Docstoc

Estimator

Document Sample
Estimator Powered By Docstoc
					     Copyright by Texas Motor Works                                Build-A-Birkin Calculator                                                  Page 1 of 6


                                                   This worksheet describes the components & cost of a new Birkin
                                                You may modify selections or use the sheet to order individual parts.


         You may use this sheet to estimate and order complete cars or parts. Enter the number of units for each part in the Quantity Ordered Column (yellow).
                                                    The extended price will appear on the line for that part number.

                                      The total cost of your configuration will appear below, along with the number of items ordered.
                         Please call 1-817-461-7431 to verify the proper components have been selected and for current freight & shipping rates.
                                     AIR FREIGHT MAY BE AVAILABLE. Please call for quote: 817-461-7431.
             All prices are expressed in U.S. dollars, exclusive of freight. Prices are subject to change at any time due to curency fluctuations.
                                        Prices listed here are based on exchange rates as of the date shown below.
 This spreadsheet is the registered property of Windsor International (dba Texas Motor Works) and may not be copied or altered for any
                                          purpose other than for which is was originally intended.

                                                                                                                                                               Total
     Basic                                  Based on your selections, your Birkin will cost:
                                                                                                                                        Items Ordered          Cost
                                                                                                                    From Birkin Factory             0                   -
                                                                                                                        Other Sources               0                  0.00
             0 <---Plus cost of manually priced/quoted items                                                                      Total             0                   -

                                          Items highlighted in blue = Standard Base Car Package
                                                                  Build It Yourself Cars


                                                                       Retail Price
Part #          Part Description                                      Per Unit as of Comments                                           Quantity Ordered   Extended Price
                                                                        08/25/11
                                          STAGE 1
K3601385AA      body kit (chassis for duratec engine)/irs (lhd)           2,858.66    irs = independent rear suspension                        0
NPN             top firewall - powder coat black                              15.02                                                            0
NPN             engine bay panels black                                       87.57                                                            0
K3601004AA      fuel tank kit                                                330.56                                                            0
K3601006AD      electrical loom kit                                          253.86                                                            0
K3601022AE      upper wishbone kit front (narrow track)                      201.56                                                            0
K3601102AB      handbrake kit/lawt                                           292.15   lawt = live axle wide track                              0
K3601103AB      seat belt kit                                                218.45                                                            0
K3601211PA      pedal box kit exclude master cylinders (lhd)                 427.52                                                            0
K3601252AA      brake & fuel line kit/lawt                                   149.47   lawt = live axle wide track                              0
K3601257AB      cooling fan and horn kit                                     306.69                                                            0
K3601298AA      radiator kit                                                 288.95                                                            0
K3601304AA      caliper 4 pot kit                                     Manual Price                                                             0
K3601306PA      master cylinder kit                                          634.69                                                            0
K3601325AA      wishbone kit lower front (narrow track)                      220.81                                                            0
K3601329AA      anti roll bar front & linkage kit (narrow track)             177.78                                                            0
K3601335AB      upper wishbone kit front (wide track)                        214.54                                                            0
K3601336AB      lower wishbone kit front (wide track)                        246.69                                                            0
K3601337AB      wishbone kit upper rear/irs                                  293.34   irs = independent rear suspension                        0
K3601338AB      wishbone kit lower rear/irs                                  405.85   irs = independent rear suspension                        0
K3601339AA      shock absorber kit rear                               Manual Price                                                             0
K3601342AA      anti roll bar rear kit/irs                                   254.93   irs = independent rear suspension                        0
K3601343AC      anti roll bar front & linkage kit (wide track)               243.62                                                            0
K3601346AA      handbrake kit/irs                                            431.46   irs = independent rear suspension                        0
K3601360AA      shock absorber kit front                              Manual Price                                                             0
K3601362AA      brake & fuel line kit/irs (lhd)                              249.36   irs = independent rear suspension                        0
K3601364AA      fuel tank kit (internal fuel pump)/upgraded kit              276.45                                                            0
K3601370AA      upright kit rear/irs (with no axles)                      1,327.77    irs = independent rear suspension                        0
K3601375AA      differential mounting kit (subaru)/irs                        98.59   irs = independent rear suspension                        0
K3601402AA      steering rack kit                                            361.96                                                            0
K3601406AA      differential mounting kit (sierra)/irs                        98.60   irs = independent rear suspension                        0
K3601409AA      steering column kit (lhd)                                    433.59                                                            0




                                             P
     12b07ef5-1b0b-491f-9b14-c3d7f6cc1c81.xlsx rinted 11/21/2011 at 4:03 PM                                                                        Estimator
     Copyright by Texas Motor Works                                      Build-A-Birkin Calculator                                     Page 2 of 6


                                                                             Build It Yourself Cars


                                                                             Retail Price
Part #           Part Description                                           Per Unit as of   Comments                            Quantity Ordered   Extended Price
                                                                              08/25/11
K3601411AA       upper wishbone kit front                                          229.41                                               0
K3601415AA       upright kit rear/irs (no axles)                                 1,551.29    irs = independent rear suspension          0
K3601416AA       upright kit rear (subaru)/irs (includes 2 rear axles)           2,736.93    irs = independent rear suspension          0
K3601417AA       upright kit rear (sierra)/irs (includes 2 rear axles)           2,224.23    irs = independent rear suspension          0
K3601420AA       upright kit front                                               1,321.09    wide track                                 0

                                        STAGE 2
K3601061AC       wiper motor kit                                                   207.39                                               0
K3601063AA       fuel sender unit kit                                              204.49                                               0
K3601064AE       instrument kit                                                  2,213.46                                               0
K3601122AC       headlight kit (narrow track)                                      411.05                                               0
K3601361AA       headlight kit (wide track)                                        470.11                                               0
K3601361AA-Blk   headlight kit (powder coated black) (wide track)                  490.15                                               0

                                         STAGE 3
K3601082AB       rear mudguard kit (painted)                                       453.63                                               0
K3601083AA       stoneguard kit (aluminum)                                          27.59                                               0
K3601083AB       stoneguard kit (carbon fibre)                                     100.00                                               0
K3601085AB       front cycle fender kit (painted)                                  291.72                                               0
K3601104AB       boot liner kit/la                                                  83.80 la = live axle                                0
K3601260AA       rear mudguard kit (unpainted)                                     250.75                                               0
K3601261AA       front cycle fender kit (unpainted)                                170.08                                               0
K3601347AA       boot liner kit/irs                                                 89.11 irs = independent rear suspension             0

                                         STAGE 4
K3601101AD       console kit upholstered/la                                        121.97    la = live axle                             0
K3601121AA       tail light kit                                                    136.51                                               0
K3601278AB       switch panel carbon fibre kit                                     110.79                                               0
K3601345AA       console kit upholstered/irs                                       300.81    irs = independent rear suspension          0
K3601354AA       rollcage kit (standard)                                           133.61                                               0
K3601380AA       console kit uncovered/irs                                          77.91    irs = independent rear suspension          0
K3601381AA       console kit uncovered/la                                           74.25    la = live axle                             0

                                       STAGE 5
K3601123AF       dash light wiring kit                                              29.58                                               0
K3601125AD       switch relay & fuse kit                                           421.17                                               0
K3601126AB       windscreen heater switch kit                                       66.12                                               0

                                        STAGE 6
K3601141AC       heater kit                                                        253.20                                               0
K3601144AA       wiper assembly kit                                                 92.85                                               0
K3601145AC       windscreen washer kit                                             200.31                                               0
K3601148AC       windscreen assembly kit/heated                                    436.15                                               0
K3601148AC-Blk   windscreen assembly kit (powder blk coated)/htd                   463.45                                               0
K3601149AA       mirror kit                                                        156.59                                               0
K3601151AB       windscreen mounting kit                                            87.78                                               0
K3601151AB-Blk   windscreen mounting kit (frame powder coated blk)                 123.92                                               0
K3601162AC       inner side panel kit upholstered                                  163.77                                               0
K3601169AB       wind deflector kit                                                227.43                                               0
K3601200PA       fluid reservoir kit                                               347.83                                               0
K3601207AA       scuttle kit (lhd)                                                 150.36                                               0
K3601208AA       wiper arm kit (lhd)                                                59.26                                               0
K3601254AA       scuttle kit carbon w/scuttle padding                              193.58                                               0
K3601263AA       inner side panel kit uncovered                                     94.55                                               0
K3601395AA       windscreen kit/non-heated                                         388.10                                               0




                                             P
     12b07ef5-1b0b-491f-9b14-c3d7f6cc1c81.xlsx rinted 11/21/2011 at 4:03 PM                                                                 Estimator
     Copyright by Texas Motor Works                           Build-A-Birkin Calculator                                  Page 3 of 6


                                                                  Build It Yourself Cars


                                                                  Retail Price
Part #        Part Description                                   Per Unit as of Comments                           Quantity Ordered   Extended Price
                                                                   08/25/11
                                      STAGE 7
K3601005AB    fuel line & pump kit                                      131.45                                            0
K3601161AC    back rest panel kit/la                                     44.81 la = live axle                             0
K3601164AB    carpet kit                                                 53.50                                            0
K3601171AA    tool and accessory kit                                     86.64                                            0
K3601302AA    boot cover kit                                            339.83                                            0
K3601327AA    seat kit & mountings                                      830.74                                            0
K3601357AA    back rest panel kit/irs                                    53.83 irs = independent rear suspension          0
K3601365AA    sports seat & mounting kit                                570.82                                            0
                                                                                                                          0
                                   STAGE 8                                                                                0
K3601187AD    nose cone painted & grill kit                             236.87                                            0
K3601192AA    wheel & tyre kit                                   Manual Price                                             0
K3601196AD    badge kit                                                  59.15                                            0
K3601197AA    steering wheel kit                                        185.67                                            0
K3601264AB    nose cone unpainted & grill kit                           137.62                                            0
K3601273AA    diffuser kit                                              104.27                                            0
K3601330AA    bonnet & catch kit                                        421.17                                            0

                          ENGINE INSTALLATION KIT
K3601311AA    remote oil filter/zetec                                   204.95                                            0
K5301004AA    engine mounting kit/zetec                                 151.61                                            0
K5301006AA    exhaust shield pack/duratec                               204.27                                            0
K5301007AA    battery mounting & wiring kit/all models                   70.33                                            0
K5301010AA    exhaust manifold kit/zetec                                419.77                                            0
K5301014AA    engine auxilliary parts kit/zetec                         123.51                                            0
K5301015AA    starter & bellhousing bolt kit                            235.69                                            0
K5301016AA    heater hose kit                                            14.97                                            0
K5301029AA    decal/badge kit/duratec                                    25.58                                            0
K5301047AA    air filter mounting kit fuel injection                     21.02                                            0
K5301048AA    accel cable & mounting bracket fuel injection               8.38                                            0
K5301049AA    blanking plug kit                                           8.24                                            0
K5301053AB    fuel injection airbox kit                                 121.63                                            0
K5301059AB    exhaust support bracket kit/all models                      7.80                                            0
K5301063AA    thermostat & cooling system kit                           187.65                                            0
K5301064AA    exhaust kit (side exit (lhs)                              412.29                                            0
K5301068AA    alternator kit/zetec                                      568.60                                            0
K5301070AA    engine mounting kit/duratec                               145.90                                            0
K5301071AA    exhaust manifold kit/duratec                              593.35                                            0
K5301073AA    exhaust kit (side exit - rhs)/duratec                     412.29                                            0
K5301075AA    header tank kit/duratec                                   114.25                                            0
K5301076AB    radiator hose kit/duratec                                 106.82                                            0
K5301082AA    alternator & mounting kit/duratec                         403.05                                            0
K5301083AA    elec. water pump & mounting kit                           756.22                                            0

                      GEARBOX INSTALLATION KIT
K3601046AA    gearbox mounting kit                                       45.71                                            0
K3601358AA    propshaft kit (sierra)/irs                                421.81 irs = independent rear suspension          0
K3601371AA    propshaft kit (subaru)/irs                                490.27 irs = independent rear suspension          0
K5301009AC    propshaft kit/la                                          385.32 la = live axle                             0
K5301013AA    gearbox adaptor kit                                        51.14                                            0
K5301069AA    bellhousing kit/zetec                                     972.71                                            0
K5301077AA    bellhousing kit/duratec                                   914.32                                            0

                         ENGINE ASSEMBLY PARTS
B5452214AA    flywheel/zetec                                     Manual Price                                             0




                                             P
     12b07ef5-1b0b-491f-9b14-c3d7f6cc1c81.xlsx rinted 11/21/2011 at 4:03 PM                                                   Estimator
     Copyright by Texas Motor Works                             Build-A-Birkin Calculator                                    Page 4 of 6


                                                                    Build It Yourself Cars


                                                                    Retail Price
Part #         Part Description                                    Per Unit as of Comments                             Quantity Ordered   Extended Price
                                                                     08/25/11
B5452215AA     clutch pack/zetec                                   Manual Price                                               0
B5452217AA     dip stick tube/zetec                                Manual Price                                               0
B5452218AA     dip stick/zetec                                     Manual Price                                               0
B5452219AA     coil/zetec                                          Manual Price                                               0
B5452220AA     high tension spark plug wire #1/zetec               Manual Price                                               0
B5452221AA     high tension spark plug wire #2/zetec               Manual Price                                               0
B5452222AA     high tension spark plug wire #3/zetec               Manual Price                                               0
B5452223AA     high tension spark plug wire #4/zetec               Manual Price                                               0
B5452227AA     gasket - sump/zetec                                 Manual Price                                               0
B5452228AA     flywheel bolt/zetec                                 Manual Price                                               0
B5452229AA     thermostat                                          Manual Price                                               0
B5452244AA     bracket ignition coil/zetec                         Manual Price                                               0
B5452250AA     manifold inlet/zetec                                Manual Price                                               0
B5452251AA     throttle body/zetec                                 Manual Price                                               0
B5452252AA     manifold fuel supply/zetec                          Manual Price                                               0
B5452262AA     air filter al253//zetec                             Manual Price                                               0
B5452320AA     engine management/ecu                                    2,183.82 ecu = electronic control unit                0
B5452335AA     sensor lambda/oxygen/zetec                          Manual Price                                               0
B5452337AA     differential assembly standard                           2,365.81                                              0
B5452337AA-1   differential assembly sub m/e limited slip               4,731.62                                              0
K3601307AA     indicator lamp kit                                          90.85                                              0
K3601309AA     fuel line & pump kit fuel injection                        452.72                                              0
M3151116AB     oil pick up modified/zetec                          Manual Price                                               0
M3151121AA     sump zetec 1800                                     Manual Price                                               0
M3151122AA     sump zetec 2lt                                      Manual Price                                               0

                                  OPTIONAL PARTS
K3601165AA     tonneau cover kit                                          629.04                                              0
K3601165AB     tonneau cover kit (sports seat)                            646.50                                              0
K3601167AB     hood assembly kit (soft top)                               702.72                                              0
K3601168AB     side screen kit                                     Manual Price                                               0
K3601248AA     spare wheel cradle kit                                     120.19                                              0
K3601268AA     spare wheel kit                                     Manual Price                                               0
K3601269AB     cat convertor                                              196.38                                              0
K3601274AA     carbon fibre console/la                                    390.50   la = live axle                             0
K3601295AA     full width diffuser                                        106.46                                              0
K3601344AA     carbon fibre console/irs                                   468.03   irs = independent rear suspension          0
K3601368AB     wide track conversion kit                               1,097.57    mk2                                        0
K3601379AA     full rollcage kit                                          426.95   fia                                        0
K3601379AA-1   full rollcage kit/fia spec tube                            965.67                                              0
K5301078AA     front suspension lowering kit                              286.97                                              0
K5301085AA     side bars (lhs n rhs) c/w headreast                        840.54                                              0
M3151103AA     extended exhaust collector                                 221.91                                              0
M3151104AC     sump guard aluminum                                         73.02                                              0
M3301042AA     carbon fibre dashboard panel                               311.59                                              0
M3301062AA     carbon fibre steering wheel centre                          45.72                                              0
M3301063AA     carbon fibre nose cone with naca duct                       26.37                                              0
M3301086AA     carbon fibre stone guards (l/h)                             33.73                                              0
M3301087AA     carbon fibre stone guards (r/h)                             33.73                                              0
M3301104AA     bonnet & scuttle assy - fiberglass (unpainted)             370.12                                              0
M3301105AA     bonnet & scuttle assembly - carbon fibre                   831.56                                              0
M3301106AA     rigid 1/2 tonneau fiberglass                                81.52                                              0
M3301107AA     rigid 1/2 tonneau carbon fibre                             357.71                                              0
M3301108AA     boot cover - fiberglass                                     78.51                                              0
M3301109AA     boot cover - carbon fibre                                  327.68                                              0
M3301111AA     wide mudguard (r/h) grp (10" wheels)                       137.78                                              0




                                             P
     12b07ef5-1b0b-491f-9b14-c3d7f6cc1c81.xlsx rinted 11/21/2011 at 4:03 PM                                                       Estimator
                 Copyright by Texas Motor Works                                 Build-A-Birkin Calculator                                     Page 5 of 6


                                                                                     Build It Yourself Cars


                                                                                     Retail Price
           Part #              Part Description                                     Per Unit as of Comments                             Quantity Ordered   Extended Price
                                                                                      08/25/11
           M3301112AA          wide mudguard (l/h) grp (10" wheels)                        137.78                                              0
           M3301113AA          carbon fiber dashboard (bonnet & scuttle assembly)          318.89                                              0
           M3301115AA          wide mudguard (r/h) carbon fibre (10" wheels)               638.59                                              0
           M3301116AA          wide mudguard (l/h) carbon fibre (10" wheels)               638.59                                              0
           M3351047AA          scuttle padding                                             109.81                                              0
           M3351061AA          dashboard safety pad upholstered                            109.45                                              0
           M3351062AA          birkini top                                                 158.98                                              0
           M3351065AA          tonneau cover for sport seats                               273.38                                              0
           M3401278AA          nose cone - carbon fibre                                    444.88                                              0
           M3401280AA          cycle fender (r/h) - carbon fibre                           245.29                                              0
           M3401281AA          cycle fender (l/h) - carbon fibre                           245.29                                              0
           M3401282AA          mudguard (l/h) - carbon fibre                               439.85                                              0
           M3401283AA          mudguard (r/h) - carbon fibre                               439.85                                              0
           M3401287AA          side panel (l/h) - carbon fibre                             431.38                                              0
           M3401288AA          side panel (r/h) - carbon fibre                             431.38                                              0
           Bearing Kit         live axle bearing/seal                                      175.32                                              0

                                      POSSIBLE COMPETITION OPTIONS
                               fire extinguisher hand held                          Manual Price                                               0
                               fire extinguisher on board mechanical                Manual Price                                               0
                               4 point race seat belt harness                       Manual Price                                               0
                               6 point full race seat belt harness                  Manual Price                                               0
                               momo steering wheel                                  Manual Price                                               0
                               quick release steering wheel boss                    Manual Price                                               0
                               battery master cut off switch                        Manual Price                                               0
                               push button start system                             Manual Price                                               0
                               birkin external air intake box grp                   Manual Price                                               0
                               birkin full width rear diffuser                      Manual Price                                               0
                               roll cage drivers side bar                           Manual Price                                               0
           K3601393AA          instruments kit - track                              Manual Price                                               0
                               wiring loom kit - track                              Manual Price                                               0
           B5451971AB          eye level brake light kit                                    25.07                                              0
           M3351063AA          sport racing seat kit (driver only)                         209.66                                              0
           M3351063AA-1        sport racing seat kit (passenger only)                      209.66                                              0
                               mirror kit - track                                   Manual Price                                               0
           B5452414AA          seat belt (fia)                                      Manual Price                                               0
           B5452414AA-1        seat belt (non-fia)                                  Manual Price                                               0
           K3601396AA          switch panel kit - track                             Manual Price                                               0
           M3101646AA          upper wishbone track spec                            Manual Price                                               0
           M3151172AA          shock mtg bracket lower front suspension track       Manual Price                                               0

                                                   PAINT WORK
           x0000002            nose cone * front fenders * rear mudguards                  270.31   one standard color (solid)                 0
           x0000003            nose cone * front fenders * rear mudguards                  442.27   one metallic color (base & clear)          0
           x0000004            bonnet * scuttle                                            344.40   one standard color (solid)                 0
           x0000005            bonnet * scuttle                                            537.87   one metallic color (base & clear)          0
           x0000006            alloy body panels - back & sides                            682.65   one standard color (solid)                 0
           x0000007            alloy body panels - back & sides                          1,116.98   one metallic color (base & clear)          0
           x0000008            two tone or stripes                                         287.62                                              0

                               End of Parts List Table

he Birkin factory. - These items ARE included in the total price above.
he Birkin factory, can be sourced from a number of places. Delivery times vary.
 BE AVAILABLE. Please call for quote: 817-461-7431.




                                                         P
                 12b07ef5-1b0b-491f-9b14-c3d7f6cc1c81.xlsx rinted 11/21/2011 at 4:03 PM                                                            Estimator
     Copyright by Texas Motor Works                                       Build-A-Birkin Calculator                                                              Page 6 of 6


                                                                              Build It Yourself Cars


                                                                              Retail Price
Part #          Part Description                                             Per Unit as of Comments                                                       Quantity Ordered   Extended Price
                                                                               08/25/11
                                                                              Retail Price
     Source     Part Description                                               Per Unit      Comments                                                      Quantity Ordered   Extended Price
Other Sources   2LTR Duratec Engine 185HP                                         1,000.00
Other Sources   Duratec Engine 213HP                                              1,600.00
Other Sources   Duratec Engine 275HP                                              7,000.00
Other Sources   Wheels (Panasport)                                                  200.00
Other Sources   Bridgestone RE11 Tires 195/50 F 205/50 R                            145.00
Other Sources   ENKEI Racing Wheels                                                 200.00
Other Sources   Freight & Import Duties (Sea Container)                           1,800.00
Other Sources   Air Freight                                                         900.00   air freight is in addition to sea container costs
Other Sources   Factory Crating & Shipping                                          250.00
Other Sources   Sierra Diff Open                                                  1,000.00   rebuilt
Other Sources   Sierra Diff LSD                                                   1,800.00   rebuilt
Other Sources   Subaru Diff LSD                                                     800.00   used
Other Sources   Wilwood/Outlaw 4 Pot Front Brakes                                   460.00
Other Sources   Gaz Shocks and Springs                                              211.00
Other Sources   VDO Instrument Kit                                                  550.00
Other Sources   Electrical Ignition Switch Package                                  150.00   Ignition sw, turn signal sw, push button lts, indicator lts
Other Sources   Alum Flywheel                                                       450.00
Other Sources   Clutch Cover & Disc                                                 350.00
Other Sources   Clutch Cover & Disc - High Performance Kit                          350.00   275HP
Other Sources   Clutch Cover & Disc - High Performance Kit                          600.00   275 HP Tilton Rally Clutch: 7" rally style puck disc
Other Sources   T-9 5-speed Transmission Std. Gears                               1,500.00
Other Sources   T-9 5-speed Transmission Close Ratio Gear Set                     2,250.00
Other Sources   T-9 5-or 6-speed Sequential Shift Transmission                    6,500.00
Other Sources   FRP Floor Mats                                                       45.00
Other Sources   Labor for Assembly                                                4,350.00
Other Sources   Black Vinyl Coating Engine Bay and Rear Wings                       200.00
Other Sources   Duratec 2Ltr. Aluminum Pan Kit                                      730.00
Other Sources   Racing Seat Belt Kit                                                200.00
Other Sources   Engine Computer and Wiring Loom                                   2,850.00   sensors, plugs, hardware, labor, software, regulator, etc.
Other Sources   Haltech Quad Channel Ignitor                                        250.00
Other Sources   Engine Battery/Tray                                                 110.00
Other Sources   Fuel Pump                                                           145.00   includes install kit
Other Sources   Engine Starter                                                      185.00
Other Sources   AT Power Throttle Body Injection Kit                              1,500.00   fuel rail, hardware, tps, air cleaner, fittings
Other Sources   Misc. Hardware, Plumbing, Oil, Filters, Materials, etc.           1,200.00
Other Sources   Removable Steering Wheel                                             99.00
Other Sources   Domestic Paint & Body Work                                   Manual Price    call for quote
Other Sources   Currency Fluctuation Adjustment                              Manual Price
Other Sources   Gear Lever Kit                                                      261.25
Other Sources   Duratec Intake Manifold                                             194.35
Other Sources   Duratec Supercharger Kit                                          5,800.00
Other Sources   Duratec Racing Exhaust Header System                              1,500.00




                                             P
     12b07ef5-1b0b-491f-9b14-c3d7f6cc1c81.xlsx rinted 11/21/2011 at 4:03 PM                                                                                          Estimator

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:10
posted:11/20/2011
language:English
pages:6