Introduction • Molds • Training • Marketing • Manufacturing • Profit Example

PC80 GROTTO Example of Profit on Installation

 

17 Pre-cast Rocks (B1, B2, B3, B4, B5, B6, B7, B8, 2-B9s, B10, W1, W2, W3, DR1, P3, & P2)

Estimated Labor & Material cost to Manufacture
Amount:	$685.00

 

PC80 Material Cost to Install
20 - 8 x 8 x 16 Blocks	$30.00
8 x 4 Pond Liner	$48.00
4 Bags Portland Cement	$32.00
4 Bags #30 Sand	$30.00
4 Bags Fiber	$34.00
1/4 Gallon Acid Stain	$25.00
2 Sheets of Diamond Lathe	$10.00
	$209.00

 

Labor Cost to Install (Piecework)
Labor	$1,000.00

 

17 Pre-Cast Rocks	$685.00
Installation Materials	$209.00
Labor Cost to Install (Piecework)	$1,000.00
Cost to Manufacture and Install	$1894.00

 

	Retail	Pool Builder (Wholesale)
PC80 Grotto Prices	$6,495.00	$4,495.00
Manufacture & Installation Cost	-$1,894.00	-$1,894.00
Gross Profit	$4,601.00	$2,601.00

 

PC80 Installations needed to Break Even on Dealer Package

	Retail	Pool Builder (Wholesale)
Number of PC80 Installations	38 x	68 x
Gross Profit	$4,601.00	$2,601.00
Total	$174,838.00	$176,868.00