At-Cost

Product Raw Materials

Fabric
Stabilizer
thread (put in stitches in design)
batting
BLANKS
BLANKS

5x6" piece of cotton

Cutaway
10000
n/a
Bath Towel - WalMart
1/2 hand towel
Material 6
Material 7
Material 8
Material 9
Material 10

$0.50
$0.25
$0.30
$3.97
$1.49

$6.51

Materials Total
Packaging Cost
Envelope/Box
Special Extras (ie tissue
paper or twine)
Business Card
Label
Ink

$0.10
$0.10
$0.03
$0.05
$0.00
$0.28

Packaging Total
Labor - Hourly Rate
$

HRS WORKED
15.00

0.50
Packaging Hours per unit
(including driving to the post
office)

$7.50

$0.00
$7.50

Labor Total
At-Cost
GRAND TOTAL

$14.29

Wholesale Price (2x cost)

Retail Price (2x wholesale)

$1.00
$0.50
$0.60
$0.00
$7.94
$2.98
$0.00
$0.00
$0.00
$0.00
$0.00
$13.02

$2.00
$1.00
$1.20
$0.00
$15.88
$5.96
$0.00
$0.00
$0.00
$0.00
$0.00
$26.04

$0.20

$0.40

$0.20
$0.06
$0.10
$0.00
$0.56

$0.40
$0.12
$0.20
$0.00
$1.12

$7.50

$7.50

$0.00
$7.50

$0.00
$7.50

Total Wholesale Price

$21.08
This is the column I use for
pricing.

Retail Price
$34.66