COST SHEET

Pro Drapey hoodie Designer: Tawny Leong

StylT*L – 016 Colorway: Graphite Date: ###
Cat Womenswear Size Range: 0-14 Season Fall 2013
MATERIALS
FABRICS Content Source Quantity C os t/Y ard Total
1 Graphite grey french terry C otton Michael Levine 1.5 $4.99 $7.49
2 Black leather leather Planet Fabric 0.375 $9.99 $3.75
3 0 $0.00 $0.00
4 0 $0.00 $0.00
5 Lining 0 $0.00 $0.00
6 Interfacing: 0.00 $0.00 $0.00
Notions/Trims Size Source Quantity Cost/Unit Total
1 Buttons 0 $0.00 $0.00
2 Zipper 6.5” Planet Fabric 2 $1.99 $3.98
3 Zipper trim 16.5” Michael Levine 2 $2.99 $5.98
4 Hook & eye 0 $0.00 $0.00
5 Thread: 40 tex Ace Sewing 0.08 $3.99 $0.32
6 Label: Staples 1 $0.25 $0.25
7 Hangtag: Staples 1 $0.55 $0.55
ADD Total Inbound Freight Costs $2.50
A) TOTAL for Materials $24.81
LABOR
H ours /U nit
Activity Description Total Minutes Rate Total
1 Cutting 20 0.33333 $8.75 $2.92
2 Sewing 40 0.66667 $8.75 $5.83
3 Hand finishing 0 0 $0.00 $0.00
4 Pressing 5 0.08333 $8.75 $0.73
5 Inspecting/Packaging 15 0.25 $8.75 $2.19
ADD Total Set-up Charges $11.67
B) TOTAL For Labor $23.33
ADDITIONAL COSTS
Packaging Materials Size Source Quantity Cost/Unit Total
Hanger: Heavy Wt. Pant Hanger: DW 51 Hangerwarehouse.com
1 14" 1 $0.49 $0.49
22"x18"x12 packagingsupplies.com
2 Box: A1221812 Brown RSC Corrugated 1 $1.98 $1.98
18"x22" packagingsupplies.com
3 Poly Bag: L618221H 1.5 mil Flat Poly Ba 1 $0.07 $0.07
4 0 $0.00 $0.00
5 0 $0.00 $0.00
SKETCH ADD Packaging Set-up Charges $0.05
ADD Packaging Tooling Costs $0.05
D Packaging Inbound Freight Costs $0.05
ADD Packaging Labor Costs $0.05
TOTAL Packaging Costs $2.74
ADD Royalty Payments to Licensers $0.00
ADD Plant Overhead $0.50
ADD Other Miscellaneous Costs $1.00
C) TOTAL For Additional Costs $4.24
COST / UNIT (A + B + C) 52.38838
Notes: % Mark-up 25%
Wholesale Selling Price $65.49