| level | part number | part | qty | unit | make or buy | supplier | what it is | material cost | process cost | how the cost was figured | tooling | tooling notes | annual units | years | amortization | unit cost | running total | share of total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | DRONE-01 | Ventilated trap capsule | 1 | per finished assembly; costs quantity-extended | make | Fictional Sample Works; not contacted | PP/stainless | 8 | 5 | Invented extended cost for quantity 1; component unit material 8.0000, process 5.0000 | 60000 | Invented tooling allowance, not quote | 100 | 3 | 200.0 | 213.0 | 213.0 | 0.28783784 |
| 1 | DRONE-02 | Wall deployment carriage | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | aluminum/gear drive | 35 | 15 | Invented extended cost for quantity 1; component unit material 35.0000, process 15.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 50.0 | 263.0 | 0.06756757 |
| 1 | DRONE-03 | Guarded aircraft frame | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | composite/guards | 60 | 20 | Invented extended cost for quantity 1; component unit material 60.0000, process 20.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 80.0 | 343.0 | 0.10810811 |
| 1 | DRONE-04 | Motors/ESC/prop set | 4 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | electromechanical | 35 | 5 | Invented extended cost for quantity 4; component unit material 8.7500, process 1.2500 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 40.0 | 383.0 | 0.05405405 |
| 1 | DRONE-05 | Navigation and flight control | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | GNSS/IMU/vision | 90 | 15 | Invented extended cost for quantity 1; component unit material 90.0000, process 15.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 105.0 | 488.0 | 0.14189189 |
| 1 | DRONE-06 | Redundant payload latch | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | steel and sensors | 20 | 10 | Invented extended cost for quantity 1; component unit material 20.0000, process 10.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 30.0 | 518.0 | 0.04054054 |
| 1 | DRONE-07 | Flight battery | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | protected lithium pack | 65 | 5 | Invented extended cost for quantity 1; component unit material 65.0000, process 5.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 70.0 | 588.0 | 0.09459459 |
| 1 | DRONE-08 | Dock charger/interlocks | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | isolated charger/contact set | 35 | 10 | Invented extended cost for quantity 1; component unit material 35.0000, process 10.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 45.0 | 633.0 | 0.06081081 |
| 1 | DRONE-09 | Radio/local gateway | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | candidate Wi-Fi/BLE | 12 | 5 | Invented extended cost for quantity 1; component unit material 12.0000, process 5.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 17.0 | 650.0 | 0.02297297 |
| 1 | DRONE-10 | Assembly/HIL calibration | 1 | per finished assembly; costs quantity-extended | make | Fictional Sample Works; not contacted | labor and rig | 0 | 60 | Invented extended cost for quantity 1; component unit material 0.0000, process 60.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 60.0 | 710.0 | 0.08108108 |
| 1 | DRONE-11 | Shipping crate/manual | 1 | per finished assembly; costs quantity-extended | buy | Fictional Sample Works; not contacted | protective reusable carton | 20 | 10 | Invented extended cost for quantity 1; component unit material 20.0000, process 10.0000 | 0 | Invented tooling allowance, not quote | 100 | 3 | 0.0 | 30.0 | 740.0 | 0.04054054 |
Sample — fictitious company. All numbers and people are invented scenario assumptions. This is draft concept paperwork; no physical testing, customer evidence, certification, filing or sign-off has occurred.