Homework 6
Supply Chain Management: Strategy, Planning, and Operation
Seventh Edition
Chapter 6
Designing Global Supply Chain Networks
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
If this PowerPoint presentation contains mathematical equations, you may need to check that your computer has the following installed:
1) MathType Plugin
2) Math Player (free versions available)
3) NVDA Reader (free versions available)
1
Learning Objectives
6.1 Identify factors that need to be included in total cost when making global sourcing decisions.
6.2 Define relevant risks and explain different strategies that may be used to mitigate risk in global supply chains.
6.3 Understand decision tree methodologies used to evaluate supply chain design decisions under uncertainty.
6.4 Use decision tree methodologies to value flexibility and make onshoring/offshoring decisions under uncertainty.
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Impact of Globalization on Supply Chain Networks (1 of 2)
Opportunities to simultaneously increase revenues and decrease costs
Accompanied by significant additional risk and uncertainty
Difference between success and failure often the ability to incorporate suitable risk mitigation into supply chain design
Uncertainty of demand and price drives the value of building flexible production capacity
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Impact of Globalization on Supply Chain Networks (2 of 2)
Table 6-1 Results of Accenture Survey on Sources of Risk That Affect Global Supply Chain Performance
| Risk Factors | Percentage of Supply Chains Affected |
| Natural disasters | 35 |
| Shortage of skilled resources | 24 |
| Geopolitical uncertainty | 20 |
| Terrorist infiltration of cargo | 13 |
| Volatility of fuel prices | 37 |
| Currency fluctuation | 29 |
| Port operations/custom delays | 23 |
| Customer/consumer preference shifts | 23 |
| Performance of supply chain partners | 38 |
| Logistics capacity/complexity | 33 |
| Forecasting/planning accuracy | 30 |
| Supplier planning/communication issues | 27 |
| Inflexible supply chain technology | 21 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Importance of Total Cost (1 of 4)
Comparative advantage in global supply chains
Quantify the benefits of offshore production along with the reasons
Two reasons offshoring fails
Focusing exclusively on unit cost rather than total cost
Ignoring critical risk factors
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
The Offshoring Decision: Total Cost
A global supply chain with offshoring increases the length and duration of information, product, and cash flows
The complexity and cost of managing the supply chain can be significantly higher than anticipated
Quantify factors and track them over time
Big challenges with offshoring is increased risk and its potential impact on cost
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Importance of Total Cost (2 of 4)
Table 6-2 Dimensions to Consider When Evaluating Total Cost from Offshoring
| Performance Dimension | Activity Affecting Performance | Impact of Offshoring |
| Order communication | Order placement | More difficult communication |
| Supply chain visibility | Scheduling and expediting | Poorer visibility |
| Raw material costs | Sourcing of raw material | Could go either way depending on raw material sourcing |
| Unit cost | Production, quality (production and transportation) | Labor/fixed costs decrease; quality may suffer |
| Freight costs | Transportation modes and quantity | Higher freight costs |
| Taxes and tariffs | Border crossing | Could go either way |
| Supply lead time | Order communication, supplier production scheduling, production time, customs, transportation, receiving | Lead time increase results in poorer forecasts and higher inventories |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Importance of Total Cost (3 of 4)
Table 6-2 [Continued]
| Performance Dimension | Activity Affecting Performance | Impact of Offshoring |
| On-time delivery/lead time uncertainty | Production, quality, customs, transportation, receiving | Poorer on-time delivery and increased uncertainty resulting in higher inventory and lower product availability |
| Minimum order quantity | Production, transportation | Larger minimum quantities increase inventory |
| Product returns | Quality | Increased returns likely |
| Inventories | Lead times, inventory in transit and production | Increase |
| Working capital | Inventories and financial reconciliation | Increase |
| Hidden costs | Order communication, invoicing errors, managing exchange rate risk | Higher hidden costs |
| Stockouts | Ordering, production, transportation with poorer visibility | Increase |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Importance of Total Cost (4 of 4)
Key elements of total cost
Supplier price
Terms
Delivery costs
Inventory and warehousing
Cost of quality
Customer duties, value added-taxes, local tax incentives
Cost of risk, procurement staff, broker fees, infrastructure, and tooling and mold costs
Exchange rate trends and their impact on cost
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Summary of Learning Objective 1
It is critical that global sourcing decisions be made while accounting for total cost. Besides unit cost, total cost should include the impact of global sourcing on freight, inventories, lead time, quality, on-time delivery, minimum order quantity, working capital, and stock- outs. Other factors to be considered include the impact on supply chain visibility, order communication, invoicing errors, and the need for currency hedging. Offshoring typically lowers labor and fixed costs but increases risk, freight costs, and working capital.
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Risk Management in Global Supply Chains (1 of 6)
Risks include supply disruption, supply delays, demand fluctuations, price fluctuations, and exchange-rate fluctuations
Critical for global supply chains to be aware of the relevant risk factors and build in suitable mitigation strategies
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Risk Management in Global Supply Chains (2 of 6)
Table 6-3 Supply Chain Risks to Be Considered During Network Design
| Category | Risk Drivers |
| Disruptions | Natural disaster, war, terrorism Labor disputes Supplier bankruptcy |
| Delays | High capacity utilization at supply source Inflexibility of supply source Poor quality or yield at supply source |
| Systems risk | Information infrastructure breakdown System integration or extent of systems being networked |
| Forecast risk | Inaccurate forecasts due to long lead times, seasonality, product variety, short life cycles, small customer base Information distortion |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Risk Management in Global Supply Chains (3 of 6)
Table 6-3 [Continued]
| Category | Risk Drivers |
| Intellectual property risk | Vertical integration of supply chain Global outsourcing and markets |
| Procurement risk | Exchange-rate risk Price of inputs Fraction purchased from a single source Industry-wide capacity utilization |
| Receivables risk | Number of customers Financial strength of customers |
| Inventory risk | Rate of product obsolescence Inventory holding cost Product value Demand and supply uncertainty |
| Capacity risk | Cost of capacity Capacity flexibility |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Risk Management in Global Supply Chains (4 of 6)
Good network design can play a significant role in mitigating supply chain risk
Every mitigation strategy comes at a price and may increase other risks
Global supply chains should generally use a combination of rigorously evaluated mitigation strategies along with financial strategies to hedge uncovered risks
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Risk Management in Global Supply Chains (5 of 6)
Table 6-4 Tailored Risk Mitigation Strategies During Network Design
| Risk Mitigation Strategy | Tailored Strategies |
| Increase capacity | Focus on low-cost, decentralized capacity for predictable demand. Build centralized capacity for unpredictable demand. Increase decentralization as cost of capacity drops. |
| Get redundant suppliers | More redundant supply for high-volume products, less redundancy for low-volume products. Centralize redundancy for low-volume products in a few flexible suppliers. |
| Increase responsiveness | Favor cost over responsiveness for commodity products. Favor responsiveness over cost for short–life cycle products. |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Risk Management in Global Supply Chains (6 of 6)
Table 6-4 [Continued]
| Risk Mitigation Strategy | Tailored Strategies |
| Increase inventory | Decentralize inventory of predictable, lower value products. Centralize inventory of less predictable, higher value products. |
| Increase flexibility | Favor cost over flexibility for predictable, high-volume products. Favor flexibility for unpredictable, low-volume products. Centralize flexibility in a few locations if it is expensive. |
| Pool or aggregate demand | Increase aggregation as unpredictability grows. |
| Increase source capability | Prefer capability over cost for high-value, high-risk products. Favor cost over capability for low-value commodity products. Centralize high capability in flexible source if possible. |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Flexibility, Chaining, and Containment (1 of 3)
Three broad categories of flexibility
New product flexibility
Ability to introduce new products into the market at a rapid rate
Mix flexibility
Ability to produce a variety of products within a short period of time
Volume flexibility
Ability to operate profitably at different levels of output
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Flexibility, Chaining, and Containment (2 of 3)
Figure 6-1 Different Flexibility Configurations in Network
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Flexibility, Chaining, and Containment (3 of 3)
As flexibility is increased, the marginal benefit derived from the increased flexibility decreases
With demand uncertainty, longer chains pool available capacity
Long chains may have higher fixed cost than multiple smaller chains
Coordination more difficult across with a single long chain
Flexibility and chaining are effective when dealing with demand fluctuation but less effective when dealing with supply disruption
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Summary of Learning Objective 2
The performance of a global supply chain is affected by risk and uncertainty in a number of input factors such as supply, demand, price, exchange rates, and other economic factors. These risks can be mitigated by building suitable flexibility in the supply chain network. Operational strategies that help mitigate risk in global supply chains include carrying excess capacity and inventory, flexible capacity, redundant suppliers, improved responsiveness, and aggregation of demand. Hedging fuel costs and currencies are financial strategies that can help mitigate risk. It is important to keep in mind that no risk mitigation strategy will always pay off. These mitigation strategies are designed to guard against certain extreme states of the world that may arise in an uncertain global environment.
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Using Decision Trees (1 of 2)
Several different decisions
Should the firm sign a long-term contract for warehousing space or get space from the spot market as needed?
What should the firm’s mix of long-term and spot market be in the portfolio of transportation capacity?
How much capacity should various facilities have? What fraction of this capacity should be flexible?
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Using Decision Trees (2 of 2)
Executives need a methodology that allows them to estimate global currency instability, unpredictable commodities costs, uncertainty about customer demand, political or social unrest in key markets, and potential changes in government regulations the uncertainty in demand and price forecast
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Discounted Cash Flows
Supply chain decisions should be evaluated as a sequence of cash flows over time
Discounted cash flow (D C F) analysis evaluates the present value of any stream of future cash flows and allows managers to compare different cash flow streams in terms of their financial value
Based on the time value of money – a dollar today is worth more than a dollar tomorrow
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Discounted Cash Flow Analysis
Where
C0, C1,…,CT is stream of cash flows over T periods
N P V = net present value of this stream
K = rate of return
Compare N P V of different supply chain design options
The option with the highest N P V will provide the greatest financial return
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Trips Logistics Example (1 of 3)
Demand = 100,000 units
1,000 sq. ft. of space for every 1,000 units of demand
Revenue = $1.22 per unit of demand
Sign a three-year lease or obtain warehousing space on the spot market?
Three-year lease cost = $1 per sq. ft.
Spot market cost = $1.20 per sq. ft.
k = 0.1
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Trips Logistics Example (2 of 3)
| Expected annual profit if Warehousing space is obtained | = | (100,000 × $1.22) − (100,000 × $1.20) |
| from spot market | = | $2,000 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Trips Logistics Example (3 of 3)
| Expected annual profit with Three year lease | = | (100,000 × $1.22) − (100,000 × $1.00) |
| Blank | = | $22,000 |
N P V of signing lease is $60,182 − $5,471 = $54,711 higher than spot market
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Basics of Decision Tree Analysis
A decision tree is a graphic device used to evaluate decisions under uncertainty
Identify the number and duration of time periods that will be considered (T)
Identify factors that will affect the value of the decision and are likely to fluctuate over the next T periods
Evaluate decision using a decision tree
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Decision Tree Methodology
Identify the duration of each period (month, quarter, etc.) and the number of periods T over which the decision is to be evaluated
Identify factors whose fluctuation will be considered
Identify representations of uncertainty for each factor
Identify the periodic discount rate k for each period
Represent the decision tree with defined states in each period as well as the transition probabilities between states in successive periods
Starting at period T, work back to Period 0, identifying the optimal decision and the expected cash flows at each step
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Decision Tree – Trips Logistics (1 of 3)
Three warehouse lease options
Get all warehousing space from the spot market as needed
Sign a three-year lease for a fixed amount of warehouse space and get additional requirements from the spot market
Sign a flexible lease with a minimum charge that allows variable usage of warehouse space up to a limit, with additional requirement from the spot market
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Decision Tree – Trips Logistics (2 of 3)
1000 sq. ft. of warehouse space needed for 1000 units of demand
Current demand = 100,000 units per year
Binomial uncertainty: Demand can go up by 20% with p = 0.5 or down by 20% with 1 − p = 0.5
Lease price = $1.00 per sq. ft. per year
Spot market price = $1.20 per sq. ft. per year
Spot prices can go up by 10% with p = 0.5 or down by 10% with 1 − p = 0.5
Revenue = $1.22 per unit of demand
k = 0.1
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Decision Tree (1 of 2)
Figure 6-2 Decision Tree for Trips Logistics, Considering Demand and Price Fluctuation
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (1 of 9)
Analyze the option of not signing a lease and using the spot market
Start with Period 2 and calculate the profit at each node
For D = 144, p = $1.45, in Period 2:
C(D = 144, p = 1.45,2) = 144,000 × 1.45
= $208,800
P(D = 144, p = 1.45,2) = 144,000 × 1.22
− C(D = 144, p = 1.45, 2)
= 175,680 − 208,800
= −$33,120
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (2 of 9)
Table 6-5 Period 2 Calculations for Spot Market Option
| Blank | Revenue | Cost C(D =, p =, 2) | Profit 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 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (3 of 9)
Expected profit at each node in Period 1 is the profit during Period 1 plus the present value of the expected profit in Period 2
Expected profit E P(D =, p =, 1) at a node is the expected profit over all four nodes in Period 2 that may result from this node
P V E P(D =, p =, 1) is the present value of this expected profit and P(D =, p =, 1), and the total expected profit, is the sum of the profit in Period 1 and the present value of the expected profit in Period 2
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (4 of 9)
From node D = 120, p = $1.32 in Period 1, there are four possible states in Period 2
Evaluate the expected profit in Period 2 over all four states possible from node D = 120, p = $1.32 in Period 1 to be
E P(D = 120, p = 1.32,1) = 0.2 × [P(D = 144, p = 1.45,2) + P(D = 144, p = 1.19,2) + P(D = 96, p = 1.45,2) + P(D = 96, p = 1.19,2)
= 0.25 × [−33,120 + 4,320
− 22,080 + 2,880]
= −$12,000
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (5 of 9)
The present value of this expected value in Period 1 is
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (6 of 9)
The total expected profit P(D = 120, p = 1.32,1) at node D = 120, p = 1.32 in Period 1 is the sum of the profit in Period 1 at this node, plus the present value of future expected profits possible from this node
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (7 of 9)
Table 6-6 Period 1 Calculations for Spot Market Option
| Node | E P(D =, p =, 1) | 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 |
| D = 120, p = 1.32 | −$12,000 | −$22,909 |
| D = 120, p = 1.08 | $16,000 | $32,073 |
| D = 80, p = 1.32 | −$8,000 | −$15,273 |
| D = 80, p = 1.08 | $11,000 | $21,382 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (8 of 9)
For Period 0, the total profit P(D = 100, p = 120,0) is the sum of the profit in Period 0 and the present value of the expected profit over the four nodes in Period 1
E P(D = 100, p = 1.20,0) = 0.25 × [P(D = 120, p = 1.32,1) + P(D = 120, p = 1.08,1) + P(D = 96, p = 1.32,1) + P(D = 96, p = 1.08,1)]
= 0.25 × [−22,909 + 32,073
− 15,273) + 21,382]
= $3,818
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Spot Market Option (9 of 9)
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 N P V of not signing the lease and obtaining all warehouse space from the spot market is given by N P V (Spot Market) = $5,471
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Fixed Lease Option (1 of 5)
Table 6-7 Period 2 Profit Calculations at Trips Logistics for Fixed Lease Option
| Node | Leased Space | Warehouse Space at Spot Price (S) | Profit P(D =, p =, 2) = D × 1.22 − (100,000 × 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 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Fixed Lease Option (2 of 5)
Table 6-8 Period 1 Profit Calculations at Trips Logistics for Fixed Lease Option
| Node | E P(D =, p =, 1) | Warehouse Space at Spot Price (S) | P(D =, p =, 1) = D x 1.22−(100,000 x 1 + S x p) + E P(D =, p = ,1)(1 + k) |
| D = 120, p = 1.32 | 0.25 × [P(D = 144, p = 1.45,2) + P(D = 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 | 20,000 | $35,782 |
| D = 120, p = 1.08 | 0.25 × (23,320 + 33,000 + 17,120 + 17,120) = $22,640 | 20,000 | $45,382 |
| D = 80, p = 1.32 | 0.25 × (17,120 + 17,120−21,920 − 21,920) = −$2,400 | 0 | −$4,582 |
| D = 80, p = 1.08 | 0.25 × (17,120 + 17,120 − 21,920 −21,920) = −$2,400 | 0 | −$4,582 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Fixed Lease Option (3 of 5)
Using the same approach for the lease option, N P V (Lease) = $38,364
E P(D = 100, p = 1.20,0) = 0.25 × [P(D = 120, p = 1.32,1) + P(D = 120, p = 1.08,1) + P(D = 80, p = 1.32,1) + P(D = 80, p = 1.08,1)]
= 0.25 × [35,782 + 45,382 − 4,582 − 4,582]
= $18,000
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Fixed Lease Option (4 of 5)
P(D = 100, p = 1.20,0) = (100,000 × 1.22) − (100,000 × 1) + P V E P(D = 100, p = 1.20,0)
= $22,000 + $16,364 = $38,364
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Fixed Lease Option (5 of 5)
Recall that when uncertainty was ignored, the N P V for the lease option was $60,182
However, the manager would probably still prefer to sign the three-year lease for 100,000 sq. ft. because this option has the higher expected profit
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Flexible Lease Option (1 of 2)
Table 6-9 Period 2 Profit Calculations at Trips Logistics with Flexible Lease Contract
| Node | Warehouse Space at $1 (W) | Warehouse Space at Spot Price (S) | Profit P(D =, p =, 2) = D × 1.22 − (W× 1 + 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 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Evaluating the Flexible Lease Option (2 of 2)
Table 6-10 Period 1 Profit Calculations at Trips Logistics with Flexible Lease Contract
| Node | E P(D =, p =, 1) | Warehouse Space at $1 (W) | Warehouse Space at Spot Price (S) | P(D =, p =, 1) = D × 1.22 (W x 1 + S x p) + E P(D =, p = ,1)(1 + k) |
| D = 120, p = 1.32 | 0.25 × (11,880 + 23,320 + 21,120 + 21,120) = $19,360 | 100,000 | 20,000 | $37,600 |
| D = 120, p = 1.08 | 0.25 × (23,320 + 33,000 + 21,120 + 21,120) = $24,640 | 100,000 | 20,000 | $47,200 |
| D = 80, p = 1.32 | 0.25 × (21,120 + 21,120 + 14,080 + 14,080) = $17,600 | 80,000 | 0 | $33,600 |
| D = 80, p = 1.08 | 0.25 × (21,920 + 21,920 + 14,080 + 14,080) = $17,600 | 80,000 | 0 | $33,600 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Decision Tree – Trips Logistics (3 of 3)
Table 6-11 Comparison of Different Lease Options for Trips Logistics
| 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 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Summary of Learning Objective 3
Uncertainty in demand and economic factors should be included in the financial evaluation of supply chain design decisions. Decision trees can be used to evaluate supply chain decisions under uncertainty. Uncertainty along different dimensions over the evaluation period is represented as a tree with each node corresponding to a possible scenario. Starting at the last period of the evaluation interval, the decision tree analysis works back to Period 0, identifying the optimal decision and the expected cash flows at each step. The inclusion of uncertainty typically decreases the value of rigidity and increases the value of flexibility.
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Onshore or Offshore
The value of flexibility under uncertainty
D-Solar demand in Europe = 100,000 panels per year
Each panel sells for €70
Annual demand may increase by 20 percent with probability 0.8 or decrease by 20 percent with probability 0.2
Build a plant in Europe or China with a rated capacity of 120,000 panels
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (1 of 21)
Table 6-12 Fixed and Variable Production Costs for D-Solar
| European Plant | European Plant | Chinese Plant | Chinese Plant |
| Fixed Cost (euro) | Variable Cost (euro) | Fixed Cost (yuan) | Variable Cost (yuan) |
| 1 million/year | 40/panel | 8 million/year | 340/panel |
Table 6-13 Expected Future Demand and Exchange Rate
| Period 1 | Period 1 | Period 2 | Period 2 |
| Demand | Exchange Rate | Demand | Exchange Rate |
| 112,000 | 8.64 yuan/euro | 125,440 | 8.2944 yuan/euro |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (2 of 21)
European plant has greater volume flexibility
Increase or decrease production between 60,000 to 150,000 panels
Chinese plant has limited volume flexibility
Can produce between 100,000 and 130,000 panels
Chinese plant will have a variable cost for 100,000 panels and will lose sales if demand increases above 130,000 panels
Yuan, currently 9 yuan/euro, expected to rise 10%, probability of 0.7 or drop 10%, probability of 0.3
Sourcing decision over the next three years
Discount rate k = 0.1
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (3 of 21)
Period 0 profits = (100,000 × 70) – 1,000,000 − (100,000 × 40) = €2,000,000
Period 1 profits = (112,000 × 70) − 1,000,000 − (112,000 × 40) = €2,360,000
Period 2 profits = (125,440 × 70) − 1,000,000 − (125,440 × 40) = €2,763,200
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (4 of 21)
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Decision Tree (2 of 2)
Figure 6-3 Decision Tree for D-Solar
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (5 of 21)
Period 2 evaluation – onshore
Revenue from the manufacture and sale of 144,000 panels
= 144,000 × 70 = €10,080,000
Fixed + variable cost of onshore plant
= 1,000,000 + (144,000 × 40)
= €6,760,000
P(D = 144, E = 10.89,2)
= 10,080,000 − 6,760,000
= €3,320,000
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (6 of 21)
Table 6-14 Period 2 Profits for Onshore Option
| D | E | Sales | Production Cost Quantity | Revenue (euro) | Cost (euro) | Profit (euro) |
| 144 | 10.89 | 144,000 | 144,000 | 10,080,000 | 6,760,000 | 3,320,000 |
| 144 | 8.91 | 144,000 | 144,000 | 10,080,000 | 6,760,000 | 3,320,000 |
| 96 | 10.89 | 96,000 | 96,000 | 6,720,000 | 4,840,000 | 1,880,000 |
| 96 | 8.91 | 96,000 | 96,000 | 6,720,000 | 4,840,000 | 1,880,000 |
| 144 | 7.29 | 144,000 | 144,000 | 10,080,000 | 6,760,000 | 3,320,000 |
| 96 | 7.29 | 96,000 | 96,000 | 6,720,000 | 4,840,000 | 1,880,000 |
| 64 | 10.89 | 64,000 | 64,000 | 4,480,000 | 3,560,000 | 920,000 |
| 64 | 8.91 | 64,000 | 64,000 | 4,480,000 | 3,560,000 | 920,000 |
| 64 | 7.29 | 64,000 | 64,000 | 4,480,000 | 3,560,000 | 920,000 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (7 of 21)
Period 1 evaluation – onshore
E P(D = 120, E = 9.90, 1) = 0.24 × P( D = 144, E = 10.89, 2)+ 0.56 × P( D = 144, E = 8.91, 2)+ 0.06 × P( D = 96, E = 10.89, 2)+ 0.14 × P( D = 96, E = 8.91, 2)
= (0.24 × 3,320,000) + (0.56 × 3,320,000)+ (0.06 × 1,880,000)
+ (0.14 × 1,880,000)
= €3,032,000
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (8 of 21)
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (9 of 21)
Period 1 evaluation – onshore
Revenue from manufacture and sale of 120,000 panels
= 120,000 × 70 = €8,400,000
Fixed + variable cost of onshore plant
= 1,000,000 + (120,000 × 40)
= €5,800,000
P(D = 120, E = 9.90, 1) = 8,400,000 − 5,800,000
+ P V E P(D = 120, E = 9.90, 1)
= 2,600,000 + 2,756,364
= €5,356,364
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (10 of 21)
Table 6-15 Period 1 Profits for Onshore Option
| D | E | Sales | Production Cost Quantity | Revenue (euro) | Cost (euro) | Expected Profit (euro) |
| 120 | 9.90 | 120,000 | 120,000 | 8,400,000 | 5,800,000 | 5,356,364 |
| 120 | 8.10 | 120,000 | 120,000 | 8,400,000 | 5,800,000 | 5,356,364 |
| 80 | 9.90 | 80,000 | 80,000 | 5,600,000 | 4,200,000 | 2,934,545 |
| 80 | 8.10 | 80,000 | 80,000 | 5,600,000 | 4,200,000 | 2,934,545 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (11 of 21)
Period 0 evaluation – onshore
E P(D = 100, E = 9.00, 1) = 0.24 × P(D = 120, E = 9.90, 1)+ 0.56 × P(D = 120, E = 8.10, 1)+ 0.06 × P(D = 80, E = 9.90, 1)+ 0.14 × P(D = 80, E = 8.10, 1)
= (0.24 × 5,356,364) + (0.56 × 5,5356,364)
+ (0.06 × 2,934,545) + (0.14 × 2,934,545)
= € 4,872,000
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (12 of 21)
Period 0 evaluation – onshore
Revenue from manufacture and sale of 100,000 panels
= 100,000 × 70 = €7,000,000
Fixed + variable cost of onshore plant
= 1,000,000 + (100,000 × 40)
= €5,000,000
P(D = 100, E = 9.00, 1) = 8,400,000 − 5,800,000
+ P V E P(D = 100, E = 9.00, 1)
= 2,000,000 + 4,429,091
= €6,429,091
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (13 of 21)
Period 2 evaluation – offshore
Revenue from the manufacture and sale of 130,000 panels
= 130,000 × 70
= €9,100,000
Fixed + variable cost of offshore plant
= 8,000,000 + (130,000 × 340)
= 52,200,000 yuan
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (14 of 21)
Table 6-16 Period 2 Profits for Offshore Option
| D | E | Sales | Production Cost Quantity | Revenue (euro) | Cost (yuan) | Profit (euro) |
| 144 | 10.89 | 130,000 | 130,000 | 9,100,000 | 52,200,000 | 4,306,612 |
| 144 | 8.91 | 130,000 | 130,000 | 9,100,000 | 52,200,000 | 3,241,414 |
| 96 | 10.89 | 96,000 | 100,000 | 6,720,000 | 42,000,000 | 2,863,251 |
| 96 | 8.91 | 96,000 | 100,000 | 6,720,000 | 42,000,000 | 2,006,195 |
| 144 | 7.29 | 130,000 | 130,000 | 9,100,000 | 52,200,000 | 1,939,506 |
| 96 | 7.29 | 96,000 | 100,000 | 6,720,000 | 42,000,000 | 958,683 |
| 64 | 10.89 | 64,000 | 100,000 | 4,480,000 | 42,000,000 | 623,251 |
| 64 | 8.91 | 64,000 | 100,000 | 4,480,000 | 42,000,000 | −233,805 |
| 64 | 7.29 | 64,000 | 10,000 | 4,480,000 | 3,560,000 | −1,281,317 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (15 of 21)
Period 1 evaluation – offshore
E P(D = 120, E = 9.90, 1) = 0.24 × P(D = 144, E = 10.89, 2)
+ 0.56 × P(D = 144, E = 8.91, 2)
+ 0.06 × P(D = 96, E = 10.89, 2)
+ 0.14 × P(D = 96, E = 8.91, 2)
= (0.24 × 4,306,612) + (0.56 × 3,241,414) + (0.06 × 2,863,251) + (0.14 × 2,006,195)
= € 3,301,441
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (16 of 21)
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (17 of 21)
Period 1 evaluation – offshore
Revenue from manufacture and sale of 120,000 panels
= 120,000 × 70 = €8,400,000
Fixed + variable cost of offshore plant
= 8,000,000 + (120,000 × 340)
= 48,800,000 yuan
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (18 of 21)
Table 6-17 Period 1 Profits for Offshore Option
| D | E | Sales | Production Cost Quantity | Revenue (euro) | Cost (yuan) | Expected Profit (euro) |
| 120 | 9.90 | 120,000 | 120,000 | 8,400,000 | 48,800,000 | 6,472,017 |
| 120 | 8.10 | 120,000 | 120,000 | 8,400,000 | 48,800,000 | 4,301,354 |
| 80 | 9.90 | 80,000 | 100,000 | 5,600,000 | 42,000,000 | 3,007,859 |
| 80 | 8.10 | 80,000 | 100,000 | 5,600,000 | 42,000,000 | 1,164,757 |
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (19 of 21)
Period 0 evaluation – offshore
E P(D = 100, E = 9.00, 1) = 0.24 × P(D = 120, E = 9.90, 1)
+ 0.56 × P(D = 120, E = 8.10, 1)
+ 0.06 × P(D = 80, E = 9.90, 1)
+ 0.14 × P(D = 80, E = 8.10, 1)
= (0.24 × 6,472,017) + (0.56 × 4,301,354)
+ (0.06 × 3,007,859) + (0.14 × 1,164,757)
= € 4,305,580
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (20 of 21)
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
D-Solar Decision (21 of 21)
Period 0 evaluation – offshore
Revenue from manufacture and sale of 100,000 panels
= 100,000 × 70 = €7,000,000
Fixed + variable cost of onshore plant
= 8,000,000 + (100,000 × 340)
= €42,000,000 yuan
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Summary of Learning Objective 4
Relying solely on expected trends can lead to flawed decisions when designing global sup- ply chains under uncertainty. It is important to use an approach such as decision trees that accounts for future uncertainty. In the presence of uncertainty, flexibility can be valued as a real option using decision trees. Decision trees allow the valuation of different flexibility alternatives for each potential outcome of an uncertain future. This provides an accurate value of flexibility and other real options such as onshoring. In general, the value of real options such as flexibility and onshoring increases with an increase in uncertainty, while the value of inflexible choices decreases with an increase in uncertainty.
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Copyright
Copyright © 2019, 2016, 2013 Pearson Education, Inc. All Rights Reserved
Chapter 6 • Designing Global Supply Chain Networks 151
Dedicated Network
Chained Network with One Long
Chain
Chained Network with Two Short
Chains
Fully Flexible Network
FIGURE 6-1 Different Flexibility Configurations in Network
Given that some form of flexibility is often used to mitigate risks in global supply chains, it is important to understand the benefits and limitations of this approach. When dealing with demand uncertainty, Jordan and Graves (1995) make the important observation that as flexibility is increased, the marginal benefit derived from the increased flexibility decreases. They suggest operationalizing this idea in the concept of chaining, which is illustrated as follows. Consider a firm that sells four distinct products. A dedicated supply network with no flexibility would have four plants, each dedicated to producing a single product, as shown in Figure 6-1. A fully flexible network configuration would have each plant capable of producing all four products. The production flexibility of plants is beneficial when demand for each of the four products is unpredictable. With dedicated plants, the firm is not able to meet demand in excess of plant capacity. With flexible plants, the firm is able to shift excess demand for a product to a plant with excess capacity. Jordan and Graves define a chained network with one long chain (limited flexibility), configured as shown in Figure 6-1. In a chained configuration, each plant is capable of producing two products with the flexibility organized so that the plants and their products form a chain. Jordan and Graves show that a chained network mitigates the risk of demand fluctuation almost as effectively as a fully flexible network. Given the higher cost of full flexibility, the results of Jordan and Graves indicate that chaining is an excellent strategy to lower cost while gaining most of the benefits of flexibility.
The desired length of chains is an important question to be addressed when designing chained networks. When dealing with demand uncertainty, longer chains have the advantage of effectively pooling available capacity to a greater extent. Long chains, however, do have a few disadvantages. The fixed cost of building a single long chain can be higher than the cost of multiple smaller chains. With a single long chain, the effect of any fluctuation ripples to all facilities in the chain, making coordination more difficult across the network. It has also been observed by several researchers that flexibility and chaining are effective when dealing with demand fluctuation but less effective when dealing with supply disruption. In the presence of supply disruption, Lim et al. (2008) have observed that designing smaller chains that contain or limit the impact of a disruption can be more effective than designing a network with one long chain. An example of containment is shown in the last example in Figure 6-1, which shows four plants with the flexibility to produce the four products in the form of two short chains. In this design, any disruption in one of the chains does not impact the other chain. A simple example of containment is hog farming: The farms are large to gain economies of scale, but the hogs are kept separated in small groups to ensure that the risk of disease is contained within a group and does not spread to the entire farm.
Key Point
Appropriate flexibility is an effective approach for a global supply chain to deal with a variety of risks and uncertainties. Whereas some flexibility is valuable, too much flexibility may not be worth the cost. Strategies like chaining and containment should be used to maximize the benefit from flexibility while keeping costs low.
M06_CHOP3952_05_SE_C06.QXD 10/20/11 10:01 PM Page 151
=
=
+
æö
=+
ç÷
+
èø
å
1
1
discount factor
1
1
NPV
1
t
T
0t
t
k
CC
k
(
)
=++
+
+
12
0
2
NPV(No lease)
1
1
CC
C
k
k
=++=
2
2,0002,000
2,000$5,471
1.11.1
(
)
=++
+
+
12
0
2
NPV(Lease)
1
1
CC
C
k
k
=++=
2
22,00022,000
22,000$60,182
1.11.1
156 Chapter 6 • Designing Global Supply Chain Networks
Period 0 Period 1 Period 2
D = 100 p = $1.20
D = 120 p = $1.32
D = 120 p = $1.08
D = 80 p = $1.32
D = 80 p = $1.08
D = 144 p = $1.45
D = 144 p = $1.19
D = 96 p = $1.45
D = 144 p = $0.97
D = 96 p = $1.19
D = 96 p = $0.97
D = 64 p = $1.45
D = 64 p = $1.19
D = 64 p = $0.97
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
FIGURE 6-2 Decision Tree for Trips Logistics Considering Demand and Price Fluctuation
Evaluating the Spot Market Option
The manager first analyzes the option of not signing a lease and obtaining all warehouse space from the spot market. He starts with Period 2 and evaluates the profit for Trips Logistics at each node. At the node D ! 144, p ! $1.45, Trips Logistics must satisfy a demand of 144,000 and faces a spot price of $1.45 per square foot for warehouse space in Period 2. The cost incurred by Trips Logistics in Period 2 at the node D ! 144, p ! $1.45 is represented by C(D ! 144, p !1.45, 2) and is given by
The profit at Trips Logistics in Period 2 at the node D ! 144, p ! $1.45 is represented by P(D ! 144, p ! 1.45, 2) and is given by
= 175,680 - 208,800 = - $33,120
P1D = 144, p = $1.45, 22 = 144,000 * 1.22 - C1D = 144, p = 1.45, 22 C1D = 144, p = 1.45, 22 = 144,000 * 1.45 = $208,800
M06_CHOP3952_05_SE_C06.QXD 10/20/11 10:01 PM Page 156
(
)
==
()=
+
-
=
=-
==
(120,1.32,1)
(1
120,
)
$12,
1.32,1
10,
000
1.1
90
$
9
EP
PVEPD
Dp
p
k
(
)
(
)
–
–––
==´´
+==
==
= 120, 1.32,1 120,000 1.22 120,000 1
.32
120, 1.32,1
$12,000 $10,909 $22,
()
(
09
)
9
PDp
PVEPDp
(
)
(,,1)
1
EPDp
k
==
+
(
)
(
)
(
)
100,1.20,0
()
1
$3,818
$
100, 1.20
3
,1
,471
1.1
EPDp
PVEPDp
k
==
=
=
=
=
=
+
(
)
(
)
(
)
100,1.20,1
()
1
$18,000
$16,364
1.
100, 11
1
.20,
PV
EPD
PD
k
E
p
p
==
=
+
==
==
=
=
+
+
2,000,0002,360,000
1.
Expectedprofit from onshoring
2,763,200
1.21
€6,4
1
29,091
(
)
(
)
(
)
´
æöæö
=´--=
ç÷ç÷
èøèø
´
æöæö
=´--=
ç÷ç÷
èøèø
æö
=´-
ç
èø
8,000,000100,000340
Period 0 profits100,00070€2,333,333
99
8,000,000112,000340
Period 1 profits112,00070€2,506,667
8.648.64
8,000,000
Period2profits125,44070
7.9524
´
æö
-=
÷ç÷
èø
-=++=
125,440340
€2,674,319
7.9524
2,506,6672,674,319
Expected profit fromoffshoring2,333,333
€6,822,302
1.11.21
164 Chapter 6 • Designing Global Supply Chain Networks
a variable cost of !40 and sell each panel for revenue of !70. Revenues and costs are evaluated as follows:
In Period 2, the total profit for D-Solar at the node D ! 144, E ! 10.89 for the onshore option is thus given by
Using the same approach, we can evaluate the profit in each of the nine states (represented by the corresponding value of D and E) in Period 2 as shown in Table 6-14.
P1D = 144, E = 10.89, 22 = 10,080,000 - 6,760,000 = !3,320,000 = ! 6,760,000
Fixed + variable cost of onshore plant = 1,000,000 + 144,000 * 40
= 144,000 * 70 = !10,080,000 Revenue from the manufacture and sale of 144,000 panels
D = 100 E = 9.00
D = 120 E = 9.90
D = 120 E = 8.10
D = 80 E = 9.90
D = 80 E = 8.10
D = 144 E = 10.89
D = 144 E = 8.91
D = 96 E = 10.89
D = 96 E = 8.91
D = 144 E = 7.29
D = 96 E = 7.29
D = 64 E = 10.89
D = 64 E = 8.91
D = 64 E = 7.29
0. 8
! 0 .3
0.8 ! 0.3
0.2 ! 0.3
0.2 ! 0.3
0. 8
! 0 .3
0.8 ! 0.7
0.2 ! 0.7
0.8 ! 0
.7
0.8 ! 0.7
0.2 ! 0.7
0.8 !
0.3
0.2 ! 0.3
0.2 ! 0.7
0.2 ! 0.7
0.8 !
0.3
0.8 ! 0
.7
0.8 ! 0.7
0.2 ! 0.3
0.2 ! 0.7
0.2 ! 0.3
Period 0 Period 1 Period 2
FIGURE 6-3 Decision Tree for D-Solar
M06_CHOP3952_05_SE_C06.QXD 10/20/11 10:01 PM Page 164
(
)
(
)
120,9.90,
1
1
()
1
20, 9.90,1
3,032,000
€2,756,364
1.1
PVEPDE
EPDE
k
==
=
+
==
==
(
)
(
)
100,9.00,1
100,9.00,1
1
4,872,000
€4,429,09
1
()
1
.1
DE
PVDE
k
E
EP
P
=
==
==
+
=
=
52,200,000
144,10.89,29,100,000
10.89
€4,306,6
)
12
(
PDE
æö
===-
ç÷
èø
=
(
)
(
)
120,9.90,1
()
1
120,9.90,1
3,301,441
€3,001,3
1.
10
1
EPDE
PVEP
k
DE
==
=
+
==
==
48,800,000
120,9.90,18,400,000
9.90
120,9.90, 1
3,470,7073,001,310
€6,472,0
()
1
()
7
PDE
PVEPDE
æö
==-
ç÷
èø
+==
=+
=
=
(
)
(
)
100,9.00,1
100,9.00,1
1
4,305,580
€3,914,16
()
11
4
.
DE
PVDE
k
E
EP
P
=
==
==
+
=
=
42,000,000
100,9.00, 17,000,000
9.00
100, 9.00, 1
2,333,333 3,914,16
()
()
4
€6,247,497
PDE
PVEPDE
æö
==-
ç÷
èø
+=
+
=
=
=
=