5-1
Data
| Use in Exhibit 1: Product Production Requirements | |||
| Criteria/Vendor | Face Cream | Body Cream | Hand Cream |
| Labor (hour/carton) | |||
| Stage 1 | 1.5 | 1.8 | 1.0 |
| Stage 2 | 0.8 | 1.0 | 0.5 |
| Material (pounds/carton) | |||
| Water | 8.0 | 6.0 | 7.0 |
| Oil | 1.0 | 3.0 | 2.0 |
| Scents and Colors | 0.5 | 0.3 | 0.4 |
| Emulsifiers | 0.5 | 0.7 | 0.6 |
A. Labor Stages - Material Req
| SHIFT DETAILS | ||||||||||
| Face Cream, Shift 1 | Item | Resource Required | $/Unit | Cost ($) | Face Cream, Shift 2 | Item | Resource Required | $/Unit | Cost ($) | |
| Labor Stage 1 | 1.50 | Labor Stage 1 | 1.50 | |||||||
| Labor Stage 2 | 0.80 | Labor Stage 2 | 0.80 | |||||||
| Water | 8.00 | Water | 8.00 | |||||||
| Oils | 1.00 | Oils | 1.00 | |||||||
| Scents/Colors | 0.50 | Scents/Colors | 0.50 | |||||||
| Emulsifiers | 0.50 | Emulsifiers | 0.50 | |||||||
| Total | 0.00 | Total | 0.00 | |||||||
| Body Cream, Shift 1 | Item | Resource Required | $/Unit | Cost ($) | Body Cream, Shift 1 | Item | Resource Required | $/Unit | Cost ($) | |
| Labor Stage 1 | 1.80 | Labor Stage 1 | 1.80 | |||||||
| Labor Stage 2 | 1.00 | Labor Stage 2 | 1.00 | |||||||
| Water | 6.00 | Water | 6.00 | |||||||
| Oils | 3.00 | Oils | 3.00 | |||||||
| Scents/Colors | 0.30 | Scents/Colors | 0.30 | |||||||
| Emulsifiers | 0.70 | Emulsifiers | 0.70 | |||||||
| Total | 0.00 | Total | 0.00 | |||||||
| Hand Cream Shift 1 | Item | Resource Required | $/Unit | Cost ($) | Hand Cream, Shift 1 | Item | Resource Required | $/Unit | Cost ($) | |
| Labor Stage 1 | 1.00 | Labor Stage 1 | 1.00 | |||||||
| Labor Stage 2 | 0.50 | Labor Stage 2 | 0.50 | |||||||
| Water | 7.00 | Water | 7.00 | |||||||
| Oils | 2.00 | Oils | 2.00 | |||||||
| Scents/Colors | 0.40 | Scents/Colors | 0.40 | |||||||
| Emulsifiers | 0.60 | Emulsifiers | 0.60 | |||||||
| Total | 0.00 | Total | 0.00 |
B. Summary Table
| Linear Programming Model Formulation (8 production variable, 11 constraints, minimization problem) | |||||||||
| Face Cream, Shift 1 | Face Cream, Shift 2 | Face Cream, Subcontracted | Body Cream, Shift 1 | Body Cream, Shift 2 | Body Cream, Subcontracted | Hand Cream, Shift 1 | Hand Cream, Shift 2 | ||
| Cost | min | ||||||||
| Labor 11 | ≤ | ||||||||
| Labor 21 | ≤ | ||||||||
| Labor 12 | ≤ | ||||||||
| Labor 22 | ≤ | ||||||||
| Water | ≤ | ||||||||
| Oils | ≤ | ||||||||
| Scents/Colors | ≤ | ||||||||
| Emulsifiers | ≤ | ||||||||
| Amount (FC) | 1 | 1 | 1 | ≥ | |||||
| Amount (BC) | 1 | 1 | 1 | ≥ | |||||
| Amount (HC) | 1 | 1 | ≥ | ||||||
C. Production Schedule
| Production Schedule - Based on Sensitivity Analysis | ||||
| Optimal Production Plan | ||||
| Method/Product | Face Cream | Body Cream | Hand Cream | |
| Shift 1 | 0 | |||
| Shift 2 | 0 | 0 | ||
| Vendor | N/A | |||
| Total | ||||
| Total cost: |
D. Decision Tree
| Create a Production Decision Tree |
E. Graphs
| Graphs with Product Amount Changes - Costs Remain the Same | |||||||||
| Optimal Production Plan - ORIGINAL | Optimal Production Plan - increase production by 10% | ||||||||
| Method/Product | Face Cream | Body Cream | Hand Cream | Method/Product | Face Cream | Body Cream | Hand Cream | ||
| Shift 1 | 0 | Shift 1 | 0 | 0 | 0 | ||||
| Shift 2 | 0 | 0 | Shift 2 | 0 | 0 | 0 | |||
| Vendor | N/A | Vendor | 0 | 0 | 0 | ||||
| Total | 18,000 | Total | 0 | 0 | 0 | ||||
| Total cost: | $1,368,178.00 | Total cost: | 0.00 | ||||||
| Optimal Production Plan - increase production by 15% | Optimal Production Plan - increase production by 20% | ||||||||
| Method/Product | Face Cream | Body Cream | Hand Cream | Method/Product | Face Cream | Body Cream | Hand Cream | ||
| Shift 1 | 0 | Shift 1 | 0 | ||||||
| Shift 2 | 0 | 0 | Shift 2 | 0 | 0 | ||||
| Vendor | 0 | Vendor | 0 | ||||||
| Total | Total | ||||||||
| Total cost: | 0.00 | Total cost: | 0.00 |