ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Face Shield Production Costing
2
3
Bill of Materials
4
5
PartMaterial CostMaterial SizeYieldUnit Cost
6
7
3D Printed Headband$29.991 KG25$1.20
Based on middle-grade filaments on MatterHackers.com
8
Ziplocs/gas/overhead calculation for volunteer printers
$0.20$0.20
9
PET Shield$14.564'x8'45$0.32
10
Elastic$272.50825'1237.5$0.22
11
Stickers$272.0020002000$0.14
12
Labels$20.0030003000$0.01
13
Boxes$1.5012x12x1815$0.10
14
Bags2000 ct$0.04
15
Tape$41.2218 rolls1000 boxes$0.00
16
Misc. (office supplies, etc.)$0.01
17
PPE for workers$7.00100 ct box of gloves50$0.00
18
Decon. supplies$100.00varies5000$0.02
19
TOTAL$2.26
20
21
LaborMinutes per partLabor cost per minUnit cost
22
23
Intake/decon50.26$1.30
24
Cutting down face shield mtl0.10.26$0.03
25
Lasering0.50.26$0.13
26
Assembly1.50.26$0.39
27
QC10.26$0.26
28
Packing10.26$0.26
29
TOTAL9.1$2.37
30
31
Overhead
32
33
FT Staff Allocation$0.40
(Please note we are keeping 6 FT staff on payroll using a line of credit right now, and this allocation only covers a fraction of payroll and benefits)
34
Utilties/rent/insurance/etc.$0.40
(Again, this is only a fractional allocation towards all of the costs of running Open Works under normal circumstances)
35
TOTAL$0.80
36
37
TOTAL:$5.43
38
39
10% set aside for partner costs TBD at end of project$0.54
40
41
6% MD Sales Tax$0.36
42
43
3% Credit card processing fee$0.19
44
45
TOTAL PRICE$6.52
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100