Bartels Job Shop: Decision Variables
Bartels Job Shop: Decision Variables
Bartels Job Shop: Decision Variables
Parameters
Assembly Costs (ea) $ 21 $ 18 $ 11
Fixed Costs $ - $ 42,000 $ 150,000
Financial Results
Revenue $ 397,500 $ 397,500 $ 397,500
Assembly Costs $ 315,000 $ 270,000 $ 165,000
Fixed Costs $ - $ 42,000 $ 150,000
Total Costs $ 315,000 $ 312,000 $ 315,000
Profit $ 82,500 $ 85,500 $ 82,500
Parameters
Assembly Costs (ea) 21 18 11
Fixed Costs 0 42000 150000
Financial Results
Revenue =B4*B5 =C4*C5 =D4*D5
Assembly Costs =B8*B4 =C8*C4 =D8*D4
Fixed Costs =B9 =C9 =D9
Total Costs =B13+B14 =C13+C14 =D13+D14
Profit =B12-B15 =C12-C15 =D12-D15