http://dl.dropbox.com/u/51529844/Cost%20Analysis%20Baits%20.xlsHere is an updated version which includes the 10% excise tax. I applied the 10% to the price I am charging the shop. I made some other adjustments to the prices for the components too. The file is completely open to modification to suit your individual needs.
In the near future, I will probably apply a rate at which I can produce or need to produce to hit my target per hour. I will assign labor rates to cooking plastic, injecting, demolding, applying eyes, second dip to secure the eyes, packaging, ect.
I really want to see what price does a small producer need to charge to make your target hourly rate. For me, If I can't make 40-50 per hour then it will be a hobby because I can't see taking time away from my primary business to put into this.