.50 $6.61 $6.52 36% 8%
19000 10.4 9.5 $29.50 $9.56 $7.56 36% 0%
17000 7.6 12.5 $21.50 $6.61 $7.80 32% 100%
19000 10 10.1 $29.50 $9.15 $9.36 33% 100%
21000 11.9 5.9 $37.50 $12.29 $10.92 37% 100%
23000 14.2 8.2 $41.50 $12.85 $10.92 42% 100%
1,909,872 9,549,360
$163,405,682 4,902,170
$4,902,170 3%
1,671,640 1,671,640
139,303.33
14
3478
344.322
435 346
504.6 401
78
52
78
Na Na Na 2016 Common
Total Size
$0 $0 $0 ### 100.00%
19630
$6,538 0.3331
$0 $0 $0 $24,191 20.40%
$0 $0 $0 $47,761 40.20%
$0 $0 $0 $774 0.70%
$0 $0 $0 $72,725 61.20%
$0 $0 $0 $46,084 38.80%
25,815,000
62.9
37.1
410,413.35
470 15,226,335.45
52
###
Cont Auto
r. mation
Material Labor Mar 2nd Shift Next
Pfmn Coord Size Coord Price Cost Cost g. & Round
5.9 14.5 $28.00 $11.59 $7.49 29% 0% 4
3.4 17 $21.00 $7.81 $7.12 27% 30% 5
8.4 12 $38.00 $15.98 $8.57 33% 0% 3
9.8 15.5 $33.00 $15.87 $8.57 23% 0% 3
24937.33 726.330000000002
36464.96 3906.96 3180.63
Unit MARKET
SALES
Primary Units Inven SHARE
Name Segment Sold tory
Abby Nano 921 267
Alan Elite 772 219
Aft Thrift 1368 761
Agape Core 1827 54
A_THR2 0 0
A_COR2 0 0
A_NAN2 0 0
A_ELI2 0 0
Production Information
Primary Units Unit Inven Revision
Name Segment Sold tory Date Age Dec.31
QUAL 1,184
35 32.5 38,470
2016 Income Statement 9,773 0.2540379556
0.38087582
$19,636
$6,544
0.33325088
1284.78 1140
GROWTH FORECAST Demand Forecast
PRODUCTION Age
Production Dec.31 MTBF
114% 923 1,052 880 2/23/1902 3.1 17500
116% 772 896 758 5/25/2013 4.6 14000
111% 1,352 1,501 829 4/18/2016 1.7 23000
110% 1,796 1,976 2,153 6/30/2015 2.5 25000
942
812
Growth
Thrift 0.11
Core 0.1
Nano 0.14
Elite 0.16
923 25.30% Labor cost 24211 baldwin 103
772 22.22% 32558 digby 112
1352 26.51%
1796 26.91% 163,290,917
2,775,946 0.017
946,597.45 0.341
78,883.12 ### 19.01547
1,909,872 9,549,360
32,584 #REF!
### 4,902,170
$4,902,170 3%
1,671,640 1,671,640
139,303.33
14
3478
344.322
435 346
504.6 401
78
52
78
Na Na Na 2016 Common
Total Size
$0 $0 $0 ### 100.00%
19630
$6,538 0.3331
$0 $0 $0 $24,191 20.40%
$0 $0 $0 $47,761 40.20%
$0 $0 $0 $774 0.70%
$0 $0 $0 $72,725 61.20%
$0 $0 $0 $46,084 38.80%
24937.33 726.330000000002
36464.96 3906.96 3180.63