Jelly Bean Machine
Description
Page Width 5
Page Height 7
Number of pages 4
square inches 140
Number of images 1
sheet size 8.5x11
pages per sheet 4
total number of sheets 1
Edition Limit 199
Costs Hours
Direct Costs per Copy
Printing
Paper Cost  $               3.00
Ink Cost  $               3.00
Square Inches Per Dollar 23.33
Total Printing  $            6.00 Total Printing Hours 1
Binding
board: Canvas  $               2.00
glue  $                  -  
cloth  $                  -  
end sheets  $               1.00
mull / super  $                  -  
tape
headband
thread
spray  $               1.00
Total Binding Costs  $            4.00 Total Binding Hours 2
Case
wood  $                  -   cut wood
glue  $                  -   glue
oil / finish  $                  -   trim
sandpaper  $                  -   sand
lucite  $                  -   finish
cut lucite
finish lucte
glue lucite
Total Case Costs  $                 -   Total Case Hours 0
Total Direct Cost
per Copy
 $          10.00 Total Direct Hours per Copy 3
Project Development
Artist Proof
Copy Cost / Edition
 $               0.05 Project hours
Film Costs
1.00 per Image / edition
 $               0.01 Image Scan 0.5
PR/ Marketing per copy  $             90.00 Image Adjustments 0.5
Total Development Costs per Copy  $             90.06 Total Image Hours
Images x (scan + adj)
1
PR / Marketing Hours 100
Writing
pages x 5 hours
20
Page Composition
pages x 1 hour
4
Total Development
Hours for Project
125
Total Development Hours per Copy 0.63
Total Copy Cost
Direct + Development
 $   100.06 Total Hours per Copy 3.63
 Overhead 
 Costs   Years Amortized  Costs per Copy
Cost / (Years x 10)
Cameras  $        5,000.00 30  $                           16.67
Computers  $        5,000.00 5  $                          100.00
Scanners  $        4,000.00 5  $                           80.00
Printers  $        7,000.00 5  $                          140.00
RIPs  $        2,000.00 10  $                           20.00
Spectrometer  $           800.00 20  $                             4.00
Profiling  $        1,600.00 10  $                           16.00
Software  $        3,000.00 5  $                           60.00
Binding Tools  $           500.00 30  $                             1.67
Case (Woodworking)
Saws  $           500.00 30  $                             1.67
Belt Sander  $           300.00 10  $                             3.00
Router  $           300.00 10  $                             3.00
Clamps  $           200.00 30  $                             0.67
Drill  $           200.00 20  $                             1.00
Office  $           500.00 1  $                             1.00
TOTAL OVERHEAD COST  $       30,900.00  $                          448.67
Actual Cost Per Copy
Direct + Development + Overhead
 $        548.72