CostSheet_Egypt

Coast Date 5/17/21

COST SHEET

Egypt

Style # 10140 Season F/W 22
Style Name Coast Collared
Description Wash Rinse/Wash
Hoodie/Collared/Logo
Wash Description Faded Dye

FABRICS Mill Style # $/yard* Yield**

Fabric 1 Fabric.com BW-303 $11.8900 3.50
Fabric 2 Fabric.com 6001.21.00.00 $17.0000 0.25
Fabric 3

Pocketing N/A

Interlining N/A

TOTAL FABRIC COST **must include waste
*to include freight

Components Vendor Style # $/unit Quantity**
422029
Buttons Mood 0.015 1.00
Zippers
Rivets Gutterman 100935 0.00126 50.00
Hook & eye Inkcup 37249 1.00
N/A $0.0300
Thread N/A
Care label N/A
N/A
Woven label
Embroidered
label
Other label

Embroidery
Eyelets

TOTAL COMPONENT COSTS

PACKAGING Vendor Style # $/unit Quantity
WEPA004
Hangtags Alibaba $0.2100 1.00
Price Tkt N/A
Size Tickets N/A

Total

$42.8635
$4.3775
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000

$47.2410

$Total

$0.0000
$0.0155
$0.0000
$0.0000

$0.0649
$0.0309

$0.0000

$0.0000
$0.0000

$0.0000
$0.0000

$0.1112

$Total

$0.2163
$0.0000
$0.0000

Size Strips N/A GAS5810 $0.1600 1.00
Jet clips N/A S-876 $0.5700 1.00
pins N/A
polybags Better Packaging
stays N/A
tissue N/A
hangers N/A
Cotton Bag U-line

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity

Cartons U-line S-4210 20 x 20 x 12 $2,975.0000 20000.00
S-423 2" x 110 yd
Tape U-line S-15359 6.5 x 10 $20.0000 20000.00

Labels U-line $1,200.0000 20000.00

Straps N/A

TOTAL PACKING COSTS

LABOR Number of
Cost Per Minute Minutes

Patternmaking

Grading

Marking

Cutting

Sewing $0.1000 8.00
$0.1000 10.00
Finishing* N/A
$0.1000 5.00
Washing* Color Dye

Prepacks N/A

Admin

Screen Printing

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate %
Egypt
1161
OTHER Duty Free (QIZ)
Freight Number of
Broker
Insurance Cost 40 ft container Units

TOTAL OTHER $7,440.0000 20000.00
$350.0000 20000.00
GRAND TOTAL
$150.0000 20000.00
All costs are based on one piece

Base total quantity of 20,000 to calculate each cost
All items highlighted in yellow do not change, formulas are preloaded
Watch Decimal places
Include Sketch of the Garment
If Country is Duty Free, State that it is duty free and why

$0.0000
$0.0000
$0.0000
$0.0000
$0.1648
$0.0000
$0.0000
$0.0000
$0.5871
$0.0000
$0.0000

$0.9682

$Total

0.14875
$0.0010
$0.0600

$0.2098

$Total

$0.0080
$0.0080
$0.0000
$0.0800
$0.8000

$1.0000

$0.5000

$1.3960

$49.9261

$Total $0.0000
)

$Total

$0.3720
$0.0175

$0.0075

$0.3970

$50.3231

Coast Date 5/17/21

COST SHEET

Egypt

Style # 10137 Season F/W 22
Style Name Coast Crew
Description Wash Rinse/Wash
Crewneck/Sweatshirt with logo
Wash Description Faded Dye

FABRICS Mill Style # $/yard* Yield**

Fabric 1 Mood FC10413 $15.9900 1.75
Fabric 2 Mood 325898 $17.9000 0.50
Fabric 3

Pocketing N/A

Interlining N/A

TOTAL FABRIC COST **must include waste
*to include freight

Components Vendor Style # $/unit Quantity**

Buttons Gutterman 100935 0.00126 50.00
Zippers Inkcup 37249 1.00
Rivets N/A $0.0300
Hook & eye N/A
N/A 308383 $0.0600 10.00
Thread DMC
Care label

Woven label
Embroidered
label
Other label

Embroidery
Other

TOTAL COMPONENT COSTS

PACKAGING Vendor Style # $/unit Quantity
WEPA004
Hangtags Alibaba $0.2100 1.00
Price Tkt N/A
Size Tickets N/A

Total

$28.8220
$9.2185
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000

$38.0405

$Total

$0.0000
$0.0000
$0.0000
$0.0000

$0.0649
$0.0309

$0.0000

$0.0000
$0.0000

$0.6180
$0.0000

$0.7138

$Total

$0.2163
$0.0000
$0.0000

Size Strips N/A GAS5810 $0.1600 1.00
Jet clips N/A S-876 $0.5700 1.00
pins N/A
polybags Better Packaging
stays N/A
tissue N/A
hangers N/A
Cotton Bag U-line

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity

Cartons U-line S-4210 20 x 20 x 12 $2,975.0000 20000.00
S-423 2" x 110 yd
Tape U-line S-15359 6.5 x 10 $20.0000 20000.00

Labels U-line $1,200.0000 20000.00

Straps N/A

TOTAL PACKING COSTS

LABOR Number of
Cost Per Minute Minutes
Patternmaking
Grading N/A $0.1000 8.00
Marking Color Dye $0.1000 10.00
Cutting N/A
Sewing
Finishing*
Washing*
Prepacks
Admin

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate %
Egypt
1161
OTHER Duty Free (QIZ)
Freight Number of
Broker
Insurance Cost 40 ft container Units

TOTAL OTHER $7,440.0000 20000.00
$350.0000 20000.00
GRAND TOTAL
$150.0000 20000.00
All costs are based on one piece

Base total quantity of 20,000 to calculate each cost
All items highlighted in yellow do not change, formulas are preloaded
Watch Decimal places
Include Sketch of the Garment
If Country is Duty Free, State that it is duty free and why

$0.0000
$0.0000
$0.0000
$0.0000
$0.1648
$0.0000
$0.0000
$0.0000
$0.5871
$0.0000
$0.0000

$0.9682

$Total

0.14875
$0.0010
$0.0600

$0.2098

$Total

$0.0080
$0.0080
$0.0000
$0.0800
$0.8000

$1.0000

$0.5000

$1.3960

$41.3282

$Total $0.0000
)

$Total

$0.3720
$0.0175

$0.0075

$0.3970

$41.7252

Coast Date 5/17/21

COST SHEET

Egypt

Style # 10139 Season F/W 22
Style Name Coast Cropped Hoodie
Description Wash Rinse/Wash
Hoodie/Cropped/Logo
Wash Description Faded Dye

FABRICS Mill Style # $/yard* Yield**

Fabric 1 Fabric.com BW-303 $11.8900 3.50
Fabric 2 Fabric.com 6001.21.00.00 $17.0000 0.25
Fabric 3

Pocketing N/A

Interlining N/A

TOTAL FABRIC COST **must include waste
*to include freight $/unit

Components Vendor Style # Quantity**

Buttons Gutterman 100935 0.00126 50.00
Zippers Inkcup 37249 1.00
Rivets $0.0300
Hook & eye

Thread
Care label

Woven label N/A 705695 $0.1600 4.00
Embroidered
label N/A
Other label N/A
N/A
Embroidery Fabric.com
Eyelets

TOTAL COMPONENT COSTS

PACKAGING Vendor Style # $/unit Quantity
WEPA004
Hangtags Alibaba $0.2100 1.00
Price Tkt N/A
Size Tickets N/A

Total

$42.8635
$4.3775
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000

$47.2410

$Total

$0.0000
$0.0000
$0.0000
$0.0000

$0.0649
$0.0309

$0.0000

$0.0000
$0.0000

$0.0000
$0.6592

$0.7550

$Total

$0.2163
$0.0000
$0.0000

Size Strips N/A GAS5810 $0.1600 1.00
Jet clips N/A S-876 $0.5700 1.00
pins N/A
polybags Better Packaging
stays N/A
tissue N/A
hangers N/A
Cotton Bag U-line

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity

Cartons U-line S-4210 20 x 20 x 12 $2,975.0000 20000.00
S-423 2" x 110 yd
Tape U-line S-15359 6.5 x 10 $20.0000 20000.00

Labels U-line $1,200.0000 20000.00

Straps N/A

TOTAL PACKING COSTS

LABOR Number of
Cost Per Minute Minutes

Patternmaking

Grading

Marking

Cutting

Sewing $0.1000 8.00
$0.1000 10.00
Finishing* N/A
$0.1000 5.00
Washing* Color Dye

Prepacks N/A

Admin

Screen Printing

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate %
Egypt
1161
OTHER Duty Free (QIZ)
Freight Number of
Broker
Insurance Cost 40 ft container Units

TOTAL OTHER $7,440.0000 20000.00
$350.0000 20000.00
GRAND TOTAL
$150.0000 20000.00
All costs are based on one piece

Base total quantity of 20,000 to calculate each cost
All items highlighted in yellow do not change, formulas are preloaded
Watch Decimal places
Include Sketch of the Garment
If Country is Duty Free, State that it is duty free and why

$0.0000
$0.0000
$0.0000
$0.0000
$0.1648
$0.0000
$0.0000
$0.0000
$0.5871
$0.0000
$0.0000

$0.9682

$Total

0.14875
$0.0010
$0.0600

$0.2098

$Total

$0.0080
$0.0080
$0.0000
$0.0800
$0.8000

$1.0000

$0.5000

$1.3960

$50.5699

$Total $0.0000
)

$Total

$0.3720
$0.0175

$0.0075

$0.3970

$50.9669

Coast Date 5/17/21

COST SHEET

Egypt

Style # 10138 Season F/W 22
Style Name Coast T-Shirt
Description Wash Rinse/Wash
T-shirt/Logo
Wash Description Faded Dye

FABRICS Mill Style # $/yard* Yield**

Fabric 1 Mood FC10413 $15.9900 1.00
Fabric 2 Mood 325898 $17.9000 0.25
Fabric 3

Pocketing N/A

Interlining N/A

TOTAL FABRIC COST **must include waste
*to include freight

Components Vendor Style # $/unit Quantity**

Buttons Gutterman 100935 0.00126 50.00
Zippers Inkcup 37249 1.00
Rivets $0.0300
Hook & eye

Thread
Care label

Woven label N/A
Embroidered
label N/A
Other label N/A
N/A
Embroidery

TOTAL COMPONENT COSTS

PACKAGING Vendor Style # $/unit Quantity
WEPA004
Hangtags Alibaba $0.2100 1.00
Price Tkt N/A
Size Tickets N/A

Total

$16.4697
$4.6093
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000

$21.0790

$Total

$0.0000
$0.0000
$0.0000
$0.0000

$0.0649
$0.0309

$0.0000

$0.0000
$0.0000

$0.0000
$0.0000

$0.0958

$Total

$0.2163
$0.0000
$0.0000

Size Strips N/A GAS5810 $0.1600 1.00
Jet clips N/A S-876 $0.5700 1.00
pins N/A
polybags Better Packaging
stays N/A
tissue N/A
hangers N/A
Cotton Bag U-line

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity

Cartons U-line S-4210 20 x 20 x 12 $2,975.0000 20000.00
S-423 2" x 110 yd
Tape U-line S-15359 6.5 x 10 $20.0000 20000.00

Labels U-line $1,200.0000 20000.00

Straps N/A

TOTAL PACKING COSTS

LABOR Number of
Cost Per Minute Minutes

Patternmaking

Grading

Marking

Cutting

Sewing $0.1000 8.00
$0.1000 10.00
Finishing* N/A
$0.1000 5.00
Washing* Color Dye

Prepacks N/A

Admin

Screen Printing

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate %
Egypt
1161
OTHER Duty Free (QIZ)
Freight Number of
Broker
Insurance Cost 40 ft container Units

TOTAL OTHER $7,440.0000 20000.00
$350.0000 20000.00
GRAND TOTAL
$150.0000 20000.00
All costs are based on one piece

Base total quantity of 20,000 to calculate each cost
All items highlighted in yellow do not change, formulas are preloaded
Watch Decimal places
Include Sketch of the Garment
If Country is Duty Free, State that it is duty free and why

$0.0000
$0.0000
$0.0000
$0.0000
$0.1648
$0.0000
$0.0000
$0.0000
$0.5871
$0.0000
$0.0000

$0.9682

$Total

0.14875
$0.0010
$0.0600

$0.2098

$Total

$0.0080
$0.0080
$0.0000
$0.0800
$0.8000

$1.0000

$0.5000

$1.3960

$23.7487

$Total $0.0000
)

$Total

$0.3720
$0.0175

$0.0075

$0.3970

$24.1457