Total Cost of Ownership Estimator™ Results

Created By: Calculations for VVK Constructions

Modify Inputs

Cost FactorU.S.BrazilCalculation Formula
CoGS (Cost of Goods Sold)   
FOB price $3.00 $1.00  
Packaging $0.12 $0.03 unit price x packaging cost %
Duty $0.00 $0.02 duty % x price
Fees: % of price $0.00 $0.01 fee % x price
Fees: flat $0.00 $200.00 fee
Routine surface freight, excluding local $0.00 $0.26 % routinely planned for surface freight x (unit weight + packaging weight) X surface freight rate
Routine air freight, excluding local $0.00 $74.50 (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 $0.01  
Total CoGS $3.12 $275.82  
Other Hard Costs   
Carrying cost for intransit offshored product if paid before shipment $0.00 $0.03 shipment time in years X interest rate X price
Carrying cost for inventory on-site $0.03 $0.02 unit price X ( avg. cycle inventory mos. + safety stock mos. + buffer stock mos.) / 12 X carrying cost %
Prototype cost $1.00 $1.13 prototype cost/annual units/product life
End-of-life inventory $0.30 $0.17 1/12 x unit price x (Delivery time + avg. inventory) x annual quantity/annual quantity/product life
Travel: start-up $0.03 $0.07 start-up cost / annual units / vendor life
Travel: audit/maintain $3,500.00 $9,166.67 annual # of trips X (per trip cost of travel time + expense) / annual units
Pick/place into local inventory $0.15 $0.32 (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 $1.80 $1.35 U.S. unit price x purchase cost %
Total Other Hard Costs $3,503.30 $9,169.77  
Cumulative Total $3,506.42 $9,445.58  
Risk   
Emergency air freight $0.00 $20.95 % air freighted x (unit weight + unit pkg. weight) x air freight rate
Rework/quality $2.40 $0.70 unit price X quality cost %
Product liability non-recovery risk $2.85 $0.95 unit price X liability risk cost %
IP risk $2.40 $0.78 unit price X IP risk cost %
Opportunity cost: lost orders, slow response, lost customers $2.85 $0.95 unit price x opportunity risk cost %
Economic stability of the supplier $0.15 $0.07 unit price x supplier economic instabiltiy risk
Political stability of the supplier $0.09 $0.04 unit price x supplier political instabiltiy risk
Total Risk $10.74 $24.44  
Cumulative Total $3,517.16 $9,470.03  
Strategic   
Impact on innovation of distance from mfg. $2.70 $0.85 unit price x innovation risk cost %
Impact on product differentiation / mass customization $2.40 $0.80 unit price x commoditization risk cost %
Total Strategic $5.10 $1.65  
Cumulative Total $3,522.26 $9,471.68  
Green   
Production  
Shipping  
Local Warehouse  
Travel  
Disposal of obsolete inventory  
Total Green $0.00 $0.00  
 
 
 
GRAND TOTAL $3,522.26 $9,471.68  
5 Year Forecast   
Annual impact of wage inflation and currency appreciation on $ price of product 3.00% 5.10% 0.3 x (wage inflation % + currency appreciation %)