Scribd
Upload
88 views

Processing Charges at Ports: Total Cost

The document summarizes transportation and processing costs for shipments of 190,000 CBM from two ports to various destinations in the US. It shows the costs of processing at ports and different cities, transport costs between locations, and total variable and overall costs. Upgrading operations to process more in Los Angeles instead of ports would save over $750,000 in the first year and over $1.25 million in subsequent years.

Uploaded by

Gourav Guha
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
88 views

Processing Charges at Ports: Total Cost

The document summarizes transportation and processing costs for shipments of 190,000 CBM from two ports to various destinations in the US. It shows the costs of processing at ports and different cities, transport costs between locations, and total variable and overall costs. Upgrading operations to process more in Los Angeles instead of ports would save over $750,000 in the first year and over $1.25 million in subsequent years.

Uploaded by

Gourav Guha
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 17

Processing at Port

Transport from port to Kansas City


Processing at Kansas City
Truck Freight
Total Demand

Processing Charges at ports

Transport Cost to Kansas City

Processing Charges at Kansas City

Truck Freight

Total Cost
$ 5.0000 per CBM
$ 0.0018 per CBM per mile
$ 3.0000 per CBM
$ 0.0220 per CBM per mile
190000 CBM

City Percentage Total Processed


Seattle 40% 76000
Los Angeles 60% 114000
Total 190000

City Distance Quantity


Seattle 1870 76000
Los Angeles 1620 114000
Total

City Demand Distance


Kansas City 20900 0
Cleveland 17100 800
New Jersey 24700 1200
Jacksonville 15200 1150
Chicago 22800 520
Greenville 15200 940
Memphis 17100 510
Dallas 22800 500
Los Angeles 34200 1620
Total 190000

$ 5,682,558.00
$ 5,682,558.00
Cost
$ 380,000.00
$ 570,000.00
$ 950,000.00

Cost
$ 255,816.00
$ 332,424.00
$ 588,240.00

$ 570,000.00

Cost
$ -
$ 300,960.00
$ 652,080.00
$ 384,560.00
$ 260,832.00
$ 314,336.00
$ 191,862.00
$ 250,800.00
$ 1,218,888.00
$ 3,574,318.00

5,682,558.00
5,682,558.00
Processing at Port
Transport from port to Kansas City
Processing at Los Angeles
Truck Freight
Cost of Upgrading
Total Demand

Processing Charges at ports

Transport Cost to Los Angeles

Processing Charges at Los Angeles

Transport Cost to Kansas City

Processing Charges at Kansas City

Truck Freight
Truck Freight

Total Variable Cost

Total Cost

Total Savings(Year One)

Total Savings(Year Two)

Total Savings(Year Three Onwards)


$ 5.0000 per CBM
$ 0.0018 per CBM per mile
$ 5.0000 per CBM
$ 0.0220 per CBM per mile
$1,500,000.0 one time
190000 CBM

City Percentage Total Processed


Seattle 40% 76000
Los Angeles 60% 114000
Total 190000

City Distance Quantity


Seattle 1140 76000
Los Angeles 0 114000
Total

Distance Quantity
1620 155800

City Demand Distance


Kansas City 20900 0
Cleveland 17100 800
New Jersey 24700 1200
Jacksonville 15200 1150
Chicago 22800 520
Greenville 15200 940
Memphis 17100 510
Dallas 22800 500
Total 155800

$ 4,865,69

$ 6,365,6

$ (683,13

$ 133,7

$ 816,8
Cost
$ 380,000.00
$ 570,000.00
$ 950,000.00

Cost
$ 155,952.00
$ -
$ 155,952.00

$ 950,000.00

Cost
$ 454,312.80

$ -

Cost
$ -
$ 300,960.00
$ 652,080.00
$ 384,560.00
$ 260,832.00
$ 314,336.00
$ 191,862.00
$ 250,800.00
$ 2,355,430.00

4,865,694.80

6,365,694.80

(683,136.80)

133,726.40

816,863.20
Processing at Port
Transport from port to Kansas City
Processing at Los Angeles
Processing at Kansas City
Truck Freight
Cost of Upgrading
Total Demand

Processing Charges at ports

Processing charge at Los Angeles

Transport Cost to Kansas City

Processing Charges at Kansas City

Truck Freight
Total Variable Cost

Total Cost

Total Savings(Year One)

Total Savings(Year One)


$ 5.0000 per CBM
$ 0.0018 per CBM per mile
$ 5.0000 per CBM
$ 3.0000 per CBM
$ 0.0220 per CBM per mile
$500,000.00 one time
190000 CBM

City Percentage Total Processed


Seattle 40% 76000
Los Angeles 60% 114000
Total 190000

Quantity
34200

City Distance Quantity


Seattle 1870 76000
Los Angeles 1620 79800
Total 155800

City Demand Distance


Kansas City 20900 0
Cleveland 17100 800
New Jersey 24700 1200
Jacksonville 15200 1150
Chicago 22800 520
Greenville 15200 940
Memphis 17100 510
Dallas 22800 500
Total 155800

$ 4,432,34

$ 4,932,3

$ 750,2

$ 1,250,2
Cost
$ 380,000.00
$ 570,000.00
$ 950,000.00

Cost
$ 171,000.00

Cost
$ 255,816.00
$ 232,696.80
$ 488,512.80

$ 467,400.00

Cost
$ -
$ 300,960.00
$ 652,080.00
$ 384,560.00
$ 260,832.00
$ 314,336.00
$ 191,862.00
$ 250,800.00
2355430

4,432,342.80

4,932,342.80

750,215.20

1,250,215.20

You might also like