STATIC PAGE Interactive levers, live recompute, and Record decision run in the app build; every figure, formula, evidence row, and WHY below is the real render, pre-computed. Evidence panels are opened for review.
Should-cost, part strategy, NPD
Viewing as CFO: deterministic Monte Carlo at 2000 runs per SKU, part strategy from real spend and coverage, NPD-7788 at concept against its basis distribution.
Deterministic Monte Carlo, 2000 runs; the gap points the same direction as the PPV finding and gives the negotiation a defensible number.
Design-to-cost has to earn the gap; flag it at concept, not at launch.
2000 runs per SKU, identical on every evaluation; the suite asserts it.
Classified from real spend and contract coverage.
| GC-4471 | 39.80 | 39.79 | 40.47 | 41.20 | |
| MP-5120 | 14.30 | 14.28 | 14.54 | 13.90 | |
| OF-2210 | 73.10 | 73.10 | 74.30 | 74.50 |
Saved views persist per user in tenant mode; this session keeps them in memory. Exports serialize the filtered view. 3 of 3 rows shown.
NPD-7788 Compact housing, next gen: target 34.50 against the GC-4471 distribution; the tight target fires at concept, where it is cheap to hear.
MODELED on a SYNTHETIC driver path, 2026-09-01 to 2027-02-01: finished-good cost moves +3.84% over 6 months, $2,715.66 to $2,820.05, and every month shows which driver moved which component.
| Month | Components | Duty | Freight | Finished good |
|---|---|---|---|---|
| 2026-09 | $2,500.00 | $95.66 | $120.00 | $2,715.66 |
| 2026-10 | $2,526.26 | $96.61 | $122.40 | $2,745.27 |
| 2026-11 | $2,554.58 | $97.63 | $125.40 | $2,777.61 |
| 2026-12 | $2,548.76 | $97.48 | $128.40 | $2,774.64 |
| 2027-01 | $2,579.72 | $98.64 | $127.44 | $2,805.80 |
| 2027-02 | $2,594.72 | $99.21 | $126.12 | $2,820.05 |
Should-cost on the PSU, SYNTHETIC: quoted $620.00 against a built-from-physics $554.40, gap $65.60. should 55440 = material 31000 + process 14000 + overhead 5400 (12% of base) + margin 5040 (10%); gap 6560 = quoted 62000 minus should
| Alternative | Cost | Cradle CO2e | Sustainable | Note |
|---|---|---|---|---|
| GaN-stage supply, HS 8504 | $657.20 (+6%) | 42.9 kg (-22%) | YES | higher efficiency cuts lifetime energy; qualification cycle applies |
| Second-source, same spec | $595.20 (-4%) | 55.0 kg (0%) | no | price leverage only; dual-source resilience gain |