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 |