Wanderlust Cost Sheet

Wanderlust May/11/2021

COST SHEET

Style # #164007 Honduras S/S 22
Style Lady's Trousers No Wash
Season
Wash

FABRICS

Mill Style # $/yard* Yield** Total
$7.00 3.00
Fabric 1 mood.com #423389 **must include waste $1.50 1.50 $21.61
$/unit $2.31
Interlining mood.com #329602
$23.92
TOTAL FABRIC COST
$0.02
*to include freight $1.53
$0.32
Components Vendor Style # Quantity** $Total
mood.com #REG24/801 $0.04
Zippers mood.com #328670 0.015 1.00 $0.02
Belt Buckle Gutermann #100940 $1.94
Thread $1.49 1.00
$0.02
0.00126 250.00 $0.01
$0.14
Woven label Dutch Label Shop #0452 $0.04 1.00 $0.52
$0.02 1.00 $0.01
Other label New Yor k Custom Labels #346832 $0.69

TOTAL COMPONENT COSTS $0.00
$0.0010
PACKAGING $0.0600

Vendor Style # $/unit Quantity $Total $0.06

Hangtags SML ECO-005 $0.02 1.00 $0.02
$0.02
String SML ECO-002 $0.01 1.00 $0.00
$0.17
Apparel Boxe PakFactory #FBE051 $0.13 1.00 $1.65
$1.81
Shipping Box Eco Enclose #LM23ECTB $0.50 1.00 $0.50
$2.35
tissue Paper Mart #20 $0.01 1.00
$28.96
TOTAL PACKAGING COSTS
$0.00
PACKING
$0.05
Vendor Style # $/unit Quantity $Total $0.02
#LM23ECTB $0.50 $0.01
Cartons U-line 20000.00 $0.08

Tape $29.04

Labels

TOTAL PACKING COSTS

LABOR Cost Per Minute Number of $Total
Minutes
Patternmaking
Grading $0.11 15.00
Marking $1.81 1.00
Cutting
Sewing
Prepacks
Admin
TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
FREE (CAFTA_DR) Honduras 6104.62.2011 0.00

OTHER Cost 40 ft Number of $Total
Freight container Units
Broker
Insurance $1,082.33 20000.00
TOTAL OTHER
$350.0000 20000.00
GRAND TOTAL $150.0000 20000.00

Wanderlust May/11/2021

COST SHEET

Honduras

Style # #164002 Season S/S 22
Style Women's Top Wash No Wash
Description
Wrap Halter Top with Chain necklace

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 Mood.com PV2000-118 $7.50 2.00 $15.44

Metal Chain Gold & Silver Co. #15775 $12.47 0.30 $3.85

TOTAL FABRIC COST $19.29

*to include freight **must include waste

Components

Vendor Style # $/unit Quantity* $Total
#100654
Thread Gutermann #0452 0.00126 200.00 $0.26
#346832 $0.04
Woven label Dutch Label Shop $0.04 1.00

Other label New Yor k Custom Labels $0.02 1.00 $0.02

TOTAL COMPONENT COSTS $0.32

PACKAGING

Vendor Style # $/unit Quantity $Total
ECO-005
Hangtags SML Group ECO-002 $0.02 1.00 $0.02
#FBE051
String SML Group #41515 $0.01 1.00 $0.01

Apparel Boxes PakFactory #LM23ECTB $0.13 1.00 $0.14

Twist Ties Twist-Ease #SHB1 $0.01 3.00 $0.02

Shipping Box Eco Enclose #20 $0.50 1.00 $0.52

Shirt Boards Cleaner's Supply $0.01 1.00 $0.01

tissue Paper Mart $0.01 1.00 $0.01

TOTAL PACKAGING COSTS $0.72

PACKING

Vendor Style # $/unit Quantity $Total
#LM23ECTB $0.50
Cartons Look at A31 20000.00 $0.00

Tape U Line $0.0010

Labels U Line $0.0600

TOTAL PACKING COSTS $0.06

LABOR Cost Per Number $Total

Patternmaking $0.01

Grading $0.01

Marking $0.00

Cutting $0.06

Sewing $0.11 5.00 $0.55

Finishing* Nanotex Stain Repellent $1.63 3.00 $4.88

Prepacks $1.81 1.00 $1.81

Admin $0.50

TOTAL LABOR $7.80

*Includes pressing & packing unless otherwise noted.

SUBTOTAL $28.19

DUTY Country HTS Duty Rate $Total
FREE (CAFTA_DR) Honduras 6106.90
0.00 $0.00
OTHER
Freight Cost 40 ft Number $Total
Broker
Insurance $1,082.33 20000.00 $0.05
TOTAL OTHER
$350.000 2000 $0.02
GRAND TOTAL
0 0.00 $0.01

$0.08

$28.27

Wanderlust May/11/2021

COST SHEET

Style # #312480 Honduras S/S 22
Garment No Wash
Women's Color Block Dress Season
Wash

FABRICS Mill Style # $/yard* Yield** Total
mood.com #312480
Fabric 1 $6.00 4.00 $24.70
TOTAL FABRIC COST
*to include freight $24.70

**must include waste

Components Vendor Style # $/unit Quantity** $Total

Thread Guterman #100739 0.00126 200.00 $0.26
Woven label 1.00 $0.04
Other label Dutch Label Shop #0452 $0.04
TOTAL COMPONENT COSTS
New Yor k Custom Labels #346832 $0.02 1.00 $0.02

$0.32

PACKAGING Vendor Style # $/unit Quantity $Total
SML ECO-005
Hangtags SML ECO-002 $0.02 1.00 $0.02
String PakFactor #FBE051
Apparel Boxes $0.01 1.00 $0.01
Shipping Box Eco Enclose #LM23ECTB
Shirt Boards $0.13 1.00 $0.14
tissue Cleaner's Supply #SHB1
TOTAL PACKAGING COSTS $0.50 1.00 $0.52
Paper Mart #20
$0.01 1.00 $0.01

$0.01 1.00 $0.01

$0.70

PACKING Vendor Style # $/unit Quantity $Total
Look at A49 #LM23ECTB $0.50
Cartons 20000.00 $0.00
Tape U Line
Labels U Line $
TOTAL PACKING COSTS 0

$0.06

LABOR Cost Per Number of $Total
Patternmaking
Grading $0.01
Marking
Cutting $0.01
Sewing
Prepacks $0.00
Admin
TOTAL LABOR $0.14

*Includes pressing & packing unless otherwise noted. $0.11 13.00 $1.43

SUBTOTAL $1.81 1.00 $1.81

$0.50

$3.91

$29.69

DUTY Country HTS code Duty Rate % $Total
FREE (CAFTA_DR) Honduras 6104.43.2010
0.00 $0.00
OTHER
Freight Cost 40 ft Number of $Total
Broker
Insurance $1,000.33 20000.00 $0.05
TOTAL OTHER
$350.00 20000.0 $0.02
GRAND TOTAL
00 0 $0.01

$0.08

$29.77

Wanderlust May/11/2021

COST SHEET

Style # #1164003 Honduras S/S 22
Style Name Women's Top No Wash
Season
Wash

Description Women's Top with Metal Boning

FABRICS

Mill Style # $/yard* Yield** Total
#307938 $7.00 2.00
Fabric 1 mood.com $14.41
$14.41
TOTAL FABRIC COST

*to include freight **must include waste

Components

Vendor Style # $/unit Quantity** $Total

Metal Boning mood.com #112363 $1.24 1.00 $1.28

Zippers mood.com #422029 0.015 1.00 $0.02
Thread #100748 0.00126 200.00 $0.26
Other label Gutermann #346832 $0.02
$0.02 1.00
New Yor k Custom Labels

TOTAL COMPONENT COSTS $1.57

PACKAGING

Vendor Style # $/unit Quantity $Total
SML Group ECO-005 $0.02 1.00
Hangtags SML Group ECO-002 $0.01 1.00 $0.02
String PakFactory #FBE051 $0.13 1.00 $0.01
Apparel Boxe $0.14

Shipping Box Eco Enclose #LM23ECTB $0.50 1.00 $0.52

Shirt Boards Cleaner's Supply #SHB1 $0.01 1.00 $0.01

tissue Paper Mart #20 $0.01 1.00 $0.01
$0.70
TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total
#LM23ECT $0.50
Cartons Look at A30 20000.00 $0.00

Tape U Line $0.0010
$0.0600
Labels U Line

TOTAL PACKING COSTS $0.06

LABOR Cost Per Minute Number of $Total
Patternmaking
Grading $0.11 8.00 $0.01
Marking $1.81 1.00 $0.01
Cutting $0.00
Sewing $0.09
Prepacks $0.88
Admin
TOTAL LABOR $0.50
$1.49
*Includes pressing & packing unless otherwise noted.
$18.23
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
FREE (CAFTA_DR) Honduras 6106.20.201
0.00 $0.00
OTHER
Freight Cost 40 ft Number of $Total $0.05
Broker container $(s9h7ip9).25 20000.00 $0.02
Insurance $0.01
$ 20000.00
TOTAL OTHER $0.07
3 20000.00
GRAND TOTAL
5

0.

$18.30

Wanderlust May 11 2021

COST SHEET

Jordan

Style # #164002 Season S/S 22
Style Women's Top Wash No Wash

Description Wrap Halter Top with Chain necklace

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 Mood.com PV2000-118 $7.4950 2.00 $15.4397
$12.4700 0.30 $3.8532
Metal Chain Gold & Silver Co. #15775
$19.2929
TOTAL FABRIC COST
$0.2596
*to include freight **must include waste $0.0412
$0.0196
Components Vendor Style # $/unit Quantity** $Total $0.3203
Thread Gutermann #100654
0.00126 200.00 $0.0206
$0.0103
Woven label Dutch Label Shop #0452 $0.0400 1.00 $0.1370
$0.0190 1.00 $0.0179
Other label #346832New York Custom Labels $0.5150
$0.0101
TOTAL COMPONENT COSTS $0.0062
$0.7171
PACKAGING
0.000025
Vendor Style # $/unit Quantity $Total $0.0010
$0.0600
Hangtags SML GroupECO-005 $0.0200 1.00 $0.0610
$0.0100 1.00
String SML GroupECO-002 $0.1330 1.00
$0.0058 3.00
Apparel Boxes PakFactory#FBE051 $0.5000 1.00
$0.0098 1.00
Twist Ties Twist-Ease #41515 $0.0060 1.00

Shipping Box Eco Enclose #LM23ECTB

Shirt Boards Cleaner's Supply #SHB1

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons Look at A31 #LM23ECTB $0.5000 20000.00

Tape U Line

Labels U Line

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total

Patternmaking $0.0290
$0.0290
Grading $0.0000
$0.2900
Marking $2.9000
$4.8750
Cutting $1.8100
$0.5000
Sewing $0.5800 5.00 $10.4330
$1.6250 3.00
Finishing* Nanotex Stain Repellent $1.8100 1.00 $30.8244

Prepacks $0.0000

Admin $0.1498
$0.0175
TOTAL LABOR $0.0075
$0.1748
*Includes pressing & packing unless otherwise noted.
$30.9992
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
0.00
FREE (Jordan Free Trade Agreement)Jordan

Cost 40 ft Number of
container
OTHER Units $Total
Freight
Broker $2,996.7800 20000.00
Insurance
TOTAL OTHER $350.0000 20000.00

GRAND TOTAL $150.0000 20000.00

Wanderlust 5/11/21

COST SHEET

Style # #164008 Jordan S/S 22
Style Lady's Trousers No Wash
Season
Wash

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 mood.com #423389 $6.9950 3.00 $21.6146
$1.4950 1.50 $2.3098
Interlining mood.com #329602
$23.9243
TOTAL FABRIC COST
$0.0155
*to include freight **must include waste $1.5450
$0.3245
Components Vendor Style # $/unit Quantity** $Total $0.0412
$0.0196
Zippers mood.com #REG24/801 0.015 1.00 $1.9457
Belt Buckle slidebelt.coSmtandard Buckle 1.00
$1.5000

Thread Gutermann #100940 0.00126 250.00

Woven label Dutch Label Shop #0452 $0.0400 1.00
$0.0190 1.00
Other label #346832New York Custom Labels

TOTAL COMPONENT COSTS

PACKAGING

Vendor Style # $/unit Quantity $Total

Hangtags SML GroupECO-005 $0.0200 1.00 $0.0206
$0.0100 1.00 $0.0103
String SML GroupECO-002 $0.1330 1.00 $0.1370
$0.5000 1.00 $0.5150
Apparel BoxesPakFactory#FBE051 $0.0060 1.00 $0.0062
$0.6891
Shipping Box Eco Enclose #LM23ECTB

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons U-line #LM23ECTB $0.5000 20000.00 0.000025
$0.0010
Tape $0.0600
$0.0610
Labels

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total
Patternmaking
Grading $0.5800 15.00 $0.0870
Marking $1.8100 1.00 $0.0870
Cutting $0.0000
Sewing $0.8700
Prepacks $8.7000
Admin $1.8100
TOTAL LABOR $0.5000

*Includes pressing & packing unless otherwise noted. $10.2440

SUBTOTAL $36.8641

DUTY Country HTS code Duty Rate % $Total
0.00
FREE (Jordan Free Trade AgreemenJt)ordan $0.0000

Cost 40 ft Number of
container
OTHER Units $Total
Freight
Broker $2,996.7800 20000.00 $0.1498
Insurance $0.0175
$350.0000 20000.00 $0.0075
TOTAL OTHER
$150.0000 20000.00 $0.1748

GRAND TOTAL $37.0389

Wanderlust 5/11/21

COST SHEET

Jordan

Style # #1164003 Season S/S 22
Style Name Women's Top Wash No Wash

Description Women's Top with Metal Boning

FABRICS

Mill Style # $/yard* Yield** Total
#307938
Fabric 1 mood.com $6.9950 2.00 $14.4097
$14.4097
TOTAL FABRIC COST

*to include freight **must include waste

Components Style # $/unit Quantity** $Total
Vendor

Metal Boning mood.com #112363 $1.2400 1.00 $1.2772
#422029 1.00 $0.0155
Zippers mood.com 0.015
#100748 200.00 $0.2596
Thread Gutermann 0.00126
#0452 1.00 $0.0412
Woven label Dutch Label Shop #346832 0.04 1.00 $0.0196
$1.6130
Other label New Yor k Custom Labels $0.0190

TOTAL COMPONENT COSTS

PACKAGING Style # $/unit Quantity $Total
Vendor
ECO-005
Hangtags SML Group ECO-002 $0.0200 1.00 $0.0206
#FBE051 $0.0100 1.00 $0.0103
String SML Group $0.1330 1.00 $0.1370
#LM23ECTB $0.5000 1.00 $0.5150
Apparel BoxesPakFactory $0.0098 1.00 $0.0101
#SHB1 $0.0060 1.00 $0.0062
Shipping Box Eco Enclose $0.6992
#20
Shirt Boards Cleaner's Supply

tissue Paper Mart

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total
$0.5000 20000.00
Cartons Look at A30 #LM23ECTB 0.000025
$0.0010
Tape U Line $0.0600
$0.0610
Labels U Line

TOTAL PACKING COSTS

Number of

LABOR Cost Per Minute Minutes $Total
Patternmaking
Grading $0.5800 8.00 $0.0464
Marking $1.8100 1.00 $0.0464
Cutting $0.0000
Sewing $0.4640
Prepacks $4.6400
Admin
TOTAL LABOR $0.5000
$5.6968
*Includes pressing & packing unless otherwise noted.
$22.4797
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
FREE (Jordan Free Trade Agreement) Jordan 0.00
$0.0000
OTHER
Freight Number of
Broker
Insurance Cost 40 ft container (ship) Units $Total
TOTAL OTHER
$2,996.7800 20000.00 $0.1498
GRAND TOTAL $0.0175
$350.0000 20000.00 $0.0075

$150.0000 20000.00 $0.1748

$22.6545

Wanderlust 5/11/21

COST SHEET

Style # 164009 Jordan S/S 22
Garment No Wash
Women's Color Block Dress Season
Wash

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 mood.com #312480 $5.9950 4.00 $24.6994
$24.6994
TOTAL FABRIC COST
$0.2596
*to include freight **must include waste $0.0412
$0.0196
Components Vendor Style # $/unit Quantity** $Total $0.3203
Thread Guterman #100739
0.00126 200.00 $0.0206
$0.0103
Woven label Dutch Label Shop #0452 $0.0400 1.00 $0.1370
$0.0190 1.00 $0.5150
Other label #346832New York Custom Labels $0.0101
$0.0062
TOTAL COMPONENT COSTS $0.6992

PACKAGING 0.000025
$0.0010
Vendor Style # $/unit Quantity $Total $0.0600
$0.0610
Hangtags SML GroupECO-005 $0.0200 1.00
$0.0100 1.00
String SML GroupECO-002 $0.1330 1.00
$0.5000 1.00
Apparel Boxes PakFactory#FBE051 $0.0098 1.00
$0.0060 1.00
Shipping Box Eco Enclose #LM23ECTB

Shirt Boards Cleaner's Supply #SHB1

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons Look at A49 #LM23ECTB $0.5000 20000.00

Tape U Line

Labels U Line

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total
Patternmaking
Grading $0.5800 13.00 $0.0754
Marking $1.8100 1.00 $0.0754
Cutting $0.0000
Sewing $0.7540
Prepacks $7.5400
Admin $1.8100
TOTAL LABOR $0.5000
$10.7548
*Includes pressing & packing unless otherwise noted.
$36.5347
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
5208-5212 0.00
FREE (Jordan Free Trade Agreement) Jordan $0.0000

Cost 40 ft Number of $0.1498
container $0.0175
OTHER Units $Total $0.0075
Freight $0.1748
Broker $2,996.78 20000.00
Insurance $36.7096
$350.0000 20000.00
TOTAL OTHER
$150.0000 20000.00

GRAND TOTAL

Wanderlust May 11 2021

COST SHEET

Cambodia

Style # #164002 Season S/S 22
Style Women's Top Wash No Wash

Description Wrap Halter Top with Chain necklace

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 Mood.com PV2000-118 $7.4950 2.00 $15.4397
$12.4700 0.30 $3.8532
Metal Chain Gold & Silver Co. #15775
$19.2929
TOTAL FABRIC COST
$0.2596
*to include freight **must include waste $0.0412
$0.0196
Components Vendor Style # $/unit Quantity** $Total $0.3203
Thread Gutermann #100654
0.00126 200.00 $0.0206
$0.0103
Woven label Dutch Label Shop #0452 $0.0400 1.00 $0.1370
$0.0190 1.00 $0.0179
Other label #346832New York Custom Labels $0.5150
$0.0101
TOTAL COMPONENT COSTS $0.0062
$0.7171
PACKAGING
0.000025
Vendor Style # $/unit Quantity $Total $0.0010
$0.0600
Hangtags SML GroupECO-005 $0.0200 1.00 $0.0610
$0.0100 1.00
String SML GroupECO-002 $0.1330 1.00
$0.0058 3.00
Apparel Boxes PakFactory#FBE051 $0.5000 1.00
$0.0098 1.00
Twist Ties Twist-Ease #41515 $0.0060 1.00

Shipping Box Eco Enclose #LM23ECTB

Shirt Boards Cleaner's Supply #SHB1

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons Look at A31 #LM23ECTB $0.5000 20000.00

Tape U Line

Labels U Line

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total

Patternmaking $0.0035
$0.0035
Grading $0.0000
$0.0350
Marking $0.3500
$4.8750
Cutting $4.7500
$0.5000
Sewing $0.0700 5.00 $10.5170
$1.6250 3.00
Finishing* Nanotex Stain Repellent $4.7500 1.00 $30.9084

Prepacks $3.0908

Admin $0.1384
$0.0175
TOTAL LABOR $0.0075
$0.1634
*Includes pressing & packing unless otherwise noted.
$34.1626
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
Cambodia 6106.90.1500 10%
OTHER
Freight Cost 40 ft Number of
Broker container
Insurance Units $Total
TOTAL OTHER
$2,767.6200 20000.00
GRAND TOTAL
$350.0000 20000.00

$150.0000 20000.00

Wanderlust 5/11/21

COST SHEET

Honduras

Style # #1164003 Season S/S 22
Style Name Women's Top Wash No Wash

Description Women's Top with Metal Boning

FABRICS

Mill Style # $/yard* Yield** Total
**must include waste
Fabric 1 mood.com #307938 $6.9950 2.00 $14.4097
$14.4097
TOTAL FABRIC COST
$1.2772
*to include freight $0.0155
$0.2596
Components $0.0196
$1.5718
Vendor Style # $/unit Quantity** $Total

Metal Boning mood.com #112363 $1.2400 1.00
1.00
Zippers mood.com #422029 0.015
200.00
Thread Gutermann #100748 0.00126 1.00

Other label #346832New York Custom Labels $0.0190

TOTAL COMPONENT COSTS

PACKAGING

Vendor Style # $/unit Quantity $Total

Hangtags SML GroupECO-005 $0.0200 1.00 $0.0206
$0.0100 1.00 $0.0103
String SML GroupECO-002 $0.1330 1.00 $0.1370
$0.5000 1.00 $0.5150
Apparel BoxesPakFactory#FBE051 $0.0098 1.00 $0.0101
$0.0060 1.00 $0.0062
Shipping Box Eco Enclose #LM23ECTB $0.6992

Shirt Boards Cleaner's Supply #SHB1

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total
$0.5000 20000.00
Cartons Look at A30 #LM23ECTB 0.000025
$0.0010
Tape U Line $0.0600
$0.0610
Labels U Line

TOTAL PACKING COSTS

Number of

LABOR Cost Per Minute Minutes $Total
Patternmaking
Grading $0.0700 8.00 $0.0056
Marking $4.75 1.00 $0.0056
Cutting $0.0000
Sewing $0.0560
Prepacks $0.5600
Admin
TOTAL LABOR $0.5000
$1.1272
*Includes pressing & packing unless otherwise noted.
$17.8689
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
Cambodia 6106.20.2010 10%
$1.7869

Number of

OTHER Cost 40 ft container (ship) Units $Total
Freight
Broker $2,767.6200 20000.00 $0.1384
Insurance $0.0175
$350.0000 20000.00 $0.0075
TOTAL OTHER
$150.0000 20000.00 $0.1634

GRAND TOTAL $19.8191

Wanderlust 5/11/21

COST SHEET

Style # #164007 Cambodia S/S 22
Style Lady's Trousers No Wash
Season
Wash

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 mood.com #423389 $6.9950 3.00 $21.6146
$1.4950 1.50 $2.3098
Interlining mood.com #329602
$23.9243
TOTAL FABRIC COST
$0.0155
*to include freight **must include waste $1.5347
$0.3245
Components Vendor Style # $/unit Quantity** $Total $0.0412
$0.0196
Zippers mood.com #REG24/801 0.015 1.00 $1.9354
Belt Buckle mood.com #328670 1.00
$1.4900

Thread Gutermann #100940 0.00126 250.00

Woven label Dutch Label Shop #0452 $0.0400 1.00
$0.0190 1.00
Other label #346832New York Custom Labels

TOTAL COMPONENT COSTS

PACKAGING

Vendor Style # $/unit Quantity $Total

Hangtags SML GroupECO-005 $0.0200 1.00 $0.0206
$0.0100 1.00 $0.0103
String SML GroupECO-002 $0.1330 1.00 $0.1370
$0.5000 1.00 $0.5150
Apparel BoxesPakFactory#FBE051 $0.0060 1.00 $0.0062
$0.6891
Shipping Box Eco Enclose #LM23ECTB

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons U-line #LM23ECTB $0.5000 20000.00 0.000025
$0.0010
Tape $0.0600
$0.0610
Labels

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total
Patternmaking
Grading $0.0700 15.00 $0.0105
Marking $4.7500 1.00 $0.0105
Cutting $0.0000
Sewing $0.1050
Prepacks $1.0500
Admin $4.7500
TOTAL LABOR $0.5000

*Includes pressing & packing unless otherwise noted. $1.6760

SUBTOTAL $28.2858

DUTY Country HTS code Duty Rate % $Total
Cambodia 6104.62.2011 10%
$2.8286

Cost 40 ft Number of
container
OTHER Units $Total
Freight
Broker $2,767.6200 20000.00 $0.1384
Insurance $0.0175
$350.0000 20000.00 $0.0075
TOTAL OTHER
$150.0000 20000.00 $0.1634

GRAND TOTAL $31.2778

Wanderlust 5/11/21

COST SHEET

Style # #164008 Cambodia S/S 22
Garment No Wash
Women's Color Block Dress Season
Wash

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 mood.com #312480 $5.9950 4.00 $24.6994
$24.6994
TOTAL FABRIC COST
$0.2596
*to include freight **must include waste $0.0412
$0.0196
Components Vendor Style # $/unit Quantity** $Total $0.3203
Thread Guterman #100739
0.00126 200.00 $0.0206
$0.0103
Woven label Dutch Label Shop #0452 $0.0400 1.00 $0.1370
$0.0190 1.00 $0.5150
Other label #346832New York Custom Labels $0.0101
$0.0062
TOTAL COMPONENT COSTS $0.6992

PACKAGING 0.000025
$0.0010
Vendor Style # $/unit Quantity $Total $0.0600
$0.0610
Hangtags SML GroupECO-005 $0.0200 1.00
$0.0100 1.00
String SML GroupECO-002 $0.1330 1.00
$0.5000 1.00
Apparel Boxes PakFactory#FBE051 $0.0098 1.00
$0.0060 1.00
Shipping Box Eco Enclose #LM23ECTB

Shirt Boards Cleaner's Supply #SHB1

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons Look at A49 #LM23ECTB $0.5000 20000.00

Tape U Line

Labels U Line

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total
Patternmaking
Grading $0.0700 13.00 $0.0091
Marking $4.7500 1.00 $0.0091
Cutting $0.0000
Sewing $0.0910
Prepacks $0.9100
Admin $4.7500
TOTAL LABOR $0.5000
$6.2692
*Includes pressing & packing unless otherwise noted.
$32.0491
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total $3.2049
Cambodia 6104.43.2010 10%
OTHER $0.1384
Freight Cost 40 ft Number of $0.0175
Broker container $0.0075
Insurance Units $Total $0.1634
TOTAL OTHER
$2,767.62 20000.00 $35.4174
GRAND TOTAL
$350.0000 20000.00

$150.0000 20000.00

Wanderlust May 11 2021

COST SHEET

Jordan

Style # #164002 Season S/S 22
Style Women's Top Wash No Wash

Description Wrap Halter Top with Chain necklace

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 Mood.com PV2000-118 $7.4950 2.00 $15.4397
#15775 $12.4700 0.30 $3.8532
Metal Chain Gold & Silver Co.
$19.2929
TOTAL FABRIC COST
$0.2596
*to include freight **must include waste $0.0412
$0.0196
Components Vendor Style # $/unit Quantity** $Total $0.3203
Thread Gutermann #100654
0.00126 200.00 $0.0206
$0.0103
Woven label Dutch Label Shop #0452 $0.0400 1.00 $0.1370
$0.0190 1.00 $0.0179
Other label #346832New York Custom Labels $0.5150
$0.0101
TOTAL COMPONENT COSTS $0.0062
$0.7171
PACKAGING
$0.0010
Vendor Style # $/unit Quantity $Total $0.0600
$0.0610
Hangtags SML GroupECO-005 $0.0200 1.00
$0.0100 1.00 $0.0055
String SML GroupECO-002 $0.1330 1.00 $0.0055
$0.0058 3.00 $0.0000
Apparel Boxes PakFactory #FBE051 $0.5000 1.00 $0.0550
$0.0098 1.00 $0.5500
Twist Ties Twist-Ease #41515 $0.0060 1.00 $4.8750
$1.8100
Shipping Box Eco Enclose #LM23ECTB $0.5000
Shirt Boards $7.8010
tissue Cleaner's Supply #SHB1
$28.1923
Paper Mart #20
$0.0000
TOTAL PACKAGING COSTS
$0.0541
PACKING $0.0175
$0.0075
Vendor Style # $/unit Quantity $Total $0.0791

Cartons Look at A31 #LM23ECTB $0.5000 20000.00 $28.2715
Tape U Line
Labels U Line

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total

Patternmaking

Grading

Marking

Cutting

Sewing $0.1100 5.00
$1.6250 3.00
Finishing* Nanotex Stain Repellent $1.8100 1.00

Prepacks

Admin

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate % $Total
FREE (CAFTA_DR) Honduras 6106.90.1500 0.00

OTHER Cost 40 ft Number of
Freight container
Broker Units $Total
Insurance
TOTAL OTHER $1,082.3300 20000.00

GRAND TOTAL $350.0000 20000.00

$150.0000 20000.00

Wanderlust 5/11/21

COST SHEET

Style # #1164003 Dominican Republic S/S 22
Style Name Women's Top No Wash
Season
Description Women's Top with Metal Boning Wash

FABRICS

Mill Style # $/yard* Yield** Total
#307938 **must include waste
Fabric 1 mood.com $6.9950 2.00 $14.4097
$/unit $14.4097
TOTAL FABRIC COST

*to include freight

Components Style # Quantity** $Total
Vendor

Metal Boning mood.com #112363 $1.2400 1.00 $1.2772
#422029 1.00 $0.0155
Zippers mood.com 0.015
#100748 200.00 $0.2596
Thread Gutermann 0.00126
#0452 1.00 $0.0412
Woven label Dutch Label Shop #346832 0.04 1.00 $0.0196
$1.6130
Other label New Yor k Custom Labels $0.0190

TOTAL COMPONENT COSTS

PACKAGING Style # $/unit Quantity $Total
Vendor
ECO-005
Hangtags SML Group ECO-002 $0.0200 1.00 $0.0206
#FBE051 $0.0100 1.00 $0.0103
String SML Group $0.1330 1.00 $0.1370
#LM23ECTB $0.5000 1.00 $0.5150
Apparel BoxesPakFactory $0.0098 1.00 $0.0101
#SHB1 $0.0060 1.00 $0.0062
Shipping Box Eco Enclose $0.6992
#20
Shirt Boards Cleaner's Supply

tissue Paper Mart

TOTAL PACKAGING COSTS

PACKING

Vendor $/unit Quantity $Total
$0.5000 20000.00
Cartons Look at A30 #LM23ECTB 0.000025
$0.0010
Tape U Line $0.0600
$0.0610
Labels U Line

TOTAL PACKING COSTS

Number of

LABOR Cost Per Minute Minutes $Total
Patternmaking
Grading $0.1200 10.00 $0.0120
Marking $1.8100 1.00 $0.0120
Cutting $0.0000
Sewing $0.1200
Prepacks $1.2000
Admin $1.8100
TOTAL LABOR $0.5000
$3.6540
*Includes pressing & packing unless otherwise noted.
$20.4369
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total $0.0000
FREE (CAFTA_DR) Dominican Republic 6106.20.2010 0.00

OTHER Number of
Freight
Broker Cost 40 ft container (ship) Units $Total
Insurance
TOTAL OTHER $1,523.0000 20000.00 $0.0762
$0.0175
GRAND TOTAL $350.0000 20000.00 $0.0075

$150.0000 20000.00 $0.1012

$20.5380

Wanderlust 5/11/21

COST SHEET

Style # #164007 Honduras S/S 22
Style Lady's Trousers No Wash
Season
Wash

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 mood.com #423389 $6.9950 3.00 $21.6146
$1.4950 1.50 $2.3098
Interlining mood.com #329602
$23.9243
TOTAL FABRIC COST
$0.0155
*to include freight **must include waste $1.5347
$0.3245
Components Vendor Style # $/unit Quantity** $Total
mood.com #REG24/801 $0.0412
Zippers mood.com #328670 0.015 1.00 $0.0196
Belt Buckle 1.00 $1.9354
Thread Gutermann #100940 $1.4900

0.00126 250.00

Woven label Dutch Label Shop #0452 $0.0400 1.00
$0.0190 1.00
Other label #346832New York Custom Labels

TOTAL COMPONENT COSTS

PACKAGING $/unit Quantity $Total
Vendor Style #

Hangtags SML GroupECO-005 $0.0200 1.00 $0.0206
$0.0100 1.00 $0.0103
String SML GroupECO-002 $0.1330 1.00 $0.1370
$0.5000 1.00 $0.5150
Apparel BoxesPakFactory #FBE051 $0.0060 1.00 $0.0062
$0.6891
Shipping Box Eco Enclose #LM23ECTB

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total
20000.00
Cartons U-line 0
$0.0010
Tape $0.0600
$0.0610
Labels

TOTAL PACKING COSTS

Cost Per Number of
Minute
LABOR Minutes $Total
Patternmaking
Grading $0.1100 15.00 $0.0165
Marking $1.8100 1.00 $0.0165
Cutting $0.0000
Sewing $0.1650
Prepacks $1.6500
Admin $1.8100
TOTAL LABOR $0.5000

*Includes pressing & packing unless otherwise noted. $2.3480

SUBTOTAL $28.9578

DUTY Country HTS code Duty Rate % $Total $0.0000
FREE (CAFTA_DR) Honduras 6104.62.2011 0.00

OTHER Cost 40 ft Number of
Freight container
Broker Units $Total
Insurance
TOTAL OTHER $1,082.3300 20000.00 $0.0541
$0.0175
GRAND TOTAL $350.0000 20000.00 $0.0075

$150.0000 20000.00 $0.0791

$29.0369

Wanderlust 5/11/21

COST SHEET

Style # #312480 Jordan S/S 22
Garment No Wash
Women's Color Block Dress Season
Wash

FABRICS

Mill Style # $/yard* Yield** Total

Fabric 1 mood.com #312480 $5.9950 4.00 $24.6994
$24.6994
TOTAL FABRIC COST
$0.2596
*to include freight **must include waste $0.0412
$0.0196
Components Vendor Style # $/unit Quantity** $Total $0.3203
Thread Guterman #100739
0.00126 200.00

Woven label Dutch Label Shop #0452 $0.0400 1.00
$0.0190 1.00
Other label #346832New York Custom Labels

TOTAL COMPONENT COSTS

PACKAGING

Vendor Style # $/unit Quantity $Total

Hangtags SML GroupECO-005 $0.0200 1.00 $0.0206
$0.0100 1.00 $0.0103
String SML GroupECO-002 $0.1330 1.00 $0.1370
$0.5000 1.00 $0.5150
Apparel Boxes PakFactory#FBE051 $0.0098 1.00 $0.0101
$0.0060 1.00 $0.0062
Shipping Box Eco Enclose #LM23ECTB $0.6992

Shirt Boards Cleaner's Supply #SHB1

tissue Paper Mart #20

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total
20000.00
Cartons Look at A49 0
Tape U Line $0.0010
Labels U Line $0.0600
$0.0610
TOTAL PACKING COSTS
$0.0143
Cost Per Number of $0.0143
Minute $0.0000
LABOR Minutes $Total $0.1430
Patternmaking $1.4300
Grading $0.1100 13.00 $1.8100
Marking $1.8100 1.00 $0.5000
Cutting $3.9116
Sewing
Prepacks $29.6915
Admin
TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate % $Total $2.9691
FREE (CAFTA_DR) Cambodia 6104.43.2010 0.10
$0.1384
OTHER Cost 40 ft Number of $0.0175
Freight $0.0075
Broker container Units $Total $0.1634
Insurance
TOTAL OTHER $2,767.62 20000.00 $32.8240

GRAND TOTAL $350.0000 20000.00

$150.0000 20000.00