Complete Civil & Industrial Batch FC-261023-09
Value
$4,440
sell to Henderson Marine Engineering
Estimated cost
$2,408
est. margin 45.8%
Actual cost
$2,399
final
Return
$2,041
margin 46.0% · ROI 85.1%
Variance to estimate
$9
under estimate
Estimate against actual
| Cost | Estimate | Actual | Variance |
|---|---|---|---|
| Steel & materials issued from stock at cost | $1,532 | $1,540 | −$8 |
| Labour 7.5 h logged of 7.5 h estimated | $465 | $458 | $8 |
| Machine time at the machine's hourly rate | $126 | $126 | $0 |
| Galvanising (outside) Industrial Galvanizers — billed per load | $285 | $275 | $10 |
| Total | $2,408 | $2,399 | $9 |
Job detailsCI-26-029 →
- Item
- CHN-GATE-DS4 Chainmesh double swing gate 4.0 × 1.8, HDG
- Quantity
- 3
- Finish
- Hot-dip galvanised
- Project
- CI-26-029 — Henderson marine yard — chainmesh & gates
- Customer
- Henderson Marine Engineering
- Machine
- WB-1
- Start / due
- 15 Oct 2026 → 23 Oct 2026
- Completed
- 23 Oct 2026 · batch FC-261023-09
Material — issued at cost
| Material | Required | Issued | Short | Unit cost | Issued cost |
|---|---|---|---|---|---|
| CHS48 CHS 48.3 × 3.2 galv | 52.8 m | 53.4 | — | $11.51 | $615 |
| CM18 Chainmesh 1800H × 15 m galv | 1.8 roll | 1.88 | — | $143.80 | $270 |
| GST Gate stop / catcher | 3 ea | 3.02 | — | $37.18 | $112 |
| HG-HD Hinge set — heavy duty (pair) | 6 pair | 6.04 | — | $64.21 | $388 |
| LT-DB Gate latch & drop bolt kit | 3 ea | 3.07 | — | $46.77 | $144 |
| WW09 Welding wire ER70S-6 0.9 mm | 1.8 kg | 1.81 | — | $6.36 | $12 |
Hours logged7.5 h · labour $458 · machine $126
| Date | Who | Operation | Machine | Hours | Labour | Machine | |
|---|---|---|---|---|---|---|---|
| 21 Oct 2026 | Tama Ngata | Assembly | — | 3 | $183 | $0 | |
| 19 Oct 2026 | Tama Ngata | Welding | WB-1 | 0.31 | $19 | $9 | |
| 15 Oct 2026 | Tama Ngata | Welding | WB-1 | 4.19 | $256 | $117 | |
Stock ledger for this job
| When | Movement | Note | Qty | Unit |
|---|---|---|---|---|
| 23 Oct 2026 | Issue | Issued to FJ-26-0389 — CHN-GATE-DS4 | -53.4 | $11.51 |
| 23 Oct 2026 | Issue | Issued to FJ-26-0389 — CHN-GATE-DS4 | -1.88 | $143.80 |
| 23 Oct 2026 | Issue | Issued to FJ-26-0389 — CHN-GATE-DS4 | -6.04 | $64.21 |
| 23 Oct 2026 | Issue | Issued to FJ-26-0389 — CHN-GATE-DS4 | -3.07 | $46.77 |
| 23 Oct 2026 | Issue | Issued to FJ-26-0389 — CHN-GATE-DS4 | -3.02 | $37.18 |
| 23 Oct 2026 | Issue | Issued to FJ-26-0389 — CHN-GATE-DS4 | -1.81 | $6.36 |