China Cost Sheet

Coast Date 44333.00

COST SHEET

Country China

Style # 10138 Season F/W22
Style Name Coast T-Shirt
Description T-shirt with Earth Graphic Wash Rinse Wash

Wash Description Faded Dye

FABRICS Mill Style # $/yard* Yield** Total

Fabric 1 Mood FC10413 $15.9900 1.00 $16.4697
Fabric 2 Mood 325989 $17.9000 0.25 $4.6093
$0.0000
Pocketing N/A $0.0000
Interlining N/A $0.0000
$0.0000
TOTAL FABRIC COST $0.0000
*to include freight $0.0000

$21.0790

**must include waste

Components Vendor Style # $/unit Quantity** $Total
N/A 0.015
Buttons N/A 100935 $0.0000
Zippers N/A 3749 $0.0000
Rivets N/A $0.0000
Hook & eye $0.0000
Gutterman
Thread Inkcup 0.00126 50.00 $0.0649
Care label 1.00 $0.0309
$0.0300

Woven label N/A $0.0000
Embroidered
label N/A $0.0000
Other label N/A $0.0000
N/A
Embroidery N/A $0.0000
Other $0.0000

TOTAL COMPONENT COSTS $0.0958

PACKAGING

Vendor Style # $/unit Quantity $Total

Hangtags Alibaba WEPA004 $0.2100 1.00 $0.2163
Price Tkt N/A $0.0000
Size Tickets N/A $0.0000
$0.0000
Size Strips N/A $0.0000
Jet clips $0.0000
pins N/A $0.0000
polybags $0.1648
stays N/A $0.0000
tissue $0.0000
hangers Better Packaging G AS 5810 $0.1600 1.00 $0.0000
Cotton Bag $0.5871
N/A $0.0000
$0.0000
N/A
$0.9682
N/A

U-line S-876 $0.5700 1.00

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons U-line S-4210 20x20x12 $2,975.0000 20000.00 0.14875
Tape U-line S-423 2"x110yds $20.0000 20000.00 $0.0010
Labels U-line S-15359 6.5x10" 20000.00 $0.0600
Straps N/A $1,200.0000

TOTAL PACKING COSTS $0.2098

Number of

LABOR Cost Per Minute Minutes $Total

Patternmaking $0.0080
$0.0080
Grading $0.0000
$0.0800
Marking $0.8000

Cutting

Sewing $0.1000 8.00
$0.1000 5.00
Finishing* N/A $0.1000 10.00

Screen-Printing Faded Dye

Prepacks N/A

Admin $0.5000

TOTAL LABOR $1.3960

*Includes pressing & packing unless otherwise noted. $23.7487

SUBTOTAL

DUTY Country HTS code Duty Rate % $Total $8.0746
China 116109 0.34
OTHER
Freight Number of
Broker
Insurance Cost 40 ft container Units $Total

$5,000.0000 20000.00 $0.2500
$0.0175
$350.0000 20000.00 $0.0075

$150.0000 20000.00

TOTAL OTHER $0.2750

GRAND TOTAL $32.0982

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

Drag an image into the box below.

this is the country you are researching your country report.
Formulas are pre-loaded, 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

Coast Date 5/17/21

COST SHEET

Country China

Style # 10140 Season F/W22
Style Name Coast Collared
Description 1/2 Zip with Logo Wash Rinse Wash

FABRICS Wash Description Faded Dye

Fabric 1 Mill Style # $/yard* Yield**
Fabric 2
Fabric.com BW-303 $11.8900 3.50
Mood 6001.21.00.00 $17.0000 0.25

Pocketing N/A
Interlining N/A

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

Components Vendor Style # $/unit Quantity**
N/A 422029
Buttons Mood 0.015 1.00
Zippers N/A
Rivets N/A 100935 0.00126 50.00
Eyelets 3749 1.00
Gutterman $0.0300
Thread Inkcup
Care label

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

TOTAL COMPONENT COSTS

PACKAGING

Vendor Style # $/unit Quantity

Hangtags Alibaba WEPA004 $0.2100 1.00
Price Tkt N/A
Size Tickets N/A

Size Strips N/A
Jet clips
pins N/A
polybags
stays N/A
tissue
hangers Better Packaging G AS 5810 $0.1600 1.00
Cotton Bag
N/A

N/A

N/A

U-line S-876 $0.5700 1.00

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity

Cartons U-line S-4210 20x20x12 $2,975.0000 20000.00
Tape U-line S-423 2"x110yds $20.0000 20000.00
Labels U-line S-15359 6.5x10" 20000.00
Straps N/A $1,200.0000

TOTAL PACKING COSTS

LABOR Number of
Cost Per Minute Minutes

Patternmaking

Grading

Marking

Cutting

Sewing $0.1000 8.00
$0.1000 10.00
Washing N/A $0.1000
5.00
Screen-Printing Logo

Prepacks N/A

Admin

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate %
China 116110 0.34
OTHER
Freight Number of
Broker Cost 40 ft container Units
Insurance
$5,000.0000 20000.00
$350.0000 20000.00
$150.0000 20000.00

TOTAL OTHER

GRAND TOTAL

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

Drag an image into the box below.

this is the country you are researching your country report.

Total Formulas are pre-loaded, do not adjust formulas
Note;Be sure to divide mood cost in half to get wholesale cost
$42.8635 Mood.com can be used for fabrics and trims
$4.3775
$0.0000 items highlighted in yellow, DO NOT CHANGE
$0.0000 see thread consumption info in costing reseourc folder
$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
$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 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
$0.2098 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.

$0.0080 importing from country you are researching
$0.0080
$0.0000 just fill in the cost for the 40'ft container and 20,0000 units and the per unit cost will calculate
$0.0800
$0.8000

$0.5000
$1.3960

$49.9261

$Total

$16.9749

$Total

$0.2500
$0.0175
$0.0075

$0.2750

$67.1760

All formulas are preloaded

Coast Date 44333.00

COST SHEET

Country China

Style # 10139 Season F/W22
Style Name Coast Cropped Hoodie
Description Cropped Hoodie with Logo Wash Rinse Wash

FABRICS Wash Description Faded Dye

Fabric 1 Mill Style # $/yard* Yield**
Fabric 2
Fabric.com BW-303 $11.8900 3.50
Mood 6001.21.00.00 $17.0000 0.25

Pocketing N/A
Interlining N/A

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

Components Vendor Style # $/unit Quantity**
N/A
Buttons N/A 705695 0.015 4.00
Zippers N/A 100935
Rivets Fabric.com $0.1600 50.00
Eyelets 3749 1.00
Gutterman 0.00126
Thread Inkcup
Care label $0.0300

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

TOTAL COMPONENT COSTS

PACKAGING

Vendor Style # $/unit Quantity

Hangtags Alibaba WEPA004 $0.2100 1.00
Price Tkt N/A
Size Tickets N/A

Size Strips N/A
Jet clips
pins N/A
polybags
stays N/A
tissue
hangers Better Packaging G AS 5810 $0.1600 1.00
Cotton Bag
N/A

N/A

N/A

U-line S-876 $0.5700 1.00

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity

Cartons U-line S-4210 20x20x12 $2,975.0000 20000.00
Tape U-line S-423 2"x110yds $20.0000 20000.00
Labels U-line S-15359 6.5x10" 20000.00
Straps N/A $1,200.0000

TOTAL PACKING COSTS

LABOR Number of
Patternmaking Cost Per Minute Minutes
Grading
Marking $0.1000 8.00
Cutting $0.1000 10.00
Sewing $0.1000
Washing 5.00
Screen-Printing Logo
Prepacks
Admin

TOTAL LABOR

*Includes pressing & packing unless otherwise noted.

SUBTOTAL

DUTY Country HTS code Duty Rate %
China 116109 0.34
OTHER
Freight Number of
Broker Cost 40 ft container Units
Insurance
$5,000.0000 20000.00
$350.0000 20000.00
$150.0000 20000.00

TOTAL OTHER

GRAND TOTAL

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

Drag an image into the box below.

this is the country you are researching your country report.

Total Formulas are pre-loaded, do not adjust formulas
Note;Be sure to divide mood cost in half to get wholesale cost
$42.8635 Mood.com can be used for fabrics and trims
$4.3775
$0.0000 items highlighted in yellow, DO NOT CHANGE
$0.0000 see thread consumption info in costing reseourc folder
$0.0000
$0.0000
$0.0000
$0.0000

$47.2410

$Total

$0.0000
$0.0000
$0.0000
$0.6400

$0.0649
$0.0309

$0.0000

$0.0000
$0.0000

$0.0000
$0.0000

$0.7358

$Total

$0.2163
$0.0000
$0.0000
$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 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
$0.2098 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.

$0.0080 importing from country you are researching
$0.0080
$0.0000 just fill in the cost for the 40'ft container and 20,0000 units and the per unit cost will calculate
$0.0800
$0.8000

$0.5000
$1.3960

$50.5507

$Total

$17.1872

$Total

$0.2500
$0.0175
$0.0075

$0.2750

$68.0129

All formulas are preloaded

Coast Date 44333.00

COST SHEET

Country China

Style # 10137 Season F/W22
Style Name Coast Crew
Description Crew-neck Sweatshirt with Logo Wash Rinse Wash

Wash Description Faded Dye

FABRICS Mill Style # $/yard* Yield** Total

Fabric 1 Mood FC10413 $15.9900 1.75 $28.8220
Fabric 2 Mood 325989 $17.9000 0.50 $9.2185
$0.0000
Pocketing N/A $0.0000
Interlining N/A $0.0000
$0.0000
TOTAL FABRIC COST $0.0000
*to include freight $0.0000

$38.0405

**must include waste

Components Vendor Style # $/unit Quantity** $Total
N/A 0.015
Buttons N/A 100935 $0.0000
Zippers N/A 3749 $0.0000
Rivets N/A $0.0000
Hook & eye 308383 $0.0000

Thread Gutterman 0.00126 50.00 $0.0649
Care label Inkcup 1.00 $0.0309
$0.0300

Woven label N/A $0.0000

Embroidered

label N/A $0.0000
$0.0000
Other label N/A
$0.0000
Embroidery DMC $0.0600 10.00 $0.6180
Other

TOTAL COMPONENT COSTS $0.7138

PACKAGING Style # $/unit Quantity $Total
Vendor

Hangtags Alibaba WEPA004 $0.2100 1.00 $0.2163
$0.0000
Price Tkt N/A $0.0000
$0.0000
Size Tickets N/A $0.0000
$0.0000
Size Strips N/A $0.0000
Jet clips $0.1648
pins N/A $0.0000
polybags $0.0000
stays N/A $0.0000
tissue $0.5871
hangers Better Packaging G AS 5810 $0.1600 1.00 $0.0000
Cotton Bag $0.0000
N/A
$0.9682
N/A

N/A

U-line S-876 $0.5700 1.00

TOTAL PACKAGING COSTS

PACKING

Vendor Style # $/unit Quantity $Total

Cartons U-line S-4210 20x20x12 $2,975.0000 20000.00 0.14875
Tape U-line S-423 2"x110yds $20.0000 20000.00 $0.0010
Labels U-line S-15359 6.5x10" 20000.00 $0.0600
Straps N/A $1,200.0000

TOTAL PACKING COSTS $0.2098

Number of

LABOR Cost Per Minute Minutes $Total
Patternmaking
Grading $0.1000 25.00 $0.0250
Marking $0.0250
Cutting $0.0000
Sewing $0.2500
Finishing* N/A $2.5000
Washing* Faded Dye
Prepacks N/A $0.1000 10.00
Admin
$0.5000
TOTAL LABOR
$3.3000
*Includes pressing & packing unless otherwise noted.
$43.2322
SUBTOTAL

DUTY Country HTS code Duty Rate % $Total $14.6990
China 116109 0.34
OTHER
Freight Number of
Broker
Insurance Cost 40 ft container Units $Total

$5,000.0000 20000.00 $0.2500
$0.0175
$350.0000 20000.00 $0.0075

$150.0000 20000.00

TOTAL OTHER $0.2750

GRAND TOTAL $58.2062

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

Drag an image into the box below.

this is the country you are researching your country report.
Formulas are pre-loaded, 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

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