Supply Chain Management: Strategy, Planning, and Operation
Supply Chain Management: Strategy, Planning, and Operation
and Operation
Chapter 6
- Natural disasters
- Volatilty of fuel prices
- Performance of supply chain partners
1. Supplier price
2. Terms: net payment terms and volume discounts
3. Delivery costs
4. Inventory and warehousing
5. Cost of quality: validation, performance drop
6. Customer duties, value added-taxes, local tax incentives
7. Cost of risk, procurement staff, broker fees, infrastructure,
and tooling and mold costs
8. Exchange rate trends and their impact on cost
1
discount factor
1 k
t
T
1
NPV C0 Ct
t 1 1 k
Where
K = rate of return
• The option with the highest NPV will provide the greatest financial return
C1 C2
NPV(No lease) C0
1 k 1 k 2
2,000 2,000
2,000 2
$5,471
1.1 1.1
C1 C2
NPV(Lease) C0
1 k 1 k 2
22,000 22,000
22,000 2
$60,182
1.1 1.1
• NPV of signing lease is $60,182 − $5,471 = $54,711 higher
than spot market
Cost Profit
Blank Revenue C(D =, p =, 2) P(D =, p =, 2)
D = 144, p = 1.45 144,000 × 1.22 144,000 × 1.45 −$33,120
D = 144, p = 1.19 144,000 × 1.22 144,000 × 1.19 $4,320
D = 144, p = 0.97 144,000 × 1.22 144,000 × 0.97 $36,000
D = 96, p = 1.45 96,000 × 1.22 96,000 × 1.45 −$22,080
D = 96, p = 1.19 96,000 × 1.22 96,000 × 1.19 $2,880
D = 96, p = 0.97 96,000 × 1.22 96,000 × 0.97 $24,000
D = 64, p = 1.45 64,000 × 1.22 64,000 × 1.45 −$14,720
D = 64, p = 1.19 64,000 × 1.22 64,000 × 1.19 $1,920
D = 64, p = 0.97 64,000 × 1.22 64,000 × 0.97 $16,000
EP (D 120, p 1.32,1)
PVEP D 120, p 1.32,1
(1 k )
$12, 000
1.1
$10, 909
P(D =, p =, 1)
= D × 1.22 – D x p + start fraction E P at left parenthesis D =, p =,
1 right parenthesis over left parenthesis 1 + k right parenthesis end fraction
EP (D , p ,1)
Node EP(D =, p =, 1) 1 k
D = 120, p = 1.32 −$12,000 −$22,909
EP D 100, p 1.20,0
PVEP (D 100, p 1.20,1)
1 k
$3,818
$3,471
1.1
P(D = 100, p = 1.20,0) = (100,000 × 1.22) − (100,000 × 1.20)+ P V
E P(D = 100, p = 1.20,0)
= $2,000 + $3,471 = $5,471
• Therefore, the expected NPV of not signing the lease and obtaining
all warehouse space from the spot market is given by NPV (Spot
Market) = $5,471
Profit P(D =, p =, 2)
Warehouse Space = D × 1.22 − (100,000 ×
Node Leased Space at Spot Price (S) 1 + S x p)
D = 144, p = 1.45 100,000 sq. ft. 44,000 sq. ft. $11,880
D = 144, p = 1.19 100,000 sq. ft. 44,000 sq. ft. $23,320
D = 144, p = 0.97 100,000 sq. ft. 44,000 sq. ft. $33,000
D = 96, p = 1.45 100,000 sq. ft. 0 sq. ft. $17,120
D = 96, p = 1.19 100,000 sq. ft. 0 sq. ft. $17,120
D = 96, p = 0.97 100,000 sq. ft. 0 sq. ft. $17,120
D = 64, p = 1.45 100,000 sq. ft. 0 sq. ft. −$21,920
D = 64, p = 1.19 100,000 sq. ft. 0 sq. ft. −$21,920
D = 64, p = 0.97 100,000 sq. ft. 0 sq. ft. −$21,920
Warehouse P(D =, p =, 1)
Space = D x 1.22−(100,000 x 1 +
at Spot Price S x p) + EP(D =, p = ,1)(1
Node EP(D =, p =, 1) (S) + k)
D = 120, p = 1.32 0.25 × [P(D = 144, p = 1.45,2) + P(D 20,000 $35,782
= 144, p = 1.19,2) + P(D = 96, p =
1.45,2) + P(D = 96, p = 1.19,2)] =
0.25 × (11,880 + 23,320 + 17,120 +
17,120) = $17,360
EP D 100, p 1.20,1
PVEP (D 100, p 1.20,1)
1 k
$18,000
$16,364
1.1
Profit P(D =, p =, 2)
Warehouse Space Warehouse Space = D × 1.22 − (W× 1
Node at $1 (W) at Spot Price (S) + S × p)
D = 144, p = 1.45 100,000 sq. ft. 44,000 sq. ft. $11,880
D = 144, p = 1.19 100,000 sq. ft. 44,000 sq. ft. $23,320
D = 144, p = 0.97 100,000 sq. ft. 44,000 sq. ft. $33,000
D = 96, p = 1.45 96,000 sq. ft. 0 sq. ft. $21,120
D = 96, p = 1.19 96,000 sq. ft. 0 sq. ft. $21,120
D = 96, p = 0.97 96,000 sq. ft. 0 sq. ft. $21,120
D = 64, p = 1.45 64,000 sq. ft. 0 sq. ft. $14,080
D = 64, p = 1.19 64,000 sq. ft. 0 sq. ft. $14,080
D = 64, p = 0.97 64,000 sq. ft. 0 sq. ft. $14,080
Option Value
All warehouse space from the spot market $5,471
Lease 100,000 sq. ft. for three years $38,364
Flexible lease to use between 60,000 and 100,000 sq. ft. $46,545
2,000,000 2,360,000
Expected profit from onshoring
1.1
2,763,200
1.21
€6,429,091