WO-2026-0035
Complete Upholstery5 × Willow Corner Sofa – Oak · replenishment for the shelf
Planned › Cut & machined › On the bench › Finishing › Complete
Due 14 Sep 2026
Pick list — 5 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 | 7.5 sheet | 7.5 | 166 | $218.50 | $1,638.75 |
| UPH-FOAM-75 | Upholstery foam 75mm, per m² | 12 m2 | 12 | 353.4 | $53.50 | $642.00 |
| UPH-FOAM-50 | Upholstery foam 50mm, per m² | 6.5 m2 | 6.5 | 226.3 | $41.20 | $267.80 |
| UPH-FAB-OAT | Upholstery fabric, oat — per lineal m | 21 lm | 21 | 108.4 | $68.90 | $1,446.90 |
| HW-CONF-50 | Confirmat screw 7×50 | 210 ea | 210 | 12,195 | $0.18 | $37.80 |
| HW-GLIDE | Felt glide, screw-in | 40 ea | 40 | 644 | $0.95 | $38.00 |
| PKG-CTN-L | Carton, large, double wall | 5 ea | 5 | 754 | $7.20 | $36.00 |
| PKG-WRAP | Stretch wrap, per roll | 0.25 roll | 0.25 | 29.3 | $21.50 | $5.38 |
| Materials | $4,112.63 | |||||
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, 8:20 am | Anahera Wilson | Sanding | On the bench | 298 | $82.00 | $407.27 |
| 11 Aug 2026, 12:45 pm | Raj Patel | Finishing | Finishing | 289 | $98.00 | $472.03 |
| 13 Aug 2026, 9:25 am | Moana Tipene | Upholstery | On the bench | 424 | $96.00 | $678.40 |
| 17 Aug 2026, 2:45 pm | Wiremu Ngata | CNC Router | Cut & machined | 588 | $115.00 | $1,127.00 |
| 17 Aug 2026, 4:50 pm | Pete Rasmussen | Edging | Cut & machined | 231 | $88.00 | $338.80 |
| Total | 1,830 | $3,023.50 | ||||
What this actually costs to make
Materials plus the bench time, per unit
$1,427.23
each, over 5 in this batch
- Materials
- $4,112.63
- Booked labour
- $3,023.50
- Batch cost
- $7,136.13
List price each $1,023.00
Margin each -$404.23 · -40%
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 | 9 h 48 min | $1,127.00 |
| Upholstery | 7 h 4 min | $678.40 |
| Finishing | 4 h 49 min | $472.03 |
| Sanding | 4 h 58 min | $407.27 |
| Edging | 3 h 51 min | $338.80 |
Job details
- Making
- 51229-12 Oak
- Batch
- B-260175
- Raised
- 24 Jul 2026
- Due
- 14 Sep 2026
- Completed
- 17 Aug 2026
- Planned time
- 32 h 30 min
- Booked time
- 30 h 30 min -6%
- Owner
- Dave Kuiper
Book bench time
Costed at the rate of the bench that did the work.