WO-2026-0024
On the bench Upholstery7 × Willow Ottoman – Oak · replenishment for the shelf
Planned › Cut & machined › On the bench › Finishing › Complete
Due 28 Aug 2026 · in 11 days
Pick list — 7 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 | 4.2 sheet | 4.2 | 166 | $218.50 | $917.70 |
| UPH-FOAM-75 | Upholstery foam 75mm, per m² | 6.3 m2 | 6.3 | 353.4 | $53.50 | $337.05 |
| UPH-FOAM-50 | Upholstery foam 50mm, per m² | 3.5 m2 | 3.5 | 226.3 | $41.20 | $144.20 |
| UPH-FAB-OAT | Upholstery fabric, oat — per lineal m | 11.2 lm | 11.2 | 108.4 | $68.90 | $771.68 |
| HW-CONF-50 | Confirmat screw 7×50 | 210 ea | 210 | 12,195 | $0.18 | $37.80 |
| HW-GLIDE | Felt glide, screw-in | 28 ea | 28 | 644 | $0.95 | $26.60 |
| PKG-CTN-L | Carton, large, double wall | 7 ea | 7 | 754 | $7.20 | $50.40 |
| PKG-WRAP | Stretch wrap, per roll | 0.35 roll | 0.35 | 29.3 | $21.50 | $7.53 |
| Materials | $2,292.96 | |||||
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 |
|---|---|---|---|---|---|---|
| 05 Aug 2026, 11:20 am | Anahera Wilson | Sanding | On the bench | 154 | $82.00 | $210.47 |
| 06 Aug 2026, 7:15 am | Wiremu Ngata | CNC Router | Cut & machined | 342 | $115.00 | $655.50 |
| 10 Aug 2026, 8:50 am | Bruce Cadwallader | Upholstery | On the bench | 277 | $96.00 | $443.20 |
| 17 Aug 2026, 7:40 am | Pete Rasmussen | Edging | Cut & machined | 122 | $88.00 | $178.93 |
| Total | 895 | $1,488.10 | ||||
What this actually costs to make
Materials plus the bench time, per unit
$540.15
each, over 7 in this batch
- Materials
- $2,292.96
- Booked labour
- $1,488.10
- Batch cost
- $3,781.06
List price each $406.00
Margin each -$134.15 · -33%
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 | 5 h 42 min | $655.50 |
| Upholstery | 4 h 37 min | $443.20 |
| Sanding | 2 h 34 min | $210.47 |
| Edging | 2 h 2 min | $178.93 |
Job details
- Making
- 51266-12 Oak
- Batch
- B-260164
- Raised
- 04 Aug 2026
- Due
- 28 Aug 2026
- Planned time
- 17 h 30 min
- Booked time
- 14 h 55 min -15%
- Owner
- Dave Kuiper
Book bench time
Costed at the rate of the bench that did the work.