Solution
Shakeel answered on
Jun 05 2021
Sheet1
When products are directly reached from factory to customer Total cost of shipping $797,050
When products are first reached to warehouse and then to customers Total cost of shipping $564,950
Cost per unit to ship Factory -> Customer Units Shipped (Factory -> Customer)
Customer 1 Customer 2 Customer 3 Customer 4 Customer 5 Customer 1 Customer 2 Customer 3 Customer 4 Customer 5
Factory 1 Product 1 $2.75 $3.50 $2.50 $3.00 $2.50 Factory 1 Product 1 34,000 23,000 15,000 0 0
Product 2 $2.50 $3.00 $2.00 $2.75 $2.60 Product 2 0 0 22,000 0 0
Product 3 $2.90 $3.00 $2.25 $2.80 $2.35 Product 3 0 0 16,000 20,000 25,000
Factory 2 Product 1 $3.00 $3.50 $3.50 $2.50 $2.00 Factory 2 Product 1 0 0 0 32,000 16,000
Product 2 $2.25 $2.95 $2.20 $2.50 $2.10 Product 2 20,000 15,000 0 12,000 18,000
Product 3 $2.45 $2.75 $2.35 $2.85 $2.45 Product 3 25,000 22,000 0 0 0
Avg Cost Product 1 $2.88 $3.50 $3.00 $2.75 $2.25 Total Product 1 34,000 23,000 15,000 32,000 16,000
Product 2 $2.38 $2.98 $2.10 $2.63 $2.35 Product 2 20,000 15,000 22,000 12,000 18,000
Product 3 $2.68 $2.88 $2.30 $2.83 $2.40 Product 3 25,000 22,000 16,000 20,000 25,000
Cost per unit to ship Factory -> Warehouse Units Shipped (Factory -> Warehouse)
Warehouse 1 Warehouse 2 Warehouse 3 Warehouse 4 Warehouse 1 Warehouse 2 Warehouse 3 Warehouse 4 Total
Factory 1 Product 1 $0.50 $0.50 $1.00 $0.20 Factory 1 Product 1 0 20,000 30,000 0 50,000
Product 2 $1.00 $0.75 $1.25 $1.25 Product 2 30,000 25,000 8,000 0 63,000
Product 3 $0.75 $1.25 $1.00 $0.80 Product 3 0 20,000 25,000 20,000 65,000
Factory 2 Product 1 $1.50 $0.30 $0.50 $0.20 Factory 2 Product 1 35,000 0 0 0 35,000
Product 2 $1.25 $0.80 $1.00 $0.75 Product 2 0 0 0 24,000 24,000
Product 3 $1.40 $0.90 $0.95 $1.10 Product 3 20,000 0 0 0 20,000
Avg Cost Product 1 $1.00 $0.40 $0.75 $0.20 Total Product 1 35,000 20,000 30,000 0 85,000
Product 2 $1.13 $0.78 $1.13 $1.00 Product...