WO-2026-0016
Cut & machined Upholstery12 × Sound Absorbing Panel — Single Circle – Sage · replenishment for the shelf
Planned › Cut & machined › On the bench › Finishing › Complete
Due 11 Sep 2026 · in 25 days
Pick list — 12 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 |
|---|---|---|---|---|---|---|
| ACO-FELT-24 | Acoustic polyester 24mm, per m² | 12 m2 | 12 | 439 | $79.40 | $952.80 |
| HW-CLIP-PN | Fastmount panel clip, wall series | 48 ea | 48 | 601 | $5.20 | $249.60 |
| PKG-CTN-L | Carton, large, double wall | 12 ea | 12 | 754 | $7.20 | $86.40 |
| Materials | $1,288.80 | |||||
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, 12:00 pm | Pete Rasmussen | Edging | Cut & machined | 81 | $88.00 | $118.80 |
| 14 Aug 2026, 3:45 pm | Wiremu Ngata | CNC Router | Cut & machined | 200 | $115.00 | $383.33 |
| Total | 281 | $502.13 | ||||
What this actually costs to make
Materials plus the bench time, per unit
$149.24
each, over 12 in this batch
- Materials
- $1,288.80
- Booked labour
- $502.13
- Batch cost
- $1,790.93
List price each $195.00
Margin each $45.76 · 23%
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 | 3 h 20 min | $383.33 |
| Edging | 1 h 21 min | $118.80 |
Job details
- Making
- 52037-11 Sage
- Batch
- B-260156
- Raised
- 10 Aug 2026
- Due
- 11 Sep 2026
- Planned time
- 10 h
- Booked time
- 4 h 41 min -53%
- Owner
- Dave Kuiper
Book bench time
Costed at the rate of the bench that did the work.