### Page:1 of 3 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study**
**EP-C-07-069 WA1-3** Printed: 8/13/2012
DRAFT

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

**USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD** 



# 18 **Electrical Distribution and Electronic Control Sy stem** 

1 **01 Electrical Wiring and Circuit Protection Subsystem**  **7.61 0.62**  **0.58 8.82**  **0.03 0.45**  **0.34 0.05**  **0.87**

**- 9.69** 

**- 210.00** 

**- 8.92**  **0.59**



### 7.61 **0.62 0.58**  **8.82 0.03**  **0.45 0.34**  **0.05 0.87** 

**- 9.69** 

**- 210.00** 

**-** 

### 8.92 **0.59** 

# SYSTEM & SUBSYSTEM DESCRIPTION

**SUBSYSTEM ROLL-UP** 

# NEW TECHNOLOGY GENERAL PART INFORMATION:

Manufacturing **Total Manufacturing** 
**Cost (Component/**  **Assembly) Tooling**  **(x1000)**ItemSubsystem Markup **Net Component/**  **Assembly Cost Impact to** 
**OEM System** 

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



### Sub-Subsystem DescriptionSystem **Investment (X1000)**  **Total Markup**
**Cost (Component/**  **Assembly) Total** 

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

# Technology **Level:** EPA Study **Vehicle Class:** Toyota 2010 Venza **Study Case#:** 07

- 69

- 303

09000064810d3b0c.xls
EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:2 of 3 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study**
**EP-C-07-069 WA1-3** Printed: 8/13/2012
DRAFT



# 18 **Electrical Distribution and Electronic Control Sy stem** 

1 **01 Electrical Wiring and Circuit Protection Subsystem** ItemSubsystemSystem

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

**USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD USD**  **USD**

**0.63 10.14**  **0.03 0.51**  **0.34 0.03**  **0.90**

**- 11.04** 

**- 313.50** 

**- 1.31**  **(0.03) 0.04**  **1.32 (0.00)**  **0.06 0.00**  **(0.03) 0.03** 

**- 1.35** 



### 0.63 **10.14 0.03**  **0.51 0.34**  **0.03 0.90** 

**- 11.04** 

**- 313.50** 

**-** 

### 1.31 **(0.03) 0.04**  **1.32 (0.00)**  **0.06 0.00**  **(0.03) 0.03** 

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

**(x1000) Investment** 

**(X1000) Net**  **Component/ Assembly**  **Cost Impact to**
**OEM Net**  **Component/ Assembly**  **Cost Impact to**
**OEM** 

# BASE TECHNOLOGY GENERAL PART INFORMATION:

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

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

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

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



### 09000064810d3b0c.xls
EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411

### Page:3 of 3 

# COST MODEL ANALYSIS TEMPLATE **Light-Duty Technology Cost Study**
**EP-C-07-069 WA1-3** Printed: 8/13/2012
DRAFT



# 18 **Electrical Distribution and Electronic Control Sy stem** 

1 **01 Electrical Wiring and Circuit Protection Subsystem** ItemSubsystemSystem 

### USD

**USD USD**  **USD**

**- 103.50** 

**-**

**- 103.50** 

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

**(x1000) Investment** 

**(X1000)** 

# INCREMENTAL COST TO UPGRADE TO NEW TECHNOLOGY PACKAGE

09000064810d3b0c.xls
EPA Contract:EP-C-07-069 WA1-3 PROPRIETARY and CONFIDENTIAL Author: G. Kolwich (248)373-6000 Ext. 2411