1. New Product Development for Wall Tile 2540CM LIM SHIEH CHERN
LOW SIEW MOI NG YEE JIE 1
2. Team Members Low Siew Moi 2821945 Lim Shieh Chern 2821959 Ng
Yee Jie 2821942 2
3. The Company Amazon Ceramics Industries AboutUs A local
ceramic tiles manufacturers, manufacturing floor tiles, wall tiles,
homogenous tiles etc. Origin Founded in 1985. Headquarter in
Senawang, Negeri Sembilan, Malaysian Mission To be a reputable
manufacturer and supplier of innovative and quality products at
affordable price in the building material industry 3
4. The Products 20cm x 25cm Wall Tiles MARVE 25cm x 33cm Wall
Tiles ASTON 4
5. New Product 25cm x 40cm Wall Tiles EleganceAmaze series
Sphere Blossom Wave 5
6. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 6 Assumptions
7. Organization Cultural Dimension ACI is a more result
oriented with relative well motivated organization. However
management with strong autonomy power to control the financial and
moderate risk taker. External10. Open-System focusInternal Ends9.
Means-ends orientationMeans High8. Conflict toleranceLow Other7.
Reward criteriaPerformance High6. Risk toleranceLow Tight5.
ControlLoose Interdependent4. Unity IntegrationIndependent People3.
People focusTask Group2. Team emphasisIndividual Organization1.
Member IdentityJob External10. Open-System focusInternal Ends9.
Means-ends orientationMeans High8. Conflict toleranceLow Other7.
Reward criteriaPerformance High6. Risk toleranceLow Tight5.
ControlLoose Interdependent4. Unity IntegrationIndependent People3.
People focusTask Group2. Team emphasisIndividual Organization1.
Member IdentityJob Source: Cultural Dimensions of an Organization
Supportive of Project Management (Gary & Larson. p. 73). 7
8. Project Outline Proposing a new size of ceramic wall tiles
(WT) for FY09/01 25x40cm Increase Profit Attractive Selling Price
New Product Strategy Gross Profit deteriorated from 20% in FY04/05
to only 14% presently Can improve average gross profit from 14% in
FY08/09 to 20% in FY09/01, 26% in FY12/13 25x40cm sells range from
RM25.00 to RM35.00 compared to common sizes at around RM11.00
square meters To penetrate into urban and middle- income market,
mid range housing project markets and export markets Increase the
product mix since phasing out WT20x20 cm size in FY07/08 8
9. Increase Profit Financial forecasting A potential grow of
demand for WT 25x40 in market from 2% in FY09/10 to 80% in FY12/13
A margin grow for ACI from 20% in FY09/10 to 26% in FY12/13 F INANC
IAL ANAL Y S IS Actual FY07/08 Actual FY08/09 Budget FY09/10
Forecast FY10/11 Forecast FY11/12 Forecast FY12/13 Des cription
Wall Tiles Sizes (cm) Sales Vol (%) a. 20x20 % 2% 0% 0% 0% 0% 0% b.
20x25 % 88% 88% 77% 58% 38% 28% c. 25x33 % 10% 12% 22% 32% 41% 41%
d. 25x40 % 0% 0% 2% 11% 22% 30% Total % 100% 100% 100% 100% 100%
100% Sales Vol (M2) a. 20x20 M2 57,057 - - - - - b. 20x25 M2
2,393,677 2,424,905 2,142,000 1,610,000 1,031,250 781,000 c. 25x33
M2 266,266 340,095 613,200 893,200 1,122,000 1,138,500 d. 25x40 M2
- - 44,800 296,800 596,750 830,500 Total M2 2,717,000 2,765,000
2,800,000 2,800,000 2,750,000 2,750,000 Production C apacity M2
3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 B
alance C apacity M2 283,000 235,000 200,000 200,000 250,000 250,000
G ros s Profit Margin Unit Selling Price (a, b, c & d) RM/M2
11.74 11.33 12.57 13.36 14.18 15.23 Unit Cost of Sales (a, b, c
& d) RM/M2 9.83 9.79 10.02 10.42 10.91 11.34 Unit Gross Profit
(GP) (a, b, c & d) RM/M2 1.91 1.54 2.55 2.94 3.27 3.89 Wall
Tiles GP Margin (a, b, c & d) RM/M2 16% 14% 20% 22% 23% 26% 9
Please refer to Appendix A for further details
10. Attractive Selling Price Market Survey Pippo is the only
local manufacturer producing 25x40cm wall tiles with one imported
brand, UCI, from Thailand Size (cm) Importer/ Manufacturer/ Trader
Country Type of Material Brand Retailer Price/M2 20x30 KimHin
Malaysia Ceramic Matt & Glossy Kimgress RM22.00 - RM28.00 20x40
Venus Malaysia Ceramic Matt & Glossy Venus RM18.00 - RM30.00
25x40 Pippo & Imported Malaysia, Ceramic Matt & Glossy PP
& UCI RM25.00 - RM35.00 Thailand 25x45 Guocera Malaysia Ceramic
High Glossy Guocera RM40.00 - RM45.00 25x50 Roman Indonesia Ceramic
Red Body Roman RM28.00 - RM32.00 30x40 KimHin, Johan, WH &
Sixny Malaysia, Ceramic Various RM35.00 - RM38.00 China 30x45
Huawei China Ceramic Rectified UNO RM28.00 - RM32.00 30x50 Roman
Indonesia Ceramic Red Body Roman RM30.00 - RM35.00 30x60 MML,
Guocera, WH, Niro, Alpha, Malaysia, China, Porcelain (Soluble Salt)
& Full Body Various RM25.00 - RM35.00 Venue, Seacera, Imported
Veitnam 10
11. WBS Work Breakdown Structure in Outline Form 1 Marketing
Survey 2 Confirm Tiles Designs 3 Factory Product Developmet 4
Confirm Product Costing 5 New Product Marketing Plan 6 Equipments
& Machinery - Ready 7 SIRIM Certification & Product
Specifiaction 8 Sales & Administration System 9 Warehouse
Control System 10 Liaise With Event Management Co 11 A&P Agency
Management 12 Puchasing Raw Materials & Equipments 13 Actual
Product Production 14 HQ Showroom Decoration 15 Waiting for
Exhibition & Rectification 16 New Product Launching Ready
Summary Tasks 11 Please refer to Appendix B for further
details
12. Project Network Diagram The project network diagram is
presented separately. Please refer to Appendix C for further
details 12
13. PERT Scheduled Project Duration TS 105 days Critical Path
Duration TE 101 days Standard Deviation 5.35 Probability Z 0.75
Probability % Z% 77% Milestone (Critical Path) Weighted Average
Optimistic Expected Pessimistic [(b-a)/6]2 Marketing Survey 13.17 7
14 16 2.25 Factory Product Development 33 22 33 44 13.44 Liaise
With Event Management Co 25.17 13 27 30 8.03 Actual Product
Production 25.83 17 27 30 4.69 New Product Launching - Ready 3.83 2
4 5 0.25 101 61 105 125 13Please refer to Appendix D for further
details
14. Project Stakeholders Internal Customers Suppliers Customers
Regulatory 1. Top Management 1. Raw Material - Glaze & Surface
1. Houseowners 1. SIRIM 2. Account 2. Raw Material - Clay &
Body 2. Dealers / Retailers 2. DOE 3. Engineering 3. Raw Material -
Additive 3. Distributors 3. Bomba 4. Warehouse 4. Packaging -
Carton Boxes 4. Interior Designers 5. Purchasing 5. Packaging -
Pallet & Others 5. Architects 6. Human Resource 6. Event
Management Co. 6. Developers 7. Production 7. A&P Agency 7.
Contractors 8. Lab 8. Machineries and Equipments 8. Sub-Contractors
9. Design 9. Utility Co. - Energy 9. Importers 10. QA 10. Bankers
10. Commission Agents 11. Customer Service 12. Marketing 14
15. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 15 Assumptions
16. Business Need to be Met Contribute more than 40% gross
profit margin for FY09/10 so that can achieve overall budgeted
gross profit margin of 20% Production volume at 2% of total product
portfolio for FY09/10 Produce 90% of 1st grade quality output and
maintain 3% of reject in order to market effectively 16
17. Define the Project Project Priority Matrix 17
18. Define the Project Communication Plan What information
Target audience When? Method of Communication Provider Bi-weekly
meeting Status Report (include Decision Action List) Directors,
General Manager, Project Manager Bi-weekly Email Innovation Manager
Marketing Survey Analysis Report All project team member Bi-weekly
Presentation & Email Marketing Manager Tiles Design Proposal
All project team member Bi-weekly Presentation & Email Designer
NPD Marketing Plan Directors, General Manager, Project Manager 2
weeks after project commenced Presentation & Email Marketing
Manager Production feasibility report All project team member
Bi-weekly Presentation & Email Production Manager Marketing
Communication Status All project team member B-weekly after
Marketing Plan approved Email Marketing Manager & Customer
Service Manager Launch event Status All project team member
Bi-weekly after Marketing Plan approved Presentation & Email
Marketing Manager & Innovation Manager Top 6 High Risk Events -
Severity & Risk Value All project team member Weekly Meeting
New Product Committee Deliverables Tracking Plan All project team
member Weekly Meeting New Product Committee 18
19. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 19 Assumptions
20. Project Objectives To launch 4 series of WT25x40cm concept
tiles officially to the market for coming MALBEX 2010 (Malaysia
building materials exhibition) scheduled on 20 to 24 January 2010
20
21. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 21 Assumptions
22. Budget Total budget allocated based on the past historical
data of new product launch. No additional human resource cost incur
where UCI utilized existing employees WT25x40 RM493K Mould Press
Punches Conveyor Belt System Packing Machine Corrugate Carton Box
Brou- chures Display Rack Exhibition Booth & Event RM20K 4%
RM32K 6% RM150K 30% RM65K 13% RM6K 1% RM40K 8% RM80K 16% RM100K 20%
Supports - RM226K (56%)Input - RM267K (54%) WT25x40 RM493K Mould
Press Punches Conveyor Belt System Packing Machine Corrugate Carton
Box Brou- chures Display Rack Exhibition Booth & Event RM20K 4%
RM32K 6% RM150K 30% RM65K 13% RM6K 1% RM40K 8% RM80K 16% RM100K 20%
Supports - RM226K (56%)Input - RM267K (54%) 22
23. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 23 Assumptions
24. Directives Examine production capability of existing
machineriesEngineering Confirm the feasibility and characteristics
of new size based on the tiles dimension, strength and
manufacturing efficiency aspects Production Forecast for product
cost at below RM11.00 per square meter is possibleAccount Do
marketing survey to find out more about the size especially
contemporary seek-after designs, color scheme, trends, popular
installation layout, etc Marketing Getting the product certified by
SIRIM QAS Sdn Bhd for the Product Certification LicenseQA 24
25. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 25 Assumptions
26. Assumptions NPC assumes that the current scenario will not
change until post launching period Product life cycle of this size
will continue for another 5 years No resignation of any key
personnel from respective departments Existing export customers and
domestic stockiest especially those situated in urban areas will
accept and buy this new product 26
27. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 27 Assumptions
28. Constraints Not able to produce higher definition of
printout due to its outdated printing machine Only one showroom in
head office and has difficulties entertaining architects, IDs,
developers, and contractors in the other 2 urban areas Very limited
warehouse space to keep stocks and longer stocks holding is
expected from this size. 28
29. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 29 Assumptions
30. Deliverables All the four series of tiles produced must
pass the internal quality standard with QA and NPC accepted The
tiles must be properly installed on a few mock up showrooms to
examine the finishes before official launching For each series, a
minimum one batch of 5,000 square meters stocks must be available
for sales 5,000 copies of brochures must be ready and company web
site must be updated on 20 Jan 2010 The SIRIM certification must be
obtained Invitation cards must be sent out one month before MALBEX
2010 to all domestic dealers, oversea customers, and project
customers Sales plans and promotional offer packages must be ready
Decorated exhibition booth ready with routine marketing personnel
on duty, LCD multimedia presentation, mini showroom, souvenirs, and
light refreshment must be ready 30
31. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 31 Assumptions
32. Acceptance Criteria The utmost acceptance criteria is
Product Quality Finishes Textures Fine printout Straight dimension
Minimum shade variation 32
33. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 33 Assumptions
34. Key Risk NPC is concerned with the grading of product
quality Outputs that are less than 90% of 1st grade salvaged from
production are not tolerable Risk in encountering prolonged
inventory turnover ACI may not have strong cash flow position to
hold on to the slow moving stocks as well as limited warehouse
space available 34
35. Risk Identification Project WT25x40 Marketin g Research
Account Testing Producti on Logistic Design Budgetin g Product
costing - P & L Inventory Raw material Utility - Gas/ Elec
Machiner ary Event Set-up Engineeri ng Deliverab les Purchasi ng QA
Post Launche d 35
36. Risk Assessment Risk Event Likelihood A Impact B Detection
Difficulty C Severity A x B = Risk Value A x B x C = Purchasing
Department Raw Material Price Increase 4 2 1 8 8 Missed Material
Supply Deliveries 2 4 1 8 8 Production Department Missed 90% 1st
Grade Quality 2 5 1 10 10 Energy Costs - Electricity & Natural
Gas 5 4 1 20 20 Resign of Key Production Personnel 3 3 4 9 36
Marketing Department Poor Pricing & Design Survey Accuracy
Result 2 4 5 8 40 Engineering Department Equipments Breakdown -
Minor 2 3 4 6 24 Equipments Not Function to Productivity Target 2 5
2 10 20 36 Key Assessment Level: 1 Very Low, 2 Low, 3 Moderate, 4
High, 5 Very High Please refer to Appendix E for further
details
37. Risk Assessment (cont.) Risk Event Likelihood A Impact B
Detection Difficulty C Severity A x B = Risk Value A x B x C =
Warehouse Department Poor Stocks Management due to Loose Pallets
Orders 4 3 3 12 36 Account Department Not Able to Achieve Minimum
Product Costing Target 2 5 2 10 20 Design Department Tile Designs
Not Suitable for Mass Production 3 4 4 12 48 QA Department Miss
Deadline to Receive SIRIM Certification 3 3 2 9 18 Deliverables All
Four Series of Tiles Fail Internal Quality Standard 2 5 1 10 10
Sirim Certificate Not Ready before Exhibition 3 3 4 9 36 Post
Launched Performance Slow Sales & Low Inventory Turnover 3 4 3
12 36 Unanticipated After Sales Quality Complaint 2 4 4 8 32
37
38. Risk Response Matrix and Contingency Plan Risk Event
Response Contigency Plan Trigger Who Is Responsible Production
Department Missed 90% 1st Grade Quality Reduce Improve the product
specification Not solve during trial run production 4/11/09 Plant
Mgr Resign of Key Production Personnel Reduce Draw out successor
planning Immediately after appoint process engineer Plant Mgr
Marketing Department Poor Pricing & Design Survey Accuracy
Result Reduce Outsource professional research co. Market survey
results not align with key accounts feedbacks Marketing Mgr Design
Department Tile Designs Not Suitable for Mass Production Reduce
Spare two extra designs series Failed requirement on trail run
production Design Mgr QA Department Miss Deadline to Receive SIRIM
Certification Reduce / Retain Apply temporary certificate or
pending approval When appointment with SIRIM auditors can't be made
between 17/12/09 to 5/1/10 QA Mgr Post Launched Performance Slow
Sales & Low Inventory Turnover Reduce To introduce 30x40cm
& 20x40cm Poor pass 1 year sales performance Marketing Mgr 38
Please refer to Appendix F for further details
39. Top Risks Energy Costs - Electricity & Natural Gas 20
20 Retain Adjust Product Price List Price Increase before
production date - Poor Workers' Working Attitudes 16 48 Reduce
Incentive Scheme for the two group experience operators When
supervisor can't produce the desired quality & quantity targets
Plant Mgr Poor Pricing & Design Survey Accuracy Result 8 40
Reduce Outsource professional research co. Market survey results
not align with key accounts feedbacks Marketing Mgr Outdated
Machinery Technology 12 12 Avoid Focus on designs that existing
machineries are capable When machinery performance not consistent
Engineering Mgr Poor Stocks Management due to Loose Pallets Orders
12 36 Reduce Standby plan for loose pallet warehouse space When
loose stocks discrepency more than 3% from quaterly stocks checking
Warehouse Mgr Tile Designs Not Suitable for Mass Production 12 48
Reduce Spare two extra designs series Failed requirement on trail
run production Design Mgr Sirim Certificate Not Ready before
Exhibition 9 36 Reduce / Retain Apply temporary certificate or
pending approval When appointment with SIRIM auditors can't be made
between 17/12/09 to 5/1/10 QA Mgr Slow Sales & Low Inventory
Turnover 12 36 Reduce To introduce 30x40cm & 20x40cm Poor pass
1 year sales performance Marketing Mgr Who Is Responsible Severity
Risk ValueRisk Event Response Contigency Plan Trigger 39
40. Change Request Log Date Rec'd Date Submit 58 Change
brochure to leaflet & improved color A&P Agency No.
1112/14/2009 12/30/2009 Same Submit Better printout & glossy
Comments NPC Requested Change Status Report - Open Items Date RC#
Description Reference Document Amount Status 40
41. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 41 Assumptions
42. Equipment & Facility Requirements New mould and punches
for the size of 25x40 cm tiles Internally modify the conveyor belt
system to hold heavier tiles Mechanically modify the selection and
packing machine. 42
43. Machinery Requirements Study Size (cm) Press Cavity Press
Speed No of Press / Minute No of Tiles / Minute Conveyo r System
Upgrade Print Machine Upgrade Kiln Capacity New Selection &
Packing Machine Capex Economi c of scale 20x30 5 Fast 20 100 No
Change No No No No 20x40 3 Medium 15 45 Modified Option No Modified
Small 25x40 3 Medium 15 45 Modified Option No Modified Small 25x45
3 Medium 15 45 Modified Option No Modified Small 25x50 2 Medium 15
30 Modified Option No Modified Small 30x40 2 Medium 15 30 Modified
Option No Modified Small 30x45 2 Slow 12 24 Modified Option No, but
slow Modified Medium No 30x50 2 Very Slow 10 20 New Yes Yes
Modified High No 30x60 2 Very Slow 10 20 New Yes Yes Yes High No
Yes, but not Fair, but not Yes, but mkt unpopula Yes, but not Yes,
most Yes, but mkt 43
44. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 44 Assumptions
45. New Product Committee Department Designation Name Report To
Marketing / Team LeaderBusiness Dev Manager Mr. Lim Shieh
ChernMarketing Manager Account Asst Account Manager Ms. Choo PP
Financial Controller Engineering M&E Engineer Mr. Khor LH
General Manager Warehouse Warehouse Supervisor Mr. Ng Yee Jie
Warehouse Manager Purchasing Purchasing Executive Mr. Peter Low
Puchasing Manager Human Resource HR Manager Pn. Salmiah General
Manager Production Production Manager Mr. Lee KG Plant Manager
Production Process Engineer Mr. Hew AP Production Manager Lab Lab
Manager Pn. Zubaidah Plant Manager Design Design Manager En.
Iskandar Marketing Manager QA QA Manager En. Shafiz General Manager
Customer Service Administration Manager Ms. Julie Siow Marketing
Manager Marketing Marketing Executive Ms. Low Siew Moi Business Dev
Manager Knowledge Attitude Others - Necessary experience and
knowledge/technical skills critical for project completion -
Problem-solving ability - Ambition, initiative and energy -
Credibility - Availability to commit this project - Political
connections 45
46. Project Reward Reward system to motivate project team
members to deliver distinctive result (source: Raymond J. Stone.
P436 ) Reward Financial (Monetary) Non-Financial (Non-Monetary)
Direct - Base pay - Incentive - Allowance Indirect - Insurance -
Company car - Holiday Job - Advacement - Increase job
responsibility Environment - Career security - Opportunity for
learning and 46
47. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 47 Assumptions
48. Staffing Responsible Matrix 1st 2nd 3rd Duration
Res-ponsible Mar- keting Design Account Engi- neering Pro- duction
QA Customer Service Ware- house Pur- chasing Cost (RM'00) Date
Incur Marketing Survey 14 Marketing 0 Check current Market Pricing
14 R S Check Popular Designs 14 R S Check Current Market Scenario
14 R S S Confirm Tiles Designs 7 Design 0 Select designs from
suppliers 3 R S Select designs from oversea files 2 R S Meeting
among NPC for Decision 2 S R S S S S S S Confirm Product Costing 3
Account 0 Raw material costing from Lab Dept 2 R S Packing,
Transport & Admin costing from mgt account 1 R S S S S New
Product Marketing Plan 11 Marketing 0 Discuss Marketing Plan &
Strategy 8 R S S Formulate R, P & E Pricing Scheme 3 R S S
48Please refer to Appendix G for further details
49. Project Plan Project Objectives Project Outline Business
need to be met Constraints Directives Deliverables Acceptance
Criteria Key Risk Staffing Equipment & Facility
RequirementsBudget Performance Measurements & Evaluation
Resources Allocation 49 Assumptions
50. Project Measurements and Control Scenario: 50 When 30th
October 2009 What Happen The project team evaluates and notices
that raw material costing worth RM50,000 in total has not been
included The unplanned of RM11,000 will be incurred in the month
end of November 2009 (above) and the remaining RM39,000 in the
month end of December 2009 Result NPC required to work out the new
budget baselines in order to seek for approval from
management.
51. Project Measurements and Control Earned Value Management
(EVM) (RM) Accumulated Planned Value (PV) Accumulated Actual Cost
(AC) Accumulated Earned Value (EV) Cost Variance (CV) = EV-AC
Schedule Value (SV) = EV-PV Cost Performance Index (CPI) = EV/AC
Schedule Performance Index (SPI) = EV/PV PV AC EV CV SV CPI SPI
1-Sep 0 0 0 0 0 7-Sep 0 0 0 0 0 14-Sep 0 0 0 0 0 21-Sep 0 215000 0
-215000 0 0 28-Sep 267000 215000 267000 52000 0 124 100 5-Oct
267000 267000 267000 0 0 100 100 12-Oct 267000 267000 267000 0 0
100 100 19-Oct 267000 267000 267000 0 0 100 100 26-Oct 267000
267000 267000 0 0 100 100 2-Nov 267000 267000 267000 0 0 100 100
9-Nov 267000 267000 267000 0 0 100 100 16-Nov 267000 267000 267000
0 0 100 100 23-Nov 267000 267000 267000 0 0 100 100 30-Nov 267000
278000 267000 -11000 0 96 100 Comments Date: 30th Oct - Spend RM11K
extra against budget - Amount of RM215K been spend earlier as
planned CPI at 4%, under performanced with extra 11% spend Work
completion as planned Proposed rectification if required Date: 30th
Oct Rework the budget in more details to avoid unplanned cost incur
Required to monitor the unplanned cost, if necessary required to
replan or request Management budget required to avoid over spent
from budget allocated 51
52. Project Measurements and Control Earned Value Management
(EVM) New Budget Allocation 52 WT25x40 RM543K Mould Press Punches
Conveyor Belt System Packing Machine Corrugate Carton Box Brou-
chures Display Rack Exhibition Booth & Event RM20K 4% RM32K 6%
RM150K 28% RM65K 12% RM6K 1% RM40K 7% RM80K 15% RM100K 18% Supports
- RM226K (42%)Input - RM267K (49%) Raw Materials RM50K 9% Unplanned
RM50K (9%)
53. Project Measurements and Control Cost/Schedule Graph
53
54. Project Measurements and Control Baselines and scope change
54
55. Monthly Status Report 55 Project Name: ACI New 25x40cm Wall
Tiles Project Manager: Lim Shieh Chern Status as of: 30th October
2009 Status Summary: The project is on schedule. Seeking approval
from management to approve unplanned raw material costs worth
RM50,000. RM11,000 will be incurred in next month. Explanations:
The project team had not taken into consideration some other
factors during the initial planning of raw materials. A detailed
calculation indicates that an additional allocation of RM 50,000 is
needed. The allocation will be staggered over 2 months: RM 11,000
in November and RM 39,000 in December. The approval of this
additional budget is crucial in order for the project to be carried
out on schedule. Slight delay in the arrival of raw material will
cause great impact to the manufacturing process and impede the
entire workflow and allocation of the companys resource. Total cost
of approved changes: RM50,000. The amount is attributed to
purchasing raw materials Projected cost at completion: EAC is
estimated to be RM543,000. This represents an overrun of RM50,000,
given a CPI of 0.91
56. Conclusion ACI Will allocate 2% of its existing production
capacity for production The capital expenditure is small at
RM493,000 with anticipated extra reserve of RM50,000 For FY09/10
unit selling price is budgeted at 25% lower or $18.75 Square Meters
compare to current market price The key risks are identified and
scrutinized the severity. Contingency plans are in place to handle
the unforeseen circumstances NPC strongly recommends the new
ceramic wall tiles 25x40 cm to be approved 56