WO-2026-0002
Cut & machined Assembly9 × Admin Desk — 1600 – Birch · for SO-2026-0403 (Napier Central School)
Planned › Cut & machined › On the bench › Finishing › Complete
Due 01 Oct 2026 · in 45 days
Pick list — 9 off the bill of material
Every quantity here is the bill multiplied out. Running the build takes them out of stock.
| Code | Material | Required | Issued | On hand | Unit cost | Line cost |
|---|---|---|---|---|---|---|
| MAT-BP18-BB | Birch plywood 2440×1220 × 18mm BB/BB | 15.3 sheet | 15.3 | 166 | $218.50 | $3,343.05 |
| MAT-BP12-BB | Birch plywood 2440×1220 × 12mm BB/BB | 7.2 sheet | 7.2 | 15 | $152.00 | $1,094.40 |
| MAT-BP06-BB | Birch plywood 2440×1220 × 6mm BB/BB | 5.4 sheet | 5.4 | 9 | $86.00 | $464.40 |
| MAT-BIR-EDG | Birch edging tape 22mm, per lineal m | 189 lm | 189 | 2,011 | $2.95 | $557.55 |
| FIN-OIL-CL | Hardwax oil, clear, low-tox — per litre | 4.68 L | 4.68 | 79.43 | $62.50 | $292.50 |
| FIN-SAND-120 | Abrasive belt 120 grit | 8.1 ea | 8.1 | 29 | $8.90 | $72.09 |
| HW-CONF-50 | Confirmat screw 7×50 | 171 ea | 171 | 12,195 | $0.18 | $30.78 |
| HW-KNOB-OAK | Turned oak knob 32mm | 36 ea | 36 | 109 | $4.30 | $154.80 |
| HW-RUN-450 | Drawer runner, soft-close, 450mm pair | 18 pr | 18 | 167 | $24.80 | $446.40 |
| HW-GLIDE | Felt glide, screw-in | 72 ea | 72 | 644 | $0.95 | $68.40 |
| PKG-CTN-L | Carton, large, double wall | 9 ea | 9 | 754 | $7.20 | $64.80 |
| PKG-CORNER | Corner board, per lineal m | 54 lm | 54 | 1,362 | $0.85 | $45.90 |
| Materials | $6,635.07 | |||||
Bench time booked
Each booking costs at the rate of the bench that did the work — CNC is dearer than sanding
| When | Who | Bench | At stage | Minutes | Rate / h | Cost |
|---|---|---|---|---|---|---|
| 07 Aug 2026, 9:00 am | Jess Mattingly | CNC Router | Cut & machined | 1,038 | $115.00 | $1,989.50 |
| 07 Aug 2026, 12:25 pm | Pete Rasmussen | Edging | Cut & machined | 458 | $88.00 | $671.73 |
| Total | 1,496 | $2,661.23 | ||||
What this actually costs to make
Materials plus the bench time, per unit
$1,032.92
each, over 9 in this batch
- Materials
- $6,635.07
- Booked labour
- $2,661.23
- Batch cost
- $9,296.30
List price each $1,183.00
Margin each $150.08 · 13%
The materials half comes off the bill on its own. The labour half only exists because the time is booked against the job as it moves — without it, the cost of a piece is the plywood and nothing else.
Where the time went
| CNC Router | 17 h 18 min | $1,989.50 |
| Edging | 7 h 38 min | $671.73 |
Job details
- Making
- 52434-12 Birch
- Batch
- B-260142
- Raised
- 14 Aug 2026
- Due
- 01 Oct 2026
- Planned time
- 54 h
- Booked time
- 24 h 56 min -54%
- Owner
- Dave Kuiper
Book bench time
Costed at the rate of the bench that did the work.