Bartels Job Shop: Decision Variables

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

Bartels Job Shop

Option 1 Option 2 Option 3


Lease parts
Existing insertion
Facility Subcontract robot
Decision Variables
Qty (electronic portasols) 15,000 15,000 15,000
Price $ 26.50 $ 26.50 $ 26.50

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

CM $ 5.50 $ 8.50 $ 15.50


Breakeven 0 4,941 9,677
Qty1 to 2 14,000
Qty2 to 3 15,429
Qty1 to 3 15,000
Bartels Job Shop
Option 1 Option 2 Option 3

Existing Facility Subcontract Lease parts insertion robot


Decision Variables
Qty (electronic portasols) 15000 15000 15000
Price 26.5 26.5 26.5

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

CM =B5-B8 =C5-C8 =D5-D8


Breakeven =B14/B18 =C14/C18 =D14/D18
Qty1 to 2 =(B14-C14)/(B18-C18)
Qty2 to 3 =(C14-D14)/(C18-D18)
Qty1 to 3 =(B14-D14)/(B18-D18)

You might also like