### Page:1 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden


# 021103 Electric Motor & Controls Subsy **stem - Control Modules**

1 **00 Assembly of Misc Electric Motor & Controls Subsystem** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 2 **01 Traction and Generator Motors** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 3 **02 Power Electronic Components and Assemblies** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 4 **03 Control Modules**  **400.05 $**  **17.07**

**$ 27.49** 

**$ 444.61** 

**$ 3.10** 

**$ 31.04** 

**$ 35.48** 

**$ 17.74** 

**$ 87.37** 

**$ 1.16** 

**$ 533.13** 

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 5 **04 Traction and Generator Motor Sensors** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** 

### Sub-Subsystem Description 

# SYSTEM & SUBSYSTEM DESCRIPTION **NEW TECHNOLOGY GENERAL PART INFORMATION: 2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net),**  **(Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly) Tooling**  **(x1000)** Markup **Net Component/**  **Assembly Cost Impact to**  **OEM Total Markup**  **Cost (Component/**  **Assembly) Total** 

**Packaging Cost**  **(Component / Assembly)** ItemSubsystem 

### System **ED&T/R&D (x1000)**  **Investment (X1000)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

6 **05 Internal Electrical Connections (e.g.wire harness, terminals, bus bars)** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 7 **10 Plugs**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 8 **15 Switches** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 9 **72 Electrical Housings/Support Structure** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 10 **75 Brackets**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 11 **80 Boltings**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 12 **85 Sealing Elements** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 13 **90 Bearing Elements**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 14 **91 Shims** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 15 **99 Miscellaneous**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 0 **n/a n/a** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 0 **n/a n/a** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 0 **n/a n/a** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 0 **n/a n/a** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 0 **n/a n/a** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:2 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** 

### Sub-Subsystem Description 

# SYSTEM & SUBSYSTEM DESCRIPTION **NEW TECHNOLOGY GENERAL PART INFORMATION: 2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net),**  **(Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly) Tooling**  **(x1000)** Markup **Net Component/**  **Assembly Cost Impact to**  **OEM Total Markup**  **Cost (Component/**  **Assembly) Total** 

**Packaging Cost**  **(Component / Assembly)** ItemSubsystem 

### System **ED&T/R&D (x1000)**  **Investment (X1000)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

**400.05 $**  **17.07**

**$ 27.49** 

**$ 444.61** 

**$ 3.10** 

**$ 31.04** 

**$ 35.48** 

**$ 17.74** 

**$ 87.37** 

**$ 1.16** 

**$ 533.13** 

**$**
**-**

**$**
**-**

**$**
**-**

**$**


### -

**$**
**-**

**$**
**-**

**$**
**-**

**$ SUBSYSTEM ROLL-UP** 

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:3 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** 

### Sub-Subsystem Description 

# SYSTEM & SUBSYSTEM DESCRIPTION **NEW TECHNOLOGY GENERAL PART INFORMATION: 2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net),**  **(Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly) Tooling**  **(x1000)** Markup **Net Component/**  **Assembly Cost Impact to**  **OEM Total Markup**  **Cost (Component/**  **Assembly) Total** 

**Packaging Cost**  **(Component / Assembly)** ItemSubsystem 

### System **ED&T/R&D (x1000)**  **Investment (X1000)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden



# 05 **Cy linder Blocks** 

A1 **01**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** B1 **02**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** C1 **03**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** D1 **04** #REF! #REF! #REF! **#REF!** #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**

- $

-

$

-

$ #REF! #REF! #REF! **#REF!** 

### 2 #REF! #REF! #REF! **#REF!** #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**
**- $** 
**-**

**$**
**-**

**$** 

### #REF! #REF! #REF! **#REF!** E1 **65**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** F1 **66**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$ System**  **ED&T/R&D (x1000)**  **Tooling**

**(x1000) Investment** 

**(X1000)** 

# BASE TECHNOLOGY PACKAGE COST INFORMATION

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly) Total Markup**  **Cost (Component/**  **Assembly) Total** 

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  Markup 

# BASE **TECHNO LOGY**  Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** 

# BASE TECHNOLOGY PACKAGE COST INFORMATIONItemSubsystemSub-Subsystem



### G1 **67**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:4 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** 

### Sub-Subsystem Description 

# SYSTEM & SUBSYSTEM DESCRIPTION **NEW TECHNOLOGY GENERAL PART INFORMATION: 2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net),**  **(Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly) Tooling**  **(x1000)** Markup **Net Component/**  **Assembly Cost Impact to**  **OEM Total Markup**  **Cost (Component/**  **Assembly) Total** 

**Packaging Cost**  **(Component / Assembly)** ItemSubsystem 

### System **ED&T/R&D (x1000)**  **Investment (X1000)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

H1 **70**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** I1 **75**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** J1 **80**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** K1 **85**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** L1 **90**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** M1 **99**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** N1 **00**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$** $ **$** $ $ $ $ $ **$** 

### 2

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$ SU**  **BS YS**  #REF! #REF! #REF! **#REF!** #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**
**- $** 
**-**

**$**
**-**

**$** 

### #REF! #REF! #REF! **#REF!**

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden



# 05 **Cy linder Blocks** 

A1 **01**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### B1 **02**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### C1 **03**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### D1 **04** #REF! #REF! #REF! **#REF!** #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**

- $

-

$

-

$ #REF! #REF! #REF! **#REF!**



### E1 **65**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### F1 **66 -**  **$**
**- $** 
**- $** 
**- $**  **System ED&T/R&D**  **(x1000) Tooling** 

**(x1000) Investment** 

**(X1000)** 

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** 

# TECHNO **LOGY PACKAG**  **INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE**ItemSubsystemSub-Subsystem 

### Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM** 



### F1 **66**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:5 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** 

### Sub-Subsystem Description 

# SYSTEM & SUBSYSTEM DESCRIPTION **NEW TECHNOLOGY GENERAL PART INFORMATION: 2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net),**  **(Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly) Tooling**  **(x1000)** Markup **Net Component/**  **Assembly Cost Impact to**  **OEM Total Markup**  **Cost (Component/**  **Assembly) Total** 

**Packaging Cost**  **(Component / Assembly)** ItemSubsystem 

### System **ED&T/R&D (x1000)**  **Investment (X1000)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

G1 **67**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### H1 **70**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### I1 **75**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### J1 **80**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### K1 **85**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### L1 **90**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### -

$

-

$

-

$
**-**

**$** M1 **99**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$** $ **$** $ $ $ $ $ **$**



### N1 **00**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

-

$

-

$

-

$
**-**

**$**



### SU **BS YS**  #REF! #REF! #REF! **#REF!** #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**
**- $** 
**-**

**$**
**-**

**$** 

### #REF! #REF! #REF! **#REF!**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:6 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# 021103 Electric Motor & Controls Subsy **stem - Control Modules**

1 **00**

2 **01**

3 **02**

4 **03**

5 **04** 

# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### End Item

Scrap SG&A Profit ED&T-R&D Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$ 400.05** 

**$ 17.07** 

**$ 27.49** 

**$ 444.61** 

**$ 3.10** 

**$ 31.04** 

**$ 35.48** 

**$ 17.74** 

**$ 87.37** 

**$ 1.16** 

**$ 533.13** 

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$ System**  **ED&T/R&D (x1000)**  **Tooling**

**(x1000) System**  **ED&T/R&D (x1000)**  **Tooling**

**(x1000) Investment** 

**(X1000)** 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM** 



### 6 **05**

7 **10**

8 **15**

9 **72**

10 **75**

11 **80**

12 **85**

13 **90**

14 **91**

15 **99**

0 **n/a**

0 **n/a**

0 **n/a**

0 **n/a -** 

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 0 **n/a**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:7 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D **System ED&T/R&D**  **(x1000) Tooling** 

**(x1000) System**  **ED&T/R&D (x1000)**  **Tooling**

**(x1000) Investment** 

**(X1000)** 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM** 



### - **$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### ###### **17.07 $**  **27.49**

**$ 444.61** 

**$ 3.10** 

**$ 31.04** 

**$ 35.48** 

**$ 17.74** 

**$ 87.37** 

**$ 1.16** 

**$ 533.13** 

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:8 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### End Item Scrap SG&A Profit ED&T-R&D Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D **System ED&T/R&D**  **(x1000) Tooling** 

**(x1000) System**  **ED&T/R&D (x1000)**  **Tooling**

**(x1000) Investment** 

**(X1000)** 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM** 



# 05 **Cy linder Blocks** 

A1 **01** 2 B1 **02** 2 C1 **03** 2 D1 **04** 2 E1 **65** 2 F1 **66** 2 

# BASE **TECHNO LOGY** ItemSubsystemSub-Subsystem



### End Item

Scrap SG&A Profit ED&T-R&D

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**

- $

-

$

-

$ 

### #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**
**- $** 
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$ Tooling**  **(x1000)** Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  **System**

**ED&T/R&D (x1000)**  

# BASE TECHNOLOGY PACKAGE COST INFORMATION

**Investment (X1000)** 



### G1 **67** 2 -

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:9 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### H1 **70** 2 I1 **75** 2 J1 **80** 2 K1 **85** 2 L1 **90** 2 M1 **99** 2 N1 **00** End Item

Scrap SG&A Profit ED&T-R&D Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D **System ED&T/R&D**  **(x1000) Tooling** 

**(x1000) System**  **ED&T/R&D (x1000)**  **Tooling**

**(x1000) Investment** 

**(X1000)** 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM** 

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$ 

### N1 **00** 2 **SU**

**BS YS** 



# 05 **Cy linder Blocks** 

A1 **01**

B1 **02**
C1 **03**

D1 **04**

E1 **65**

F1 **66** 

# TECHNO **LOGY PACKAG** ItemSubsystemSub-Subsystem 

### -

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**
**- $** 
**-**

**$**
**-**

**$**

End Item Scrap SG&A Profit ED&T-R&D

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

#REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**

- $

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

**- $** 
**- $**  

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  **System**

**ED&T/R&D (x1000)**  **Investment (X1000)**  **Tooling (x1000)** 



### F1 **66**

-

$

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:10 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### G1 **67**

H1 **70**

I1 **75**
J1 **80**

K1 **85**

L1 **90**

M1 **99** End Item

Scrap SG&A Profit ED&T-R&D Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D **System ED&T/R&D**  **(x1000) Tooling** 

**(x1000) System**  **ED&T/R&D (x1000)**  **Tooling**

**(x1000) Investment** 

**(X1000)** 

# BASE TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 3.0L V6, 4-Val. DOHC, NA, PFI, 240hp, 223lb*ft**

Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM**  

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)** Markup **Total Markup Cost**  **(Component/ Assembly)**  **Total**

**Packaging Cost**  **(Component / Assembly)**  **Net**

**Component/ Assembly**  **Cost Impact to OEM** 

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$ 

### M1 **99**

N1 **00**

**SU BS**  **YS** - $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$

- $

-

$

-

$

-

$
**-**

**$**

-

$
**-**

**$**

-

$

-

$

-

$



### #REF! #REF! #REF! #REF! **#REF!** #REF! **#REF!**
**- $** 
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:11 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# 021103 Electric Motor & Controls Subsy **stem - Control Modules**

1 **00**

2 **01**

3 **02**

4 **03**

5 **04** 

# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### -

**$**

**- $** 

**- $** 

**- $** 

**- $**  **Investment(X1 000)** 



### 6 **05**

7 **10**

8 **15**

9 **72**

10 **75**

11 **80**

12 **85**

13 **90**

14 **91**

15 **99**

0 **n/a**

0 **n/a**

0 **n/a**

0 **n/a -** 

**$**

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 

**- $** 



### 0 **n/a**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:12 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem 

### Investment(X1 **000)**

**- $** 



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:13 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem 

### Investment(X1 **000)**



# 05 **Cy linder Blocks** 

A1 **01** 2 B1 **02** 2 C1 **03** 2 D1 **04** 2 E1 **65** 2 F1 **66** 2 

# BASE **TECHNO LOGY** ItemSubsystemSub-Subsystem



### G1 **67** 2

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:14 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### H1 **70** 2 I1 **75** 2 J1 **80** 2 K1 **85** 2 L1 **90** 2 M1 **99** 2 N1 **00 Investment(X1** 

**000)**



### 2 **SU**

**BS YS** 



# 05 **Cy linder Blocks** 

A1 **01**

B1 **02**
C1 **03**

D1 **04**

E1 **65**

F1 **66** 

# TECHNO **LOGY PACKAG** ItemSubsystemSub-Subsystem



### F1 **66**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:15 of 15 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT



# SYSTEM & SUBSYSTEM DESCRIPTIONItemSubsystem



### G1 **67**

H1 **70**

I1 **75**
J1 **80**

K1 **85**

L1 **90**

M1 **99 Investment(X1** 

**000)**



### N1 **00**

**SU BS**  **YS**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:1 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&D



### 0 **n/a n/a** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** 

# 021103 Electric Motor & Controls Subsy **stem - Control Modules**

1 **00 Assembly of Misc Electric Motor & Controls Subsystem** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**Sub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

2 **01 Traction and Generator Motors** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:2 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

3 **02 Power Electronic Components and Assemblies** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:3 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

4 **03 Control Modules**  **400.05 $**  **17.07**

**$ 27.49** 

**$ 444.61** 

**$ 3.10** 

**$ 31.04** 

**$ 35.48** 

**$ 17.74** 

**$ 87.37** 

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** 1A Control Unit Asm., Generator Motor 02 # 03

- N0502

- 01 1 Full 1 

### 166.98 $ 8.30

$ 11.08

$ **186.35**

**$** 1.30

$ 13.04

$ 14.91

$ 7.45

$ **36.71**

**$** 2A Control Unit Asm., Traction Motor 02 # 03

- N0502

- 02 1 Full 1 

### 159.27 $ 7.40

$ 10.18

$ **176.84**

**$** 1.24

$ 12.38

$ 14.15

$ 7.07

$ **34.84**

**$** 3A Control Module. Asm. 02 # 03

- N0502

- 03 1 Full 1 

### 73.80 $ 1.37

$ 6.24

$ **81.41**

**$** 0.56

$ 5.62

$ 6.42

$ 3.21

$ **15.82**

**$** 4A Control Module to Transmission Fastening Hardware 02 # 03

- N0502

- 04 1 Full 1



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:4 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

5 **04 Traction and Generator Motor Sensors** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

6 **05 Internal Electrical Connections (e.g.wire harness, terminals, bus bars)** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:5 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

7 **10 Plugs**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:6 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

8 **15 Switches** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:7 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

9 **72 Electrical Housings/Support Structure** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

10 **75 Brackets**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:8 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

11 **80 Boltings**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:9 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

12 **85 Sealing Elements** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:10 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

13 **90 Bearing Elements**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

14 **91 Shims** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:11 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

15 **99 Miscellaneous**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$** $ $ $ **$** $ $ $ $ **$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:12 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

- $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

16 **na na**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

17 **na na**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

18 **na na**  **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $

-

$

-

$
**-**

**$**

-

$

-

$

-

$

-

$
**-**

**$**

400.05 $ 17.07

$ 27.49

$ **444.61**

**$** 3.10

$ 31.04

$ 35.48

$ 17.74

$ **87.37**

**$**

**NOTES:** 

## 1. **= A highlighted Sub-subsystem, Assembly or Component row indicates design and/or manufacturing differentials are accounted for in the quote sheet of the competing technology**  Complete Subsystem Quote (Yes/No) 

## No

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:13 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

Material Labor Burden End Item Scrap SG&A Profit ED&T-R&DSub-Subsystem


### Part Number 

# NEW TECHNOLOGY PACKAGE COST INFORMATIONQTY/Subsystem 

### Notes Manufacturing **Total Manufacturing**  **Cost (Component/**  **Assembly)**SubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**

MarkupAssembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) **Total Markup Cost**  **(Component/ Assembly)**  

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:14 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFT

0 **n/a n/a**  

# 021103 Electric Motor & Controls Subsy **stem - Control Modules**

1 **00 Assembly of Misc Electric Motor & Controls Subsystem** Sub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent



# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### 2 **01 Traction and Generator Motors**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$ $**  **$ $** 



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:15 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 3 **02 Power Electronic Components and Assemblies**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:16 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 4 **03 Control Modules** 

1A Control Unit Asm., Generator Motor 02 # 03

- N0502

- 01 1 Full 1 

### 2A Control Unit Asm., Traction Motor 02 # 03

- N0502

- 02 1 Full 1 

### 3A Control Module. Asm. 02 # 03

- N0502

- 03 1 Full 1 

### 4A Control Module to Transmission Fastening Hardware 02 # 03

- N0502

- 04 1 Full 1 

### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**1.16 $**  **533.13**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### 0.50 $ **223.57**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### 0.50 $ **212.18**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### 0.15 $ **97.38**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:17 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

5 **04 Traction and Generator Motor Sensors**  

# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 6 **05 Internal Electrical Connections (e.g.wire harness, terminals, bus bars)**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:18 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 7 **10 Plugs**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:19 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 8 **15 Switches**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:20 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

9 **72 Electrical Housings/Support Structure**  

# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 10 **75 Brackets**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:21 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 11 **80 Boltings**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:22 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 12 **85 Sealing Elements** 
**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:23 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

13 **90 Bearing Elements**  

# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 14 **91 Shims**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:24 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 15 **99 Miscellaneous**  - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$** 

### $ **$**

- $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:25 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)

16 **na na**  

# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 17 **na na** 

18 **na na** 

**NOTES:** 

## 1. **= A highlighted Sub-subsystem, Assembly or Component row indicates design and/or manufacturing differentials are accounted for in the quote sheet of the competing technology**  Complete Subsystem Quote (Yes/No) 

## No **- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**

**- $** 
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### - $
**-**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 1.16 $ **533.13**

**$**
**-**

**$**
**-**

**$**
**-**

**$**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:26 of 26 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study EP-C-07-069 WA1-3**  Printed: 8/23/2012 DRAFTSub-Subsystem


### Part NumberQTY/Subsystem 

### NotesSubassemblyComponent 

# NEW TECHNOLOGY GENERAL PART INFORMATION: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), (Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** ItemSubsystem 

# NEW TECHNOLOGY PACKAGE QUOTE **PARAMETERS**Assembly 

### Name/Description Full, Modification, Differential, or Not Applicable Quote Level Scaling

Factor (Default =1) 

# Technology **Level:** Power

- Split HEV Technology **Vehicle Class:** Mid to Large Size Passenger Vehicle, 4

- 6 Passengers 

# Study Case#: 0502 (N=New, B=Base, 05=Technology Package, 02=Vehicle Class)



# NEW TECHNOLOGY PACKAGE COST INFORMATION

**System ED&T/R&D**  **(x1000) Investment**  **(X1000) Tooling (x1000)**  **Total Packaging Cost**  **(Component/ Assembly)**  **Net**

**Component/ Assembly Cost**  **Impact to OEM**



### 09000064810ec171.xls EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 1 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **OEM Assembly, Mark-up Covered by ICM** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: Control Module to Transmission Fastening Hardware**  

## Part Number: **021103-N0502-04** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material

A 

## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 

### 9,574 **10 North America**  **North America**
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### B 

## Purchase Part - High Impact Item (Full Cost Mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### C 

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 2 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **OEM Assembly, Mark-up Covered by ICM** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: Control Module to Transmission Fastening Hardware**  

## Part Number: **021103-N0502-04** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 24 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 25 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 26 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 27 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 28 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 29 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### D 

## Purchase Part - Commodity ( Value taken from Purchase Part Database) **Supplier Account**  **Cost Purchase** 

**Price/ Unit**  **Purchase**

**Price Net, PIA**  **Purchase**

**Price Net, End Item** 

1 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 2 1A H Bolt, Control Unit **8** MCU S **$0.00** $0.04 **$0.00 $0.32**  **$0.32** 3 2A H Bolt, Control Module, Small **8** GCU S **$0.00** $0.04 **$0.00 $0.32**  **$0.32** 4 3A H Bolt, Control Module, Large **12** TCU S **$0.00** $0.04 **$0.00 $0.48**  **$0.48** 5 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 6 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 7 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 8 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 9 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 10 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 11 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 12 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 13 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 14 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 15 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 16 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 

### "S"=Indicates Component is Supplied directly to T1 or OEM for Final or Sub

16 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 17 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 18 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 19 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 20 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**
**Material $1.12** 

**Material Labor**  **Burden TMC**  **Scrap SG&A**  **Profit ED&T**  **Total Mark-up**  **$1.12**
**T1 or OEM Total Manufacturing Cost: $1.12**  **$0.00 $0.00**  **$1.12 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$1.12 3**  **1**



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.** 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 3 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **OEM Assembly, Mark-up Covered by ICM** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: Control Module to Transmission Fastening Hardware**  

## Part Number: **021103-N0502-04** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

**T1 or OEM Mark-Up Rates:**

----- ----- ----- ----- 0.00% 0.00% 0.00% 0.00% 0.00% **(SAC) &T1 or OEM Mark-Up Values:**  **0.00**

----- ----- ----- **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 Base Cost Impact to Vehicle:**  **$1.12 $0.00**  **$0.00 $1.12**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $1.12**  **$0 $0**  **Packaging Cost: $0.00**  **Net Cost Impact to Vehicle: $1.12** **C o** **s t** **p e** **r P** **a l** **l e** **t /** **R a** **c k** **T o** **t a** **l N** **u m** **b e** **r o** **f P** **a l** **l e** **t s** **/ R** **a c** **k s** **R e** **q u** **i r** **e d** **N u** **m b** **e r** **o f** **P a** **r t** **s p** **e r** **P a** **l l** **e t** **/ S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( W** **e e** **k s** **) S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( P** **a r** **t s** **)** 

### PACKAGING CALCULATIONS: Packaging Type: Part Size: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### Reference Packaging Database for Additonal Infromation Maximum Pallet Stack Height = 100" Pallet Options Option1: 48"(122cm)x45"(114cm)x34"(86cm) Investment $200 US funds (Mike S.) **Packaging Cost per**  **Piece Total** 

**Amount Lump Sum** 

**Payment (%)**  **Total # of**

**Pieces Number of** 

**Months Interest** 

**Rate C** **o s** **t p** **e r** **P a** **l l** **e t** **/ R** **a c** **k T** **o t** **a l** **N u** **m b** **e r** **o f** **P a** **l l** **e t** **s /** **R a** **c k** **s R** **e q** **u i** **r e** **d N** **u m** **b e** **r o** **f P** **a r** **t s** **p e** **r P** **a l** **l e** **t /** **R a** **c k** **S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ******t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( W** **e e** **k s** **) S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( P** **a r** **t s** **)** 

### Rack/Pallet Investment Amortization: **$0.000 $0**  **0.00% 2,250,000**  **60 5.00%**  $0 **58** 1000 **6 57447** 

**Packaging Cost per**  **Piece Tier Pad**  **Price Per Tier Pads** 

**Pallet/Rack Divider Pads,** 

**Price Per Divider Pads** 

**Pallet/Rack Other #1** 

**Packaging Price Per**  **Other #1**

**Pads Pallet/Rack**  **Other #2**

**Packaging Price Per**  **Other #2**

**Pads Pallet/Rack**  **Other #3**

**Packaging, Price Per**  **Other #3**

**Pads Pallet/Rack**  

### Expendable Packaging in Piece Cost: **$0.00** $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 

### Packaging Cost Total: **$0.000** 

### Part Size: Parts/Layer: Number of Layers: Investment $200 US funds (Mike S.) Assume Plastic Returnables Last 5 Years Option2: Vacuum Form Pack Made from 1/4" HDPE (Approx. Same Pallet size as Option #1. (Mike S. 020909) Investment $20K for tool Piece Price, 6" Pallet Base $100/Base Piece Price, Tier Pad $40/Pad Option3: Smaller Totes Approx 20"(508 mm)x12"(300mm)x12"(300mm) Package: 7 Layers of 6 on single Pallet Base. Cost per Tote: $75/Tote Cost per Base: 6" Pallet Base, $100/Base Cardboard Tier Pads for Option 1 Pallets $1.00/Pad (Mike S.) Cardboard Divider Pads for Option 1 Pallet $3.00/Pad (Mike S.) ABS Vacuum Form Pads 2.5mm Thick for Option #3 Pallets, $5.00 Returnable Dividers For Option 1 Pallet

- 8 Cells (2x4)xHeight of Pallet, =$20.00



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 4 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**



## Purchase Part - High Impact Item (Full Cost Mapping) **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process) **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 5 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

1A H Bolt, Control Unit 2A H Bolt, Control Module, Small 3A H Bolt, Control Module, Large **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.32**  **$0.32 $0.48**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00** 
**Labor Burden**  **TMC Scrape**  **SG&A Profit**  **ED&T Mark-up**  **Total $0.00**  **$0.00 $1.12**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**

**$1.12 2** 



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.** 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 6 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 7 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - High Impact Item (Full Cost Mapping) **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- 

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 8 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

1A H Bolt, Control Unit 2A H Bolt, Control Module, Small 3A H Bolt, Control Module, Large **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 9 of 9 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 1 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Traction Motor**  

## Part Number: **021103-N0502-01A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labo**  **r Rate**  **$/Ho ur**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material

A 

## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**

2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 

### 9,574 **10 North America**  **North America**
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Quote (Quote S um**  **mary in clu**  **des costing for both T echnology Packages)** 

7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### B 

## Purchase Part - High Impact Item (Full Cost Mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.006 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**
3 H Cover Plate, Control Unit, Traction Motor **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Aluminum-3000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **2118 0.5**  **1 1**  0.339 **$0.84 $42.73**  **$42.91 $42.91**  **$0.28 $0.01**  **$0.02 $0.32**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.32 $0.32**  **$0.28**

4 H Base Plate, Control Unit, Traction Motor **1** Plate T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Plating/Coating Operator Plate/Finish, SMS, MHC **11755 0.25**  **0.5 1**  0.000 **$0.00 $40.84**  **$125.00 $62.50**  **$0.00 $0.00**  **$0.01 $0.01**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.01 $0.01**  **$0.00**

5 **1** Wash T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Washing Equipment, LC **360 0.25**  **1 1**  0.000 **$0.00 $38.55**  **$10.75 $10.75**  **$0.00 $0.03**  **$0.03 $0.06**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.06 $0.06**  **$0.00**

6 **1** Machine T1 Assembly, Mark-up Applied @ Bottom. Not Applicable CNC Operator CNC Turning, SS, BF, DA **127 3**  **8 1**  0.000 **$0.00 $36.98**  **$20.48 $163.84**  **$0.00 $0.87**  **$1.29 $2.17**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.17 $2.17**  **$0.00** Copper Stamp/Form, SS 7 **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, SS **2118 0.5**  **1 1**  4.268 **$4.45 $42.73**  **$42.91 $42.91**  **$18.99 $0.01**  **$0.02 $19.02**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$19.02 $19.02**  **$18.99**

8 H Large Plate, Control Unit, Traction Motor **2** Plate T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Plating/Coating Operator Plate/Finish, SMS, MHC **11755 0.25**  **0.5 1**  0.000 **$0.00 $40.84**  **$125.00 $62.50**  **$0.00 $0.00**  **$0.01 $0.01**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.01 $0.01**  **$0.00**

9 **2** Wash T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Washing Equipment, LC **212 0.25**  **1 1**  0.000 **$0.00 $38.55**  **$10.75 $10.75**  **$0.00 $0.05**  **$0.05 $0.10**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.10 $0.19**  **$0.00**

10 **2** Machine T1 Assembly, Mark-up Applied @ Bottom. Not Applicable CNC Operator CNC Turning, SS, BF, DA **171 1**  **2 1**  0.000 **$0.00 $36.98**  **$20.48 $40.96**  **$0.00 $0.22**  **$0.24 $0.45**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.45 $0.91**  **$0.00**

11 **2** Stamp T1 Assembly, Mark-up Applied @ Bottom. MC-Steel-1000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **2118 0.5**  **1 1**  0.352 **$0.55 $42.73**  **$42.91 $42.91**  **$0.19 $0.01**  **$0.02 $0.22**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.22 $0.45**  **$0.39**

12 H Pressure Plate, Large, Control Unit **2** Stamp T1 Assembly, Mark-up Applied @ Bottom. MC-Steel-1000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **2118 0.5**  **1 1**  0.352 **$0.55 $42.73**  **$42.91 $42.91**  **$0.19 $0.01**  **$0.02 $0.22**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.22 $0.45**  **$0.39**


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 2 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Traction Motor**  

## Part Number: **021103-N0502-01A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labo**  **r Rate**  **$/Ho ur**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Quote (Quote S um**  **mary in clu**  **des costing for both T echnology Packages)** 

13 H Aluminum Guide Post, Control Unit **4** Housing-Cast T1 Assembly, Mark-up Applied @ Bottom. Aluminum-A380, Cast Mold/Cast/Sinter Operator Diecast, SS **1856 1**  **1 1.1**  0.006 **$1.10 $41.48**  **$70.80 $77.88**  **$0.01 $0.02**  **$0.04 $0.07**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.07 $0.28**  **$0.03**

14 H Cover, Control Unit, Motor, **1** Mold T1 Assembly, Mark-up Applied @ Bottom. PPS-(GF+MD)55 Mold/Cast/Sinter Operator Inject. Mold, LS **676 0.5**  **1 1**  0.4320 **$1.27 $41.48**  **$151.77 $151.77**  **$0.55 $0.03**  **$0.22 $0.80**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.80 $0.80**  **$0.55**

15 **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Mech Assembly, LC, Base **300 1**  **1 1**  0.000 **$0.00 $38.55**  **$15.00 $15.00**  **$0.00 $0.13**  **$0.05 $0.18**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.18 $0.18**  **$0.00**

15 H Insert, Negative, HV Transfer Block, Traction

Motor **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.624 **$4.45 $42.73**  **$24.60 $24.60**  **$2.78 $0.00**  **$0.00 $2.79**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.79 $2.79**  **$2.78**

16 H Insert, Positive, HV Transfer Block, Traction

Motor **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.458 **$4.45 $42.73**  **$24.60 $24.60**  **$2.04 $0.00**  **$0.00 $2.05**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.05 $2.05**  **$2.04**

17 H Stamping Insert, W, HV Traction Motor **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.180 **$4.45 $42.73**  **$24.60 $24.60**  **$0.80 $0.00**  **$0.00 $0.81**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.81 $0.81**  **$0.80**

18 H Stamping Insert, V, HV Traction Motor **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.180 **$4.45 $42.73**  **$24.60 $24.60**  **$0.80 $0.00**  **$0.00 $0.81**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.81 $0.81**  **$0.80**

19 H Stamping Insert, U, HV Traction Motor **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.112 **$4.45 $42.73**  **$24.60 $24.60**  **$0.50 $0.00**  **$0.00 $0.51**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.51 $0.51**  **$0.50**

20 H HV Transfer Block, Tall, Traction Motor **1** Mold T1 Assembly, Mark-up Applied @ Bottom. PPS-(GF+MD)55 Mold/Cast/Sinter Operator Inject. Mold, SS **174 0.5**  **1 1**  0.4160 **$1.27 $41.48**  **$16.39 $16.39**  **$0.53 $0.12**  **$0.09 $0.74**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.74 $0.74**  **$0.53**

21 **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Mech Assembly, LC, Base **144 1**  **1 1**  0.000 **$0.00 $38.55**  **$15.00 $15.00**  **$0.00 $0.27**  **$0.10 $0.37**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.37 $0.37**  **$0.00**

21 H HV Transfer Block, Short, Traction Motor **1** Mold T1 Assembly, Mark-up Applied @ Bottom. PPS-(GF+MD)55 Mold/Cast/Sinter Operator Inject. Mold, SS **174 0.5**  **1 1**  0.2750 **$1.27 $41.48**  **$16.39 $16.39**  **$0.35 $0.12**  **$0.09 $0.56**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.56 $0.56**  **$0.35**

22 **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Mech Assembly, LC, Base **146 1**  **1 1**  0.000 **$0.00 $38.55**  **$15.00 $15.00**  **$0.00 $0.26**  **$0.10 $0.37**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.37 $0.37**  **$0.00**

23 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **400 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.29**  **$0.11 $0.40**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.40 $0.40**  **$0.00**

24 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **348 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.33**  **$0.13 $0.46**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.46 $0.46**  **$0.00**

25 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **115 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $1.01**  **$0.39 $1.40**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.40 $1.40**  **$0.00**

26 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **174 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.66**  **$0.26 $0.92**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.92 $0.92**  **$0.00**

27 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **142 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.81**  **$0.32 $1.13**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.13 $1.13**  **$0.00**

28 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **216 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.54**  **$0.21 $0.74**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.74 $0.74**  **$0.00**
29 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 30 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### C 

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 3 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Traction Motor**  

## Part Number: **021103-N0502-01A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labo**  **r Rate**  **$/Ho ur**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Quote (Quote S um**  **mary in clu**  **des costing for both T echnology Packages)** 

11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 24 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 25 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 26 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 27 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 28 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 29 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 30 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### D 

## Purchase Part - Commodity ( Value taken from Purchase Part Database) **Supplier Account**  **Cost Purchase** 

**Price/ Unit**  **Purchase**

**Price Net, PIA**  **Purchase**

**Price Net, End Item** 

1 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 2 H Stud, Large, Control Unit **13** S **$0.00** $0.07 **$0.00 $0.91**  **$0.91** 3 H Stud, Small, Control Unit **7** S **$0.00** $0.06 **$0.00 $0.42**  **$0.42** 4 H Bolt, Board, Control Unit **14** S **$0.00** $0.03 **$0.00 $0.42**  **$0.42** 5 H Bolt, Board, Control Unit **3** S **$0.00** $0.03 **$0.00 $0.09**  **$0.09** 6 H Bolt, Control Unit Cover **6** S **$0.00** $0.03 **$0.00 $0.18**  **$0.18** 7 H Label, Cover, Control Unit, **1** S **$0.00** $0.10 **$0.00 $0.10**  **$0.10** 8 H Processor, LB Mitshubishi **3** S **$0.00** $15.00 **$0.00 $45.00**  **$45.00** 9 H Processor, RB Mitshubishi **3** S **$0.00** $15.00 **$0.00 $45.00**  **$45.00** 10 H Bolt, Short, Control Unit **9** S **$0.00** $0.03 **$0.00 $0.27**  **$0.27** 11 H Bolt, Long, Control Unit, HV Transfer Blocks **4** S **$0.00** $0.03 **$0.00 $0.12**  **$0.12** 12 H Insert, Cover, Control Unit **6** S **$0.00** $0.02 **$0.00 $0.12**  **$0.12** 13 H Insert Nut, HV Transfer **3** S **$0.00** $0.03 **$0.00 $0.09**  **$0.09** 14 H Insert, HV Transfer Block **4** S **$0.00** $0.02 **$0.00 $0.08**  **$0.08** 15 H Insert, Large, HV Terminal Block **1** S **$0.00** $0.03 **$0.00 $0.03**  **$0.03** 16 H Insert Nut, HV Transfer Block **4** S **$0.00** $0.030 **$0.00 $0.12**  **$0.12** 17 H Insert, HV Transfer Block **5** S **$0.00** $0.02 **$0.00 $0.10**  **$0.10** 

### "S"=Indicates Component is Supplied directly to T1 or OEM for Final or Sub

Assembly. "SAC"=(Supplier Accounted Costs) Indicates Component is Supplied directly to T1 or OEM for Final or Sub

- Assembly. In addition component material cost is accounted for in T1 quote sheet. Thus component cost will only be included for Mark

- up Calculations. "Alpha

- Numeric Character" = Indicates purchase parts are brought in by T2/T3 Supplier for Subassembly.

17 H Insert, HV Transfer Block **5** S **$0.00** $0.02 **$0.00 $0.10**  **$0.10** 18 H Insert, Large, HV Terminal Block **1** S **$0.00** $0.03 **$0.00 $0.03**  **$0.03** 19 H Bolt, Control Unit **8** S **$0.00** $0.04 **$0.00 $0.32**  **$0.32** 20 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 21 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 22 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 23 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 24 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 25 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 26 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 27 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 28 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 4 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Traction Motor**  

## Part Number: **021103-N0502-01A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labo**  **r Rate**  **$/Ho ur**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Quote (Quote S um**  **mary in clu**  **des costing for both T echnology Packages)** 

29 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**
**Material $121.82** 

**Material Labor**  **Burden TMC**  **Scrap SG&A**  **Profit ED&T**  **Total Mark-up**  **$132.30**
**T1 or OEM Total Manufacturing Cost: $121.82**  **$6.17 $4.32**  **$132.30 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$132.30**

**T1 or OEM Mark-Up Rates:**

----- ----- ----- ----- 0.70% 7.00% 8.00% 4.00% 19.70% **(SAC) &T1 or OEM Mark-Up Values:**  **0.00**

----- ----- ----- **$0.93 $9.26**  **$10.58 $5.29**  **$26.06 Base Cost Impact to Vehicle:**  **$121.82 $6.17**  **$4.32 $132.30**  **$0.93 $9.26**  **$10.58 $5.29**  **$26.06 $158.36**  **$0 $0**  **3 1** 



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**

**Packaging Cost: $0.50**  **Net Cost Impact to Vehicle: $158.87** 

**Packaging Cost per**  **Piece Total Amount**  **Lump Sum Payment**  **(%) Total # of** 

**Pieces Number of** 

**Months Interest** 

**Rate C** **o s** **t p** **e r** **P a** **l l** **e t** **/ R** **a c** **k T** **o t** **a l** **N u** **m b** **e r** **o f** **P a** **l l** **e t** **s /** **R a** **c k** **s R** **e q** **u i** **r e** **d N** **u m** **b e** **r o** **f P** **a r** **t s** **p e** **r P** **a l** **l e** **t /** **R a** **c k** **S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ******t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( W** **e e** **k s** **) S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( P** **a r** **t s** **)** 

### Rack/Pallet Investment Amortization: **$0.502 $1,003,200**  **0.00% 2,250,000**  **60 5.00%**  $4,400 **228** 252 **6 57447** 

**Packaging Cost per**  **Piece Tier Pad Price**  **Per Tier Pads** 

**Pallet/Rack Divider Pads,** 

**Price Per Divider Pads** 

**Pallet/Rack Other #1** 

**Packaging Price Per**  **Other #1**

**Pads Pallet/Rack**  **Other #2**

**Packaging Price Per**  **Other #2**

**Pads Pallet/Rack**  **Other #3**

**Packaging, Price Per**  **Other #3**

**Pads Pallet/Rack**  

### Expendable Packaging in Piece Cost: **$0.00** $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 

### Packaging Cost Total: **$0.502** 

### PACKAGING CALCULATIONS: Packaging Type: Option #3 (ESD Portected) Part Size: 250x200x100 Parts/Layer: 2 Number of Layers:3 **Reference Packaging Database for Additional Information** Maximum Pallet Stack Height = 100" Pallet Options Option1: 48"(122cm)x45"(114cm)x34"(86cm) Investment $200 US funds (Mike S.) Assume Plastic Returnable Last 5 Years Option2: Vacuum Form Pack Made from 1/4" HDPE (Approx. Same Pallet size as Option #1. (Mike S. 020909) Investment $20K for tool Piece Price, 6" Pallet Base $100/Base Piece Price, Tier Pad $40/Pad Option3: Smaller Totes Approx 20"(508 mm)x12"(300mm)x12"(300mm) Package: 7 Layers of 6 on single Pallet Base. Cost per Tote: $75/Tote Cost per Base: 6" Pallet Base, $100/Base Cardboard Tier Pads for Option 1 Pallets $1.00/Pad (Mike S.) Cardboard Divider Pads for Option 1 Pallet $3.00/Pad (Mike S.) ABS Vacuum Form Pads 2.5mm Thick for Option #3 Pallets, $5.00 Returnable Dividers For Option 1 Pallet

- 8 Cells (2x4)xHeight of Pallet, =$20.00



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 5 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**



## Purchase Part - High Impact Item (Full Cost Mapping)

H Cover Plate, Control Unit, Traction Motor

H Base Plate, Control Unit, Traction Motor **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.01 $0.02**  **$0.32 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 1.7 1 1 1.7 **1.0 1.0** 
**$0.00 $0.01**  **$0.01 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Zinc Plating, Batched Processed **1 1**  **10 10**  **47 470**  **957 3.76**  **85% 1126**  **3.20** 9.8 5 64 9.8 **1.0 0.5** 
**$0.03 $0.03**  **$0.06 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Batch Wash **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 10 1 1 10 **1.0 1.0** 
**$0.87 $1.29**  **$2.17 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  SL-10 turning 1.75" Bar, 2 axis **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 227 88 1 227 **1.0 8.0** 

H Large Plate, Control Unit, Traction Motor

H Pressure Plate, Large, Control Unit **$0.01 $0.02**  **$19.02 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 1.7 1 1 1.7 **1.0 1.0** 
**$0.00 $0.01**  **$0.01 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Zinc Plating, Batched Processed **1 1**  **10 10**  **47 470**  **1915 1.88**  **85% 2253**  **1.60** 9.8 5 64 9.8 **1.0 0.5** 
**$0.09 $0.10**  **$0.19 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Batch Wash **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 17 1 1 17 **1.0 1.0** 
**$0.43 $0.48**  **$0.91 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  SL-10 turning 1.75" Bar, 2 axis **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 42 3 1 42 **1.0 2.0** 
**$0.02 $0.04**  **$0.45 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 1.7 1 1 1.7 **1.0 1.0** 
**$0.02 $0.04**  **$0.45 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 1.7 1 1 1.7 **1.0 1.0** 


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 6 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Aluminum Guide Post, Control Unit

H Cover, Control Unit, Motor,

H Insert, Negative, HV Transfer Block, Traction Motor H Insert, Positive, HV Transfer Block, Traction Motor H Stamping Insert, W, HV Traction Motor 

### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**$0.09 $0.17**  **$0.28 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1.1 Multiplier used for trimming, 16 cavity mold **5 2**  **10 100**  **47 4700**  **383 9.40**  **85% 451**  **7.99** 1.94 2 16 31.04 **1.1 1.0** 
**$0.03 $0.22**  **$0.80 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1 Cavity Mold, 400 -800 ton inject mold **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 5.322 1 4 21.288 **1.0 1.0** 
**$0.13 $0.05**  **$0.18 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Place inserts into mold for overmold processing **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 12.00 4 1 12.00 **1.0 1.0** 
**$0.00 $0.00**  **$2.79 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$2.05 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$0.81 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
H Stamping Insert, V, HV Traction Motor
H Stamping Insert, U, HV Traction Motor

H HV Transfer Block, Tall, Traction Motor

H HV Transfer Block, Short, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process) **$0.00 $0.00**  **$0.81 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$0.51 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.12 $0.09**  **$0.74 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1 Cavity Mold, 55 -150 ton inject mold **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 20.68 1 1 20.68 **1.0 1.0** 
**$0.27 $0.10**  **$0.37 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Place inserts into mold for overmold processing **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 25.02 10 1 25.02 **1.0 1.0** 
**$0.12 $0.09**  **$0.56 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1 Cavity Mold, 55 -150 ton inject mold **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 20.68 1 1 20.68 **1.0 1.0** 
**$0.26 $0.10**  **$0.37 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Place inserts into mold for overmold processing **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 24.72 10 1 24.72 **1.0 1.0** 
**$0.29 $0.11**  **$0.40 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Attach processors (6) to base plate **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 51 6 1 27 **1.0 3.0** 
**$0.33 $0.13**  **$0.46 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Set aluminum guides (4), pressure plates, large (2) and large plate, control unit (2) in place. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 46 8 1 31 **1.0 3.0** 
**$1.01 $0.39**  **$1.40 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Attach HV Transfer blocks (2) to base plate utilizing (26) bolts. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 168 28 1 94 **1.0 3.0** 
**$0.66 $0.26**  **$0.92 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Set PCB in place and attach with (17) bolts. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 109 18 1 62 **1.0 3.0** 
**$0.81 $0.32**  **$1.13 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Position cover plate and secure with (20) studs. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 132 21 1 76 **1.0 3.0** 
**$0.54 $0.21**  **$0.74 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Position cover and secure with (6) bolts. Apply label. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 80 8 1 50 **1.0 3.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  Attach processors (6) to base plate.Set aluminum guides (4), pressure plates, large (2) and large plate, control unit (2) in place. Attach HV Transfer blocks (2) to base plate utilizing (26) bolts. Set PCB in place and attach with (17) bolts. Position co

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 7 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

H Stud, Large, Control Unit H Stud, Small, Control Unit H Bolt, Board, Control Unit H Bolt, Board, Control Unit H Bolt, Control Unit Cover H Label, Cover, Control Unit, H Processor, LB Mitshubishi H Processor, RB Mitshubishi H Bolt, Short, Control Unit H Bolt, Long, Control Unit, HV Transfer Blocks H Insert, Cover, Control Unit H Insert Nut, HV Transfer H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Insert Nut, HV Transfer Block H Insert, HV Transfer Block **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.91**  **$0.42 $0.42**  **$0.09 $0.18**  **$0.10 $45.00**  **$45.00 $0.27**  **$0.12 $0.12**  **$0.09 $0.08**  **$0.03 $0.12**  **$0.10** H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Bolt, Control Unit **$0.03 $0.32**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 8 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**$0.00**
**Labor Burden**  **TMC Scrape**  **SG&A Profit**  **ED&T Mark-up**  **Total $6.17**  **$4.32 $132.30**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**

**$132.30 2** 



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 9 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - High Impact Item (Full Cost Mapping)

H Cover Plate, Control Unit, Traction Motor

H Base Plate, Control Unit, Traction Motor **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **2118 1.70**  0.50

**11755 0.31**  0.25

**360 10.00**  0.25

**127 28.38**  3.00

H Large Plate, Control Unit, Traction Motor

H Pressure Plate, Large, Control Unit **2118 1.70**  0.50

**11755 0.31**  0.25

**212 17.00**  0.25

**171 21.00**  1.00

**2118 1.70**  0.50

**2118 1.70**  0.50


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 10 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Aluminum Guide Post, Control Unit

H Cover, Control Unit, Motor,

H Insert, Negative, HV Transfer Block, Traction Motor H Insert, Positive, HV Transfer Block, Traction Motor H Stamping Insert, W, HV Traction Motor**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**1856 1.94**  1.00

**676 5.32**  0.50

**300 12.00**  1.00

**5143 0.70**  0.50

**5143 0.70**  0.50

**5143 0.70**  0.50
H Stamping Insert, V, HV Traction Motor
H Stamping Insert, U, HV Traction Motor

H HV Transfer Block, Tall, Traction Motor

H HV Transfer Block, Short, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process) **5143 0.70**  0.50

**5143 0.70**  0.50

**174 20.68**  0.50

**144 25.02**  1.00

**174 20.68**  0.50

**146 24.72**  1.00

**400 9.00**  3.00

**348 10.33**  3.00

**115 31.33**  3.00

**174 20.67**  3.00

**142 25.33**  3.00

**216 16.67**  3.00
**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 11 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

H Stud, Large, Control Unit H Stud, Small, Control Unit H Bolt, Board, Control Unit H Bolt, Board, Control Unit H Bolt, Control Unit Cover H Label, Cover, Control Unit, H Processor, LB Mitshubishi H Processor, RB Mitshubishi H Bolt, Short, Control Unit H Bolt, Long, Control Unit, HV Transfer Blocks H Insert, Cover, Control Unit H Insert Nut, HV Transfer H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Insert Nut, HV Transfer Block H Insert, HV Transfer Block **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Bolt, Control Unit



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 12 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 1 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Traction Motor**  

## Part Number: **021103-N0502-01B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material

A 

## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 

### 9,574 **10 North America**  **North America**
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### B 

## Purchase Part - High Impact Item (Full Cost Mapping)

1 **0 #####**  **0 2**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**
2 H Board, Control Unit, Traction Motor **1** PCB Functional Test T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly EOL Func.Test, High Content **206 2**  **2 1**  0.000 **$0.00 $29.83**  **$42.27 $84.54**  **$0.00 $0.29**  **$0.41 $0.70**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.70 $0.70**  **$0.00**

3 **1** Elec depanel Router T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly De-Panel, In-Line, Router **240 1**  **1 1**  0.000 **$0.00 $29.83**  **$24.38 $24.38**  **$0.00 $0.12**  **$0.10 $0.23**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.23 $0.23**  **$0.00**

4 **1** Conformal Coating T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly Conformal Coat, Heat Cure **213 1**  **1 1**  0.000 **$0.00 $29.83**  **$28.33 $28.33**  **$0.00 $0.14**  **$0.13 $0.27**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.27 $0.27**  **$0.00**

5 **1** Elec Thru Hole Auto Place T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly Thru Hole, Auto **124 1**  **4 1**  0.000 **$0.00 $29.83**  **$62.59 $250.36**  **$0.00 $0.24**  **$2.02 $2.26**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.26 $2.26**  **$0.00**

6 **1** Bottom Side Processing T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly SMT, Medium Content **139 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.22**  **$1.58 $1.79**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.79 $1.79**  **$0.00**

7 **1** Top Side Processing T1 Assembly, Mark-up Applied Not Applicable Electrical Assembly SMT, Medium Content **135 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.22**  **$1.62 $1.84**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.84 $1.84**  **$0.00** 7 **1** T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly SMT, Medium Content **135 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.22**  **$1.62 $1.84**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.84 $1.84**  **$0.00**
8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 2 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Traction Motor**  

## Part Number: **021103-N0502-01B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### C 

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 24 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 25 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 26 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 27 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 28 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 29 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 30 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### D 

## Purchase Part - Commodity ( Value taken from Purchase Part Database) **Supplier Account**  **Cost Purchase** 

**Price/ Unit**  **Purchase**

**Price Net, PIA**  **Purchase**

**Price Net, End Item** 

1 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 2 MCU FLASH 48LQFP Memory 32KB **1** R5F2121 S **$0.00** $3.50 **$0.00 $3.50**  **$3.50** 3 IC COMPARATOR SGL DIFF SOT-25F **9** 845 9114B B11 S **$0.00** $0.06 **$0.00 $0.54**  **$0.54** 

### "S"=Indicates Component is Supplied directly to T1 or OEM for Final or Sub

Assembly. 3 IC COMPARATOR SGL DIFF SOT-25F **9** 845 9114B B11 S **$0.00** $0.06 **$0.00 $0.54**  **$0.54** 4 PMIC - Voltage Regulators - Switching DC-DC **6** UP OK S **$0.00** $0.29 **$0.00 $1.74**  **$1.74** 5 UNKOWN - MUX? **8** 935J 8Y5 S **$0.00** $0.13 **$0.00 $1.04**  **$1.04** 6 UNKOWN - CERAMIC CAP? **6** 847 9121 PA S **$0.00** $0.05 **$0.00 $0.30**  **$0.30** 7 IC OPAMP **4** 89 2904Q1 S **$0.00** $0.12 **$0.00 $0.48**  **$0.48** 8 Transistor PNP med Power **11** KEL S **$0.00** $0.29 **$0.00 $3.19**  **$3.19** 9 Transistors mixed small **40** Transistors mixed small S **$0.00** $0.03 **$0.00 $1.20**  **$1.20** 10 Transistors mixed medium **8** Transistors mixed medium S **$0.00** $0.07 **$0.00 $0.56**  **$0.56** 11 Capacitors mixed **138** Capacitors mixed S **$0.00** $0.01 **$0.00 $1.38**  **$1.38** 12 Resistors mixed **219** Resistors mixed S **$0.00** $0.01 **$0.00 $2.19**  **$2.19** 13 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 14 MOSFET N/P-CH 30V **7** TPC 8402 S **$0.00** $0.19 **$0.00 $1.33**  **$1.33** 

### "SAC"=(Supplier Accounted Costs) Indicates Component is Supplied directly to T1 or OEM for Final or Sub

- Assembly. In addition component material cost is accounted for in T1 quote sheet. Thus component cost will only be included for Mark

- up Calculations.



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 3 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Traction Motor**  

## Part Number: **021103-N0502-01B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

15 IC Reg ldo 5v 500ma **1** 48M05F S **$0.00** $0.37 **$0.00 $0.37**  **$0.37** 16 IC HEX INV SCHMITT **1** AC14 8AKG4 JHTY S **$0.00** $0.15 **$0.00 $0.15**  **$0.15** 17 IC OPAMP **2** 89 2904Q1 S **$0.00** $0.12 **$0.00 $0.24**  **$0.24** 18 Transistor PNP med Power **2** KE L S **$0.00** $0.29 **$0.00 $0.58**  **$0.58** 19 Transistors mixed small **78** Transistors mixed small S **$0.00** $0.03 **$0.00 $2.34**  **$2.34** 20 Transistors mixed medium **12** Transistors mixed medium S **$0.00** $0.07 **$0.00 $0.84**  **$0.84** 21 Capacitors mixed **137** Capacitors mixed S **$0.00** $0.01 **$0.00 $1.37**  **$1.37** 22 Resistors mixed **160** Resistors mixed S **$0.00** $0.01 **$0.00 $1.60**  **$1.60** 23 Connector 20 Pin,15 Populated, Gold Plated **1** S **$0.00** $0.50 **$0.00 $0.50**  **$0.50** 24 Connector 24 Pin,12 Populated, Gold Plated **1** S **$0.00** $0.50 **$0.00 $0.50**  **$0.50** 25 Screw 20 pin Connector **4** S **$0.00** $0.02 **$0.00 $0.08**  **$0.08** 26 14 pin Connector **6** S **$0.00** $0.40 **$0.00 $2.40**  **$2.40**

14 pin Connector 27 H PCB Traction Conformal Coating, Top **1** S **$0.00** $0.69 **$0.00 $0.69**  **$0.69** 28 H PCB Traction Conformal Coating, Bottom **1** S **$0.00** $0.69 **$0.00 $0.69**  **$0.69** 29 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 30 H Board Control Unit Traction Motor FR4 **1** S **$0.00** $7.65 **$0.00 $7.65**  **$7.65** 31 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 32 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 33 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 34 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 35 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 36 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 37 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 38 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 39 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 40 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 41 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 42 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 43 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 44 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 45 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 46 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 47 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 48 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 49 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 50 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 51 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 52 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 53 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 54 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 55 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 56 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 57 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 58 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 59 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 60 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 61 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 62 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 63 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 64 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 65 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 66 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 4 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Traction Motor**  

## Part Number: **021103-N0502-01B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000**

**GENERAL COMPONENT INFORMATION GENERAL MANUFACTURING INFORMATION**  **MANUFACTURING COSTS MANUFACTURING RATES**  **Power-Split HEV Technology**

**MARK-UP COSTS Manufacturing Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

67 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 68 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 69 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 70 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 71 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 72 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**
**Material $37.45** 

**Material Labor**  **Burden TMC**  **Scrap SG&A**  **Profit ED&T**  **Total Mark-up**  **$44.54 1** 
**T1 or OEM Total Manufacturing Cost: $37.45**  **$1.23 $5.86**  **$44.54 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$44.54**

**T1 or OEM Mark-Up Rates:**

----- ----- ----- ----- 0.70% 7.00% 8.00% 4.00% 19.70% **(SAC) &T1 or OEM Mark-Up Values:**  **0.00**

----- ----- ----- **$0.31 $3.12**  **$3.56 $1.78**  **$8.77 Base Cost Impact to Vehicle:**  **$37.45 $1.23**  **$5.86 $44.54**  **$0.31 $3.12**  **$3.56 $1.78**  **$8.77 $53.32**  **$0 $0**  **Packaging Cost: $0.00**  **Net Cost Impact to Vehicle: $53.32** 

**Packaging Cost per**  **Piece Total** 

**Amount Lump Sum** 

**Payment (%)**  **Total # of**

**Pieces Number of** 

**Months Interest** 

**Rate C** **o s** **t p** **e r** **P a** **l l** **e t** **/ R** **a c** **k T** **o t** **a l** **N u** **m b** **e r** **o f** **P a** **l l** **e t** **s /** **R a** **c k** **s R** **e q** **u i** **r e** **d N** **u m** **b e** **r o** **f P** **a r** **t s** **p e** **r P** **a l** **l e** **t /** **R a** **c k** **S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ******t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( W** **e e** **k s** **) S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( P** **a r** **t s** **)** 

### Rack/Pallet Investment Amortization: **$0.000 $0**  **0.00% 2,250,000**  **60 5.00%**  $0 **58** 1000 **6 57447** 

**Packaging Cost per**  **Piece Tier Pad**  **Price Per Tier Pads** 

**Pallet/Rack Divider Pads,** 

**Price Per Divider Pads** 

**Pallet/Rack Other #1** 

**Packaging Price Per**  **Other #1**

**Pads Pallet/Rack**  **Other #2**

**Packaging Price Per**  **Other #2**

**Pads Pallet/Rack**  **Other #3**

**Packaging, Price Per**  **Other #3**

**Pads Pallet/Rack**  

### Expendable Packaging in Piece Cost: **$0.00** $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 

### Packaging Cost Total: **$0.000** 

### PACKAGING CALCULATIONS: Packaging Type: Part Size: Parts/Layer: Number of Layers: **3** 

### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### Reference Packaging Database for Additonal Infromation Maximum Pallet Stack Height = 100" Pallet Options Option1: 48"(122cm)x45"(114cm)x34"(86cm) Investment $200 US funds (Mike S.) Assume Plastic Returnables Last 5 Years Option2: Vacuum Form Pack Made from 1/4" HDPE (Approx. Same Pallet size as Option #1. (Mike S. 020909) Investment $20K for tool Piece Price, 6" Pallet Base $100/Base Piece Price, Tier Pad $40/Pad Option3: Smaller Totes Approx 20"(508 mm)x12"(300mm)x12"(300mm) Package: 7 Layers of 6 on single Pallet Base. Cost per Tote: $75/Tote Cost per Base: 6" Pallet Base, $100/Base Cardboard Tier Pads for Option 1 Pallets $1.00/Pad (Mike S.) Cardboard Divider Pads for Option 1 Pallet $3.00/Pad (Mike S.) ABS Vacuum Form Pads 2.5mm Thick for Option #3 Pallets, $5.00 Returnable Dividers For Option 1 Pallet

- 8 Cells (2x4)xHeight of Pallet, =$20.00



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 5 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**



## Purchase Part - High Impact Item (Full Cost Mapping)

H Board, Control Unit, Traction Motor **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 2.0**  **$0.29 $0.41**  **$0.70 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec Functional Test Station **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 35 1 1 35 **1.0 2.0** 
**$0.12 $0.10**  **$0.23 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Electrical K&S Depaneler router three inches/second **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 15 1 1 15 **1.0 1.0** 
**$0.14 $0.13**  **$0.27 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec PVA PVA650SMT **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 16.9 1 1 16.9 **1.0 1.0** 
**$0.24 $2.02**  **$2.26 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec Manual Station Thru Hole **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 116 1 1 116 **1.0 4.0** 
**$0.22 $1.58**  **$1.79 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. . Done in conjuction with in line machine for odd form parts (Elec Universal Polaris GX-11). **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 25.988 1 1 25.988 **1.0 1.0** 
**$0.22 $1.62**  **$1.84 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. . Done in conjuction with in line **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 26.762 1 1 26.762 **1.0 1.0**  **$0.22 $1.62**  **$1.84 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. . Done in conjuction with in line machine for odd form parts (Elec Universal Polaris GX-11). **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 26.762 1 1 26.762 **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 5**  **2 10**  **100 47**  **4700 0**  **#DIV/0! 85%**  **0 #DIV/0!** 

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 6 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process) **Labor Burden** **T o** **t a** **l M** **f g** **' i** **n g** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

MCU FLASH 48LQFP Memory 32KB IC COMPARATOR SGL DIFF SOT-25F **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $3.50**  **$0.54** IC COMPARATOR SGL DIFF SOT-25F PMIC - Voltage Regulators - Switching DC-DC UNKOWN - MUX? UNKOWN - CERAMIC CAP? IC OPAMP Transistor PNP med Power Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed

MOSFET N/P-CH 30V **$0.54 $1.74**  **$1.04 $0.30**  **$0.48 $3.19**  **$1.20 $0.56**  **$1.38 $2.19**  **$0.00 $1.33**  

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 7 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

IC Reg ldo 5v 500ma IC HEX INV SCHMITT IC OPAMP Transistor PNP med Power Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed Connector 20 Pin,15 Populated, Gold Plated Connector 24 Pin,12 Populated, Gold Plated Screw 20 pin Connector 14 pin Connector 

### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**$0.37 $0.15**  **$0.24 $0.58**  **$2.34 $0.84**  **$1.37 $1.60**  **$0.50 $0.50**  **$0.08 $2.40**  14 pin Connector H PCB Traction Conformal Coating, Top H PCB Traction Conformal Coating, Bottom

H Board Control Unit Traction Motor FR4 **$0.69 $0.69**  **$0.00 $7.65**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 8 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Projected Operating Pattern **Minimum Calculated Cycles Time MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Process Information Gross Mark-up Costs x Quantity**  **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00** 
**Labor Burden**  **TMC Scrape**  **SG&A Profit**  **ED&T Mark-up**  **Total $1.23**  **$5.86 $44.54**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**

**$44.54 2** 



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 9 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - High Impact Item (Full Cost Mapping)

H Board, Control Unit, Traction Motor **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **206 17.50**  2.00

**240 15.00**  1.00

**213 16.90**  1.00

**124 29.00**  1.00

**139 25.99**  1.00

**135 26.76**  1.00
**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 10 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

MCU FLASH 48LQFP Memory 32KB IC COMPARATOR SGL DIFF SOT-25F **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

IC COMPARATOR SGL DIFF SOT-25F PMIC - Voltage Regulators - Switching DC-DC UNKOWN - MUX? UNKOWN - CERAMIC CAP? IC OPAMP Transistor PNP med Power Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed

MOSFET N/P-CH 30V



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 11 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

IC Reg ldo 5v 500ma IC HEX INV SCHMITT IC OPAMP Transistor PNP med Power Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed Connector 20 Pin,15 Populated, Gold Plated Connector 24 Pin,12 Populated, Gold Plated Screw 20 pin Connector 14 pin Connector**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

14 pin Connector H PCB Traction Conformal Coating, Top H PCB Traction Conformal Coating, Bottom

H Board Control Unit Traction Motor FR4



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 12 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 1 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Generator**  

## Part Number: **021103-N0502-02A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material

A 

## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**

2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 

### Costs Broken Out Into Categories with Quantity per Assembly Taken into Account **TOTAL COSTS TOOLING & INVESTMENT**  

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### B 

## Purchase Part - High Impact Item (Full Cost Mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.006 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**
3 H Cover Plate, Control Unit, Traction Motor **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Aluminum-3000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **2000 0.5**  **1 1**  0.355 **$0.84 $42.73**  **$42.91 $42.91**  **$0.30 $0.01**  **$0.02 $0.33**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.33 $0.33**  **$0.30**

4 H Base Plate, Control Unit, Generator **1** Plate T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Plating/Coating Operator Plate/Finish, SMS, MHC **11755 0.25**  **0.5 1**  0.000 **$0.00 $40.84**  **$125.00 $62.50**  **$0.00 $0.00**  **$0.01 $0.01**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.01 $0.01**  **$0.00**

5 **1** Wash T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Washing Equipment, LC **360 0.25**  **1 1**  0.000 **$0.00 $38.55**  **$10.75 $10.75**  **$0.00 $0.03**  **$0.03 $0.06**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.06 $0.06**  **$0.00**

6 **1** Machine T1 Assembly, Mark-up Applied @ Bottom. Not Applicable CNC Operator CNC Turning, SS, BF, DA **126 3**  **8 1**  0.000 **$0.00 $36.98**  **$20.48 $163.84**  **$0.00 $0.88**  **$1.30 $2.18**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.18 $2.18**  **$0.00** Copper Stamp/Form, SS 7 **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, SS **2118 0.5**  **1 1**  4.268 **$4.45 $42.73**  **$42.91 $42.91**  **$18.99 $0.01**  **$0.02 $19.02**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$19.02 $19.02**  **$18.99**

8 H Small Plate, Control Units **2** Plate T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Plating/Coating Operator Plate/Finish, SMS, MHC **13091 0.25**  **0.5 1**  0.000 **$0.00 $40.84**  **$125.00 $62.50**  **$0.00 $0.00**  **$0.00 $0.01**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.01 $0.01**  **$0.00**

9 **2** Wash T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Washing Equipment, LC **360 0.25**  **1 1**  0.000 **$0.00 $38.55**  **$10.75 $10.75**  **$0.00 $0.03**  **$0.03 $0.06**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.06 $0.11**  **$0.00**

10 **2** Stamp T1 Assembly, Mark-up Applied @ Bottom. MC-Steel-1000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **5143 0.5**  **1 1**  0.062 **$0.55 $42.73**  **$42.91 $42.91**  **$0.03 $0.00**  **$0.01 $0.05**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.05 $0.09**  **$0.07**

11 H Large Plate, Control Unit, Generator **1** Plate T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Plating/Coating Operator Plate/Finish, SMS, MHC **11755 0.25**  **0.5 1**  0.000 **$0.00 $40.84**  **$125.00 $62.50**  **$0.00 $0.00**  **$0.01 $0.01**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.01 $0.01**  **$0.00**

12 **1** Wash T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Washing Equipment, LC **212 0.25**  **1 1**  0.000 **$0.00 $38.55**  **$10.75 $10.75**  **$0.00 $0.05**  **$0.05 $0.10**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.10 $0.10**  **$0.00**


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 2 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Generator**  

## Part Number: **021103-N0502-02A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

13 **1** Machine T1 Assembly, Mark-up Applied @ Bottom. Not Applicable CNC Operator CNC Turning, SS, BF, DA **171 1**  **2 1**  0.000 **$0.00 $36.98**  **$20.48 $40.96**  **$0.00 $0.22**  **$0.24 $0.45**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.45 $0.45**  **$0.00**

14 **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. MC-Steel-1000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **2118 0.5**  **1 1**  0.352 **$0.55 $42.73**  **$42.91 $42.91**  **$0.19 $0.01**  **$0.02 $0.22**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.22 $0.22**  **$0.19**

15 H Pressure Plate, Large, Control Unit **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. MC-Steel-1000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **2118 0.5**  **1 1**  0.352 **$0.55 $42.73**  **$42.91 $42.91**  **$0.19 $0.01**  **$0.02 $0.22**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.22 $0.22**  **$0.19**

16 H Pressure Plate, Small, Control Unit **2** Stamp T1 Assembly, Mark-up Applied @ Bottom. MC-Steel-1000S, Coil Cut/Punch/Forming Operator Stamp/Form, SS **6000 0.5**  **1 1**  0.050 **$0.55 $42.73**  **$42.91 $42.91**  **$0.03 $0.00**  **$0.01 $0.04**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.04 $0.08**  **$0.06**

17 H Aluminum Guide Post, Control Unit **2** Housing-Cast T1 Assembly, Mark-up Applied @ Bottom. Aluminum-A380, Cast Mold/Cast/Sinter Operator Diecast, SS **1856 1**  **1 1.1**  0.006 **$1.10 $41.48**  **$70.80 $77.88**  **$0.01 $0.02**  **$0.04 $0.07**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.07 $0.14**  **$0.01**

18 H Heat Sink, Control Unit **1** Machine T1 Assembly, Mark-up Applied @ Bottom. Not Applicable CNC Operator CNC Turning, SS, BF, DA **600 1**  **2 1**  0.000 **$0.00 $36.98**  **$20.48 $40.96**  **$0.00 $0.06**  **$0.07 $0.13**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.13 $0.13**  **$0.00**

19 **1** Housing-Cast T1 Assembly, Mark-up Applied @ Bottom. Aluminum-A380, Cast Mold/Cast/Sinter Operator Diecast, SMS **766 1**  **1 1.1**  0.149 **$1.10 $41.48**  **$116.73 $128.40**  **$0.16 $0.05**  **$0.17 $0.39**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.39 $0.39**  **$0.16**

20 H Cover, Control Unit, Generator **1** Mold T1 Assembly, Mark-up Applied @ Bottom. PPS-(GF+MD)55 Mold/Cast/Sinter Operator Inject. Mold, LS **614 0.5**  **1 1**  0.5250 **$1.27 $41.48**  **$151.77 $151.77**  **$0.67 $0.03**  **$0.25 $0.95**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.95 $0.95**  **$0.67**

21 **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Mech Assembly, LC, Base **300 1**  **1 1**  0.000 **$0.00 $38.55**  **$15.00 $15.00**  **$0.00 $0.13**  **$0.05 $0.18**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.18 $0.18**  **$0.00**

22 H Insert, Negative, HV Transfer Block,

Generator **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.567 **$4.45 $42.73**  **$24.60 $24.60**  **$2.52 $0.00**  **$0.00 $2.53**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.53 $2.53**  **$2.52**

23 H Insert, Positive, HV Transfer Block, Generator **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.589 **$4.45 $42.73**  **$24.60 $24.60**  **$2.62 $0.00**  **$0.00 $2.63**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.63 $2.63**  **$2.62**

24 H Insert, CL, HV Transfer Block, Generator **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.196 **$4.45 $42.73**  **$24.60 $24.60**  **$0.87 $0.00**  **$0.00 $0.88**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.88 $0.88**  **$0.87**

25 H Stamping Insert, W, HV Generator **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.180 **$4.45 $42.73**  **$24.60 $24.60**  **$0.80 $0.00**  **$0.00 $0.81**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.81 $0.81**  **$0.80**

26 H Stamping Insert, V, HV Generator **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.180 **$4.45 $42.73**  **$24.60 $24.60**  **$0.80 $0.00**  **$0.00 $0.81**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.81 $0.81**  **$0.80**

27 H Stamping Insert, U, HV Generator **1** Stamp T1 Assembly, Mark-up Applied @ Bottom. Copper Cut/Punch/Forming Operator Stamp/Form, XSS **5143 0.5**  **1 1**  0.112 **$4.45 $42.73**  **$24.60 $24.60**  **$0.50 $0.00**  **$0.00 $0.51**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.51 $0.51**  **$0.50**

28 H HV Transfer Block, Tall, Generator **1** Mold T1 Assembly, Mark-up Applied @ Bottom. PPS-(GF+MD)55 Mold/Cast/Sinter Operator Inject. Mold, SS **182 0.5**  **1 1**  0.3470 **$1.27 $41.48**  **$16.39 $16.39**  **$0.44 $0.11**  **$0.09 $0.64**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.64 $0.64**  **$0.44**

29 **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Mech Assembly, LC, Base **144 1**  **1 1**  0.000 **$0.00 $38.55**  **$15.00 $15.00**  **$0.00 $0.27**  **$0.10 $0.37**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.37 $0.37**  **$0.00**

30 H HV Transfer Block, Short, Generator **1** Mold T1 Assembly, Mark-up Applied @ Bottom. PPS-(GF+MD)55 Mold/Cast/Sinter Operator Inject. Mold, SS **182 0.5**  **1 1**  0.2750 **$1.27 $41.48**  **$16.39 $16.39**  **$0.35 $0.11**  **$0.09 $0.55**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.55 $0.55**  **$0.35**

31 **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Mech Assembly, LC, Base **146 1**  **1 1**  0.000 **$0.00 $38.55**  **$15.00 $15.00**  **$0.00 $0.26**  **$0.10 $0.37**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.37 $0.37**  **$0.00**

32 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **470 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.25**  **$0.10 $0.34**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.34 $0.34**  **$0.00**

33 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **338 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.34**  **$0.13 $0.48**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.48 $0.48**  **$0.00** 33 H Control Unit, Traction Motor **1** Assemble @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **338 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.34**  **$0.13 $0.48**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.48 $0.48**  **$0.00**

34 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **216 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.54**  **$0.21 $0.74**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.74 $0.74**  **$0.00**

35 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **200 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.58**  **$0.23 $0.80**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.80 $0.80**  **$0.00**

36 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **216 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.54**  **$0.21 $0.74**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.74 $0.74**  **$0.00**

36 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **146 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.79**  **$0.31 $1.10**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.10 $1.10**  **$0.00**

36 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **110 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $1.05**  **$0.41 $1.46**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.46 $1.46**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 3 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Generator**  

## Part Number: **021103-N0502-02A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

37 H Control Unit, Traction Motor **1** Assemble T1 Assembly, Mark-up Applied @ Bottom. Not Applicable General Assembly Elec. Assembly, LC, Base **225 3**  **3 1**  0.000 **$0.00 $38.55**  **$15.00 $45.00**  **$0.00 $0.51**  **$0.20 $0.71**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.71 $0.71**  **$0.00**
38 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 39 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### C 

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 24 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 25 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 26 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 27 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 28 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 29 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 30 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### D 

## Purchase Part - Commodity ( Value taken from Purchase Part Database) **Supplier Account**  **Cost Purchase** 

**Price/ Unit**  **Purchase**

**Price Net, PIA**  **Purchase**

**Price Net, End Item** 

1 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 2 H Stud, Large, Control Unit **12** S **$0.00** $0.07 **$0.00 $0.84**  **$0.84** 3 H Stud, Small, Control Unit **5** S **$0.00** $0.06 **$0.00 $0.30**  **$0.30** 4 H Bolt, Board, Control Unit **14** S **$0.00** $0.03 **$0.00 $0.42**  **$0.42** 5 H Bolt, Control Unit Cover **6** S **$0.00** $0.03 **$0.00 $0.18**  **$0.18** 6 H Sticker, Information, Control **1** S **$0.00** $0.10 **$0.00 $0.10**  **$0.10** 7 H Processor, LX Mitshubishi **3** S **$0.00** $15.00 **$0.00 $45.00**  **$45.00** 8 H Processor, RB Mitshubishi **1** S **$0.00** $15.00 **$0.00 $15.00**  **$15.00** 9 H Processor, RB Mitshubishi **1** S **$0.00** $15.00 **$0.00 $15.00**  **$15.00** 10 H Bolt, Short, Control Unit, HV Transfer Blocks **8** S **$0.00** $0.035 **$0.00 $0.28**  **$0.28** 11 H Bolt, Long, Control Unit, HV Transfer Blocks **2** S **$0.00** $0.035 **$0.00 $0.07**  **$0.07** 

### "S"=Indicates Component is Supplied directly to T1 or OEM for Final or Sub

Assembly. "SAC"=(Supplier Accounted Costs) Indicates Component is Supplied directly to T1 or OEM for Final or Sub

- Assembly. In addition component material cost is accounted for in T1 quote sheet. Thus component cost will only be included for Mark

- up Calculations. "Alpha

- Numeric Character" = Indicates purchase parts are brought in by T2/T3 Supplier for Subassembly.



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 4 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Generator**  

## Part Number: **021103-N0502-02A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

12 H Insert, Cover, Control Unit **6** S **$0.00** $0.02 **$0.00 $0.12**  **$0.12** 13 H Insert Nut, HV Transfer **3** S **$0.00** $0.03 **$0.00 $0.09**  **$0.09** 14 H Insert, HV Transfer Block **4** S **$0.00** $0.02 **$0.00 $0.08**  **$0.08** 15 H Insert, Large, HV Terminal Block **1** S **$0.00** $0.03 **$0.00 $0.03**  **$0.03** 16 H Insert Nut, HV Transfer **3** S **$0.00** $0.03 **$0.00 $0.09**  **$0.09** 17 H Insert, HV Transfer Block **4** S **$0.00** $0.02 **$0.00 $0.08**  **$0.08** 18 H Insert, Large, HV Terminal Block **1** S **$0.00** $0.03 **$0.00 $0.03**  **$0.03** 19 H Bolt, Short, Control Unit, Heat Sink **4** S **$0.00** $0.03 **$0.00 $0.12**  **$0.12** 20 H Bolt, Control Unit **8** S **$0.00** $0.04 **$0.00 $0.32**  **$0.32** 21 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 22 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 23 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 24 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 25 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 26 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 27 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 28 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 29 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**
**Material $107.70** 

**Material Labor**  **Burden TMC**  **Scrap SG&A**  **Profit ED&T**  **Total Mark-up**  **$119.31**
**T1 or OEM Total Manufacturing Cost: $107.70**  **$6.98 $4.63**  **$119.31 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$119.31**

**T1 or OEM Mark-Up Rates:**

----- ----- ----- ----- 0.70% 7.00% 8.00% 4.00% 19.70% **(SAC) &T1 or OEM Mark-Up Values:**  **0.00**

----- ----- ----- **$0.84 $8.35**  **$9.54 $4.77**  **$23.50 Base Cost Impact to Vehicle:**  **$107.70 $6.98**  **$4.63 $119.31**  **$0.84 $8.35**  **$9.54 $4.77**  **$23.50 $142.81**  **$0 $0**  **Packaging Cost: $0.50**  **Net Cost Impact to Vehicle: $143.31** 

**Packaging Cost per**  **Piece Total** 

**Amount Lump Sum** 

**Payment (%)**  **Total # of**

**Pieces Number of** 

**Months Interest** 

**Rate C** **o s** **t p** **e r** **P a** **l l** **e t** **/ R** **a c** **k T** **o t** **a l** **N u** **m b** **e r** **o f** **P a** **l l** **e t** **s /** **R a** **c k** **s R** **e q** **u i** **r e** **d N** **u m** **b e** **r o** **f P** **a r** **t s** **p e** **r P** **a l** **l e** **t /** **R a** **c k** **S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ******t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( W** **e e** **k s** **) S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( P** **a r** **t s** **) 3**  **1**



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### Reference Packaging Database for Additional Information Maximum Pallet Stack Height = 100" Pallet Options Option1: 48"(122cm)x45"(114cm)x34"(86cm) Investment $200 US funds (Mike S.) Assume Plastic Returnable Last 5 Years Option2: Vacuum Form Pack Made from 1/4" HDPE (Approx. Same Pallet size as Option #1. (Mike S. 020909) **PACKAGING CALCULATIONS:**  Packaging Type: Option #3 (ESD Portected) Part Size: 250x200x100 Parts/Layer: 2 Number of Layers:3**T o** **t a** **l N** **u m** **b e** **r o** **f P** **a l** **l e** **t s** **/ N** **u m** **b e** **r o** **f P** **a r** **t s** **p e** **r P** **a l** **l e** **t /** **S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ******S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ****



### Rack/Pallet Investment Amortization: **$0.502 ########**  **0.00% 2,250,000**  **60 5.00%**  $4,400 **228** 252 **6 57447** 

**Packaging Cost per**  **Piece Tier Pad**  **Price Per Tier Pads** 

**Pallet/Rack Divider Pads,** 

**Price Per Divider Pads** 

**Pallet/Rack Other #1** 

**Packaging Price Per**  **Other #1**

**Pads Pallet/Rack**  **Other #2**

**Packaging Price Per**  **Other #2**

**Pads Pallet/Rack**  **Other #3**

**Packaging, Price Per**  **Other #3**

**Pads Pallet/Rack**  

### Expendable Packaging in Piece Cost: **$0.00** $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 

### Packaging Cost Total: **$0.502** 

### S. 020909) Investment $20K for tool Piece Price, 6" Pallet Base $100/Base Piece Price, Tier Pad $40/Pad Option3: Smaller Totes Approx 20"(508 mm)x12"(300mm)x12"(300mm) Package: 7 Layers of 6 on single Pallet Base. Cost per Tote: $75/Tote Cost per Base: 6" Pallet Base, $100/Base Cardboard Tier Pads for Option 1 Pallets $1.00/Pad (Mike S.) Cardboard Divider Pads for Option 1 Pallet $3.00/Pad (Mike S.) ABS Vacuum Form Pads 2.5mm Thick for Option #3 Pallets, $5.00 Returnable Dividers For Option 1 Pallet

- 8 Cells (2x4)xHeight of Pallet, =$20.00 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 5 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H Control Unit Asm, Generator**  

## Part Number: **021103-N0502-02A** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2009/2010**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**



### Returnable Dividers For Option 1 Pallet

- 8 Cells (2x4)xHeight of Pallet, =$20.00



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 6 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**



## Purchase Part - High Impact Item (Full Cost Mapping)

H Cover Plate, Control Unit, Traction Motor

H Base Plate, Control Unit, Generator **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.01 $0.02**  **$0.33 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 1.8 1 1 1.8 **1.0 1.0** 
**$0.00 $0.01**  **$0.01 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Zinc Plating, Batched Processed **1 1**  **10 10**  **47 470**  **957 3.76**  **85% 1126**  **3.20** 9.8 5 64 9.8 **1.0 0.5** 
**$0.03 $0.03**  **$0.06 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Batch Wash **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 10 1 1 10 **1.0 1.0** 
**$0.88 $1.30**  **$2.18 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  SL-10 turning 1.75" Bar, 2 axis **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 228 88 1 228 **1.0 8.0** 

H Small Plate, Control Units

H Large Plate, Control Unit, Generator **$0.01 $0.02**  **$19.02 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 1.7 1 1 1.7 **1.0 1.0** 
**$0.00 $0.01**  **$0.01 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Zinc Plating, Batched Processed **1 1**  **10 10**  **47 470**  **1915 1.88**  **85% 2253**  **1.60** 8.8 5 64 8.8 **1.0 0.5** 
**$0.05 $0.06**  **$0.11 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Batch Wash **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 10 1 1 10 **1.0 1.0** 
**$0.01 $0.02**  **$0.09 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.01**  **$0.01 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Zinc Plating, Batched Processed **1 1**  **10 10**  **47 470**  **957 3.76**  **85% 1126**  **3.20** 9.8 5 64 9.8 **1.0 0.5** 
**$0.05 $0.05**  **$0.10 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Batch Wash **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 17 1 1 17 **1.0 1.0** 


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 7 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Pressure Plate, Large, Control Unit

H Pressure Plate, Small, Control Unit

H Aluminum Guide Post, Control Unit H Heat Sink, Control Unit 

### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$0.22 $0.24**  **$0.45 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  SL-10 turning 1.75" Bar, 2 axis **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 42 3 1 42 **1.0 2.0** 
**$0.01 $0.02**  **$0.22 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 1.7 1 1 1.7 **1.0 1.0** 
**$0.01 $0.02**  **$0.22 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 200 ton **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 1.7 1 1 1.7 **1.0 1.0** 
**$0.01 $0.01**  **$0.08 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Progessive 0-60 ton **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 0.6 1 1 0.6 **1.0 1.0** 
**$0.04 $0.08**  **$0.14 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1.1 Multiplier used for trimming, 16 cavity mold **5 2**  **10 100**  **47 4700**  **191 18.80**  **85% 225**  **15.98** 1.94 2 16 31.04 **1.1 1.0** 
**$0.06 $0.07**  **$0.13 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  SL-10 turning 1.75" Bar, 2 axis **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 12 6 1 12 **1.0 2.0** 

H Cover, Control Unit, Generator

H Insert, Negative, HV Transfer Block, Generator H Insert, Positive, HV Transfer Block, Generator

H Insert, CL, HV Transfer Block, Generator
H Stamping Insert, W, HV Generator
H Stamping Insert, V, HV Generator
H Stamping Insert, U, HV Generator

H HV Transfer Block, Tall, Generator

H HV Transfer Block, Short, Generator

H Control Unit, Traction Motor

H Control Unit, Traction Motor **$0.05 $0.17**  **$0.39 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1.1 Multiplier used for trimming, 4 cavity mold **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 4.70 2 4 18.80 **1.1 1.0** 
**$0.03 $0.25**  **$0.95 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1 Cavity Mold, 400 -800 ton inject mold **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 5.86 1 4 23.45 **1.0 1.0** 
**$0.13 $0.05**  **$0.18 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Place inserts into mold for overmold processing **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 12 4 1 12 **1.0 1.0** 
**$0.00 $0.00**  **$2.53 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$2.63 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$0.88 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$0.81 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$0.81 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.00 $0.00**  **$0.51 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  200 ton progressive die **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 0.7 1 1 0.7 **1.0 1.0** 
**$0.11 $0.09**  **$0.64 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1 Cavity Mold, 55 -150 ton inject mold **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 19.74 1 4 78.94 **1.0 1.0** 
**$0.27 $0.10**  **$0.37 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Place inserts into mold for overmold processing **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 25.02 10 1 25.02 **1.0 1.0** 
**$0.11 $0.09**  **$0.55 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  1 Cavity Mold, 55 -150 ton inject mold **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 19.74 1 4 78.94 **1.0 1.0** 
**$0.26 $0.10**  **$0.37 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Place inserts into mold for overmold processing **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 24.72 10 1 24.72 **1.0 1.0** 
**$0.25 $0.10**  **$0.34 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Attach processors (5) to base plate **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 43 5 1 23 **1.0 3.0** 
**$0.34 $0.13**  **$0.48 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Set aluminum guides (2), pressure plates, large (1), small (2) and large plate, control unit (1) and heat sink (1) in place. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 48 9 1 32 **1.0 3.0**  H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor **$0.34 $0.13**  **$0.48 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 48 9 1 32 **1.0 3.0** 
**$0.54 $0.21**  **$0.74 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Solder terminals (36) to transfer block **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 191 36 1 50 **1.0 3.0** 
**$0.58 $0.23**  **$0.80 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Attach HV Transfer blocks (2) to base plate utilizing (10) bolts. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 110 10 1 54 **1.0 3.0** 
**$0.54 $0.21**  **$0.74 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Solder terminals (36) to PCB **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 191 36 1 50 **1.0 3.0** 
**$0.79 $0.31**  **$1.10 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Set PCB in place and attach with (14) bolts. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 144 14 1 74 **1.0 3.0** 
**$1.05 $0.41**  **$1.46 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Position cover plate and secure with (17) studs. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 187 19 1 98 **1.0 3.0** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 8 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Control Unit, Traction Motor



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process) **Labor Burden** **T o** **t a** **l M** **f g** **' i** **n g** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$0.51 $0.20**  **$0.71 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Position cover and secure with (6) bolts. Apply label. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 78 7 1 48 **1.0 3.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 



## Purchase Part - Commodity ( Value taken from Purchase Part Database) **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

H Stud, Large, Control Unit H Stud, Small, Control Unit H Bolt, Board, Control Unit H Bolt, Control Unit Cover H Sticker, Information, Control H Processor, LX Mitshubishi H Processor, RB Mitshubishi H Processor, RB Mitshubishi H Bolt, Short, Control Unit, HV Transfer Blocks H Bolt, Long, Control Unit, HV Transfer Blocks **$0.00 $0.84**  **$0.30 $0.42**  **$0.18 $0.10**  **$45.00 $15.00**  **$15.00 $0.28**  **$0.07** 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 9 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Insert, Cover, Control Unit H Insert Nut, HV Transfer H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Insert Nut, HV Transfer H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Bolt, Short, Control Unit, Heat Sink H Bolt, Control Unit 

### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$0.12 $0.09**  **$0.08 $0.03**  **$0.09 $0.08**  **$0.03 $0.12**  **$0.32 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00** 
**Labor Burden**  **TMC Scrape**  **SG&A Profit**  **ED&T Mark-up**  **Total $6.98**  **$4.63 $119.31**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**

**$119.31 2** 



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 10 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 11 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - High Impact Item (Full Cost Mapping)

H Cover Plate, Control Unit, Traction Motor

H Base Plate, Control Unit, Generator **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **2000 1.80**  0.50

**11755 0.31**  0.25

**360 10.00**  0.25

**126 28.50**  3.00

H Small Plate, Control Units

H Large Plate, Control Unit, Generator **2118 1.70**  0.50

**13091 0.28**  0.25

**360 10.00**  0.25

**5143 0.70**  0.50

**11755 0.31**  0.25

**212 17.00**  0.25


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 12 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Pressure Plate, Large, Control Unit

H Pressure Plate, Small, Control Unit

H Aluminum Guide Post, Control Unit H Heat Sink, Control Unit**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**171 21.00**  1.00

**2118 1.70**  0.50

**2118 1.70**  0.50

**6000 0.60**  0.50

**1856 1.94**  1.00

**600 6.00**  1.00

H Cover, Control Unit, Generator

H Insert, Negative, HV Transfer Block, Generator H Insert, Positive, HV Transfer Block, Generator

H Insert, CL, HV Transfer Block, Generator
H Stamping Insert, W, HV Generator
H Stamping Insert, V, HV Generator
H Stamping Insert, U, HV Generator

H HV Transfer Block, Tall, Generator

H HV Transfer Block, Short, Generator

H Control Unit, Traction Motor

H Control Unit, Traction Motor **766 4.70**  1.00

**614 5.86**  0.50

**300 12.00**  1.00

**5143 0.70**  0.50

**5143 0.70**  0.50

**5143 0.70**  0.50

**5143 0.70**  0.50

**5143 0.70**  0.50

**5143 0.70**  0.50

**182 19.74**  0.50

**144 25.02**  1.00

**182 19.74**  0.50

**146 24.72**  1.00

**470 7.67**  3.00

**338 10.67**  3.00 H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor

H Control Unit, Traction Motor **338 10.67**  3.00

**216 16.67**  3.00

**200 18.00**  3.00

**216 16.67**  3.00

**146 24.67**  3.00

**110 32.67**  3.00



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 13 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Control Unit, Traction Motor



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**225 16.00**  3.00
**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - Commodity ( Value taken from Purchase Part Database) **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

H Stud, Large, Control Unit H Stud, Small, Control Unit H Bolt, Board, Control Unit H Bolt, Control Unit Cover H Sticker, Information, Control H Processor, LX Mitshubishi H Processor, RB Mitshubishi H Processor, RB Mitshubishi H Bolt, Short, Control Unit, HV Transfer Blocks H Bolt, Long, Control Unit, HV Transfer Blocks



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 14 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

H Insert, Cover, Control Unit H Insert Nut, HV Transfer H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Insert Nut, HV Transfer H Insert, HV Transfer Block H Insert, Large, HV Terminal Block H Bolt, Short, Control Unit, Heat Sink H Bolt, Control Unit**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 15 of 15 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 1 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Generator**  

## Part Number: **021103-N0502-02B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material

A 

## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 

### Costs Broken Out Into Categories with Quantity per Assembly Taken into Account **TOTAL COSTS TOOLING & INVESTMENT**  

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### B 

## Purchase Part - High Impact Item (Full Cost Mapping)

1 **0 #####**  **0 2**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**
2 H Board, Control Unit, Generator **1** PCB Functional Test T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly EOL Func.Test, High Content **206 2**  **2 1**  0.000 **$0.00 $29.83**  **$42.27 $84.54**  **$0.00 $0.29**  **$0.41 $0.70**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.70 $0.70**  **$0.00**

3 **1** Elec depanel Router T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly De-Panel, In-Line, Router **234 1**  **1 1**  0.000 **$0.00 $29.83**  **$24.38 $24.38**  **$0.00 $0.13**  **$0.10 $0.23**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.23 $0.23**  **$0.00**

4 **1** Conformal Coating T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly Conformal Coat, Heat Cure **211 1**  **1 1**  0.000 **$0.00 $29.83**  **$28.33 $28.33**  **$0.00 $0.14**  **$0.13 $0.28**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.28 $0.28**  **$0.00**

5 **1** Elec Thru Hole Auto Place T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly Thru Hole, Auto **131 1**  **4 1**  0.000 **$0.00 $29.83**  **$62.59 $250.36**  **$0.00 $0.23**  **$1.91 $2.14**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.14 $2.14**  **$0.00**

6 **1** Bottom Side Processing T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly SMT, Medium Content **113 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.26**  **$1.92 $2.19**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.19 $2.19**  **$0.00**

7 **1** Top Side Processing T1 Assembly, Mark-up Applied Not Applicable Electrical Assembly SMT, Medium Content **111 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.27**  **$1.96 $2.23**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.23 $2.23**  **$0.00** 7 **1** T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly SMT, Medium Content **111 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.27**  **$1.96 $2.23**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$2.23 $2.23**  **$0.00**
8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 2 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Generator**  

## Part Number: **021103-N0502-02B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### C 

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 24 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 25 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 26 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 27 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 28 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 29 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 30 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### D 

## Purchase Part - Commodity ( Value taken from Purchase Part Database) **Supplier Account**  **Cost Purchase** 

**Price/ Unit**  **Purchase**

**Price Net, PIA**  **Purchase**

**Price Net, End Item** 

1 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 2 MCU FLASH 48LQFP Memory 32KB **1** R5F2121 S **$0.00** $3.50 **$0.00 $3.50**  **$3.50** 3 IC COMPARATOR SGL DIFF SOT-25F **11** 845 9114B B11 S **$0.00** $0.06 **$0.00 $0.66**  **$0.66** 

### "S"=Indicates Component is Supplied directly to T1 or OEM for Final or Sub

Assembly. 3 IC COMPARATOR SGL DIFF SOT-25F **11** 845 9114B B11 S **$0.00** $0.06 **$0.00 $0.66**  **$0.66** 4 PMIC - Voltage Regulators - Switching DC-DC **15** UP OK S **$0.00** $0.29 **$0.00 $4.35**  **$4.35** 5 UNKOWN - MUX? **8** 935J 8Y5 S **$0.00** $0.13 **$0.00 $1.04**  **$1.04** 6 UNKOWN - CERAMIC CAP? **11** 847 9121 PA S **$0.00** $0.05 **$0.00 $0.55**  **$0.55** 7 IC OPAMP **6** 89 2904Q1 S **$0.00** $0.12 **$0.00 $0.72**  **$0.72** 8 IC reg ldo 5v 100ma **1** TLE 4269 S **$0.00** $0.50 **$0.00 $0.50**  **$0.50** 9 Crystal small unmarked **1** Crystal small unmarked S **$0.00** $0.27 **$0.00 $0.27**  **$0.27** 10 Transistors mixed small **58** Transistors mixed small S **$0.00** $0.03 **$0.00 $1.74**  **$1.74** 11 Transistors mixed medium **7** Transistors mixed medium S **$0.00** $0.07 **$0.00 $0.49**  **$0.49** 12 Capacitors mixed **214** Capacitors mixed S **$0.00** $0.01 **$0.00 $2.14**  **$2.14** 13 Resistors mixed **214** Resistors mixed S **$0.00** $0.01 **$0.00 $2.14**  **$2.14** 14 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 

### "SAC"=(Supplier Accounted Costs) Indicates Component is Supplied directly to T1 or OEM for Final or Sub

- Assembly. In addition component material cost is accounted for in T1 quote sheet. Thus component cost will only be included for Mark

- up Calculations.



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 3 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Generator**  

## Part Number: **021103-N0502-02B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

15 MOSFET N/P-CH 30V **8** TPC 8402 S **$0.00** $0.19 **$0.00 $1.52**  **$1.52** 16 IC Reg ldo 5v 500ma **1** 48M05F S **$0.00** $0.37 **$0.00 $0.37**  **$0.37** 17 IC Reg ldo 5v 500ma **2** K337 S **$0.00** $0.37 **$0.00 $0.74**  **$0.74** 18 IC HEX INV SCHMITT **2** AC14 8AKG4 JHTY S **$0.00** $0.15 **$0.00 $0.30**  **$0.30** 19 IC OPAMP **6** 89 2904Q1 S **$0.00** $0.12 **$0.00 $0.72**  **$0.72** 20 Transistor PNP med Power **11** KE L S **$0.00** $0.29 **$0.00 $3.19**  **$3.19** 21 Transistors mixed small **91** Transistors mixed small S **$0.00** $0.03 **$0.00 $2.73**  **$2.73** 22 Transistors mixed medium **18** Transistors mixed medium S **$0.00** $0.07 **$0.00 $1.26**  **$1.26** 23 Capacitors mixed **239** Capacitors mixed S **$0.00** $0.01 **$0.00 $2.39**  **$2.39** 24 Resistors mixed **150** Resistors mixed S **$0.00** $0.01 **$0.00 $1.50**  **$1.50** 25 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 26 Coil/Choke **5** 221K F8N2 S **$0.00** $0.45 **$0.00 $2.25**  **$2.25**

Coil/Choke 221K F8N2 27 Coil/Choke **2** 100 M8N S **$0.00** $2.90 **$0.00 $5.80**  **$5.80** 28 Capacitor **6** W1E 100A 25V S **$0.00** $0.19 **$0.00 $1.14**  **$1.14** 29 Transformer **1** V8V 0847 S **$0.00** $1.99 **$0.00 $1.99**  **$1.99** 30 Transformer **1** 893P00025 S8N1 S **$0.00** $2.59 **$0.00 $2.59**  **$2.59** 31 Connector 20 Pin, 20 Populated, Gold Plated **1** S **$0.00** $0.57 **$0.00 $0.57**  **$0.57** 32 Connector 24 Pin,12 Populated, Gold Plated **1** S **$0.00** $0.50 **$0.00 $0.50**  **$0.50** 33 Screw 20 pin Connector **4** S **$0.00** $0.02 **$0.00 $0.08**  **$0.08** 34 14 pin Connector **5** S **$0.00** $0.40 **$0.00 $2.00**  **$2.00** 35 H PCB Generator Conformal Coating, Top **1** S **$0.00** $0.73 **$0.00 $0.73**  **$0.73** 36 H PCB Generator Conformal Coating, Bottom **1** S **$0.00** $0.73 **$0.00 $0.73**  **$0.73** 37 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 38 H Board Control Unit Generator FR4 **1** S **$0.00** $8.08 **$0.00 $8.08**  **$8.08** 39 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 40 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 41 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 42 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 43 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 44 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 45 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 46 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 47 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 48 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 49 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 50 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 51 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 52 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 53 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 54 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 55 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 56 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 57 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 58 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 59 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 60 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 61 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 62 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 63 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 64 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 65 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 66 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 4 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB-Control Unit, Generator**  

## Part Number: **021103-N0502-02B** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

67 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 68 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 69 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 70 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 71 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 72 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**
**Material $59.28** 

**Material Labor**  **Burden TMC**  **Scrap SG&A**  **Profit ED&T**  **Total Mark-up**  **$67.05 1** 
**T1 or OEM Total Manufacturing Cost: $59.28**  **$1.32 $6.45**  **$67.05 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$67.05**

**T1 or OEM Mark-Up Rates:**

----- ----- ----- ----- 0.70% 7.00% 8.00% 4.00% 19.70% **(SAC) &T1 or OEM Mark-Up Values:**  **0.00**

----- ----- ----- **$0.47 $4.69**  **$5.36 $2.68**  **$13.21 Base Cost Impact to Vehicle:**  **$59.28 $1.32**  **$6.45 $67.05**  **$0.47 $4.69**  **$5.36 $2.68**  **$13.21 $80.25**  **$0 $0**  **Packaging Cost: $0.00**  **Net Cost Impact to Vehicle: $80.25** 

**Packaging Cost per**  **Piece Total** 

**Amount Lump Sum** 

**Payment (%)**  **Total # of**

**Pieces Number of** 

**Months Interest** 

**Rate C** **o s** **t p** **e r** **P a** **l l** **e t** **/ R** **a c** **k T** **o t** **a l** **N u** **m b** **e r** **o f** **P a** **l l** **e t** **s /** **R a** **c k** **s R** **e q** **u i** **r e** **d N** **u m** **b e** **r o** **f P** **a r** **t s** **p e** **r P** **a l** **l e** **t /** **R a** **c k** **S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ******t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( W** **e e** **k s** **) S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( P** **a r** **t s** **)** 

### Rack/Pallet Investment Amortization: **$0.000 $0**  **0.00% 2,250,000**  **60 5.00%**  $0 **58** 1000 **6 57447** 

**Packaging Cost per**  **Piece Tier Pad**  **Price Per Tier Pads** 

**Pallet/Rack Divider Pads,** 

**Price Per Divider Pads** 

**Pallet/Rack Other #1** 

**Packaging Price Per**  **Other #1**

**Pads Pallet/Rack**  **Other #2**

**Packaging Price Per**  **Other #2**

**Pads Pallet/Rack**  **Other #3**

**Packaging, Price Per**  **Other #3**

**Pads Pallet/Rack**  

### Expendable Packaging in Piece Cost: **$0.00** $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 

### Packaging Cost Total: **$0.000** 

### PACKAGING CALCULATIONS: Packaging Type: Part Size: Parts/Layer: Number of Layers: **3** 

### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### Reference Packaging Database for Additonal Infromation Maximum Pallet Stack Height = 100" Pallet Options Option1: 48"(122cm)x45"(114cm)x34"(86cm) Investment $200 US funds (Mike S.) Assume Plastic Returnables Last 5 Years Option2: Vacuum Form Pack Made from 1/4" HDPE (Approx. Same Pallet size as Option #1. (Mike S. 020909) Investment $20K for tool Piece Price, 6" Pallet Base $100/Base Piece Price, Tier Pad $40/Pad Option3: Smaller Totes Approx 20"(508 mm)x12"(300mm)x12"(300mm) Package: 7 Layers of 6 on single Pallet Base. Cost per Tote: $75/Tote Cost per Base: 6" Pallet Base, $100/Base Cardboard Tier Pads for Option 1 Pallets $1.00/Pad (Mike S.) Cardboard Divider Pads for Option 1 Pallet $3.00/Pad (Mike S.) ABS Vacuum Form Pads 2.5mm Thick for Option #3 Pallets, $5.00 Returnable Dividers For Option 1 Pallet

- 8 Cells (2x4)xHeight of Pallet, =$20.00



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 5 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**



## Purchase Part - High Impact Item (Full Cost Mapping)

H Board, Control Unit, Generator **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 2.0**  **$0.29 $0.41**  **$0.70 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec Functional Test Station **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 35 1 1 35 **1.0 2.0** 
**$0.13 $0.10**  **$0.23 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Electrical K&S Depaneler router three inches/second **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 15.4 1 1 15.4 **1.0 1.0** 
**$0.14 $0.13**  **$0.28 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec PVA PVA650SMT **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 17.1 1 1 17.1 **1.0 1.0** 
**$0.23 $1.91**  **$2.14 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec Manual Station Thru Hole **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 110 1 1 110 **1.0 4.0** 
**$0.26 $1.92**  **$2.19 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. . Done in conjuction with in line machine for odd form parts (Elec Universal Polaris GX-11). **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 31.75 1 1 31.75 **1.0 1.0** 
**$0.27 $1.96**  **$2.23 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. . Done in conjuction with in line **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 32.34 1 1 32.34 **1.0 1.0**  **$0.27 $1.96**  **$2.23 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. . Done in conjuction with in line machine for odd form parts (Elec Universal Polaris GX-11). **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 32.34 1 1 32.34 **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 6 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process) **Labor Burden** **T o** **t a** **l M** **f g** **' i** **n g** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

MCU FLASH 48LQFP Memory 32KB IC COMPARATOR SGL DIFF SOT-25F **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $3.50**  **$0.66** IC COMPARATOR SGL DIFF SOT-25F PMIC - Voltage Regulators - Switching DC-DC UNKOWN - MUX? UNKOWN - CERAMIC CAP? IC OPAMP IC reg ldo 5v 100ma Crystal small unmarked Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed **$0.66 $4.35**  **$1.04 $0.55**  **$0.72 $0.50**  **$0.27 $1.74**  **$0.49 $2.14**  **$2.14 $0.00**  

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 7 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

MOSFET N/P-CH 30V IC Reg ldo 5v 500ma IC Reg ldo 5v 500ma IC HEX INV SCHMITT IC OPAMP Transistor PNP med Power Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed

Coil/Choke 

### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$1.52 $0.37**  **$0.74 $0.30**  **$0.72 $3.19**  **$2.73 $1.26**  **$2.39 $1.50**  **$0.00 $2.25**  Coil/Choke Coil/Choke Capacitor Transformer Transformer Connector 20 Pin, 20 Populated, Gold Plated Connector 24 Pin,12 Populated, Gold Plated Screw 20 pin Connector 14 pin Connector H PCB Generator Conformal Coating, Top H PCB Generator Conformal Coating, Bottom

H Board Control Unit Generator FR4 **$2.25 $5.80**  **$1.14 $1.99**  **$2.59 $0.57**  **$0.50 $0.08**  **$2.00 $0.73**  **$0.73 $0.00**  **$8.08 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 8 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00** 
**Labor Burden**  **TMC Scrape**  **SG&A Profit**  **ED&T Mark-up**  **Total $1.32**  **$6.45 $67.05**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**

**$67.05 2** 



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 9 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - High Impact Item (Full Cost Mapping)

H Board, Control Unit, Generator **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **206 17.50**  2.00

**234 15.40**  1.00

**211 17.10**  1.00

**131 27.50**  1.00

**113 31.75**  1.00

**111 32.34**  1.00
**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 10 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

MCU FLASH 48LQFP Memory 32KB IC COMPARATOR SGL DIFF SOT-25F **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

IC COMPARATOR SGL DIFF SOT-25F PMIC - Voltage Regulators - Switching DC-DC UNKOWN - MUX? UNKOWN - CERAMIC CAP? IC OPAMP IC reg ldo 5v 100ma Crystal small unmarked Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed



### File:09000064810ec171.xls

EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 11 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

MOSFET N/P-CH 30V IC Reg ldo 5v 500ma IC Reg ldo 5v 500ma IC HEX INV SCHMITT IC OPAMP Transistor PNP med Power Transistors mixed small Transistors mixed medium Capacitors mixed Resistors mixed

Coil/Choke**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

Coil/Choke Coil/Choke Capacitor Transformer Transformer Connector 20 Pin, 20 Populated, Gold Plated Connector 24 Pin,12 Populated, Gold Plated Screw 20 pin Connector 14 pin Connector H PCB Generator Conformal Coating, Top H PCB Generator Conformal Coating, Bottom

H Board Control Unit Generator FR4



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 12 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 1 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB CVT Board**  

## Part Number: **021103-N0502-03** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material

A 

## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 

### Costs Broken Out Into Categories with Quantity per Assembly Taken into Account **TOTAL COSTS TOOLING & INVESTMENT**  

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### B 

## Purchase Part - High Impact Item (Full Cost Mapping)

1 **0 #####**  **0 2**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**
2 H CVT Control Module Board **1** PCB Functional Test T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly EOL Func.Test, High Content **206 2**  **2 1**  0.000 **$0.00 $29.83**  **$42.27 $84.54**  **$0.00 $0.29**  **$0.41 $0.70**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.70 $0.70**  **$0.00**

3 **1** Elec depanel Router T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly De-Panel, In-Line, Router **261 1**  **1 1**  0.000 **$0.00 $29.83**  **$24.38 $24.38**  **$0.00 $0.11**  **$0.09 $0.21**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.21 $0.21**  **$0.00**

4 **1** Conformal Coating T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly Conformal Coat, Heat Cure **224 1**  **1 1**  0.000 **$0.00 $29.83**  **$28.33 $28.33**  **$0.00 $0.13**  **$0.13 $0.26**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$0.26 $0.26**  **$0.00**

4 **1** Elec Thru Hole Auto Place T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly Thru Hole, Auto **129 2**  **6 1**  0.000 **$0.00 $29.83**  **$62.59 $375.54**  **$0.00 $0.46**  **$2.90 $3.36**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$3.36 $3.36**  **$0.00**

5 **1** Top Side Processing T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly SMT, Medium Content **214 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.14**  **$1.02 $1.16**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.16 $1.16**  **$0.00**

6 **1** Bottom Side Processing T1 Assembly, Mark-up Applied Not Applicable Electrical Assembly SMT, Medium Content **130 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.23**  **$1.68 $1.91**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.91 $1.91**  **$0.00** 6 **1** T1 Assembly, Mark-up Applied @ Bottom. Not Applicable Electrical Assembly SMT, Medium Content **130 1**  **1 1**  0.000 **$0.00 $29.83**  **$218.25 $218.25**  **$0.00 $0.23**  **$1.68 $1.91**  **0.00% 0.00%**  **0.00% 0.00%**  **0.00% $0.00**  **$1.91 $1.91**  **$0.00**
7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 2 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB CVT Board**  

## Part Number: **021103-N0502-03** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**



### C 

## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)

1 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 2 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 3 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 4 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 5 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 6 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 7 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 8 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 9 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 10 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 11 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 12 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 13 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 14 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 15 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 16 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 17 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 18 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 19 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 20 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 21 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 22 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 23 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 24 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 25 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 26 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 27 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 28 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 29 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00** 30 **0 #####**  **0 1**  **1** 0.000 **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A #N/A**  **#N/A $0.00**  **$0.00**



### D 

## Purchase Part - Commodity ( Value taken from Purchase Part Database) **Supplier Account**  **Cost Purchase** 

**Price/ Unit**  **Purchase**

**Price Net, PIA**  **Purchase**

**Price Net, End Item** 

1 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 2 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 3 NPN/PNP SOT-23 Transistor **10** M7 S **$0.00** $0.035 **$0.00 $0.35**  **$0.35** 4 TRANS NPN 40V 350MW SMD SOT23-3 **9** L6 S **$0.00** $0.008 **$0.00 $0.07**  **$0.07** 

### "S"=Indicates Component is Supplied directly to T1 or OEM for Final or Sub

Assembly. "SAC"=(Supplier Accounted Costs) Indicates Component is Supplied directly to 4 TRANS NPN 40V 350MW SMD SOT23-3 **9** L6 S **$0.00** $0.008 **$0.00 $0.07**  **$0.07** 5 DIODE SCHOTTKY 200MW 70V SOT23 **5** XH S **$0.00** $0.027 **$0.00 $0.13**  **$0.13** 6 TRANS NPN 20V 30MA SOT23 **4** YL8X S **$0.00** $0.045 **$0.00 $0.18**  **$0.18** 7 MOSFET P-CH -60V -26A TO-252 **1** J600, 89 S **$0.00** $0.22 **$0.00 $0.22**  **$0.22** 8 MOSFET N-CH 60V 38A TO-252 **1** K3377, 88 S **$0.00** $0.20 **$0.00 $0.20**  **$0.20** 9 DIODE SCHOTTKY 30V 200MA SOD123 **2** 4A, 89 S **$0.00** $0.025 **$0.00 $0.05**  **$0.05** 10 DIODE SCHOTTKY 60V 200MW SOD123 **2** SA4, MNB S **$0.00** $0.05 **$0.00 $0.09**  **$0.09** 11 CRYSTAL 10.0MHZ 12PF SMD **1** 10000, KSS, 837F S **$0.00** $0.41 **$0.00 $0.41**  **$0.41** 12 IC DSP FLASH 256KX16 179-BGA **1** M32/ECU, M32176F4VFP S **$0.00** $14.50 **$0.00 $14.50**  **$14.50** 13 10/12-Bit Resolver-to-Digital Converter **2** AU6802N1, 8A265J S **$0.00** $4.85 **$0.00 $9.70**  **$9.70** 14 CRYSTAL 20.0MHZ 12PF SMD **2** 20000, KSS, 842F S **$0.00** $0.41 **$0.00 $0.82**  **$0.82** 15 Mixed Value SMT Capacitor **113** S **$0.00** $0.01 **$0.00 $1.13**  **$1.13** 

### "SAC"=(Supplier Accounted Costs) Indicates Component is Supplied directly to T1 or OEM for Final or Sub

- Assembly. In addition component material cost is



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 3 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB CVT Board**  

## Part Number: **021103-N0502-03** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

16 Mixed Value SMT Resistor **263** S **$0.00** $0.01 **$0.00 $2.63**  **$2.63** 17 Mixed Value SMT Diode **6** S **$0.00** $0.01 **$0.00 $0.06**  **$0.06** 18 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 19 DIODE SCHOTTKY 30V 200MA SOD123 **3** GC, 85 S **$0.00** $0.027 **$0.00 $0.08**  **$0.08** 20 Network MPC 12 -24 V 70 mA N Transceiver **1** 6250G, 0835 S **$0.00** $0.41 **$0.00 $0.41**  **$0.41** 21 IC COMP QUAD SGL SUPPLY 14SOIC **3** C177G, 21, 0835CH01 S **$0.00** $0.097 **$0.00 $0.29**  **$0.29** 22 IC GATE DVR LOW DUAL 2A HS 8SOIC **1** TPD1036, F, 826 S **$0.00** $0.35 **$0.00 $0.35**  **$0.35** 23 TRANS NPN 20V 30MA SOT23 **2** YL8X S **$0.00** $0.045 **$0.00 $0.09**  **$0.09** 24 IC MULTIVIBRATOR MONO DL 16-SOIC **1** 0822H, VHC123A-H, 658364 S **$0.00** $0.09 **$0.00 $0.09**  **$0.09** 25 IC OPAMP GP 20MHZ QUAD **1** TA, 727A2, 8044FG S **$0.00** $1.45 **$0.00 $1.45**  **$1.45** 26 TRANS PNP DARL 80V 5A TO-220 **1** NEC, A1069, AK88L S **$0.00** $0.12 **$0.00 $0.12**  **$0.12** 27 64Kbit Serial SPI Bus EEPROM **3** 95320, Q, STI, 9844P S **$0.00** $0.25 **$0.00 $0.75**  **$0.75**

64Kbit Serial SPI Bus EEPROM 95320, Q, STI, 9844P 28 IC INV HEX SCHMITT TRIG 14-TSSOP **2** 0822H, VHC14-H, 651387 S **$0.00** $0.075 **$0.00 $0.15**  **$0.15** 29 IC GATE NAND QUAD 2INP 14-TSSOP **2** 0827H, VHC00-H, 739319 S **$0.00** $0.075 **$0.00 $0.15**  **$0.15** 30 IC BUFF/DVR TRI-ST 8BIT 20TSSOP **3** 0834H, VHC541-H, 822667 S **$0.00** $0.14 **$0.00 $0.42**  **$0.42** 31 MOSFET P-CH -60V -26A TO-252 **1** J600, 89 S **$0.00** $0.22 **$0.00 $0.22**  **$0.22** 32 MOSFET P-CH 60V 20A TO-220FL **2** J401, 8-W S **$0.00** $0.81 **$0.00 $1.62**  **$1.62** 33 NPN/PNP SOT-23 Transistor **4** M7 S **$0.00** $0.035 **$0.00 $0.14**  **$0.14** 34 RES .15 OHM 1W 1% WW SMD **3** 150m (Ohm_Symbol)F S **$0.00** $0.53 **$0.00 $1.59**  **$1.59** 35 Bipolar Small Signal NPN Epitaxial Sil **4** C3518, K, 8X S **$0.00** $0.13 **$0.00 $0.52**  **$0.52** 36 Bipolar Small Signal PNP Epitaxial Sil **4** A1385, K, 8X S **$0.00** $0.12 **$0.00 $0.48**  **$0.48** 37 Wide Band Dual Operational Amplifier **4** 84,221,841 S **$0.00** $0.20 **$0.00 $0.80**  **$0.80** 38 SOD-23 Diode **6** H3 S **$0.00** $0.025 **$0.00 $0.15**  **$0.15** 39 IC M32C MCU FLASH 512K 100-LQFP **2** M32C, M3083VFJUGP, 828B100, PBF S **$0.00** $8.250 **$0.00 $16.50**  **$16.50** 40 CRYSTAL 10.0MHZ 12PF SMD **2** 10000, KSS, 837F S **$0.00** $0.41 **$0.00 $0.82**  **$0.82** 41 DIODE 400V 1A SOD-106 **1** FF2MNB S **$0.00** $0.05 **$0.00 $0.05**  **$0.05** 42 Mixed Value SMT Capacitor **60** S **$0.00** $0.01 **$0.00 $0.60**  **$0.60** 43 Mixed Value SMT Resistor **112** S **$0.00** $0.01 **$0.00 $1.12**  **$1.12** 44 Mixed Value SMT Diode **12** S **$0.00** $0.01 **$0.00 $0.12**  **$0.12** 45 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 46 CAP 47UF 50V ELECT TG SMD **2** 47, HTG, 8J0 S **$0.00** $0.145 **$0.00 $0.29**  **$0.29** 47 CAP 47UF 35V ELECT TG SMD **2** 47, VTG, 8J0 S **$0.00** $0.20 **$0.00 $0.40**  **$0.40** 48 CAP ELECT 330UF 35V FK SMD **5** 330, VFK, 8J0 S **$0.00** $0.17 **$0.00 $0.85**  **$0.85** 49 DIODE SCHOTTKY 15A 40V DO-214AB **1** AMXK S **$0.00** $0.44 **$0.00 $0.44**  **$0.44** 50 COIL PWR CHOKE 1.5UH 2.45A SMD **1** 151, M802 S **$0.00** $0.36 **$0.00 $0.36**  **$0.36** 51 COIL PWR CHOKE 7.5UH 1.3A **1** 7R3, M89 S **$0.00** $0.36 **$0.00 $0.36**  **$0.36** 52 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 53 Connector, 12 Cav, 12 Pin, Gold Plated **1** S **$0.00** $0.34 **$0.00 $0.34**  **$0.34** 54 Connector, 16 Cav, 16 Pin, Gold Plated **2** S **$0.00** $0.46 **$0.00 $0.92**  **$0.92** 55 Connector, 8 Cav, 7 Pin, Gold Plated **2** S **$0.00** $0.21 **$0.00 $0.42**  **$0.42** 56 Connector, 12 Cav, 11 Pin, Blk, Gold Plated **1** S **$0.00** $0.33 **$0.00 $0.33**  **$0.33** 57 Connector, 8 Cav, 7 Pin, Blk, Gold Plated **1** S **$0.00** $0.21 **$0.00 $0.21**  **$0.21** 58 Connector, 50 Cav, 50 Pin, Gold Plated **1** S **$0.00** $1.58 **$0.00 $1.58**  **$1.58** 59 H CVT PCB Label, 1 **1** S **$0.00** $0.05 **$0.00 $0.05**  **$0.05** 60 H CVT PCB Label, 2 **1** S **$0.00** $0.05 **$0.00 $0.05**  **$0.05** 61 Screw, Connector to PCB **16** S **$0.00** $0.02 **$0.00 $0.32**  **$0.32** 62 H CVT ECM Board, FR4 **1** S **$0.00** $6.14 **$0.00 $6.14**  **$6.14** 63 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 64 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 65 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 66 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 67 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 4 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: OEM Operating Pattern (W eeks/Year): OEM Plant Location: **Vehicle Class: Mid to Large Size Passenger Vehicle, 4-6 Passengers**  

## Annual Engine Volume (CPV): Supplier Plant Location: **Study Case#: N0502 (N = New, 05 = Technology Package, 02 = Vehicle Class )**  

## Components per Engine: OEM/T1 Classification: **T1 High Assembly Complexity** 

## System Description: **2010 Ford Fusion, 2.5L Atkinson Cycle, I4, 156hp (191 Net), Mild HEV (Electric Motor 60kW, Battery 275V, Nominal Pack Capacity 5.5Ah, 1.51kWh)** 

## Annual Component Volume: Shipping Method: **Component Description: H PCB CVT Board**  

## Part Number: **021103-N0502-03** 

## We ekly Component Volume: Packaging Specification: **Returnable Dunnage** 

## Component Quote Level: Estimated Product Life: Production Year: **2008/2009**

**Item R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number Q** **T Y** **P e** **r A** **s s** **e m** **b l** **y** 

### Primary Process **Description OEM/Supplier** 

**Classification Material** 

**Specification Labor** 

**Classification Burden** 

**Classification F** **i n** **i s** **h e** **d P** **i e** **c e** **s P** **e r** **H o** **u r** **N u** **m b** **e r** **o f** **O p** **e r** **a t** **o r** **s N** **u m** **b e** **r o** **f L** **i n** **e s** **P a** **r a** **l l** **e l** **P r** **o c** **e s** **s i** **n g** **M u** **l t** **i p** **l i** **e r** **M a** **t e** **r i** **a l** **U s** **a g** **e "** **l b** **s "**  

### Material **Cost $/lb**  **(DB) Labor**  **Rate $/Hour**  **(DB) Burden**  **Rate $/Hour**  **(DB) Applied**  **Burden Rate**  **$/Hour Material** 

**Cost Labor/ Part**  **Burden/**

**Part T** **o t** **a l** **1 =** **M a** **t e** **r i** **a l** **+ L** **a b** **o r** **+ B** **u r** **d e** **n** 

### End

**Item Scrap**  **Rate (DB)**  **SG&A Rate**  **(DB) Profit**  **Rate (DB)**  **ED&T/ R&D**  **Rate (DB)**  **Total Mark**  **up Rate**  **Total Mark**  **up Cost** **T o** **t a** **l 2** **= T** **o t** **a l** **1 +** **T o** **t a** **l M** **a r** **k -** **u p** **T o** **t a** **l 3** **= T** **o t** **a l** **2*********Q t** **y p** **e r** **A s** **s '** **y T** **o o** **l i** **n g** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "** **I n** **v e** **s t** **m e** **n t** **A s** **s u** **m p** **t i** **o n** **s "** **x 1** **0 0** **0 "**  

### Material **Costs Broken Out Into Categories with Quantity per Assembly Taken into Account TOTAL COSTS**  **TOOLING & INVESTMENT** 

### GENERAL COMPONENT INFORMATION **GENERAL MANUFACTURING INFORMATION MANUFACTURING COSTS**  **MANUFACTURING RATES Power-Split HEV Technology** 

**MARK-UP COSTS Manufacturing Costs x Quantity**  **9,574 10**  **North America North America** 
**FOB Ship Point 47**  **450,000 1**  **450,000** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

**Ful l Qu**  **ote Modification Quote**  

### Di **ffe ren**  **tial Qu ote (Quote S**  **um ma**  **ry includes costing for both T ech**  **nol ogy P**  **ackages)**

68 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 69 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00** 70 **0 $0.00**  $0.00 **$0.00 $0.00**  **$0.00**
**Material $72.68** 

**Material Labor**  **Burden TMC**  **Scrap SG&A**  **Profit ED&T**  **Total Mark-up**  **$80.29**
**T1 or OEM Total Manufacturing Cost: $72.68**  **$1.37 $6.24**  **$80.29 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$80.29**

**T1 or OEM Mark-Up Rates:**

----- ----- ----- ----- 0.70% 7.00% 8.00% 4.00% 19.70% **(SAC) &T1 or OEM Mark-Up Values:**  **0.00**

----- ----- ----- **$0.56 $5.62**  **$6.42 $3.21**  **$15.82 3**  **1**



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error. (SAC)**  **&T1 or OEM Mark-Up Values: 0.00** 

----- ----- ----- **$0.56 $5.62**  **$6.42 $3.21**  **$15.82 Base Cost Impact to Vehicle:**  **$72.68 $1.37**  **$6.24 $80.29**  **$0.56 $5.62**  **$6.42 $3.21**  **$15.82 $96.10**  **$0 $0**  **Packaging Cost: $0.15**  **Net Cost Impact to Vehicle: $96.26** 

**Packaging Cost per**  **Piece Total** 

**Amount Lump Sum** 

**Payment (%)**  **Total # of**

**Pieces Number of** 

**Months Interest** 

**Rate C** **o s** **t p** **e r** **P a** **l l** **e t** **/ R** **a c** **k T** **o t** **a l** **N u** **m b** **e r** **o f** **P a** **l l** **e t** **s /** **R a** **c k** **s R** **e q** **u i** **r e** **d N** **u m** **b e** **r o** **f P** **a r** **t s** **p e** **r P** **a l** **l e** **t /** **R a** **c k** **S u** **p p** **l i** **e r** **, C** **u s** **t o** **m e** **r a** **n d** **I n** ******t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( W** **e e** **k s** **) S** **u p** **p l** **i e** **r ,** **C u** **s t** **o m** **e r** **a n** **d I** **n********t r** **a n** **s i** **t I** **n v** **e n** **t o** **r y** **R e** **q u** **i r** **e m** **e n** **t s** **( P** **a r** **t s** **)** 

### Rack/Pallet Investment Amortization: **$0.152 $303,600**  **0.00% 2,250,000**  **60 5.00%**  $4,400 **69** 840 **6 57447** 

**Packaging Cost per**  **Piece Tier Pad**  **Price Per Tier Pads** 

**Pallet/Rack Divider Pads,** 

**Price Per Divider Pads** 

**Pallet/Rack Other #1** 

**Packaging Price Per**  **Other #1**

**Pads Pallet/Rack**  **Other #2**

**Packaging Price Per**  **Other #2**

**Pads Pallet/Rack**  **Other #3**

**Packaging, Price Per**  **Other #3**

**Pads Pallet/Rack**  

### Expendable Packaging in Piece Cost: **$0.00** $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 

### Packaging Cost Total: **$0.152** 

### PACKAGING CALCULATIONS: Packaging Type: Option #3 w. ESD Protection Part Size: 200X100X25 Parts/Layer: 20 Number of Layers: 1 **Reference Packaging Database for Additonal Infromation** Maximum Pallet Stack Height = 100" Pallet Options Option1: 48"(122cm)x45"(114cm)x34"(86cm) Investment $200 US funds (Mike S.) Assume Plastic Returnables Last 5 Years Option2: Vacuum Form Pack Made from 1/4" HDPE (Approx. Same Pallet size as Option #1. (Mike S. 020909) Investment $20K for tool Piece Price, 6" Pallet Base $100/Base Piece Price, Tier Pad $40/Pad Option3: Smaller Totes Approx 20"(508 mm)x12"(300mm)x12"(300mm) Package: 7 Layers of 6 on single Pallet Base. Cost per Tote: $75/Tote Cost per Base: 6" Pallet Base, $100/Base Cardboard Tier Pads for Option 1 Pallets $1.00/Pad (Mike S.) Cardboard Divider Pads for Option 1 Pallet $3.00/Pad (Mike S.) ABS Vacuum Form Pads 2.5mm Thick for Option #3 Pallets, $5.00 Returnable Dividers For Option 1 Pallet

- 8 Cells (2x4)xHeight of Pallet, =$20.00



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 5 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**



## Purchase Part - High Impact Item (Full Cost Mapping)

H CVT Control Module Board **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 2.0**  **$0.29 $0.41**  **$0.70 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec Functional Test Station **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 35 1 1 35 **1.0 2.0** 
**$0.11 $0.09**  **$0.21 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Electrical K&S Depaneler router three inches/second **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 13.8 1 1 13.8 **1.0 1.0** 
**$0.13 $0.13**  **$0.26 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec PVA PVA650SMT **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 16.1 1 1 16.1 **1.0 1.0** 
**$0.46 $2.90**  **$3.36 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Elec Manual Station Thru Hole **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 167 3 1 167 **1.0 6.0** 
**$0.14 $1.02**  **$1.16 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 16.82 1 1 16.82 **1.0 1.0** 
**$0.23 $1.68**  **$1.91 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. **5 2**  **10 100**  **47 4700**  **96 37.60**  **85% 113**  **31.96** 27.78 1 1 27.78 **1.0 1.0**  Chip Loading - Elec SMD Universal GC-12 for stanard size/shape chips. **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 


### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 6 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process) **Labor Burden** **T o** **t a** **l M** **f g** **' i** **n g** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

NPN/PNP SOT-23 Transistor TRANS NPN 40V 350MW SMD SOT23-3 **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00 $0.00**  **5 2**  **10 100**  **47 4700**  **0 #DIV/0!**  **85% 0**  **#DIV/0!**

- - - - **1.0 1.0** 

**$0.00 $0.00**  **$0.35 $0.07**  TRANS NPN 40V 350MW SMD SOT23-3 DIODE SCHOTTKY 200MW 70V SOT23 TRANS NPN 20V 30MA SOT23 MOSFET P-CH -60V -26A TO-252 MOSFET N-CH 60V 38A TO-252 DIODE SCHOTTKY 30V 200MA SOD123 DIODE SCHOTTKY 60V 200MW SOD123 CRYSTAL 10.0MHZ 12PF SMD IC DSP FLASH 256KX16 179-BGA 10/12-Bit Resolver-to-Digital Converter CRYSTAL 20.0MHZ 12PF SMD Mixed Value SMT Capacitor **$0.07 $0.13**  **$0.18 $0.22**  **$0.20 $0.05**  **$0.09 $0.41**  **$14.50 $9.70**  **$0.82 $1.13**  

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 7 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

Mixed Value SMT Resistor Mixed Value SMT Diode

DIODE SCHOTTKY 30V 200MA SOD123 Network MPC 12 -24 V 70 mA N Transceiver IC COMP QUAD SGL SUPPLY 14SOIC IC GATE DVR LOW DUAL 2A HS 8SOIC TRANS NPN 20V 30MA SOT23 IC MULTIVIBRATOR MONO DL 16-SOIC IC OPAMP GP 20MHZ QUAD TRANS PNP DARL 80V 5A TO-220 64Kbit Serial SPI Bus EEPROM 

### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$2.63 $0.06**  **$0.00 $0.08**  **$0.41 $0.29**  **$0.35 $0.09**  **$0.09 $1.45**  **$0.12 $0.75**  64Kbit Serial SPI Bus EEPROM IC INV HEX SCHMITT TRIG 14-TSSOP IC GATE NAND QUAD 2INP 14-TSSOP IC BUFF/DVR TRI-ST 8BIT 20TSSOP MOSFET P-CH -60V -26A TO-252 MOSFET P-CH 60V 20A TO-220FL NPN/PNP SOT-23 Transistor RES .15 OHM 1W 1% WW SMD Bipolar Small Signal NPN Epitaxial Sil Bipolar Small Signal PNP Epitaxial Sil Wide Band Dual Operational Amplifier SOD-23 Diode IC M32C MCU FLASH 512K 100-LQFP CRYSTAL 10.0MHZ 12PF SMD DIODE 400V 1A SOD-106 Mixed Value SMT Capacitor Mixed Value SMT Resistor Mixed Value SMT Diode

CAP 47UF 50V ELECT TG SMD CAP 47UF 35V ELECT TG SMD CAP ELECT 330UF 35V FK SMD DIODE SCHOTTKY 15A 40V DO-214AB COIL PWR CHOKE 1.5UH 2.45A SMD COIL PWR CHOKE 7.5UH 1.3A

Connector, 12 Cav, 12 Pin, Gold Plated Connector, 16 Cav, 16 Pin, Gold Plated Connector, 8 Cav, 7 Pin, Gold Plated Connector, 12 Cav, 11 Pin, Blk, Gold Plated **$0.75 $0.15**  **$0.15 $0.42**  **$0.22 $1.62**  **$0.14 $1.59**  **$0.52 $0.48**  **$0.80 $0.15**  **$16.50 $0.82**  **$0.05 $0.60**  **$1.12 $0.12**  **$0.00 $0.29**  **$0.40 $0.85**  **$0.44 $0.36**  **$0.36 $0.00**  **$0.34 $0.92**  **$0.42 $0.33**  Connector, 8 Cav, 7 Pin, Blk, Gold Plated Connector, 50 Cav, 50 Pin, Gold Plated H CVT PCB Label, 1 H CVT PCB Label, 2 Screw, Connector to PCB H CVT ECM Board, FR4 **$0.21 $1.58**  **$0.05 $0.05**  **$0.32 $6.14**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 8 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



### Labor **Burden T** **o t** **a l** **M f** **g '** **i n** **g C** **o s** **t (** **C o** **m p** **o n** **e n** **t /** **A s** **s e** **m b** **l y** **)** 

### End Item **Scrap SG&A**  **Profit ED&T**  **R&D T** **o t** **a l** **M a** **r k** **u p** **C o** **s t** **( C** **o m** **p o** **n e** **n t** **/ A** **s s** **e m** **b l** **y )**  

### Process & Equipment Assumptions **Tool, Fixture and Gauge Assumptions Days/**  **Week Shifts./**  **Day Hrs./**  **Shift Hrs./**  **Wk Wks./**  **Yr. Hrs./**  **Yr. P** **c s** **. .** **/ H** **r .** **( 1** **0 0** **% E** **f f** **. .** **) C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **" S** **e c** **. "** **E f** **f i** **c i** **e n** **c y** **% P** **c s** **. .** **/ H** **r .** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y C** **y c** **l e** **T i** **m e** **/ O** **p e** **r a** **t i** **o n** **@ S** **t a** **t e** **d E** **f f** **i c** **i e** **n c** **y "** **S e** **c .** **" L** **e a** **n D** **e s** **i g** **n C** **a l** **c u** **l a** **t i** **o n** **f o** **r C** **o m** **p l** **e t** **e P** **r o** **c e** **s s** **T i** **m e** **" S** **e c** **. "** **P a** **r a** **l l** **e l** **O p** **e r** **a t** **i o** **n s** **/ M** **a c** **h i** **n e** **o r** **S t** **a t** **i o** **n s** **/ L** **i n** **e P** **i e** **c e** **/ C** **y c** **l e** **/ M** **a c** **h i** **n e** **T a** **c k** **T i** **m e** **/ M** **a c** **h i** **n e** **/ C** **y c** **l e** **" S** **e c** **o n** **d s** **" M** **u l** **t i** **p l** **i e** **r ,** **I f** **R e** **q u** **i r** **e d** **f o** **r P** **a r** **a l** **l e** **l P** **r o** **c e** **s s** **i n** **g (** **1 =** **N o** **t h** **i n** **g )** **N u** **m b** **e r** **o f** **E q** **u i** **v a** **l e** **n t** **M a** **c h** **i n** **e s** **R e** **q u** **i r** **e d**  

### Process Information **Gross Mark-up Costs x Quantity Costs Broken Out Into Categories with Quantity per Assembly Taken into Account**  **Projected Operating Pattern MANUFACTURING ASSUMPTIONS**  **Manufacturing Costs x Quantity Project Process Requirement**  **Minimum Calculated Cycles Time**

**$0.00 $0.00**  **$0.00**
**Labor Burden**  **TMC Scrape**  **SG&A Profit**  **ED&T Mark-up**  **Total $1.37**  **$6.24 $80.29**  **$0.00 $0.00**  **$0.00 $0.00**  **$0.00**

**$80.29 2** 



### Notes: **a) Items 1,2, & 3 must all equal same value otherwise there is a computation**  **error.**



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 9 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number**



## Tier 1 Supplier or OEM Processing & Assembly (Full Cost mapping)

**GENERAL COMPONENT INFORMATION** 1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - High Impact Item (Full Cost Mapping)

H CVT Control Module Board **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

**#DIV/0! #DIV/0!** 

- **206 17.50**  2.00

**261 13.80**  1.00

**224 16.10**  1.00

**129 27.83**  2.00

**214 16.82**  1.00

**130 27.78**  1.00
**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- 

### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 10 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.



## Purchase Part - Low Impact Item ( Partial Cost Mapping = Processed Raw Material Estimate + Actual Component Assembly Process)**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

**#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-



## Purchase Part - Commodity ( Value taken from Purchase Part Database)

NPN/PNP SOT-23 Transistor TRANS NPN 40V 350MW SMD SOT23-3 **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

- **#DIV/0! #DIV/0!** 

-

TRANS NPN 40V 350MW SMD SOT23-3 DIODE SCHOTTKY 200MW 70V SOT23 TRANS NPN 20V 30MA SOT23 MOSFET P-CH -60V -26A TO-252 MOSFET N-CH 60V 38A TO-252 DIODE SCHOTTKY 30V 200MA SOD123 DIODE SCHOTTKY 60V 200MW SOD123 CRYSTAL 10.0MHZ 12PF SMD IC DSP FLASH 256KX16 179-BGA 10/12-Bit Resolver-to-Digital Converter CRYSTAL 20.0MHZ 12PF SMD Mixed Value SMT Capacitor



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 11 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.

Mixed Value SMT Resistor Mixed Value SMT Diode

DIODE SCHOTTKY 30V 200MA SOD123 Network MPC 12 -24 V 70 mA N Transceiver IC COMP QUAD SGL SUPPLY 14SOIC IC GATE DVR LOW DUAL 2A HS 8SOIC TRANS NPN 20V 30MA SOT23 IC MULTIVIBRATOR MONO DL 16-SOIC IC OPAMP GP 20MHZ QUAD TRANS PNP DARL 80V 5A TO-220 64Kbit Serial SPI Bus EEPROM**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 

64Kbit Serial SPI Bus EEPROM IC INV HEX SCHMITT TRIG 14-TSSOP IC GATE NAND QUAD 2INP 14-TSSOP IC BUFF/DVR TRI-ST 8BIT 20TSSOP MOSFET P-CH -60V -26A TO-252 MOSFET P-CH 60V 20A TO-220FL NPN/PNP SOT-23 Transistor RES .15 OHM 1W 1% WW SMD Bipolar Small Signal NPN Epitaxial Sil Bipolar Small Signal PNP Epitaxial Sil Wide Band Dual Operational Amplifier SOD-23 Diode IC M32C MCU FLASH 512K 100-LQFP CRYSTAL 10.0MHZ 12PF SMD DIODE 400V 1A SOD-106 Mixed Value SMT Capacitor Mixed Value SMT Resistor Mixed Value SMT Diode

CAP 47UF 50V ELECT TG SMD CAP 47UF 35V ELECT TG SMD CAP ELECT 330UF 35V FK SMD DIODE SCHOTTKY 15A 40V DO-214AB COIL PWR CHOKE 1.5UH 2.45A SMD COIL PWR CHOKE 7.5UH 1.3A

Connector, 12 Cav, 12 Pin, Gold Plated Connector, 16 Cav, 16 Pin, Gold Plated Connector, 8 Cav, 7 Pin, Gold Plated Connector, 12 Cav, 11 Pin, Blk, Gold Plated Connector, 8 Cav, 7 Pin, Blk, Gold Plated Connector, 50 Cav, 50 Pin, Gold Plated H CVT PCB Label, 1 H CVT PCB Label, 2 Screw, Connector to PCB H CVT ECM Board, FR4



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411

### Page: 12 of 12 

# Manufacturing Assumption and Quote Summary Print Date:8/23/2012 DRAFT 

## Technology Level: **Vehicle Class: Study Case#:**  **System Description: Component Description:**  **Component Quote Level: R** **e f** **e r** **e n** **c e** **#** 

### Part Description **Part Number GENERAL COMPONENT INFORMATION**  1. Everything is based on sequential operations in Lean Design how do we account for multiple machines, people etc.**R e** **s u** **l t** **i n** **g P** **i e** **c e** **s /** **H o** **u r** **R e** **s u** **l t** **i n** **g C** **y c** **l e** **T i** **m e** **/ P** **a r** **t "** **S e** **c .** **T o** **t a** **l N** **u m** **b e** **r o** **f D** **i r** **e c** **t O** **p e** **r a** **t o** **r s** 



### File:09000064810ec171.xls EPA Contract: EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Form Author: G. Kolwich (248)373-6000 Ext. 2411