Total Cost of Ownership Estimator™ Results

Created By: Electric Boat-Car Total Cost Of Ownership

Modify Inputs

Cost FactorU.S.ChinaCalculation Formula
CoGS (Cost of Goods Sold)   
FOB price $4,000.00 $3,000.00  
Packaging $120.00 $150.00 unit price x packaging cost %
Duty $0.00 $0.00 duty % x price
Fees: % of price $0.00 $21.30 fee % x price
Fees: flat $0.00 $0.14 fee
Routine surface freight, excluding local $0.00 $0.29 % routinely planned for surface freight x (unit weight + packaging weight) X surface freight rate
Routine air freight, excluding local $0.00 $0.00 (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 $15.00  
Total CoGS $4,120.00 $3,186.73  
Other Hard Costs   
Carrying cost for intransit offshored product if paid before shipment $0.00 $45.00 shipment time in years X interest rate X price
Carrying cost for inventory on-site $37.21 $116.07 unit price X ( avg. cycle inventory mos. + safety stock mos. + buffer stock mos.) / 12 X carrying cost %
Prototype cost $0.05 $0.07 prototype cost/annual units/product life
End-of-life inventory $135.92 $244.05 1/12 x unit price x (Delivery time + avg. inventory) x annual quantity/annual quantity/product life
Travel: start-up $0.03 $0.33 start-up cost / annual units / vendor life
Travel: audit/maintain $0.18 $3.12 annual # of trips X (per trip cost of travel time + expense) / annual units
Pick/place into local inventory $1.60 $79.20 (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 $80.00 $160.00 U.S. unit price x purchase cost %
Total Other Hard Costs $254.99 $647.84  
Cumulative Total $4,374.99 $3,834.57  
Risk   
Emergency air freight $0.00 $0.37 % air freighted x (unit weight + unit pkg. weight) x air freight rate
Rework/quality $80.00 $120.00 unit price X quality cost %
Product liability non-recovery risk $4.00 $18.00 unit price X liability risk cost %
IP risk $4.00 $60.00 unit price X IP risk cost %
Opportunity cost: lost orders, slow response, lost customers $20.00 $45.00 unit price x opportunity risk cost %
Economic stability of the supplier $20.00 $21.00 unit price x supplier economic instabiltiy risk
Political stability of the supplier $20.00 $21.00 unit price x supplier political instabiltiy risk
Total Risk $148.00 $285.37  
Cumulative Total $4,522.99 $4,119.94  
Strategic   
Impact on innovation of distance from mfg. $0.00 $15.00 unit price x innovation risk cost %
Impact on product differentiation / mass customization $0.00 $15.00 unit price x commoditization risk cost %
Total Strategic $0.00 $30.00  
Cumulative Total $4,522.99 $4,149.94  
Green   
Production  
Shipping  
Local Warehouse  
Travel  
Disposal of obsolete inventory  
Total Green $0.00 $0.00  
 
 
 
GRAND TOTAL $4,522.99 $4,149.94  
5 Year Forecast   
Annual impact of wage inflation and currency appreciation on $ price of product 0.90% 2.97% 0.3 x (wage inflation % + currency appreciation %)