Professional Documents
Culture Documents
Part 2
Part 2
Part 2
Insurance
Taxes
Depreciation
Other Costs
Total Cost ($)
Cost ($)
695,000.00
200,000.00
200,000.00
1,100,000.00
2,345,000.00
4,540,000.00
Activity
% time spent
Making
0.26
Downtime
0.10
Changeover
0.20
Rework
0.12
Breaks
0.10
Meetings
0.05
Handling
0.10
Other
0.07
Total
Making
208,500.00
50,000.00
50,000.00
330,000.00
0.00
1,678,500.00
Downtime
111,200.00
100,000.00
100,000.00
176,000.00
0.00
487,200.00
Changeover
166,800.00
50,000.00
50,000.00
264,000.00
0.00
530,800.00
Rework
104,250.00
0.00
0.00
165,000.00
0.00
269,250.00
Activity Driver
8,292.00
0.99
792.00
61,236.00
92.00
92.00
296,100,000.00
52,500,000.00
Activity
Making
Downtime
Changeover
Rework
Breaks
Meetings
Handling
Other
Total
Utilities
30.00
16.00
24.00
15.00
0.00
0.00
15.00
0.00
100.00
Insurance
25.00
50.00
25.00
0.00
0.00
0.00
0.00
0.00
100.00
Taxes
25.00
50.00
25.00
0.00
0.00
0.00
0.00
0.00
100.00
Breaks
0.00
0.00
0.00
0.00
0.00
0.00
Small
375,015.77
496,771.72
906,054.55
236,972.22
36,608.70
18,304.35
23,643.62
88,032.00
2,181,402.92
1.39
Standard
Jumbo
2,423,609.41
1,069,074.82
443,066.67
389,361.62
604,036.36
704,709.09
568,733.33
473,944.44
658,956.52
146,434.78
329,478.26
73,217.39
792,061.17
295,545.21
1,966,048.00
880,320.00
7,785,989.72
4,032,607.36
0.22
0.26
Depreciation
30.00
16.00
24.00
15.00
0.00
0.00
15.00
0.00
100.00
Total
3,867,700.00
1,329,200.00
2,214,800.00
1,279,650.00
842,000.00
421,000.00
1,111,250.00
2,934,400.00
14,000,000.00
Other Costs
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00