Trans Prob with FC
Trans with FC and VC
|
|
|
|
|
|
|
|
|
|
Production |
Plants |
Tacoma |
San Diego |
Dallas |
Denver |
St Louis |
Tampa |
Baltimore |
Capacity |
FC $/pd |
Cost |
Macon |
2.50 |
2.75 |
1.75 |
2.00 |
2.10 |
1.80 |
1.65 |
23000 |
750,000 |
35.50 |
Louisville |
1.85 |
1.90 |
1.50 |
1.60 |
1.00 |
1.90 |
1.85 |
20000 |
850,000 |
37.50 |
Atlanta |
1.60 |
1.70 |
1.78 |
1.90 |
1.40 |
1.60 |
1.90 |
25000 |
950,000 |
34.65 |
SanDiego |
2.20 |
1.30 |
2.10 |
2.30 |
2.10 |
1.90 |
2.30 |
15000 |
995,000 |
40.25 |
Detroit |
2.30 |
2.25 |
1.85 |
1.25 |
1.50 |
2.25 |
2.00 |
25000 |
970,000 |
39.00 |
Phoenix |
1.90 |
0.90 |
1.60 |
1.75 |
2.00 |
2.50 |
2.65 |
30000 |
890,000 |
36.25 |
Demand |
8,500 |
14,500 |
13,500 |
12,600 |
18,000 |
15,000 |
9,000 |
Solution |
Tacoma |
San Diego |
Dallas |
Denver |
St Louis |
Tampa |
Baltimore |
Open? |
Used |
Shipping$ |
VC $ |
FC$ |
Macon |
0 |
0 |
10600 |
0 |
0 |
3400 |
9000 |
1 |
23000 |
39520 |
816500 |
750000 |
Louisville |
0 |
0 |
0 |
0 |
13100 |
0 |
0 |
1 |
13100 |
13100 |
491250 |
850000 |
Atlanta |
8500 |
0 |
0 |
0 |
4900 |
11600 |
0 |
1 |
25000 |
39020 |
866250 |
950000 |
SanDiego |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Detroit |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Phoenix |
0 |
14500 |
2900 |
12600 |
0 |
0 |
0 |
1 |
30000 |
39740 |
1087500 |
890000 |
Shipped |
8500 |
14500 |
13500 |
12600 |
18000 |
15000 |
9000 |
|
sub Tot |
131380 |
3261500 |
3440000 |
|
Real cap |
Excess Cap |
|
|
|
|
|
|
Total cost |
6832880 |
Macon |
23000 |
0 |
Louisville |
20000 |
6900 |
Atlanta |
25000 |
0 |
SanDiego |
0 |
0 |
Detroit |
0 |
0 |
Phoenix |
30000 |
0 |