911/930 Reflector Replacement- Fiberglass

911/930 Reflector replacement panel

Initial Setup $225.00
Production Run (units) 20

Unit Costs
Setup $11.25
Materials $11.32
Labor (@ $25.00/hr) $37.50
PayPal Fee (2.90% + $0.30) $2.47
Total $62.55

Profit/Loss
  W/Labor W/O Labor
Selling Price $75.00
Unit Cost $62.55 $25.05
Net Profit $12.45 $49.95
Total (20 units) $249.00 $999.00

Materials
Mold Prep
Material Price Quantity Cost
PVA (oz) $0.21 2.00 $0.42
black gelcoat (oz) $0.39 2.00 $0.78
mixing stick (ea) $0.05 1.00 $0.05
styrene monomer (oz) $0.31 1.00 $0.31
mixing cup, small (ea) $0.05 1.00 $0.05
acetone, (oz) $0.12 4.00 $0.48
Sub Total$2.09
Layup
Material Price Quantity Cost
polyester resin (oz) $0.39 5.00 $1.95
fiberglass 1.5oz mat (yard) $3.50 0.20 $0.70
fiberglass .75 mat (yard) $1.80 0.20 $0.36
styrene monomer (oz) $0.31 0.50 $0.15
mixing stick (ea) $0.05 2.00 $0.10
mixing cup, large (ea) $0.10 1.00 $0.10
mixing cup, small (ea) $0.05 2.00 $0.10
Sub Total$3.47
Finish
Material Price Quantity Cost
m6 tee nuts (ea) $0.20 6.00 $1.20
m6 washer (ea) $0.04 6.00 $0.24
m6 nuts (ea) $0.03 6.00 $0.18
m6 stud (ea) $0.30 6.00 $1.80
Sub Total$3.42
Ship
Material Price Quantity Cost
shipping box (4x4x36) $2.35 1.00 $2.35
Sub Total$2.35
Materials Total $11.32

Labor
Mold Prep
Task Time Cost
clean and repair 0:05 $2.08
wax 0:05 $2.08
PVA 0:05 $2.08
shoot gelcoat 0:15 $6.25
gun cleanup 0:10 $4.17
Layup
Task Time Cost
prep fasteners 0:05 $2.08
layup 0:20 $8.33
Finish
Task Time Cost
disassemble mold 0:05 $2.08
install fasteners 0:05 $2.08
trim and finish 0:10 $4.17
Ship
Task Time Cost
packing 0:05 $2.08
Total 1:30 $37.50

Wait Time
Mold Prep
Task Time
gelcoat cure 5:00
wax dry 1:00
PVA dry 1:30
Layup
Task Time
cure 8:00
Total 15:30