Group - 5 - Midwest Case Study

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 3

MIDWEST CASE STUDY

Data Sheet

Cartons processed by commercial freight 75000


Cartons processed under desktop delivery option 5000
Total Cartons processed 80000

Total payment given to drivers (for desktop delivery) 250000

1 Driver working hours/year 1500

No. of Operators for order entry 16


Payment given to operators 840000
1 operator working hours / year 1750
1 operator productive working hours / year 1500
Manual Order
Time required to enter basic information 0.15
Set up time 0.075
Electronic Order
Time to verify information 0.1

A B
Price 610 634
Acuisition price 500 500
Cost for shipping commercially 6 0
Cost for desktop delivery 0 300
Cost for manual enrty 0 7
Cost of electronic order 3 0
Warehouse expenses 43.2 43.2
Profit 58 -216
MIDWEST CASE STUDY

Income statement data Workings

Sale 42700000 Cost for shipping 1 carton by (commercial)


Cost of item purchased 35000000 deliver truck exp + driver payment
Gross Margin 7700000 Total number of hours of 4 drivers
Personnel expense
2570000 cost of shipping by deskktop delivery/hour
(warehouse,truck drivers)

Warehouse exp (excluding


2000000 manual entry cost per hour
personel)
Freight 450000 Cost of manual entry per order
Deliver truck exp 200000 Cost of electronic entry
Order entry expense 840000 Personel exp exluding driver payment
General and selling exp 1600000 Warehouse exp
Intrest exp 120000 total exp of warehouse
Net income 80000 warehouse exp / carton

C D E
6100 6340 6100
5000 5000 5000
60 0 60
0 300 0
0 68 68
30 0 0
594 432 432
416 541 541
6
450000
6000

75

30

6.75
3
2320000
2000000
4320000
54

You might also like