Trans with FC and VC
| Production | ||||||||||||
| Plants | Tacoma | San Diego | Dallas | Denver | St Louis | Tampa | Baltimore | Capacity | FC $/pd | Cost | ||
| Macon | 2.50 | 2.75 | 1.75 | 2.00 | 2.10 | 1.80 | 1.65 | 23000 | 750,000 | 35.50 | ||
| Louisville | 1.85 | 1.90 | 1.50 | 1.60 | 1.00 | 1.90 | 1.85 | 20000 | 850,000 | 37.50 | ||
| Atlanta | 1.60 | 1.70 | 1.78 | 1.90 | 1.40 | 1.60 | 1.90 | 25000 | 950,000 | 34.65 | ||
| SanDiego | 2.20 | 1.30 | 2.10 | 2.30 | 2.10 | 1.90 | 2.30 | 15000 | 995,000 | 40.25 | ||
| Detroit | 2.30 | 2.25 | 1.85 | 1.25 | 1.50 | 2.25 | 2.00 | 25000 | 970,000 | 39.00 | ||
| Phoenix | 1.90 | 0.90 | 1.60 | 1.75 | 2.00 | 2.50 | 2.65 | 30000 | 890,000 | 36.25 | ||
| Demand | 8,500 | 14,500 | 13,500 | 12,600 | 18,000 | 15,000 | 9,000 | |||||
| Solution | Tacoma | San Diego | Dallas | Denver | St Louis | Tampa | Baltimore | Open? | Used | Shipping$ | VC $ | FC$ |
| Macon | 0 | 0 | 10600 | 0 | 0 | 3400 | 9000 | 1 | 23000 | 39520 | 816500 | 750000 |
| Louisville | 0 | 0 | 0 | 0 | 13100 | 0 | 0 | 1 | 13100 | 13100 | 491250 | 850000 |
| Atlanta | 8500 | 0 | 0 | 0 | 4900 | 11600 | 0 | 1 | 25000 | 39020 | 866250 | 950000 |
| SanDiego | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Detroit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Phoenix | 0 | 14500 | 2900 | 12600 | 0 | 0 | 0 | 1 | 30000 | 39740 | 1087500 | 890000 |
| Shipped | 8500 | 14500 | 13500 | 12600 | 18000 | 15000 | 9000 | sub Tot | 131380 | 3261500 | 3440000 | |
| Real cap | Excess Cap | Total cost | 6832880 | |||||||||
| Macon | 23000 | 0 | ||||||||||
| Louisville | 20000 | 6900 | ||||||||||
| Atlanta | 25000 | 0 | ||||||||||
| SanDiego | 0 | 0 | ||||||||||
| Detroit | 0 | 0 | ||||||||||
| Phoenix | 30000 | 0 |
