Total Cost of Ownership Estimator™ Results

Modify Inputs

Cost FactorU.S.ChinaCalculation Formula
CoGS (Cost of Goods Sold)   
FOB price $996.00 $996.00  
Packaging $1.00 $29.88 unit price x packaging cost %
Duty $0.00 $29.88 duty % x price
Fees: % of price $0.00 $7.07 fee % x price
Fees: flat $0.00 $80.00 fee
Routine surface freight, excluding local $0.00 $0.01 % routinely planned for surface freight x (unit weight + packaging weight) X surface freight rate
Routine air freight, excluding local $0.00 $8.10 (1- % routinely planned for surface freight) x (unit weight + packaging weight) X air freight rate
Freight insurance at 0.5% on imported product $0.00 $4.98  
Total CoGS $997.00 $1,155.92  
Other Hard Costs   
Carrying cost for intransit offshored product if paid before shipment $0.00 $3.32 shipment time in years X interest rate X price
Carrying cost for inventory on-site $3.04 $6.64 unit price X ( avg. cycle inventory mos. + safety stock mos. + buffer stock mos.) / 12 X carrying cost %
Prototype cost $0.00 $0.08 prototype cost/annual units/product life
End-of-life inventory $47.03 $99.60 1/12 x unit price x (Delivery time + avg. inventory) x annual quantity/annual quantity/product life
Travel: start-up $0.00 $0.20 start-up cost / annual units / vendor life
Travel: audit/maintain $0.00 $1.60 annual # of trips X (per trip cost of travel time + expense) / annual units
Pick/place into local inventory $249.00 $483.06 (1- % of inventory delivered JIT) x U.S. unit price x pick and place cost as % of U.S. unit price
Purchasing cost, excluding travel $0.00 $29.88 U.S. unit price x purchase cost %
Total Other Hard Costs $299.08 $624.38  
Cumulative Total $1,296.07 $1,780.30  
Risk   
Emergency air freight $0.00 $7.51 % air freighted x (unit weight + unit pkg. weight) x air freight rate
Rework/quality $49.80 $49.80 unit price X quality cost %
Product liability non-recovery risk $49.80 $29.88 unit price X liability risk cost %
IP risk $896.40 $29.88 unit price X IP risk cost %
Opportunity cost: lost orders, slow response, lost customers $49.80 $29.88 unit price x opportunity risk cost %
Economic stability of the supplier $49.80 $29.88 unit price x supplier economic instabiltiy risk
Political stability of the supplier $49.80 $29.88 unit price x supplier political instabiltiy risk
Total Risk $1,145.40 $206.72  
Cumulative Total $2,441.47 $1,987.02  
Strategic   
Impact on innovation of distance from mfg. $49.80 $29.88 unit price x innovation risk cost %
Impact on product differentiation / mass customization $498.00 $29.88 unit price x commoditization risk cost %
Total Strategic $547.80 $59.76  
Cumulative Total $2,989.27 $2,046.78  
Green   
Production  
Shipping  
Local Warehouse  
Travel  
Disposal of obsolete inventory  
Total Green $0.00 $0.00  
 
 
 
GRAND TOTAL $2,989.27 $2,046.78  
5 Year Forecast   
Annual impact of wage inflation and currency appreciation on $ price of product 0.00% 0.90% 0.3 x (wage inflation % + currency appreciation %)