Current Weight Volume Units/

Sr. No. SKU # SKUs KM Description Item Source (lbs) (Cubic ft) Pallet
1 2300105 50 BATERIA KY357 Batteries KEY 0.1 0.016 1000
2 1609313 10 T.V. 25" SANYO TV Local 8.82 2.08 8
3 2780211 53 CONECTOR F-59 Cable/ConnectoKEY 0.01 0.043 350
4 1709786 20 TEL CEL SONY Z200 Cellphone KEY 0.6 0.13 128
5 6300612 15 PURIFICADOR DE AIRE Air Purifier KEY 8.08 1.36 8
6 1309034 15 KARAOKE JXOK5 Karaoke MachinLocal 16.5 3.5 4
7 6509036 15 CALC.CIENT.SC OL153 Calculator Local 1.23 0.2 80
8 6109015 100 REGULADOR KOBLENZ BP1000
Surge Protector Local 0.96 0.08 200
9 4309113 12 TELEFONO ALAMBRICO GTelephone Local 1.5 0.14 115
10 2000234 10 RADIO FM YB400PE Radio KEY 3 0.16 100

Shipping 0.14 0.12 1 year 51.428571429 GROUP MEMBERS

Shipping 0 2.05 BHAVYA RAWAL
NOM 0.14 0.02 KANISHKA JAIN
KARUNA SHANKAR UPADHYAY
0.14 0.02 Co_local Co_US Co_Asia KOTHAPALLI VENKATA JAYA HARIKA
NOM_UNOM_asia 0.28 4.86 12.6 MOUNIKA BHUKYA
NIKHIL TAMHANKAR
SRISHTI JAIN
LT_bar ( 0.1 0.46666 2.16667 months THOLIPATI DINESH KUMAR YADAV
sig_LT ( 0 0.04333 0.23333 months

US road 0.05 2.05 Ocean

Mex brd 0.09 0.12 Mex port
 Projected 2012 C_I ($)

Std Dev
Local Asia Service Mean of
Sales Base Unit US Base Base Unit Level Demand Demand
Price ($) Cost ($) Unit Cost ($) Cost ($) Duty (Type 1) (Month) (Month) Local US
1.33 0.8 0.41 0.4 0.18 0.98 1800 250 0.8 0.6378
176.9406 129.17 116.78 115.01 0.3 0.98 115 95 129.17 152.1052
1.181818 0.66 0.38 0.37 0.1 0.9 675 85 0.66 0.4194
142.2222 128 108.09 106.67 0.35 0.98 152 69 128 145.9215
166.6667 116.67 93.33 91.67 0.15 0.95 125 45 116.67 107.3295
138.8889 108.33 75 73.61 0.5 0.95 30 16 108.33 112.5
16.27604 10.42 8.46 8.3 0.25 0.95 108 65 10.42 10.575
20.51282 13.33 8.41 8.21 0.13 0.95 540 270 13.33 9.5033
9.490741 6.83 4.46 4.37 0.23 0.98 910 334 6.83 5.4858
174.3873 148.23 120.33 118.58 0.2 0.95 38 17 148.23 144.396

MEMBERS ROLL NO.

RAWAL 2016IPM030
A JAIN 2019PGPH029
SHANKAR UPADHYAY 2019PGP206
LLI VENKATA JAYA HARIKA 2019PGP215
A BHUKYA 2019PGP263
AMHANKAR 2019PGP279
AIN 2019PGP419
I DINESH KUMAR YADAV 2019PGP441
C_I ($) EOQ (Units) C_H ($) TCI ($)

Asia Local US Asia Local US Asia Local US Asia

0.5368 246 1147 2014 0.200 0.159 0.134 17280 13776.48 11594.88
167.6356 5 19 29 32.293 38.026 41.909 178254.6 209905.2 231337.1
0.4072 166 867 1416 0.165 0.105 0.102 5346 3397.14 3298.32
144.0045 6 22 36 32.000 36.480 36.001 233472 266160.8 262664.2
105.4205 5 23 38 29.168 26.832 26.355 175005 160994.3 158130.8
110.415 3 11 18 27.083 28.125 27.604 38998.8 40500 39749.4
10.375 17 69 112 2.605 2.644 2.594 13504.32 13705.2 13446
9.2773 33 163 265 3.333 2.376 2.319 86378.4 61581.38 60116.9
5.3751 60 278 453 1.708 1.371 1.344 74583.6 59904.94 58696.09
142.296 3 11 18 37.058 36.099 35.574 67592.88 65844.58 64886.98
 TCO ($) TCH ($) Safety Stock (Units)

Local US Asia Local US Asia z E(z) Local US

24.59 91.48 135.14 24.593 66.969 261.690 2.05 0.008 162 520
78.99 357.10 603.62 78.987 1020.372 5221.150 2.05 0.008 62 188
13.68 45.43 72.08 13.679 16.514 74.441 1.28 0.48 34 112
90.40 402.11 643.19 90.396 1293.837 5928.185 2.05 0.008 45 137
78.26 312.74 499.06 78.263 782.611 3568.923 1.64 0.21 23 72
36.95 156.86 250.21 36.945 196.875 897.122 1.64 0.21 8 25
21.74 91.25 145.52 21.741 66.623 303.469 1.64 0.21 34 103
54.98 193.42 307.71 54.984 299.354 1356.805 1.64 0.21 140 430
51.09 190.77 304.05 51.092 291.205 1324.738 2.05 0.008 217 666
48.64 200.00 319.68 48.639 320.078 1464.463 1.64 0.21 9 27

Rent
Salary
VC
TOTAL
fety Stock (Units) TCSS ($) TAC ($)

Asia Local US Asia Local US Asia Min Cost ($)

1197 32.413 82.961 160.646 17361.599 14017.894 12152.353 12152.35
321 1988.745 7165.035 13443.680 180401.319 218447.679 250605.577 180401.32
268 5.677 11.699 27.280 5379.035 3470.782 3472.117 3470.78
241 1431.373 5009.442 8668.294 235084.166 272866.205 277903.879 235084.17
129 680.700 1927.870 3398.717 175842.227 164017.467 165597.445 164017.47
44 224.726 715.491 1217.366 39297.416 41569.222 42114.099 39297.42
178 87.814 273.022 461.309 13635.615 14136.091 14356.302 13635.62
748 466.635 1020.422 1734.109 86955.004 63094.579 63515.526 63094.58
1193 369.710 913.937 1603.554 75055.495 61300.846 61928.434 61300.85
48 326.715 977.186 1690.542 68016.873 67341.841 68361.663 67341.84

40000 Space 3PL

150000 Receiving 85456
101400 Shipping cost 101250
Storage 255.63902 /pallet/week
TOTAL
 Pallets
always in Average
#pallets Q(Storage stock no. of
Supplier # SKUs received ) (SS+Q/2) pallets
Asia 50 21.6
Local 10 172.5 4.9 64.03134 8.003917
US 53 23.1 165.8 117.3075 0.335164
Local 20 14.3 5.6 47.55531 0.371526
US 15 187.5
Local 15 90.0
Local 15 16.2 16.7 42.05558 0.525695
US 100 32.4
US 12 95.0
US 10 4.6

Total Cost($) 18270009.478

Total number of pallets 13147.15
GROUP MEMBERS ROLL NO.
BHAVYA RAWAL 2016IPM030
KANISHKA JAIN 2019PGPH029
KARUNA SHANKAR UPADHYAY 2019PGP206
KOTHAPALLI VENKATA JAYA HARIKA 2019PGP215
MOUNIKA BHUKYA 2019PGP263
NIKHIL TAMHANKAR 2019PGP279
SRISHTI JAIN 2019PGP419
THOLIPATI DINESH KUMAR YADAV 2019PGP441