Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Scenario 1 under 50% of total transport Cost B-Kay Ware-Touch

Transportation costs € 4,750.00 € 4,050.00


Costs after sharing 50% of transport costs € 4,400.00 € 4,400.00
Inventory Holding costs € 437.50 € 412.50
Total logistics costs (TC after 50% + HC) € 4,837.50 € 4,812.50
No Collaboration € 5,500.00 € 4,875.00
Cost Advantage 12.05% 1.28%

Senario 2 (50% total Joint Transport cost) B-Kay Ware-Touch


Transportation costs € 4,750.00 € 4,050.00
Total self-initiated transports 90 50
Total joined transports 25 35
Annual Inventory Holding costs € 437.50 € 412.50
Self-initiated transport as % 78.26% 58.82%
Joined transport as % 21.74% 41.18%
Cost of self-initiated transport (SIT%*TRC) € 3,717.40 € 2,382.40
Cost of joined transport € 1,032.60 € 1,667.60
Sharing 50% of joined transport cost (JT/2) € 1,350.10 € 1,350.10
Total logistics cost (HC+SCT+50% JT) € 5,505.00 € 4,145.00
No Collaboration cost € 5,500.00 € 4,875.00
Cost Advantage -0.09% 14.97%

Scenario 3 (on the proportion of the annual total volume shipped) B-Kay Ware-Touch
Transportation costs € 4,750.00 € 4,050.00
No. of self-initiated transports 90 50
No. of joined transports 25 35
Inventory Holding costs € 437.50 € 412.50
Volume shipped in self-initiated 2,700 4,000
Volume shipped in joined 500 2,450
Total volume shipped 3,200 6,450
% of share in joined transport 33.16% 66.84%
Sharing cost of transport based on volume shipped € 2,918.10 € 5,881.90
Total logistics cost (Shared Cost + HC) € 3,355.60 € 6,294.40
No Collaboration € 5,500.00 € 4,875.00
Cost Advantage 38.99% -29.12%

Scenario 4 ( Sharing total transport cost) (Standalone) B-Kay Ware-Touch


Transportation costs € 4,750.00 € 4,050.00
Inventory Holding costs € 437.50 € 412.50
Total Cost standalone € 5,187.50 € 4,462.50
No Collaboration € 5,500.00 € 4,875.00
Cost advantage 5.68% 8.46%

You might also like