Table 3.
Cost | Stochastic model M1 | (M2—M1)/M1% | ||
---|---|---|---|---|
M2 L (2.5%) | M2 M (5%) | M2 H (7.5%) | ||
First stage | ||||
Fixed | $ 2,016,800 | 4.56% | 4.56% | 12.93% |
Acquisition | $ 92,694,362 | 3.91% | 6.83% | 10.81% |
Second stage | ||||
Shipping | $ 273,336 | 0.72% | 4.16% | 7.99% |
Holding | $ 17,727,673 | 1.35% | 1.52% | 2.54% |
Shortage | $ 197,428,485 | 5.04% | 11.09% | 17.54% |
Total | $ 310,140,656 | 4.49% | 9.22% | 14.63% |
Quantity | ||||
---|---|---|---|---|
Water | 20,564 | 5.13% | 11.69% | 15.33% |
MRE | 13,146 | 3.57% | 5.50% | 9.36% |
Medical kit | 58,023 | 4.95% | 10.49% | 16.05% |