Numbers aren't adding up as I thought they would:

Fully Assembled:  $133.5 *25% = $33.75
Hosting: $15 *100% = $15
Total/Unit = $48.75

Conversion $48.75/126.61 = .385041 per unit

I've received an offer for .315931 per unit

Thoughts?