8/13/2019 SportStuff Case Worksheet
1/14
CHAPTER 5 Case Questions
Small Warehouse Large Wareh
Location Fixed Cost Variable Cost Capacity Number Small Fixed CostSeattle $300,000 0.2 2,000,000 0 $500,000Denver $250,000 0.2 2,000,000 0 $420,000
St. Louis $220,000 0.2 2,000,000 1 $375,000Atlanta $220,000 0.2 2,000,000 0 $375,000Philadelphia $240,000 0.2 2,000,000 0 $400,000
10,000,000 2000000
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle $2.00 $2.50 $3.50 $4.00 $5.00Denver $2.50 $2.50 $2.50 $3.00 $4.00
St. Louis $3.50 $3.50 $2.50 $2.50 $3.00Atlanta $4.00 $4.00 $3.00 $2.50 $3.00Philadelphia $4.50 $5.00 $3.00 $3.50 $2.50
Demand 2007 Demand 2008 Demand 2009 Demand 2010Northwest 320,000 576000 1036800 1866240Southwest 200,000 360000 648000 1166400Upper Midwest 160,000 288000 518400 933120Lower Midwest 220,000 396000 712800 1283040Northeast 350,000 630000 1134000 2041200
Southeast 175,000 315000 567000 1020600Total Demand 1,425,000 2,565,000 4,617,000 8,310,600Total Capacity 2000000
2007
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle 0 0 0 0 0
Denver 0 0 0 0 0St. Louis 320,000 200,000 160,000 220,000 350,000Atlanta 0 0 0 0 0Philadelphia 0 0 0 0 0
320,000 200,000 160,000 220,000 350,000Total Demand 320,000 200,000 160,000 220,000 350,000
1,425,000
Total Shipping Cost $1,108,125.00Total Holding Cost $710,125.00Warehouse Cost $505,000.00Total Shipping Chg $1,068,750.00
TOTAL COST $1,254,500.00
8/13/2019 SportStuff Case Worksheet
2/14
use
Variable Cost Capacity Number Large Fixed Cost Variable Cost Total Cost0.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
0.2 4,000,000 0 $220,000 $285,000.00 $505,000.000.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
20,000,000 0 $505,000.00
Southeast$5.50$4.50
$3.50$2.50$4.00
1,425,000Southeast Total Supply Holding Cost
0 0 - $0.00
0 0 - $0.00175,000 1,425,000 2,000,000 $710,125.00
0 0 - $0.000 0 - $0.00
175,000 $710,125.00175,000
Warehouse Operating Costs
8/13/2019 SportStuff Case Worksheet
3/14
Small Warehouse Large Wareh
Location Fixed Cost Variable Cost Capacity Number Small Fixed CostSeattle $300,000 0.2 2,000,000 1 $500,000Denver $250,000 0.2 2,000,000 0 $420,000
St. Louis $220,000 0.2 2,000,000 1 $375,000Atlanta $220,000 0.2 2,000,000 0 $375,000Philadelphia $240,000 0.2 2,000,000 0 $400,000
10,000,000 4000000
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle $2.00 $2.50 $3.50 $4.00 $5.00Denver $2.50 $2.50 $2.50 $3.00 $4.00
St. Louis $3.50 $3.50 $2.50 $2.50 $3.00Atlanta $4.00 $4.00 $3.00 $2.50 $3.00Philadelphia $4.50 $5.00 $3.00 $3.50 $2.50
Demand 2007 Demand 2008 Demand 2009 Demand 2010Northwest 320,000 576000 1036800 1866240Southwest 200,000 360000 648000 1166400Upper Midwest 160,000 288000 518400 933120Lower Midwest 220,000 396000 712800 1283040Northeast 350,000 630000 1134000 2041200
Southeast 175,000 315000 567000 1020600Total Demand 1,425,000 2,565,000 4,617,000 8,310,600Total Capacity 4000000
2008
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle 576,000 360,000 0 0 0
Denver 0 0 0 0 0St. Louis 0 0 288,000 396,000 630,000Atlanta 0 0 0 0 0Philadelphia 0 0 0 0 0
576,000 360,000 288,000 396,000 630,000Total Demand 576,000 360,000 288,000 396,000 630,000
2,565,000
Total Shipping Cost $1,688,625.00Total Holding Cost $1,373,225.00Warehouse Cost $1,033,000.00Total Shipping Chg $1,923,750.00
TOTAL COST $2,171,100.00
8/13/2019 SportStuff Case Worksheet
4/14
use
Variable Cost Capacity Number Large Fixed Cost Variable Cost Total Cost0.2 4,000,000 0 $300,000 $187,200.00 $487,200.000.2 4,000,000 0 $0 $0.00 $0.00
0.2 4,000,000 0 $220,000 $325,800.00 $545,800.000.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
20,000,000 0 $1,033,000.00
Southeast$5.50$4.50
$3.50$2.50$4.00
2,565,000Southeast Total Supply Holding Cost
0 936,000 2,000,000 $629,440.00
0 0 - $0.00315,000 1,629,000 2,000,000 $743,785.00
0 0 - $0.000 0 - $0.00
315,000 $1,373,225.00315,000
Warehouse Operating Costs
8/13/2019 SportStuff Case Worksheet
5/14
Small Warehouse Large Wareh
Location Fixed Cost Variable Cost Capacity Number Small Fixed CostSeattle $300,000 0.2 2,000,000 1 $500,000Denver $250,000 0.2 2,000,000 0 $420,000
St. Louis $220,000 0.2 2,000,000 1 $375,000Atlanta $220,000 0.2 2,000,000 1 $375,000Philadelphia $240,000 0.2 2,000,000 0 $400,000
10,000,000 6000000
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle $2.00 $2.50 $3.50 $4.00 $5.00Denver $2.50 $2.50 $2.50 $3.00 $4.00
St. Louis $3.50 $3.50 $2.50 $2.50 $3.00Atlanta $4.00 $4.00 $3.00 $2.50 $3.00Philadelphia $4.50 $5.00 $3.00 $3.50 $2.50
Demand 2007 Demand 2008 Demand 2009 Demand 2010Northwest 320,000 576000 1036800 1866240Southwest 200,000 360000 648000 1166400Upper Midwest 160,000 288000 518400 933120Lower Midwest 220,000 396000 712800 1283040Northeast 350,000 630000 1134000 2041200
Southeast 175,000 315000 567000 1020600Total Demand 1,425,000 2,565,000 4,617,000 8,310,600Total Capacity 6,000,000
1,383,000 GAP 1
2009
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle 1,036,800 648,000 0 0 0
Denver 0 0 0 0 0St. Louis 0 0 518,400 497,096 984,504Atlanta 0 0 0 215,704 149,496Philadelphia 0 0 0 0 0
1,036,800 648,000 518,400 712,800 1,134,000Total Demand 1,036,800 648,000 518,400 712,800 1,134,000
4,617,000
Total Shipping Cost $2,897,775.00Total Holding Cost $2,186,805.00Warehouse Cost $1,663,400.00Total Shipping Chg $3,462,750.00
TOTAL COST $3,285,230.00
8/13/2019 SportStuff Case Worksheet
6/14
use
Variable Cost Capacity Number Large Fixed Cost Variable Cost Total Cost0.2 4,000,000 0 $300,000 $336,960.00 $636,960.000.2 4,000,000 0 $0 $0.00 $0.00
0.2 4,000,000 0 $220,000 $400,000.00 $620,000.000.2 4,000,000 0 $220,000 $186,440.00 $406,440.000.2 4,000,000 0 $0 $0.00 $0.00
20,000,000 0 $1,663,400.00
Southeast$5.50$4.50
$3.50$2.50$4.00
4,617,000Southeast Total Supply Holding Cost
0 1,684,800 2,000,000 $752,992.00
0 0 - $0.000 2,000,000 2,000,000 $805,000.00
567,000 932,200 2,000,000 $628,813.000 0 - $0.00
567,000 $2,186,805.00567,000
Warehouse Operating Costs
8/13/2019 SportStuff Case Worksheet
7/14
Small Warehouse Large Wareh
Location Fixed Cost Variable Cost Capacity Number Small Fixed CostSeattle $300,000 0.2 2,000,000 1 $500,000Denver $250,000 0.2 2,000,000 1 $420,000
St. Louis $220,000 0.2 2,000,000 1 $375,000Atlanta $220,000 0.2 2,000,000 1 $375,000Philadelphia $240,000 0.2 2,000,000 1 $400,000
10,000,000 10000000
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle $2.00 $2.50 $3.50 $4.00 $5.00Denver $2.50 $2.50 $2.50 $3.00 $4.00
St. Louis $3.50 $3.50 $2.50 $2.50 $3.00Atlanta $4.00 $4.00 $3.00 $2.50 $3.00Philadelphia $4.50 $5.00 $3.00 $3.50 $2.50
Demand 2007 Demand 2008 Demand 2009 Demand 2010Northwest 320,000 576000 1036800 1866240Southwest 200,000 360000 648000 1166400Upper Midwest 160,000 288000 518400 933120Lower Midwest 220,000 396000 712800 1283040Northeast 350,000 630000 1134000 2041200
Southeast 175,000 315000 567000 1020600Total Demand 1,425,000 2,565,000 4,617,000 8,310,600Total Capacity 10,000,000
1,689,400 GAP
2010
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle 1,866,240 116,640 0 0 0
Denver 0 1,049,760 933,120 0 0St. Louis 0 0 0 1,283,040 41,200Atlanta 0 0 0 0 0Philadelphia 0 0 0 0 2,000,000
1,866,240 1,166,400 933,120 1,283,040 2,041,200Total Demand 1,866,240 1,166,400 933,120 1,283,040 2,041,200
8,310,600
Total Shipping Cost $4,965,995.00Total Holding Cost $3,746,249.00Warehouse Cost $2,892,120.00Total Shipping Chg $6,232,950.00
TOTAL COST $5,371,414.00
8/13/2019 SportStuff Case Worksheet
8/14
use
Variable Cost Capacity Number Large Fixed Cost Variable Cost Total Cost0.2 4,000,000 0 $300,000 $396,576.00 $696,576.000.2 4,000,000 0 $250,000 $396,576.00 $646,576.00
0.2 4,000,000 0 $220,000 $264,848.00 $484,848.000.2 4,000,000 0 $220,000 $204,120.00 $424,120.000.2 4,000,000 0 $240,000 $400,000.00 $640,000.00
20,000,000 - $2,892,120.00
Southeast$5.50$4.50
$3.50$2.50$4.00
8,310,600Southeast Total Supply Holding Cost
0 1,982,880 2,000,000 $802,175.20
0 1,982,880 2,000,000 $802,175.200 1,324,240 2,000,000 $693,499.60
1,020,600 1,020,600 2,000,000 $643,399.000 2,000,000 2,000,000 $805,000.00
1,020,600 $3,746,249.001,020,600
Warehouse Operating Costs
8/13/2019 SportStuff Case Worksheet
9/14
Small Warehouse Large Wareh
Location Fixed Cost Variable Cost Capacity Number Small Fixed CostSeattle $300,000 0.2 2,000,000 0 $500,000Denver $250,000 0.2 2,000,000 0 $420,000
St. Louis $220,000 0.2 2,000,000 0 $375,000Atlanta $220,000 0.2 2,000,000 0 $375,000Philadelphia $240,000 0.2 2,000,000 0 $400,000
10,000,000 0
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle $2.00 $2.50 $3.50 $4.00 $5.00Denver $2.50 $2.50 $2.50 $3.00 $4.00
St. Louis $3.50 $3.50 $2.50 $2.50 $3.00Atlanta $4.00 $4.00 $3.00 $2.50 $3.00Philadelphia $4.50 $5.00 $3.00 $3.50 $2.50
Demand 2007 Demand 2008 Demand 2009 Demand 2010Northwest 320,000 576000 1036800 1866240Southwest 200,000 360000 648000 1166400Upper Midwest 160,000 288000 518400 933120Lower Midwest 220,000 396000 712800 1283040Northeast 350,000 630000 1134000 2041200
Southeast 175,000 315000 567000 1020600Total Demand 1,425,000 2,565,000 4,617,000 8,310,600Total Capacity 4000000
2008
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle 0 0 0 0 0
Denver 0 0 0 0 0St. Louis 576,000 360,000 288,000 396,000 630,000Atlanta 0 0 0 0 0Philadelphia 0 0 0 0 0
576,000 360,000 288,000 396,000 630,000Total Demand 576,000 360,000 288,000 396,000 630,000
2,565,000
Total Shipping Cost $1,994,625.00Total Holding Cost $898,225.00Warehouse Cost $888,000.00Total Shipping Chg $1,923,750.00
TOTAL COST $1,857,100.00
8/13/2019 SportStuff Case Worksheet
10/14
use
Variable Cost Capacity Number Large Fixed Cost Variable Cost Total Cost0.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
0.2 4,000,000 1 $375,000 $513,000.00 $888,000.000.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
20,000,000 4000000 $888,000.00
Southeast$5.50$4.50
$3.50$2.50$4.00
2,565,000Southeast Total Supply Holding Cost
0 0 - $0.00
0 0 - $0.00315,000 2,565,000 4,000,000 $898,225.00
0 0 - $0.000 0 - $0.00
315,000 $898,225.00315,000
Warehouse Operating Costs
8/13/2019 SportStuff Case Worksheet
11/14
Small Warehouse Large Wareh
Location Fixed Cost Variable Cost Capacity Number Small Fixed CostSeattle $300,000 0.2 2,000,000 0 $500,000Denver $250,000 0.2 2,000,000 0 $420,000
St. Louis $220,000 0.2 2,000,000 1 $375,000Atlanta $220,000 0.2 2,000,000 0 $375,000Philadelphia $240,000 0.2 2,000,000 0 $400,000
10,000,000 2000000
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle $2.00 $2.50 $3.50 $4.00 $5.00Denver $2.50 $2.50 $2.50 $3.00 $4.00
St. Louis $3.50 $3.50 $2.50 $2.50 $3.00Atlanta $4.00 $4.00 $3.00 $2.50 $3.00Philadelphia $4.50 $5.00 $3.00 $3.50 $2.50
Demand 2007 Demand 2008 Demand 2009 Demand 2010Northwest 320,000 576000 1036800 1866240Southwest 200,000 360000 648000 1166400Upper Midwest 160,000 288000 518400 933120Lower Midwest 220,000 396000 712800 1283040Northeast 350,000 630000 1134000 2041200
Southeast 175,000 315000 567000 1020600Total Demand 1,425,000 2,565,000 4,617,000 8,310,600Total Capacity 6000000
2009
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle 0 0 0 0 0
Denver 0 0 0 0 0St. Louis 1,036,800 648,000 518,400 712,800 1,134,000Atlanta 0 0 0 0 0Philadelphia 0 0 0 0 0
1,036,800 648,000 518,400 712,800 1,134,000Total Demand 1,036,800 648,000 518,400 712,800 1,134,000
4,617,000
Total Shipping Cost $3,590,325.00Total Holding Cost $2,473,610.00Warehouse Cost $1,518,400.00Total Shipping Chg $3,462,750.00
TOTAL COST $4,119,585.00
8/13/2019 SportStuff Case Worksheet
12/14
use
Variable Cost Capacity Number Large Fixed Cost Variable Cost Total Cost0.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
0.2 4,000,000 1 $595,000 $923,400.00 $1,518,400.000.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
20,000,000 4000000 $1,518,400.00
Southeast$5.50$4.50
$3.50$2.50$4.00
4,617,000Southeast Total Supply Holding Cost
0 0 - $0.00
0 0 - $0.00567,000 4,617,000 6,000,000 $2,473,610.00
0 0 - $0.000 0 - $0.00
567,000 $2,473,610.00567,000
Warehouse Operating Costs
8/13/2019 SportStuff Case Worksheet
13/14
Small Warehouse Large Wareh
Location Fixed Cost Variable Cost Capacity Number Small Fixed CostSeattle $300,000 0.2 2,000,000 0 $500,000Denver $250,000 0.2 2,000,000 0 $420,000
St. Louis $220,000 0.2 2,000,000 1 $375,000Atlanta $220,000 0.2 2,000,000 0 $375,000Philadelphia $240,000 0.2 2,000,000 0 $400,000
10,000,000 2000000
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle $2.00 $2.50 $3.50 $4.00 $5.00Denver $2.50 $2.50 $2.50 $3.00 $4.00
St. Louis $3.50 $3.50 $2.50 $2.50 $3.00Atlanta $4.00 $4.00 $3.00 $2.50 $3.00Philadelphia $4.50 $5.00 $3.00 $3.50 $2.50
Demand 2007 Demand 2008 Demand 2009 Demand 2010Northwest 320,000 576000 1036800 1866240Southwest 200,000 360000 648000 1166400Upper Midwest 160,000 288000 518400 933120Lower Midwest 220,000 396000 712800 1283040Northeast 350,000 630000 1134000 2041200
Southeast 175,000 315000 567000 1020600Total Demand 1,425,000 2,565,000 4,617,000 8,310,600Total Capacity 10000000
2010
Northwest Southwest Upper Midwest Lower Midwest NortheastSeattle 0 0 0 0 0
Denver 0 0 0 0 0St. Louis 1,866,240 1,166,400 933,120 1,283,040 2,041,200Atlanta 0 0 0 0 0Philadelphia 0 0 0 0 0
1,866,240 1,166,400 933,120 1,283,040 2,041,200Total Demand 1,866,240 1,166,400 933,120 1,283,040 2,041,200
8,310,600
Total Shipping Cost $6,462,585.00Total Holding Cost $5,538,747.00Warehouse Cost $2,632,120.00Total Shipping Chg $6,232,950.00
TOTAL COST $8,400,502.00
8/13/2019 SportStuff Case Worksheet
14/14
use
Variable Cost Capacity Number Large Fixed Cost Variable Cost Total Cost0.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
0.2 4,000,000 2 $970,000 $1,662,120.00 $2,632,120.000.2 4,000,000 0 $0 $0.00 $0.000.2 4,000,000 0 $0 $0.00 $0.00
20,000,000 8,000,000 $2,632,120.00
Southeast$5.50$4.50
$3.50$2.50$4.00
8,310,600Southeast Total Supply Holding Cost
0 0 - $0.00
0 0 - $0.001,020,600 8,310,600 10,000,000 $5,538,747.00
0 0 - $0.000 0 - $0.00
1,020,600 $5,538,747.00 Total Holding1,020,600
Warehouse Operating Costs