Professional Documents
Culture Documents
opasdfghjklzxcvbnmqwertyuiopasdfgh
jklzxcvbnmqwertyuiopasdfghjklzxcvb
A study on PRODUCTION MANAGEMENT OF NESTLE LTD
nmqwertyuiopasdfghjklzxcvbnmqwer
Submitted in partial fulfillment of the requirements for the award of
MASTER OF BUSINESS ADMINISTRATION IN
tyuiopasdfghjklzxcvbnmqwertyuiopas
PRODUCTION MANAGEMENT
dfghjklzxcvbnmqwertyuiopasdfghjklzx
Submitted by
Sunil B
cvbnmqwertyuiopasdfghjklzxcvbnmq
to
wertyuiopasdfghjklzxcvbnmqwertyuio
pasdfghjklzxcvbnmqwertyuiopasdfghj
Affiliated to
kldfghjklzxcvbnmqwertyuiopasdfghjkl
zxcvbnmqwertyuiopasdfghjklzxcvbnm
qwertyuiopasdfghjklzxcvbnmqwertyui
opasdfghjklzxcvbnmqwertyuiopasdfgh
jklzxcvbnmrtyuiopasdfghjklzxcvbnmq
wertyuiopasdfghjklzxcvbnmqwertyuio
pasdfghjklzxcvbnmqwertyuiopasdfghj
ACKNOWLEDGEMENT
First and foremost, I thank the Almighty God,my parents,teachers and friends.
This project bears imprint of all those who have directly or indirectly
helped and extended their kind support in completing this project.
At the time of making this project I express my sincere gratitude to
all of them.
I
express
my
profound
gratitude
to
my
project
guide
Page 2
STUDENTS DECLARATION
Signature of student
Page 3
TABLE OF CONTENTS
Page #
Introduction of Nestle ..08
Vision Statement..10
Mission Statement10
Nestle Objective10
Nestle Core Values11
History of Nestle Ltd12
History of Nestle India Ltd. 13
Nestle in India..14
Nestle Brands14
Nestle Milkpak..15
Competitors...15
Competitive Advantage....15
Departments of Nestle.16-17
Page 4
Marketing Department..16
HR Department.17
Accounting Department17
Product Ranking18
Benefits of Product Ranking.18
Tables ..19-22
Salary Ranking..19
Production Ratios..20
Product Ranking21
Budget...21
Investment.22
Supply Network.24
Ratio Analysis25
Transfer Adjustments...26-27
Page 5
Drawbacks of outsourcing....35
The Concept of Outsourcing....36-91
Bibliography .92
Page 6
NESTLE LTD.
INTRODUCTION
Nestl S.A. (French pronunciation: [nsle]) is a multinational packaged food company
founded and headquartered in Vevey, Switzerland, and listed on the SWX Swiss Exchange with
a turnover of over 87 billion Swiss francs. It originated in a 1905 merger of the Anglo-Swiss
Milk Company for milk products established in 1866 by the Page Brothers in Cham,
Switzerland, and the Farine Lacte Henri Nestl Company set up in 1866 by Henri Nestl to
provide an infant food product. The two world wars both affected growth: during the first, dried
milk was widely used but the second war caused profits to drop by around 70%. However, sales
of the instant coffee Nescaf were boosted by the US military. After the wars, growth was
stimulated by acquisitions expanding its range and taking control of several well known brands,
Production & Operation Management
Page 7
so they now include Maggi, Thomy and Nescaf that are known globally. It is the world's largest
food company, with Kraft Foods being second
Type
Founded
Founder(s)
Headquarters
Area served
Key people
Industry
Products
Revenue
Operating Income
Profit
Total Assets
Total Equity
Page 8
Employees
Website
283,000 (2008)
Nestle.com
VISION STATEMENT
The strategic priorities of Nestle Ltd are focused on delivering shareholder value through the
achievement of sustainable, capital efficient and profitable long term growth. Improvements in
profitability will be achieved while respecting quality and safety standards at all times.
In line with this objective, Nestle Pak Ltd envisions to grow in the shortest possible time into the
number one food company in Pakistan with the unique ability to meet the needs of consumers of
every age group - from infancy to old age, for nutrition and pleasure, through development of a
large variety of food categories of the highest quality.
Nestle Pak Ltd envisions the company to develop an extremely motivated and professionally
trained work force, which would drive growth through innovation and renovation.
It aspires, as a respected corporate citizen, to continue playing a significant role in the social and
environmental sectors of the country.
MISSION STATEMENT
Production & Operation Management
Page 9
Nestls mission is to provide the best food to people throughout the world.
OBJECTIVE
At the threshold of this new millennium, Nestls objective Is to consolidate and strengthen its
leading position at the cutting edge of innovation in the food area in order to meet the needs and
desires of customers around the world, for pleasure, convenience, health and well being.
Lead a dynamic motivated and professional workforce proud of its heritage and bullish
about the future.
Meet the nutritional needs of consumers of all age groups from infancy to old age, from
nutrition to pleasure, through an innovative portfolio of branded food and beverage
products of the highest quality.
Deliver shareholder value through profitable long-term growth, while continuing to play
a significant and responsible role in the social, economic and environmental sectors of the
country.
We have profitable and diversified high quality food and beverage product portfolio,
delivering 60:40+ advantage to consumers, available across all sales channels.
Our brands are the preferred choice in their categories. Consumer insight drives all
aspects of our marketing and communication efforts.
Our communications to the consumer are relevant, cutting-edge, and adhere to the highest
standards of responsible communication.
Page 10
Our company is seen as the No. 1 career destination for talented, motivated and ambitious
professionals.
Our milk collection and agri services will continue to play the primary role in
development of the dairy sector in rural Pakistan.
Our proactive innovation and renovation culture is the key to our success in the
marketplace.
Fully integrated systems (Nestl Pakistan, suppliers, customers) ensure efficient business
processes.
Page 11
integrated trading areas. Since 1996 there have been acquisitions including San Pellegrino
(1997), Spillers Pet foods (1998) and Ralston Purina (2002). There were two major acquisitions
in North America, both in 2002: in July, Nestle merged its U.S. ice cream business into Dreyer's,
and in August, a USD 2.6bn acquisition was announced of Chef America, Inc.
1990
1991
LACTOGEN 1 & 2.
1992
1994
1995
MILO RTD.
Page 12
1996
1997
1998
1999
2000
NESTLE BRANDS
Quality is an essential ingredient in all the Nestle brands and also Nestle brands maintain
nutritional balance in a fast pace world, that is why people around the globe choose Nestle
brands. The detail of the Nestle brands is as follows.
Page 13
Pet care (Pro Plan, Purine, ONE, Fancy Feast, Dog Chow, Cat Chow, Felix, Alpo)
Pharmaceuticals (Ophthalmic drugs, lens-care solutions & optical surgical Instruments)
NESTLE MILKPAK
Rich, delicious and nutritious Milkpak standardized UHT milk that benefits
from Nestles expertise in bringing you the very best in health, wellness and nutrition. Milkpak is
a trusted brand known throughout the country for its nutritious wholesome goodness and pure
natural taste. To secure a happier and healthier future, support of a strong partner like Milkpak is
needed.
One glass of Milkpak fulfills 20% Iron, 41% Calcium, 18% Vitamin A and 20% Vitamin C of
your daily requirements as per Nutritional Reference Values, CODEX Alimentarius.
COMPETITORS
The main competitors of Nestle Milkpak are as follows,
1) Good Milk
2) Olpers Milk
Production & Operation Management
Page 14
3) Haleeb Milk
COMPETITIVE ADVANTAGE
Nestle Milkpak never compromises on quality. Nestles products are available in every
city and town. It is using the latest technology in its production units. Nestle makes milk powder
of the surplus milk in winter and converts this milk powder into UHT milk in summer.
MARKETING DEPARTMENT
The Marketing Department is responsible for all sorts of activities including the
promotion, advertising and tools used for generating demand.
The Marketing Department is also responsible for arranging stalls and functions for the
promotional and official reasons respectively. These stalls are conducted in different public
places so that more of the people become aware of the importance of products that ensure
Page 15
quality. These stall activities remain active for around 4-5 days. Thus, in a month 4-5 such stalls
are managed.
After a stall activity finishes, the person who conducted the stall activity has to report to
their seniors about the response they received from the public and the number of new customers
they have been able to attract during their stall activity.
HR DEPARTMENT
Nestle ensures that they have all the right people with the right skills, in the right places
at the right time.
People in Nestle are the bedrock of all their business strategies, it is their mandate to
enhance the skills of people in Nestle with cutting-edge training and provide them with worldstandard facilities.
They select flexible, innovative people who are ready to confront new challenges and
make a difference. Nestles groundbreaking Management Trainee Programme aims to develop
talented young men and women and help them achieve their potential in a dynamic and enabling
environment.
Over a hundred people travel out of the country every year to take advantage of Nestles
international training and development events.
ACCOUNTING DEPARTMENT
Accounts department of Nestle maintains audited accounts of the business. It provides in
time reports to Nestle Management and makes claims as per company guidelines & verifies data.
Accounting department of Nestle also ensures efficient operations.
Production & Operation Management
Page 16
PRODUCT RANKING
Product ranking is the best tool for pitching the customers according to their respective
income levels and it is used to know about the market for the particular product in which you are
interested in supplying. Product ranking also gives you the opportunity to get the all kinds of
customers who are willing to get or use your product but due to their purchasing power they
cannot purchase your product.
Market Share
Product ranking gives you benefit to get the market share more effectively.
Page 17
It helps to pitch the customers of different group according to their respective income levels.
If a person wants to use a brand like Nestle which he/she cannot afford to buy so for this
purpose the companies have to categorize their products according to customers with different
salary ranges.
SALARY RANKING
Salary Range (000)
10-20
20-30
30-40
40-50
50-60
60-70
80-90
90-100
110-120
120-more
Page 18
PRODUCTION RATIOS
Salary
Range (000)
10-20
20-30
30-40
40-50
50-60
60-70
80-90
90-100
110-120
120-more
Target
Customer
10,125
No. of
Persons (000)
150
130
110
100
90
80
70
60
50
40
New
Customer
136,500
Product Quality
Price
(%)
20
50
25
55
30
60
35
65
40
70
45
75
50
80
55
85
60
90
65
95
New Customer
*20%
27,300
Cluster Data
(%)
10
20
30
40
50
60
70
80
90
10
N.C*20%/5yrs
5,460
Production
Return (%)
9
18
27
36
45
54
63
72
81
9
Increase/
Competitors*
1,365
Production
13,500
23,400
29,700
36,000
40,500
43,200
44,100
43,200
40,500
3,600
New Target
Customers
8,760
Product
Customer
3,375
5,850
7,425
9,000
10,125
10,800
11,025
10,800
10,125
900
Production/
Month
3,489
Page 19
17,550
22,275
27,000
30,375
32,400
33,075
32,400
30,375
2,700
106,600
80,300
64,000
49,500
36,800
25,900
16,800
9,500
36,400
21,320
16,060
12,800
9,900
7,360
5,180
3,360
1,900
7,280
4,264
3,212
2,560
1,980
1,472
1,036
672
380
1,456
1,066
803
640
495
368
259
168
95
364
16,484
21,472
26,360
29,880
32,032
32,816
32,232
30,280
2,336
5,939
7,492
9,053
10,166
10,831
11,047
10,814
10,133
930
*NOTE: We have assumed that there are THREE (3) competitors in the market who are
producing the same commodity and hence we have divided the increase of customers over all
competitors along with us i.e. over 4 = (3+1)
PRODUCT RANKING
Salary Range
(000)
10-20
20-30
30-40
40-50
50-60
60-70
80-90
90-100
110-120
120-more
Product
Price
20
25
30
35
40
45
50
55
60
65
Retail
Price
25
30
35
40
45
50
55
60
65
70
Sale
Price
30
35
40
45
50
55
60
65
70
75
Production
Profit/ month
Profit/ year
Selection
3,489
5,939
7,492
9,053
10,166
10,831
11,047
10,814
10,133
930
17,445
29,695
37,460
45,265
50,830
54,155
55,235
54,070
50,665
4,650
209,340
356,340
449,520
543,180
609,960
649,860
662,820
648,840
607,980
55,800
I
H
G
F
D
B
A
C
E
J
BUDGET
Production & Operation Management
Page 20
Product Price
20
25
30
35
40
45
50
55
60
65
Production/ month
3,489
5,939
7,492
9,053
10,166
10,831
11,047
10,814
10,133
930
Investment
69,780
148,475
224,760
316,855
406,640
487,395
552,350
594,770
607,980
60,450
Investment/ year
837,360
1,781,700
2,697,120
3,802,260
4,879,680
5,848,740
6,628,200
7,137,240
7,295,760
725,400
BUDGET: 42 MILLION
INVESTMENT: 30 MILLION
INVESTMENT
Selection
A
B
C
D
E
F
Production & Operation Management
Investment
6.6 MILLIONS
5.8 MILLIONS
7.1 MILLIONS
4.8 MILLIONS
7.2 MILLIONS
3.8 MILLIONS
Balance
23.4 MILLIONS
17.6 MILLIONS
10.5 MILLIONS
5.7 MILLIONS
(1.5 MILLIONS)
Page 21
G
H
I
J
2.6 MILLIONS
1.7 MILLIONS
8.3 LAKHS
7.2 LAKHS
PRODUCT AGING
Product aging is that length of time that food,
drink, medicine and other perishable items are given before they are considered unsuitable for
sale or consumption. In some regions, a best before, use by or freshness date is required on
packaged perishable foods.
Product aging is the recommendation of time that products can be stored, during which
the defined quality of a specified proportion of the goods remains acceptable under expected (or
specified) conditions of distribution, storage and display.
Page 22
Ratio Analysis
Product Transfer Model
Business Relation Model
Production: 50,000
Serial #
Shop Address
Quantity
1
2
3
4
5
4, Gulshan-e-Ravi, LHR.
6, Model Town, LHR.
8, Town ship, LHR.
10, Johar town, LHR
12, Link road, LHR.
1,500
2,700
900
2,000
1,800
Page 23
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Aging Date: 24-10-2009.
1,100
3,000
2,500
2,200
1,800
3,200
2,800
1,600
2,200
1,000
1,800
2,500
2,000
1,500
2,400
1,800
1,500
2,700
2,000
1,500
Shop Address
Quantity
1
2
3
4
5
6
7
8
9
10
11
12
4,Gulshan-e-Ravi, LHR.
6, Model Town, LHR.
8, Town ship, LHR.
10, Johar town, LHR
12, Link road, LHR.
14, Gulberg, LHR.
16, Samnabad, LHR.
18, Ichra, LHR.
20, Anarkali, LHR.
22, Faisal town, LHR.
24, Iqbal town, LHR.
26,Firdous market,LHR.
1,500
2,700
900
2,000
1,800
1,100
3,000
2,500
2,200
1,800
3,200
2,800
150
350
100
250
350
100
400
150
300
500
500
Remaining Quantity
After Ratio Analysis
1,050
1,650
600
1,250
750
800
1,800
2,050
1,300
1,700
1,300
Page 24
13
14
15
16
17
18
19
20
21
22
23
24
25
1,600
2,200
1,000
1,800
2,500
2,000
1,500
2,400
1,800
1,500
2,700
2,000
1,500
= 50,000
900
1,800
700
500
800
1,200
1,200
1,800
1,400
300
1,800
500
1,100
= 32,000
350
200
150
400
150
300
200
450
250
200
= 5,800
550
1,600
550
800
1,050
1,500
1,200
1,350
1,250
900
= 25,000
Result:
5,800 products had been adjusted with the help of ratio analysis out of 32,000 products; other
products can be adjusted by using other models.
ADJUSTMENTS
P.P = RS. 20
R.P. = RS.25
PROFIT = RS. 05
1:16
Per K.M. cost = Rs. 80.
Total distance = 8 K.M.
Cost = 80*8 = Rs. 640.
Items adjustable = 150
Revenue = 150*5 = Rs. 750
Production & Operation Management
Page 25
1:17
Per K.M. cost = Rs. 100.
Total distance = 5 K.M.
Cost = 100*5 = Rs. 500
Items adjustable = 50
Revenue = 50*5 = Rs. 250
LOSS = 500 250 = RS. (250)
1:22
Per K.M. cost = Rs. 50.
Total distance = 6 K.M.
Cost = 50*6 = Rs. 300
Items adjustable = 300
Revenue = 300*5 = Rs. 1,500
PROFIT = 1,500 300 = RS. 1,200
Page 26
Net Result:
500 out of 25,000 products had been adjusted through TRANSFER system and remaining items
can be adjusted by using other models.
Data:
Total Quantity = 50,000
Sales = 18,000
Remaining Item = 32,000
Ratio Analysis = 5,800
Production & Operation Management
Page 27
Transfer = 500
Remaining = 25,000
For the purpose of further adjustments of these remaining products in order to minimize the loss
we have send business letters/proposals to 5 different companies offering them a deal of benefit.
Specimen of those letters is shown below along with their responses.
Company
Name
ABC. LTD.
DEF. LTD.
GHI. LTD.
JKL. LTD.
Address
Phone No.
E.Mail
Alert Days
012345678
123456789
234567890
345678901
ab1@abc.com
def2@def.com
ghi3@ghi.com
jkl4@jkl.com
5
4
3
2
Maximum
Supply
500
400
300
200
Page 28
Rate
10
15
30
20
MNO. LTD.
P.P = RS. 20
456789012
no5@no.com
S.P. = RS. 30
100
50
PROFIT = RS. 10
Company
Name
ABC. LTD.
DEF. LTD.
GHI. LTD.
JKL. LTD.
MNO. LTD.
Address
123, Ali RD.
456, Bilal RD.
789, Omar RD.
012, Hall RD.
345, Mall RD.
Phone No.
E.Mail
012345678 ab1@abc.com
123456789 def2@def.com
234567890 ghi3@ghi.com
345678901 jkl4@jkl.com
456789012 no5@no.com
Order/Supply
Rate
P.P
P/L
500
400
300
200
100
10
15
30
20
50
20
20
20
20
20
(5,000)
(2,000)
3,000
3,000
= 1,500
=(1,000)
Result:
1,500 products had been adjusted through business model out of remaining 25,000 products.
Further remaining products can still be adjusted through other remaining models.
PRODUCT RELATIONSHIP
From our business relations or contacts we had make a deal with ABC Company. We will
provide them our products to be further used in their production process and the profit will be
share according to share percentages. Basic information is provided for your convenience.
Data:
Product Price= RS.20
Sale Price= RS.30
Production & Operation Management
Page 29
Profit = RS.10
Price offered to ABC Company= RS.20
Proceedings:
Business 1 (B1) = ABC Company
Business 2 (B2) =XYZ Company
New product Price:
B1 Price=RS.15
B2 price=RS.5
Total Price=RS.20
Sale Price=RS.30
Profit= RS.10
Share in profit of B1=0.75
Share in profit of B2=0.25
Result:
Further 1,500 remaining products had been adjusted through product relation model.
Remaining items are (23,500 1,500) = 22,000
REPRODUCTION MODEL
Transportation Cost per K.M. = RS.80
Reproduction Cost per product= RS.07
Product Price = RS.20
Serial #
1
2
3
Shop Address
8, Town ship, LHR.
12, Link road, LHR.
28, Rang mahal, LHR.
Remaining Quantity
600
750
550
Distance
10
08
06
Cost
800
640
480
Page 30
4
5
Reproduction Cost
4,200
5,250
3,850
3,850
5,600
Total Cost
5,000
5,890
4,330
4,170
5,760
550
800
04
02
320
160
Saving Ratio
7,000
9,110
6,670
6,830
10,240
CLOSING STATEMENT
Serial #
1
2
3
Model
Ratio Analysis
Transfer System
Business Relationship
Quantity (Adjusted)
5,800
500
1,500
P.P Cost
116,000
10,000
30,000
P/L
116,000
1,060
(1,000)
Page 31
4
5
Product Relationship
Reproduction
1,500
3,250
30,000
65,000
= 251,000
11,250
39,850
= 167,160
Supply =50,000
Initial Remaining Quantity = 32,000
Adjusted Quantity= 12,550
Remaining Quantity= 19,450
Loss=19,450*20=389,000
Result = loss of RS. 640,000 is minimized to RS. 389,000.
OUTSOURCING
Outsourcing is subcontracting a process, such as product design or manufacturing, to a
third-party company. The decision to outsource is often made in the interest of lowering cost or
making better use of time and energy costs, redirecting or conserving energy directed at the
competencies of a particular business, or to make more efficient use of land, labor, capital,
(information) technology and resources.
Contracting, sub-contracting, or 'externalizing' non-core activities to free up cash,
personnel, time, and facilities for activities where the firm holds competitive advantage. Firms
having strengths in other areas may contract-out data processing, legal, manufacturing,
marketing, payroll accounting, or other aspects of their businesses to concentrate on what they do
best and thus reduce average unit cost. Outsourcing is often an integral part of downsizing or
reengineering. Outsourcing is also called contracting out.
Production & Operation Management
Page 32
BENEFITS OF OUTSOURCING
Outsourcing is a powerful business tool used by millions of companies all over the world.
Here's a closer look at the advantages of outsourcing:
Cost Savings
Lower costs have always been the primary outsourcing advantage. Direct savings are made
by the cost difference in salaries, benefits, and operational expenses between most Western
countries and offshore destinations like India, China, and the Philippines. Indirect cost
savings are often derived from the client's ability to refocus on its core business and
outsource secondary processes to a specialized external provider.
Expertise
Outsourcing gives you access to knowledge pools that you might not have inside your own
company. Instead of trying to build your own creative design department, you could, for
instance, outsource your web design and marketing materials development to specialized
agencies. In the old economy, big companies had their own departments for every business
requirement. In the network economy, companies go back to their core business and use a
network of external partners to take care of the rest.
Availability
In certain sectors, it can be very hard to find highly skilled people who are willing to join
your company. Outsourcing provides a channel through which business can find readily
available high-level expertise at affordable rates.
DRAWBACKS OF OUTSOURCING
Outsourcing can provide considerable benefits to your company. However, there are
definitely a number of drawbacks that you need to be aware of in order to make a good
assessment:
Failure to Deliver
With external sources, you are trusting a third party to deliver a certain quantity/quality of
Page 33
deliverables. Should your provider fail to deliver, you are likely to suffer the consequences
despite the Service Level Agreements (SLAs) you had in place.
Exposure
Outsourcing exposes a certain part of your business to a third party. Unless you completely
shield your offshore operation, you might expose your company to a breech of confidentiality,
malicious use of system access, and other vulnerabilities in your organization.
Negative Reputation
Outsourcing has gained a negative reputation and even though studies have proven otherwise,
the general public opinion remains that offshoring eliminates domestic jobs. Your employees,
clients, and partners might not appreciate the fact that you are offshoring certain business
processes especially if that means that you are terminating a part of your domestic operation.
Company Value
The major risk of outsourcing is that you may not be building the value of your company in
terms of personnel, in-house knowledge, and infrastructure. In this case, the value of an
outsourcing agreement with a provider will be less effective than an internal department.
Overcoming these drawbacks will rely on identifying the right business processes for
outsourcing, finding the best outsourcing provider, and setting up a good structure for your
offshore operation. At MicroSourcing, we understand the level of trust it takes to outsource a
process to a third party. This is why our first step in setting up an outsourcing solution is
properly analyzing your requirements to see how the benefits of outsourcing can be maximized
and the drawbacks minimized.
Page 34
i.
ii.
iii.
iv.
v.
vi.
vii.
viii.
ix.
x.
xi.
xii.
xiii.
xiv.
xv.
Page 35
MULTIPLE OUTSOURCING
COMPANY A WITH B
Page 36
ORGANIZATION NAME:
SHIVA
OUTSOURCING:
DATE_________________________ TO ____________________________
PRODUCTION/MONTH
20,000
PROFIT = RS.50
COMPANY A
Serial #
1
2
3
4
5
6
7
8
Monthly
Supply
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
Rate
50
50
50
50
50
50
50
50
Ratio
10%
5
5
5
5
5
5
5
5
Monthly
Profit
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
Marketing
Cost/Unit
4
4
4
4
4
4
4
4
Marketing
Ratio 10%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
Marketing
Cost
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
Profit/Loss
Monthly
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
Page 37
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
-
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
-
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
-
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
Page 38
54
55
56
57
58
59
60
20,000
20,000
20,000
20,000
20,000
20,000
20,000
=1,200,000
50
50
50
50
50
50
50
5
5
5
5
5
5
5
100,000
100,000
100,000
100,000
100,000
100,000
100,000
=6,000,000
=288,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
=5,712,000
MULTIPLE OUTSOURCING
COMPANY A WITH B
Page 39
ORGANIZATION NAME:
OUTSOURCING:
DATE_________________________ TO ____________________________
PRODUCTION/MONTH
20,000
PROFIT = RS.50
COMPANY B
Serial
#
1
2
3
4
5
6
7
8
Monthly
Supply
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
Rate
50
50
50
50
50
50
50
50
Ratio
90%
45
45
45
45
45
45
45
45
Monthly
Profit
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
Marketing
Cost/Unit
4
4
4
4
4
4
4
4
Marketing
Ratio 90%
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
Marketing
Cost
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
Profit/Loss
Monthly
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
Page 40
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
-
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
-
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
-
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
828,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
Page 41
54
55
56
57
58
59
60
20,000
20,000
20,000
20,000
20,000
20,000
20,000
=1,200,000
50
50
50
50
50
50
50
45
45
45
45
45
45
45
900,000
900,000
900,000
900,000
900,000
900,000
900,000
=54,000,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
=2,592,000 =51,408,000
Page 42
i.
ii.
iii.
iv.
v.
vi.
vii.
viii.
ix.
x.
xi.
xii.
xiii.
xiv.
xv.
Page 43
Net profit/loss after ten years = Total profit of ten years Two years marketing cost
34,920,000 = 36,000,000-1,080,000
MULTIPLE OUTSOURCING
COMPANY A WITH C
Production & Operation Management
Page 44
ORGANIZATION NAME:
SHIVA
OUTSOURCING:
DATE_________________________ TO ____________________________
PRODUCTION/MONTH
40,000
PROFIT = RS.50
COMPANY A
Serial
#
1
2
3
4
5
6
7
8
Monthly
Supply
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
Rate
50
50
50
50
50
50
50
50
Ratio
15%
8
8
8
8
8
8
8
8
Monthly
Profit
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
Marketing
Cost/Unit
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
Marketing
Ratio 15%
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
Marketing
Cost
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
Profit/Loss
Monthly
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
Page 45
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
-
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
1.12500
-
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
-
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
Page 46
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
Page 47
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
=4,8000,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
=36,000,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
=1,080,000 =34,920,000
MULTIPLE OUTSOURCING
COMPANY A WITH C
Page 48
ORGANIZATION NAME:
OUTSOURCING:
DATE_________________________ TO ____________________________
PRODUCTION/MONTH
40,000
PROFIT = RS.50
COMPANY C
Serial
#
1
2
3
4
5
6
7
8
9
10
11
12
Monthly
Supply
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
Rate
50
50
50
50
50
50
50
50
50
50
50
50
Ratio
85%
43
43
43
43
43
43
43
43
43
43
43
43
Monthly
Profit
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
Marketing Marketing
Cost/Unit Ratio 85%
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
7.5
6.37500
Marketing
Cost
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
Profit/Loss
Monthly
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
Page 49
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
7.5
-
6.37500
6.37500
6.37500
6.37500
6.37500
6.37500
6.37500
6.37500
6.37500
6.37500
6.37500
6.37500
-
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
255,000
-
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,445,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
Page 50
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
Page 51
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
1,700,000
Page 52