Big 10 Sweaters is a new company started last year by two recent college graduates. The idea behind the company was simple. It will sell premium logo sweaters for Big Ten colleges with one major, unique feature. This unique feature is a special large monogram that has the customer's name, major, and year of graduation. The sweater is the perfect gift for graduating students and alumni, particularly avid football fans who want to show support during the football season. The company is off to a great start and had a successful first year while selling to only a few schools. This year it plans to expand to a few more schools and target the entire Big Ten Conference within three years. You have been hired by Big 10 Sweaters and need to make a good impression by making good supply chain decisions. This is your big opportunity with a start-up. There are only two people in the firm and you were hired with the prospect of possibly becoming a principal in the future. You majored in supply chain (operations) management in school and had a great internship at a big retailer that was getting into Internet sales. The experience was great, but now you are on your own and have none of the great support that the big company had. You need to find and analyze your own data and make some big decisions. Of course, Rhonda and Steve, the partners who started the company, are knowledgeable about this venture and they are going to help along the way. Rhonda had the idea to start the company two years ago and talked her friend from business school, Steve, into joining her. Rhonda is into Web marketing, has a degree in computer science, and has been working on completing an online MBA. She is as much an artist as a techie. She can really make the Website sing. Steve majored in accounting and likes to pump the numbers. He has done a great job of keeping the books and selling the company to some small venture capital people in the area. Last year, he was successful in getting them to invest $2,000,000 in the company (a onetime investment). There were some significant strings attached to this investment in that it stipulated that only $100,000 per year could go toward paying the salary of the two principals. The rest had to be spent on the Website, advertising, and inventory. In addition, the venture capital company gets 25 percent of the company profits, before taxes, during the first four years of operation, assuming the company makes a profit. Your first job is to focus on the firm's inventory. The company is centered on selling the premium sweaters to college football fans through a Website. Your analysis is important since a significant portion of the company's assets is the inventory that it carries. The business is cyclic, and sales are concentrated during the period leading up to the college football season, which runs between late August and the end of each year. For the upcoming season, the firm wants to sell sweaters to only a few of the largest schools in the Midwest region of the United States. In particular, it is targeting the Ohio State University (OSU), University of Michigan (UM), Michigan State University (MSU), Purdue University (PU), and Indiana University (IU). These five schools have major football programs and a loyal fan base. The firm has considered the idea of making the sweaters in its own factory, but for now it purchases them from a supplier in China. The prices are great, but service is a problem since the supplier has a 20-week lead time for each order and the minimum order size is 5,000 sweaters. The order can consist of a mix of the different logos, such as 2,000 for OSU, 1,500 for UM, 750 for MSU, 500 for PU, and 250 for IU. Within each logo sub lot, sizes are allocated based on percentages and the supplier suggests 20 percent X-large, 50 percent large, 20 percent medium, and 10 percent small based on its historical data. Once an order is received, a local subcontractor applies the monograms and ships the sweaters to the customer. The subcontractor stores the inventory of sweaters for the company in a small warehouse area located at their site. This is the company's second year of operation. Last year, it sold sweaters for only three of the schools, OSU, MU, and PU. It ordered the minimum 5,000 sweaters and sold all of them, but the experience was painful because the company had too many MU sweaters and not enough for OSU fans. Last year, it ordered 2,300 OSU, 1,800 MU, and 900 PU sweaters. Of the 5,000 sweaters, 342 had to be sold at a steep discount on eBay after the season. The company was hoping not to have this occur again. For the next year, you have collected some data relevant to the decision. Exhibit 11.12 shows cost information for the product when purchased from the supplier in China. Here we see that the cost for each sweater, delivered to the warehouse of our monogramming subcontractor, is $60.03. This price is valid for any quantity we order above 5,000 sweaters. This order can be a mix of sweaters for each of the five schools we are targeting. The supplier needs 20 weeks to process the order, so the order needs to be placed around April 1 for the upcoming football season.

Our monogramming subcontractor gets $14 for each sweater. Shipping cost is paid by the customer when the order is placed. In addition to the cost data, you also have some demand information, as shown in Exhibit 11.13. The exact sales numbers for last year are given. Sweaters sold at full retail price were sold for $133 each. Sweaters left over at the end of the season were sold through eBay for $49 each and our subcontractor did not monogram these sweaters. Keep in mind that the retail sales numbers do not accurately reflect actual demand since they stocked out of the OSU sweaters toward the end of the season. As for advertising the sweaters for next season, Rhonda is committed to using the same approach used last year. The firm placed ads in the football program sold at each game. These worked very well for reaching those attending the games, but she realized there may be ways to advertise that may open sales to more alumni. She has hired a market research firm to help identify other advertising outlets but has decided to wait at least another year to try something different. Forecasting demand is a major problem for the company. You have asked Rhonda and Steve to predict what they think sales might be next year. You have also asked the market research firm to apply their forecasting tools. Data on these forecasts are given in Exhibit 20.13. To generate some statistics, you have averaged the forecasts and calculated the standard deviation for each school and in total. Based on advice from the market research firm, you have decided to use the aggregate demand forecast and standard deviation for the aggregate demand. The aggregate demand was calculated by adding the average forecast for each item. The aggregate standard deviation was calculated by squaring the standard deviation for each item (this is the variance), summing the variance for each item, and then taking the square root of this sum. This assumes that the demand for each school is independent, meaning that the demand for Ohio State is totally unrelated to the demand at Michigan and the other schools. You will allocate your aggregate order to the individual schools based on their expected percentage of total demand. You discussed your analysis with Rhonda and Steve and they are OK with your analysis. They would like to see what the order quantities would be if each school was considered individually. You have a spreadsheet set up with all the data from the exhibits called Big10Sweater.xls and you are ready to do some calculations.

You are curious as to how much Rhonda and Steve made in their business last year. You do not have all the data, but you know that most of their expenses relate to buying sweaters and having them monogrammed. You know they paid themselves $50,000 each and you know the rent, utilities, insurance, and a benefit package for the business was about $16,000. About how much do you think they made before taxes last year? If they must make their payment to the venture capital firm and then pay 50 percent in taxes, what was their increase in cash last year?

What is the expected tax pre-tax profit for this year after deducting salary and overhead? Use Average forecast for each school?

If they must pay 50% in taxes after deducting venture capital firm payment, how much do you expect their business cash to increase this year?

COST INFORMATION FOR THE BIG TEN SWEATERS China supplier cost Material $36.00 Labor 11.50 Overhead 1.25 Transportation within China 1.09 Supplier profit 9.10 Agent's fee 2.68 Freight (ocean carrier) 1.50 Duty, insurance, etc. 3.00 Total supplier cost Domestic subcontractor cost Monogram material $ 5.00 Labor 9.00 Total subcontractor cost Total (per sweater) $66.03 $14.00 $80.03 AutoSave Off H Book1 - Excel A Tequita Raymond X File Home Insert Draw Page Layout Formulas Data Review View Help Search Share Comments SIGN IN TO OFFICE It looks like your stored credentials are out of date. Please sign in as TRaymond2@my.gcu.edu so we can verify your subscription. Sign In X D23 X fx A | J K L M 1 2 Ohio 3 Michigan 4 Purdue 5 Michigan st, 6 Indiana 7 Penn State 8 Wiscosin 9 lowa 10 Illinois 11 Minnesota 12 Northwestern 13 Nebraska 14 Total 15 16 Retail Price 17 Ebay Price 18 Supplier Cost 19 Subcontractor 20 B D E F G H Average Football Last Year Actual Rhonda's forcast Steve's Forcast Market Research Average forcast Stanadard Devation 105,261 2,600 2,260 2,420 2,760 2,480 255 108,933 1,431 1,431 1,830 2,030 1,777 284 50,457 875 875 1040 1050 993 90 74,741 1770 1520 1587 161 41,833 570 480 513 49 107,008 80,109 70,214 59,545 50,805 24,190 85,071 4,566 7,630 6,570 7,850 7,350 427 434 Sweaters werer sold by Ebay for $49 each (Customer pays sgipping on all orders) 21 22 23 24 25 26 Sheet1 + Ready + 100% Type here to search a N G ? 8:02 PM 1/13/2021 COST INFORMATION FOR THE BIG TEN SWEATERS China supplier cost Material $36.00 Labor 11.50 Overhead 1.25 Transportation within China 1.09 Supplier profit 9.10 Agent's fee 2.68 Freight (ocean carrier) 1.50 Duty, insurance, etc. 3.00 Total supplier cost Domestic subcontractor cost Monogram material $ 5.00 Labor 9.00 Total subcontractor cost Total (per sweater) $66.03 $14.00 $80.03 AutoSave Off H Book1 - Excel A Tequita Raymond X File Home Insert Draw Page Layout Formulas Data Review View Help Search Share Comments SIGN IN TO OFFICE It looks like your stored credentials are out of date. Please sign in as TRaymond2@my.gcu.edu so we can verify your subscription. Sign In X D23 X fx A | J K L M 1 2 Ohio 3 Michigan 4 Purdue 5 Michigan st, 6 Indiana 7 Penn State 8 Wiscosin 9 lowa 10 Illinois 11 Minnesota 12 Northwestern 13 Nebraska 14 Total 15 16 Retail Price 17 Ebay Price 18 Supplier Cost 19 Subcontractor 20 B D E F G H Average Football Last Year Actual Rhonda's forcast Steve's Forcast Market Research Average forcast Stanadard Devation 105,261 2,600 2,260 2,420 2,760 2,480 255 108,933 1,431 1,431 1,830 2,030 1,777 284 50,457 875 875 1040 1050 993 90 74,741 1770 1520 1587 161 41,833 570 480 513 49 107,008 80,109 70,214 59,545 50,805 24,190 85,071 4,566 7,630 6,570 7,850 7,350 427 434 Sweaters werer sold by Ebay for $49 each (Customer pays sgipping on all orders) 21 22 23 24 25 26 Sheet1 + Ready + 100% Type here to search a N G ? 8:02 PM 1/13/2021