Cst Update :

Year :
No
2008
Single Level BOM Cost Report Run Date : 07/01/2008
Report Run Time : 1:30:46
Site : S11 Standard Report User : System Administrator
Processed : 07/01/2008
Multi Level
Parent Part : 11001 Acme Aspirin - Tablet Int. Acme Aspirin Unit : EA Calc. Qty : 10,000

Link Qty Extended Component Cost

Component M/P Description (Base/Calc) Unit Material Machine Labor Subcontract Overhead Total Cost
11101 P Gelatin - B Type 0.0002 KG 0.0003 0.0000 0.0000 0.0000 0.0000 0.0003
11102 P Polyvinyl Alcohol 0.0001 LB 0.0005 0.0000 0.0000 0.0000 0.0000 0.0005
11103 P Purified Water 0.0009 LT 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
11104 P Urea 0.0005 KG 0.0003 0.0000 0.0000 0.0000 0.0000 0.0003
11105 P EDTA 0.0000 KG 0.0001 0.0000 0.0000 0.0000 0.0000 0.0001
11103 P Purified Water 0.0002 LT 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
11106 P Kaolin 0.0002 KG 0.0001 0.0000 0.0000 0.0000 0.0000 0.0001
11107 P D-Sorbitol 70% 0.0030 KG 0.0007 0.0000 0.0000 0.0000 0.0000 0.0007
11103 P Purified Water 0.0025 LT 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
11108 P Sodium Polyacrylate 0.0008 KG 0.0051 0.0000 0.0000 0.0000 0.0000 0.0051
11109 P Sodium Carboxymenthylcellulose 0.0017 LB 0.0037 0.0000 0.0000 0.0000 0.0000 0.0037
11110 P Glycerin 0.0024 KG 0.0013 0.0000 0.0000 0.0000 0.0000 0.0013
11111 P Tartaric Acid 0.0002 KG 0.0003 0.0000 0.0000 0.0000 0.0000 0.0003
11112 P Polyacrylic Acid 20% 0.0015 KG 0.0019 0.0000 0.0000 0.0000 0.0000 0.0019
11113 P Lidocaine 0.0008 KG 0.0353 0.0000 0.0000 0.0000 0.0000 0.0353
11114 P Propylene Glycol 0.0008 KG 0.0004 0.0000 0.0000 0.0000 0.0000 0.0004
11115 P Methyparaben 0.0000 LB 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
11116 P Propylparaben 0.0000 LB 0.0001 0.0000 0.0000 0.0000 0.0000 0.0001
11117 P Dihydorxyaluminum Aminoacetate 0.0001 LB 0.0003 0.0000 0.0000 0.0000 0.0000 0.0003
11110 P Glycerin 0.0003 KG 0.0002 0.0000 0.0000 0.0000 0.0000 0.0002

Extended Component Costs : 0.0506 0.0000 0.0000 0.0000 0.0000 0.0506

Page 1 of 2
Cst Update :
Year :
No
2008
Single Level BOM Cost Report Run Date : 07/01/2008
Report Run Time : 1:30:48
Site : S11 Standard Report User : System Administrator
Processed : 07/01/2008
Multi Level

Operation Setup Run

Seq Description Work Center Type Time Rate Cost Time Rate Cost Overhead Total Cost
10 Gelatin Solution LABORGEN Labor 0.0042 15.0000 0.0000 0.0003 15.0000 0.0040 0.0000 0.0040
10 Gelatin Solution TANK01 Machine 0.0042 0.0000 0.0000 0.0003 8.0000 0.0021 0.0001 0.0022
20 Add Powder to Mixer w/QA LABORGEN Labor 0.0042 15.0000 0.0000 0.0001 15.0000 0.0008 0.0000 0.0008
20 Add Powder to Mixer w/QA MIXASP01 Machine 0.0042 0.0000 0.0000 0.0001 8.0000 0.0004 0.0000 0.0004
30 EDTA Solution-Bucket Mix LABORGEN Labor 0.0042 15.0000 0.0000 0.0001 15.0000 0.0013 0.0000 0.0013
30 EDTA Solution-Bucket Mix MIXASP01 Machine 0.0042 0.0000 0.0000 0.0001 8.0000 0.0007 0.0000 0.0007
40 D-Sorbitol solution Mix LABORGEN Labor 0.0042 15.0000 0.0000 0.0001 15.0000 0.0015 0.0000 0.0015
40 D-Sorbitol solution Mix TANK02 Machine 0.0042 0.0000 0.0000 0.0001 8.0000 0.0008 0.0000 0.0008
50 Add Water and Premix Solutions LABORGEN Labor 0.0833 15.0000 0.0001 0.0002 15.0000 0.0025 0.0000 0.0026
50 Add Water and Premix Solutions MIXASP01 Machine 0.0833 0.0000 0.0000 0.0002 8.0000 0.0013 0.0001 0.0014
60 PANA/CMC Solution Mix FUNNL01 Machine 0.0042 0.0000 0.0000 0.0005 8.0000 0.0040 0.0002 0.0042
60 PANA/CMC Solution Mix LABORGEN Labor 0.0042 15.0000 0.0000 0.0005 15.0000 0.0075 0.0000 0.0075
70 Add Powder to Mixer LABORGEN Labor 0.0042 15.0000 0.0000 0.0003 15.0000 0.0050 0.0000 0.0050
70 Add Powder to Mixer MIXASP01 Machine 0.0042 0.0000 0.0000 0.0003 8.0000 0.0027 0.0001 0.0028
80 Add Liquid to Mixer LABORGEN Labor 0.0042 15.0000 0.0000 0.0003 15.0000 0.0050 0.0000 0.0050
80 Add Liquid to Mixer MIXASP01 Machine 0.0042 0.0000 0.0000 0.0003 8.0000 0.0027 0.0001 0.0028
90 Lidocaine Solution LABORGEN Labor 0.0042 15.0000 0.0000 0.0007 15.0000 0.0100 0.0000 0.0100
90 Lidocaine Solution TANK03 Machine 0.0042 0.0000 0.0000 0.0007 8.0000 0.0053 0.0003 0.0056
100 Glycerin Aminoacetate solution LABORGEN Labor 0.0042 15.0000 0.0000 0.0003 15.0000 0.0050 0.0000 0.0050
100 Glycerin Aminoacetate solution MIXASP01 Machine 0.0042 0.0000 0.0000 0.0003 8.0000 0.0027 0.0001 0.0028
110 LABORGEN Labor 0.0042 15.0000 0.0000 0.0001 15.0000 0.0012 0.0000 0.0012
110 TABLET01 Machine 0.0042 0.0000 0.0000 0.0001 8.0000 0.0006 0.0000 0.0006

Extended Operation Costs : 0.0001 0.0671 0.0010 0.0682

Overhead Summary
Account Description Amount
BLD Building 0.0007
MNT Maintenance 0.0004

Overhead Summary Total : 0.0012

FG Material Overhead Cost : 0.0000

Total Cost per last Cost Roll : 0.1188

Page 2 of 2