AMT
|
DESCRIPTION
|
COST
|
TOTAL
|
2.50
|
SIDES MEDIUM SKIRTING LEATHER
|
174.63
|
436.58
|
1.00
|
TREE
|
250.00
|
250.00
|
1.00
|
SHEEP SKIN
|
68.25
|
68.25
|
2.25
|
SQ FT 1/4" FOAM SEAT PADDING
|
2.60
|
5.85
|
4.00
|
SQ FT SPLIT LEATHER FOR PADDED SEAT
|
2.30
|
9.20
|
3.75
|
SQ FT 4/5 OZ LATIGO LEATHER FOR LINING REAR FLANK
|
5.95
|
22.31
|
1.00
|
PAIR STIRRUP CORES
|
13.65
|
13.65
|
1.00
|
PAIR 3" BLEVINS BUCKLES
|
7.45
|
7.45
|
2.00
|
3 ½" RIGGING DEES
|
2.10
|
4.20
|
2.00
|
3" RIGGING DEES
|
1.99
|
3.98
|
1.00
|
MISC HARDWARE ( BREAST COLLAR DEES, REAR FLANK BUCKLES, SEAT STRAINER, ETC. )
|
7.98
|
7.98
|
1.00
|
100% MOHAIR CINCHA
|
19.70
|
19.70
|
1.31
|
SQ FT 4/5 OZ LATIGO LEATHER FOR LACING
|
5.95
|
7.79
|
0.94
|
SQ FT 6/7 OZ LATIGO LEATHER FOR SADDLE STRINGS
|
6.15
|
5.78
|
2.60
|
SQ FT 9/11 OZ LATIGO LEATHER FOR LATIGOS ( TIE STRAPS )
|
6.35
|
16.51
|
MISC SUPPLIES @ 10% ( THREAD, TACKS, NAILS, GLUE, OIL, DYE, ETC. )
|
87.92
|
||
MATERIALS COST
|
967.16
|
||
PROFIT OR RETURN ON INVESTMENT ON MATERIALS USED (5%)
|
50.90
|
||
TOTAL MATERIALS MINIMUM COST WITH RETURN ON INVESTMENT
|
1,018.06
|
45.25
|
HOURS OF LABOR NEEDED TO BUILD SADDLE
|
SHOP RATE TOTAL
|
MATERIALS
&
SHOP RATE TOTAL
|
HOURS OF LABOR AT A SHOP RATE OF $19.33 PER HOUR
INDIVIDUAL POVERTY RATE
|
881.92
|
1,899.98
|
|
HOURS OF LABOR AT A SHOP RATE OF $26.07 PER HOUR
HOUSEHOLD POVERTY RATE
|
1,205.91
|
2,223.97
|
|
HOURS OF LABOR AT A SHOP RATE OF $40.00 PER HOUR
|
1,810.00
|
2,828.06
|
|
HOURS OF LABOR AT A SHOP RATE OF $45.00 PER HOUR
|
2,036.25
|
3,054.31
|
|
HOURS OF LABOR AT A SHOP RATE OF $47.00 PER HOUR
NATIONAL AVERAGE HOUSEHOLD INCOME
|
2,126.75
|
3,144.81
|
|
HOURS OF LABOR AT A SHOP RATE OF $50.00 PER HOUR
|
2,262.50
|
3,280.56
|
|
HOURS OF LABOR AT A SHOP RATE OF $55.00 PER HOUR
|
2,488.75
|
3,506.81
|
PROCESS
|
TIMES *
(hours)
|
TAKE ORDER (includes fitting horse if needed)
|
5.00
|
CUTOUT LEATHER
|
3.25
|
PREPARE TREE ( LAYOUT - INSTALL STIRRUP LEATHER PLUGS - BAR RISERS - INSTALL GULLET COVER - ETC. )
|
3.00
|
INSTALL RIGGING
|
1.75
|
INSTALL GROUND SEAT ( includes fitting with customer )
|
3.25
|
COVER HORN
|
2.50
|
INSTALL CANTLE FILLER AND CANTLE COVER
|
1.50
|
INSTALL SWELL COVER
|
2.00
|
FIT AND BLOCK SKIRTS
|
1.00
|
FIT SEAT COVER
|
3.75
|
FIT REAR JOCKEYS
|
1.25
|
COVER STIRRUPS
|
2.50
|
PLUG SKIRTS
|
1.25
|
MAKE UP REAR FLANK BILLETS AND REAR FLANK WITH TUNNEL LOOPS
|
1.50
|
MISC — STIRRUP LEATHERS - STIRRUP HOBBLE STRAPS - CONCHOS - LATIGO / RIG CATCHERS - ETC
|
1.75
|
FINISH - EDGE – DYE EDGES – OIL – APPLY FINISH
|
1.25
|
LINE SKIRTS WITH 3/4+" BARK TAN SHEEP SKIN
|
1.00
|
INSTALL PADDED OVERLAY SEAT MACHINE STITCHED
|
2.50
|
FIT AND STITCH CANTLE BINDER FOR CHEYENNE ROLL
|
2.75
|
ASSEMBLE
|
2.50
|
TOTAL HOURS
|
45.25
|