12/20/11

Alum-a-lift, Inc.

9:30 am

BMR060E-004203

Engineering BOM Cost Build-Up

Parent /Component

Added Cost

Material

87.620

87.620

Purch to Job

45.730

45.730

Purch to Job

30.730

30.730

0.590

0.590

Purch to Stock

0.155

0.155

Purch to Stock

4.500

4.500

Purch to Stock

0.066

0.066

Purch to Stock

0.547

0.547

Normal

Purch to Stock

0.059

0.059

EA

Normal

Purch to Stock

0.278

0.278

1/4-20 X 3/4 SH SS

EA

Normal

Purch to Stock

0.300

0.300

E21572-2301

WRIST BLOCK, RH

EA

Normal

Manuf to Job

1.706

1*******

E21572-2302

FRNT BEARING CAP

EA

Normal

Manuf to Job

305.670

305.174

0.495

1*******

E21572-2303

BEARING CAP, RH

EA

Normal

Manuf to Job

522.004

521.375

0.629

1*******

E21572-2304

WORM SHAFT

EA

Normal

Manuf to Job

23.690

7.770

1.461

14.458

1*******

E21572-2305

WRIST PIVOT SHAFT

EA

Normal

Manuf to Job

15.954

1.495

14.458

1*******

E21572-2306

WORM SPACER

EA

Normal

Manuf to Job

1.026

0.722

0.303

1*******

E21572-2307

GREASE PLATE, RH

EA

Normal

Manuf to Job

104.880

104.217

0.662

1*******

E21572-2308

ROTARY TRIP

EA

Normal

Manuf to Job

398.941

397.800

1.140

1*******

E21572-2309

WRIST ANGLE

EA

Normal

Manuf to Job

323.903

322.544

1.358

1*******

E21572-2310

WRIST BUSHING

EA

Normal

Manuf to Job

6.518

5.760

0.758

1*******

E21572-2311

COUPLE HUB, MOTOR

EA

Normal

Manuf to Job

0.533

1*******

E21572-2312

WORM GEAR

EA

Normal

Manuf to Job

0.783

1*******

SE620-0008

CAP

EA

Normal

Manuf to Stock

9.573

9.240

0.283

1*******

SE610-2020

WRIST WASHER

EA

Normal

Manuf to Stock

61.412

60.278

1.133

1,947.167

1,905.457

12.743

Description

Um Category

PARENT

E21572-2300

PWD WRIST, RH

EA

1*******

BLV620K200S-3

VEXTA MOTOR

EA

Normal

Purch to Job

1*******

H1086RH

WORM

EA

Normal

Purch to Stock

1*******

MJSC57-20-A

COUPLE HUB

EA

Normal

Purch to Job

1*******

JD36-57-98R

SPIDER

EA

Normal

Purch to Job

1*******

210WDD

BEARING, REAR

EA

Normal

1*******

9305PP

REAR BEARING

EA

Normal

1*******

7304BECBM

20MM ID ANG CONT BEARING

EA

Normal

Purch to Job

1*******

VLSWH-12210

LIMIT SWITCH PLUNGER ROLLER

EA

Normal

Purch to Stock

1*******

VSRLF-15106

PG7, EURO STRAIN RELIEF

EA

Normal

Purch to Stock

1*******

031-18X425SHS

5/16-18 X 4-1/4 SH SS

EA

Normal

Purch to Job

1*******

038-16X075BHS

3/8-16 X 3/4 BH SS

EA

Normal

1*******

050X125SBS

1/2 X 1-1/4 SHOULDER BOLT SS

EA

Normal

1*******

031-18X125SHA

5/16-18 X 1-1/4 SH ALLOY

EA

Normal

Purch to Job

1*******

6-32X150BHS

#6-32 X 1-1/2 BH SS

EA

Normal

1*******

025-20X063SHS

1/4-20 X 5/8 SH SS

EA

Normal

1*******

8-32X050FHS

8-32 X 1/2 FH SS

EA

1*******

025-20X075FHS

1/4-20 X 3/4 FH SS

1*******

025-20X075SHS

1*******

Level

Source

*** PARENT TOTAL ***

Labor

Overhead

Outside

1.705

0.533
0.783
0.050
28.966

------------Breakout of Setup and Unit Cost------------Total

MATERIAL

Setup Cost

Unit Cost

1,905.457

1,905.457

LABOR

12.743

12.743

OVERHEAD

28.966

28.966

1,947.167

1,947.167

OUTSIDE
***TOTAL

--Quantity Estimates-Labor

1.00

5.00

1.34

1.43

1.67

1.00

Material

1.00

2.40

1.34

1.43

1.67

1.34

Outside

1.00

2.40

1.34

1.43

1.67

1.34

1,947.17

9,786.86

2,609.20

2,784.45

3,251.77

4,131.41

1.00

\\prodserver\APPS\Global\busint\BM_EngBomCst.rpt