Professional Documents
Culture Documents
Excel Ver. Assignment Capacity Planning - Borja, Patricia Janel J. A 332
Excel Ver. Assignment Capacity Planning - Borja, Patricia Janel J. A 332
SOLUTION
ALTERNATIVE A
100,000/(50-22)
BeP Units 3,571.43 units
3571.43 x 50
Bep Peso 178,571.43 peso
ALTERNATIVE B
120,000/(50-20)
BeP Units 4,000.00 units
4000*50
BeP Peso 200,000.00 peso
Alternative C
80,000/(50-30)
BeP Units 4,000.00 units
4,000*50
BeP Peso 200,000.00 peso
2.Which alternative will produce the highest profits for an annual output of 10,000 units? ANSWER : Alter
ALTERNATIVE A
profit (50 x 10,000) - 100,000-(22 x 10,000)
180,000.00
ALTERNATIVE B
profit (50 x 10,000) - 120,000-(20 x 10,000)
180,000.00
ALTERNATIVE C
profit (50 x 10,000) - 80,000-(30 x 10,000)
120,000.00
3.Which alternative will require the lowest volume of output to generate an annual profit of Php 50,000. ANSW
3.Which alternative will require the lowest volume of output to generate an annual profit of Php 50,000. ANSW
ALTERNATIVE A
(50,000+100,000)/50-22
5,357.14 units
ALTERNATIVE B
(50,000+120,000)/50-20
5,666.67 units
ALTERNATIVE C
(50,000+80,000)/50-30
6,500.00 units
fixed cost of Php 100,000 and variable cost of Php22 per unit.
ternative C fixed cost is 80,000 with a variable cost of 30 per
NATIVE A
REVENUE 50.00