WO-2026-0014
Cut & machined Assembly6 × Waka Play Boat – Birch · replenishment for the shelf
Planned › Cut & machined › On the bench › Finishing › Complete
Due 16 Sep 2026 · in 30 days
Pick list — 6 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 | 13.2 sheet | 13.2 | 166 | $218.50 | $2,884.20 |
| MAT-BP12-BB | Birch plywood 2440×1220 × 12mm BB/BB | 6 sheet | 6 | 15 | $152.00 | $912.00 |
| MAT-BP06-BB | Birch plywood 2440×1220 × 6mm BB/BB | 4.8 sheet | 4.8 | 9 | $86.00 | $412.80 |
| MAT-BIR-EDG | Birch edging tape 22mm, per lineal m | 168 lm | 168 | 2,011 | $2.95 | $495.60 |
| FIN-OIL-CL | Hardwax oil, clear, low-tox — per litre | 4.2 L | 4.2 | 79.43 | $62.50 | $262.50 |
| FIN-SAND-120 | Abrasive belt 120 grit | 7.2 ea | 7.2 | 29 | $8.90 | $64.08 |
| HW-CONF-50 | Confirmat screw 7×50 | 168 ea | 168 | 12,195 | $0.18 | $30.24 |
| HW-GLIDE | Felt glide, screw-in | 30 ea | 30 | 644 | $0.95 | $28.50 |
| PKG-CTN-L | Carton, large, double wall | 6 ea | 6 | 754 | $7.20 | $43.20 |
| PKG-CORNER | Corner board, per lineal m | 48 lm | 48 | 1,362 | $0.85 | $40.80 |
| Materials | $5,173.92 | |||||
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 |
|---|---|---|---|---|---|---|
| 10 Aug 2026, 4:55 pm | Wiremu Ngata | CNC Router | Cut & machined | 744 | $115.00 | $1,426.00 |
| 14 Aug 2026, 2:35 pm | Pete Rasmussen | Edging | Cut & machined | 291 | $88.00 | $426.80 |
| Total | 1,035 | $1,852.80 | ||||
What this actually costs to make
Materials plus the bench time, per unit
$1,171.12
each, over 6 in this batch
- Materials
- $5,173.92
- Booked labour
- $1,852.80
- Batch cost
- $7,026.72
List price each $1,487.00
Margin each $315.88 · 21%
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 | 12 h 24 min | $1,426.00 |
| Edging | 4 h 51 min | $426.80 |
Job details
- Making
- 52226-11 Birch
- Batch
- B-260154
- Raised
- 23 Jul 2026
- Due
- 16 Sep 2026
- Planned time
- 48 h
- Booked time
- 17 h 15 min -64%
- Owner
- Dave Kuiper
Book bench time
Costed at the rate of the bench that did the work.