| ← Back to Cover |
|
|
|
|
|
|
|
|
| |
TOTAL LANDED COST ANALYSIS |
| |
|
| |
Total Landed Cost (TLC) build-up per unit by
primary supply chain lane (2026 Base Year) |
| |
|
|
|
|
|
|
|
|
|
| |
TLC BUILD-UP BY SUPPLY CHAIN LANE ($/unit) |
| |
Cost Component |
Lane 1: CHI>CHI>NE US |
Lane 2: MTY>DAL>SE US |
Lane 3: FRA>ROT>W.Eur |
Lane 4: KRA>WAR>E.Eur |
Lane 5: SHZ>SHN>China |
Lane 6: OSA>TKY>Japan |
Lane 7: SHZ>ROT>W.Eur |
Lane 8: CHI>DAL>Mexico |
| |
1. Production Cost (COGS) |
$53.80 |
$36.73 |
$76.70 |
$42.34 |
$28.37 |
$102.81 |
$28.37 |
$53.80 |
| |
2. Plant-to-DC Freight |
$1.20 |
$2.50 |
$1.80 |
$1.50 |
$1.50 |
$1.80 |
$9.80 |
$2.80 |
| |
3. DC Handling & Storage |
$15.08 |
$15.06 |
$20.73 |
$14.25 |
$9.61 |
$29.52 |
$20.73 |
$15.06 |
| |
4. DC-to-Customer Freight |
$1.80 |
$1.80 |
$1.50 |
$1.80 |
$1.20 |
$1.50 |
$1.50 |
$3.20 |
| |
5. Import Duties |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.42 |
$0.00 |
| |
6. Insurance & Compliance |
$0.27 |
$0.18 |
$0.38 |
$0.21 |
$0.14 |
$0.51 |
$0.14 |
$0.27 |
| |
7. Inventory Carrying Cost |
$0.37 |
$0.25 |
$0.53 |
$0.29 |
$0.20 |
$0.71 |
$0.20 |
$0.37 |
| |
8. Overhead Allocation |
$8.63 |
$6.73 |
$12.09 |
$7.19 |
$4.88 |
$16.28 |
$7.25 |
$8.98 |
| |
|
|
|
|
|
|
|
|
|
| |
TOTAL LANDED COST ($/unit) |
$81.15 |
$63.26 |
$113.74 |
$67.58 |
$45.89 |
$153.13 |
$70.41 |
$84.49 |
| |
|
|
|
|
|
|
|
|
|
| |
COST BREAKDOWN AS % OF TLC |
| |
Production Cost |
66.3% |
58.1% |
67.4% |
62.7% |
61.8% |
67.1% |
40.3% |
63.7% |
| |
Plant-to-DC Freight |
1.5% |
4.0% |
1.6% |
2.2% |
3.3% |
1.2% |
13.9% |
3.3% |
| |
DC Handling & Storage |
18.6% |
23.8% |
18.2% |
21.1% |
20.9% |
19.3% |
29.4% |
17.8% |
| |
DC-to-Customer Freight |
2.2% |
2.8% |
1.3% |
2.7% |
2.6% |
1.0% |
2.1% |
3.8% |
| |
Import Duties |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
3.4% |
0.0% |
| |
Insurance & Compliance |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.2% |
0.3% |
| |
Inventory Carrying |
0.5% |
0.4% |
0.5% |
0.4% |
0.4% |
0.5% |
0.3% |
0.4% |
| |
Overhead Allocation |
10.6% |
10.6% |
10.6% |
10.6% |
10.6% |
10.6% |
10.3% |
10.6% |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
LANE RANKING BY TOTAL LANDED COST (Lowest to
Highest) |
| |
Lane |
TLC ($/unit) |
Rank |
|
|
|
|
|
|
| |
Lane 1: CHI>CHI>NE US |
$81.15 |
5 |
|
|
|
|
|
|
| |
Lane 2: MTY>DAL>SE US |
$63.26 |
2 |
|
|
|
|
|
|
| |
Lane 3: FRA>ROT>W.Eur |
$113.74 |
7 |
|
|
|
|
|
|
| |
Lane 4: KRA>WAR>E.Eur |
$67.58 |
3 |
|
|
|
|
|
|
| |
Lane 5: SHZ>SHN>China |
$45.89 |
1 |
|
|
|
|
|
|
| |
Lane 6: OSA>TKY>Japan |
$153.13 |
8 |
|
|
|
|
|
|
| |
Lane 7: SHZ>ROT>W.Eur |
$70.41 |
4 |
|
|
|
|
|
|
| |
Lane 8: CHI>DAL>Mexico |
$84.49 |
6 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
Note: TLC is
calculated for base year 2026. For projected years, apply freight escalation
factors from Transport Matrix. Duty rates are from Tariffs & Duties
sheet. Insurance and carrying costs link to Assumptions. |
|
|
|
|
|
|
|
|
|
|