Cost_Sheet_Template (2) (1)(2) copy 2

Total Formulas are prelloaded, do not adjust formulas
Note;Be sure to divide mood cost in half to get wholesale cost
$18.0250 Mood.com can be used for fabrics and trims

$0.0000 items highlighted in yellow, DO NOT CHANGE
$0.0000 see thread consumption info in costing reseourc folder
$0.0000
$1.0300 4
$0.0000
$0.0000
$0.0000

$19.0550

$Total

$1.0300
$0.0155

$1.8540
$0.0000

$0.2894
$0.3090

$0.0000

$0.0000
$0.0000
$0.0000
$0.0000

$3.4979

$Total

$0.5150

$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0134
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000

$0.5284

$Total

$0.09 cost highlighted in yellow, do not change, use these costs
$0.0010
$0.0600 items highlighted in grey do not change.
once you calculate the sewing cost per minute and number of minutes the
$0.1470 pattern making, grading, marking cutting will automatically calculate
See SAMS Chart for # of minutes.
$Total sewing cost is based on the country you are researching.

$0.0090 importing from country you are researching
just fill in the cost for the 40'ft container and 20,0000 units and the per unit cost will calculate
$0.0090
$0.0000 5
$0.0900
$0.9000

$0.5000
$1.5080
$24.7362

$Total $3.9578
$Total
$0.7750
$0.0175
$0.0075
$0.8000

$29.4940

All formulas are preloaded

6

7

8

9

| D2543
Patchwork flare
COST SHEET
Mill Style #
Style #
Style Name Vendor **must include waste
Description Style #

FABRICS Vendor Style #

Fabric 1
Fabric 2
Fabric 3

Pocketing

Interlining

TOTAL FABRIC COST
*to include freight

Components

Buttons
Zippers
Burrs & Rivets
Hook & eye
Thread
Care label
Woven label

Embroidered label

Other label

Embroidery

Other

TOTAL COMPONENT COSTS

PACKAGING

Hangtags
Price Tkt

Size Tkts

Uvms

Size Strips

Jet clips
pins

1

polybags Uline
stays
tissue Vendor Style #
hangers U-line
Other
Describe
TOTAL PACKAGING COSTS Describe

PACKING country HTS code
6204.12
Cartons
Tape
Labels
Straps
TOTAL PACKING COSTS

LABOR
Patternmaking
Grading
Marking
Cutting
Sewing
Finishing*
Washing*
Prepacks
Admin

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL FC

DUTY

OTHER
Freight
Broker
Insurance

TOTAL OTHER

2

GRAND TOTAL LANDED COST

3

Date

Country Pakistan

Season Spring

Wash

Wash Description

$/yard* Yield** Total Formulas are prelloaded, do not adjust formulas

$6.0000 2.50 $15.4500 Note;Be sure to divide mood cost in half to get wh
Mood.com can be used for fabrics and trims
$0.0000
$2.0000 0.50 $0.0000
$0.0000
$1.0300
$0.0000
$0.0000
$0.0000

$16.4800

$/unit Quantity** $Total

$1.0000 1.00 $1.0300

0.015 1.00 $0.0155 items highlighted in yellow, DO NOT CHANGE
$1.8540 see thread consumption info in costing reseourc folder
$0.3000 6.00 $0.0000
$0.2894
0.00126 223.00 $0.3090
1.00 $0.0000
$0.3000 $0.0000
$0.0000
$0.0000
$0.0000

$3.4979

$/unit Quantity $Total

$0.5000 1.00 $0.5150

$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000

4

$0.0130 1.00 $0.0134
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000
$0.0000

$0.5284

$/unit Quantity $Total

$1,720.0000 20000.00 $0.09
$0.0010
$0.0600 cost highlighted in yellow, do not change, use these costs

$0.1470

Cost per Minute Number of
Minutes $Total

$0.0600 14.00 $0.0084 items highlighted in grey do not change.

$0.0084 once you calculate the sewing cost per minute and number of
$0.0000 pattern making, grading, marking cutting will automatically cal
$0.0840 See SAMS Chart for # of minutes.
$0.8400 sewing cost is based on the country you are researching.

$0.5000
$1.4408

$22.0940

% $Total importing from country you are researching
0.16 $3.5350 just fill in the cost for the 40'ft container and 20,0000 units an

Number $0.7750
Cost 40 ft container of Units $Total $0.0175

$15,500.0000 20000.00
$350.0000 20000.00

$150.0000 20000.00 $0.0075

$0.8000

5

$26.4291

All formulas are preloaded

6

7

8

9

COST SHEET Date

Country Pakistan

Style # L478 Season Spring
Style Name Waisted wide leg
Description Wash
Mill Style #
FABRICS Wash Description

Fabric 1 $/yard* Yield** Total
Fabric 2
Fabric 3 $6.5000 3.00 $20.0850

$0.0000

$0.0000

$0.0000

Pocketing $2.0000 0.50 $1.0300

$0.0000

Interlining $0.0000

$0.0000

TOTAL FABRIC COST $21.1150
*to include freight
**must include waste

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

Buttons $1.0000 1.00 $1.0300
Zippers
0.015 1.00 $0.0155

Burrs & Rivets $0.3000 6.00 $1.8540
Hook & eye $0.0000
Thread 0.00126 223.00 $0.2894
Care label 1.00 $0.3090
Woven label $0.3000 $0.0000

Embroidered label $0.0000
$0.0000
Other label $0.0000
$0.0000
Embroidery

Other

TOTAL COMPONENT COSTS $3.4979

PACKAGING Vendor Style # $/unit Quantity $Total

Hangtags $0.5000 1.00 $0.5150
Price Tkt
$0.0000
Size Tkts
$0.0000
Uvms
$0.0000
Size Strips
$0.0000
Jet clips
pins $0.0000

$0.0000

1

polybags Uline $0.0130 1.00 $0.0134
stays $0.0000
tissue $0.0000
hangers $0.0000
Other $0.0000
$0.0000
TOTAL PACKAGING COSTS $0.0000

$0.5284

PACKING

Vendor Style # $/unit Quantity $Total

Cartons U-line $1,720.0000 20000.00 $0.09

Tape $0.0010

Labels $0.0600

Straps

TOTAL PACKING COSTS $0.1470

LABOR Number of
Cost per Minute Minutes $Total

Patternmaking $0.0000

Grading $0.0000

Marking $0.0000

Cutting $0.0000

Sewing $0.0600 16.00 $0.0000

Finishing* Describe

Washing* Describe

Prepacks

Admin $0.5000
$0.5000
TOTAL LABOR
$25.7882
*Includes pressing & packing unless otherwise noted.

SUBTOTAL FC

DUTY country HTS code % $Total
6204.12 0.16 $4.1261
OTHER
Freight Cost 40 ft Number
Broker container of Units $Total
Insurance
TOTAL OTHER $15,500.0000 20000.00 $0.7750

$350.0000 20000.00 $0.0175

$150.0000 20000.00 $0.0075

$0.8000

2

GRAND TOTAL LANDED COST $30.7144

3

Formulas are prelloaded, do not adjust formulas
Note;Be sure to divide mood cost in half to get wholesale cost
Mood.com can be used for fabrics and trims

items highlighted in yellow, DO NOT CHANGE
see thread consumption info in costing reseourc folder

4

cost highlighted in yellow, do not change, use these costs

items highlighted in grey do not change.
once you calculate the sewing cost per minute and number of minutes the
pattern making, grading, marking cutting will automatically calculate
See SAMS Chart for # of minutes.
sewing cost is based on the country you are researching.

importing from country you are researching
just fill in the cost for the 40'ft container and 20,0000 units and the per unit cost will calculate

5

All formulas are preloaded

6

7

8

9

COST SHEET Date

Country Pakistan

Style # L478 Season Spring
Style Name Pocketed straight
Description Wash
Mill Style #
FABRICS Wash Description

Fabric 1 $/yard* Yield** Total
Fabric 2
Fabric 3 $6.5000 3.00 $20.0850

Pocketing $2.0000 0.50 $0.0000
$0.0000
Interlining $0.0000
$1.0300
TOTAL FABRIC COST $0.0000
*to include freight $0.0000
$0.0000

$21.1150

**must include waste

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

Buttons $1.0000 1.00 $1.0300
Zippers
Burrs & Rivets 0.015 1.00 $0.0155
Hook & eye 6.00 $1.8540
Thread $0.3000 $0.0000
Care label $0.2894
Woven label 0.00126 223.00 $0.3090
1.00 $0.0000
Embroidered label $0.3000 $0.0000
$0.0000
Other label $0.0000
$0.0000
Embroidery

Other

TOTAL COMPONENT COSTS $3.4979

PACKAGING Vendor Style # $/unit Quantity $Total
Uline
Hangtags $0.5000 1.00 $0.5150
Price Tkt
$0.0130 1.00 $0.0000
Size Tkts $0.0000
$0.0000
Uvms $0.0000
$0.0000
Size Strips $0.0000
$0.0134
Jet clips $0.0000
pins $0.0000
polybags $0.0000
stays
tissue
hangers

1

Other $0.0000
$0.0000
TOTAL PACKAGING COSTS $0.0000

$0.5284

PACKING

Vendor Style # $/unit Quantity $Total

Cartons U-line $1,720.0000 20000.00 $0.09
$0.0010
Tape $0.0600

Labels

Straps

TOTAL PACKING COSTS $0.1470

LABOR Number of
Cost per Minute Minutes $Total
Patternmaking
$0.0600 16.00 $0.0000
Grading
Marking $0.0000
Cutting $0.0000
Sewing $0.0000
Finishing* $0.0000
Washing*
Prepacks Describe
Admin Describe

TOTAL LABOR $0.5000
$0.5000
*Includes pressing & packing unless otherwise noted.
$25.7882
SUBTOTAL FC

DUTY country HTS code % $Total
6204.12 0.16
$4.1261

OTHER Cost 40 ft Number of
Freight container Units $Total
Broker
Insurance $15,500.0000 20000.00 $0.7750
$0.0175
TOTAL OTHER $350.0000 20000.00
$0.0075
GRAND TOTAL LANDED COST $150.0000 20000.00

$0.8000

$30.7144

2

Formulas are prelloaded, do not adjust formulas
Note;Be sure to divide mood cost in half to get wholesale cost
Mood.com can be used for fabrics and trims

items highlighted in yellow, DO NOT CHANGE
see thread consumption info in costing reseourc folder

3

cost highlighted in yellow, do not change, use these costs

items highlighted in grey do not change.
once you calculate the sewing cost per minute and number of minutes the
pattern making, grading, marking cutting will automatically calculate
See SAMS Chart for # of minutes.
sewing cost is based on the country you are researching.

importing from country you are researching
just fill in the cost for the 40'ft container and 20,0000 units and the per unit cost will calculate

All formulas are preloaded

4