COST SHEET
STYLE # : 10500 Date 07/27/2022
Classics
42.5*29*13.3cm 05773_Slate
DESCRIPTION : COLOURWAY:
SEASON : 2023 S2 FACTORY : Neobags Vietnam
LINE Classics COUNTRY OF ORIGIN: Vietnam
Sample Stage salesman sample Product LT
Units SUMMARY
Internal Use Only
Retail Minutes
SMV / CMT
Target LDP
CA LDP Su
IMU Profit %:
buy units To
FABRIC Supplier Item # Description
Main Fabric Yawliamy P600D 68T PVC backing
Liner Leejo Poly 70D 240T PU1 Red/White Printed
Mesh Dekaixin Air Mesh 300G
Total Fabric Yardage
TRIMS Supplier Item # Description
PE 4T+PE 4T+PU sponge 5T 40KG
inner shoulders strap Phu Quang bonding
Zipper 1 GCC N/Zipper chain 36mm
Zipper 2 GCC N/Zipper chain 32mm
Slider 1 GCC N/Slider long tab "Herschel"
Webbing 2 Fengyong PP 600*600D Nylonjik Webbing
Binding 1 Fengyong PP bias tape
Binding 2 Fengyong Poly bias tape
Binding 3 Fengyong Poly bias tape
Keeper strap Fengyong E band Flat
Plastic Buckle UTX HK Plastic L buckle (2-16974) w/logo
Zipper Puller UTX HK Prusik Thick Cord XLB-009
Woven Label 1 Avery Dennision Woven Label WX778050A
Woven Label 2 Avery Dennision Woven Label Small Classic WX737200A
Woven Label 3 Avery Dennision Woven Label WX778020A
Inside Label Charming Satin Label
Inside Label Dong Sinh Care label (multi languages)
Inside Label Dong Sinh Nylon PO Tracking label
Thread Silsarang Poly Thread 210D/3P (2000m)
PACKING Supplier Item # Description
Hangtag Charming Herschel hangtag+string
UPC Sticker Poly Bag + Carton Box UPC
Recycled Ziplock Poly bag
Zip Polybag Charming 41*60cm ,Clear bag with white printing
and red zip lock
Carton Box 60x40x40cm 20pcs/box
ARTWORK - printing, Item # Description
embroidery, laser cut, etc.
OTHER (SPECIFY) Item # Description
SURCHARGE Item # Description
Costs other than production
LEAD TIME REMARKS (write any exception and also any cost mitigation suggestion with value)
Item: Leadtime in Days: Date: Remark:
Raw Materials production
RM Transport
CMT
Total 0
Days
MMARY
BOM $3.46
utes CMT $1.44
Surcharge $0.46
Profit %: 5.0% $0.25
Total FOB $5.61
Width Usage UOM Cost/UOM CIF (%) Extended Cost
58" 0.66 Y $1.78 6.5% $1.26
58" 0.48 Y $0.77 6.5% $0.40
54" 0.08 M $2.14 6.5% $0.18
1.23 Total Material Costs $1.84
Usage UOM Cost CIF (%) Extended Cost
6.4*37cm 2.00 EA $0.08 3.0% $0.17
#5 0.80 M $0.09 6.5% $0.08
#5 0.40 M $0.08 6.5% $0.04
#5 3.00 EA $0.05 6.5% $0.14
25mm 1.55 M $0.08 6.5% $0.12
25mm 3.21 M $0.04 6.5% $0.13
20mm 0.37 M $0.04 6.5% $0.01
25mm 0.29 M $0.04 6.5% $0.01
20mm 0.18 M $0.11 6.5% $0.02
25mm 2.00 EA $0.04 6.5% $0.09
3.00 PCS $0.06 6.5% $0.19
36*25mm 1.00 EA $0.02 6.5% $0.02
40*32mm 1.00 EA $0.05 6.5% $0.05
42*37mm 1.00 EA $0.02 6.5% $0.03
80*30mm 1.00 EA $0.02 10.3% $0.02
1.00 Set $0.06 3.0% $0.06
1.00 PCS $0.01 3.0% $0.01
Matching Fabric 0.09 EA $1.00 3.0% $0.09
Total Trims Cost $1.28
Usage UOM Cost CIF (%) Extended Cost
9" string 1.00 SET $0.10 10.3% $0.11
1.00 SET $0.03 3.0% $0.03
1.00 PCS $0.11 10.3% $0.12
0.05 PCS $1.38 3.0% $0.07
Total Packaging Cost $0.34
Usage UOM Cost Extended Cost
Total Artwork $0.00
Usage UOM Cost CIF (%) Extended Cost
Total Other $0.00
Pcs UOM Cost Extended Cost
an production 1.00 EA $0.46 $0.46
$0.00
Total Surchage $0.46
itigation suggestion with value)
Seasom line sample stage UOM
2019 S1 Wallets 1st proto EA
2019 S2 Classics 2nd proto LB
2019 S3 Cotton Casual 3rd proto M
2019 S4 EX development sample PC
2019 S5 GWP photo sample Y
2020 S1 Little Herschel pp sample PAIR
2020 S2 Offset reference sample SET
2020 S3 Online Exclusive salesman sample SF
2020 S4 OOC
2020 S5 POP
2020 S1 Quick Strike
2020 S2 Seasonal Collection
2020 S3 SMU
2020 S4 Studio Polycoat
2021 S1 Studio Tarpaulin
2021 S2 Trail
2023 S2
COST SHEET
STYLE # : 10500 Date 07/27/2022
Classics
42.5*29*13.3cm 05840_Dark Forest
DESCRIPTION : COLOURWAY:
SEASON : 2023 S2 FACTORY : Neobags Vietnam
LINE Classics COUNTRY OF ORIGIN: Vietnam
Sample Stage salesman sample Product LT
Units SUMMARY
Internal Use Only
Retail Minutes
SMV / CMT
Target LDP
CA LDP Su
IMU Profit %:
buy units To
FABRIC Supplier Item # Description
Main Fabric Leejo P600D 68T PVC backing
Liner Leejo Poly 70D 240T PU1 Red/White Printed
Mesh Dekaixin Air Mesh 300G
Total Fabric Yardage
TRIMS Supplier Item # Description
PE 4T+PE 4T+PU sponge 5T 40KG
inner shoulders strap Phu Quang bonding
Zipper 1 GCC N/Zipper chain 36mm
Zipper 2 GCC N/Zipper chain 32mm
Slider 1 GCC N/Slider long tab "Herschel"
Webbing 2 Fengyong PP 600*600D Nylonjik Webbing
Binding 1 Fengyong PP bias tape
Binding 2 Fengyong Poly bias tape
Binding 3 Fengyong Poly bias tape
Keeper strap Fengyong E band Flat
Plastic Buckle UTX HK Plastic L buckle (2-16974) w/logo
Zipper Puller UTX HK Prusik Thick Cord XLB-009
Woven Label 1 Avery Dennision Woven Label WX778050A
Woven Label 2 Avery Dennision Woven Label Small Classic WX737200A
Woven Label 3 Avery Dennision Woven Label WX778020A
Inside Label Charming Satin Label
Inside Label Dong Sinh Care label (multi languages)
Inside Label Dong Sinh Nylon PO Tracking label
Thread Silsarang Poly Thread 210D/3P (2000m)
PACKING Supplier Item # Description
Hangtag Charming Herschel hangtag+string
UPC Sticker Poly Bag + Carton Box UPC
Recycled Ziplock Poly bag
Zip Polybag Charming 41*60cm ,Clear bag with white printing
and red zip lock
Carton Box 60x40x40cm 20pcs/box
ARTWORK - printing, Item # Description
embroidery, laser cut, etc.
OTHER (SPECIFY) Item # Description
SURCHARGE Item # Description
Costs other than production
LEAD TIME REMARKS (write any exception and also any cost mitigation suggestion with value)
Item: Leadtime in Days: Date: Remark:
Raw Materials production
RM Transport
CMT
Total 0
Days
MMARY
BOM $3.19
utes CMT $1.44
Surcharge $0.46
Profit %: 5.0% $0.23
Total FOB $5.32
Width Usage UOM Cost/UOM CIF (%) Extended Cost
58" 0.66 Y $1.40 6.5% $0.99
58" 0.48 Y $0.77 6.5% $0.40
54" 0.08 M $2.14 6.5% $0.18
1.23 Total Material Costs $1.57
Usage UOM Cost CIF (%) Extended Cost
6.4*37cm 2.00 EA $0.08 3.0% $0.17
#5 0.80 M $0.09 6.5% $0.08
#5 0.40 M $0.08 6.5% $0.04
#5 3.00 EA $0.05 6.5% $0.14
25mm 1.55 M $0.08 6.5% $0.12
25mm 3.21 M $0.04 6.5% $0.13
20mm 0.37 M $0.04 6.5% $0.01
25mm 0.29 M $0.04 6.5% $0.01
20mm 0.18 M $0.11 6.5% $0.02
25mm 2.00 EA $0.04 6.5% $0.09
3.00 PCS $0.06 6.5% $0.19
36*25mm 1.00 EA $0.02 6.5% $0.02
40*32mm 1.00 EA $0.05 6.5% $0.05
42*37mm 1.00 EA $0.02 6.5% $0.03
80*30mm 1.00 EA $0.02 10.3% $0.02
1.00 Set $0.06 3.0% $0.06
1.00 PCS $0.01 3.0% $0.01
Matching Fabric 0.09 EA $1.00 3.0% $0.09
Total Trims Cost $1.28
Usage UOM Cost CIF (%) Extended Cost
9" string 1.00 SET $0.10 10.3% $0.11
1.00 SET $0.03 3.0% $0.03
1.00 PCS $0.11 10.3% $0.12
0.05 PCS $1.38 3.0% $0.07
Total Packaging Cost $0.34
Usage UOM Cost Extended Cost
Total Artwork $0.00
Usage UOM Cost CIF (%) Extended Cost
Total Other $0.00
Pcs UOM Cost Extended Cost
an production 1.00 EA $0.46 $0.46
$0.00
Total Surchage $0.46
itigation suggestion with value)
Seasom line sample stage UOM
2019 S1 Wallets 1st proto EA
2019 S2 Classics 2nd proto LB
2019 S3 Cotton Casual 3rd proto M
2019 S4 EX development sample PC
2019 S5 GWP photo sample Y
2020 S1 Little Herschel pp sample PAIR
2020 S2 Offset reference sample SET
2020 S3 Online Exclusive salesman sample SF
2020 S4 OOC
2020 S5 POP
2020 S1 Quick Strike
2020 S2 Seasonal Collection
2020 S3 SMU
2020 S4 Studio Polycoat
2021 S1 Studio Tarpaulin
2021 S2 Trail
2023 S1
COST SHEET
STYLE # : 10500 Date 07/27/2022
Classics
42.5*29*13.3cm 01866_Light Grey Crosshatch
DESCRIPTION : COLOURWAY:
SEASON : 2023 S2 FACTORY : Neobags Vietnam
LINE Classics COUNTRY OF ORIGIN: Vietnam
Sample Stage salesman sample Product LT
Units SUMMARY
Internal Use Only
Retail Minutes
SMV / CMT
Target LDP
CA LDP Su
IMU Profit %:
buy units To
FABRIC Supplier Item # Description
Main Fabric Leejo P600D 68T 2Tone PVC backing
Liner Leejo Poly 70D 240T PU1 Red/White Printed
Mesh Dekaixin Air Mesh 300G
Total Fabric Yardage
TRIMS Supplier Item # Description
PE 4T+PE 4T+PU sponge 5T 40KG
inner shoulders strap Phu Quang bonding
Zipper 1 GCC N/Zipper chain 36mm
Zipper 2 GCC N/Zipper chain 32mm
Slider 1 GCC N/Slider long tab "Herschel"
Webbing 2 Fengyong PP 600*600D Nylonjik Webbing
Binding 1 Fengyong PP bias tape
Binding 2 Fengyong Poly bias tape
Binding 3 Fengyong Poly bias tape
Keeper strap Fengyong E band Flat
Plastic Buckle UTX HK Plastic L buckle (2-16974) w/logo
Zipper Puller UTX HK Prusik Thick Cord XLB-009
Woven Label 1 Avery Dennision Woven Label WX778050A
Woven Label 2 Avery Dennision Woven Label Small Classic WX737200A
Woven Label 3 Avery Dennision Woven Label WX778020A
Inside Label Charming Satin Label
Inside Label Dong Sinh Care label (multi languages)
Inside Label Dong Sinh Nylon PO Tracking label
Thread Silsarang Poly Thread 210D/3P (2000m)
PACKING Supplier Item # Description
Hangtag Charming Herschel hangtag+string
UPC Sticker Poly Bag + Carton Box UPC
Recycled Ziplock Poly bag
Zip Polybag Charming 41*60cm ,Clear bag with white printing
and red zip lock
Carton Box 60x40x40cm 20pcs/box
ARTWORK - printing, Item # Description
embroidery, laser cut, etc.
OTHER (SPECIFY) Item # Description
SURCHARGE Item # Description
Costs other than production
LEAD TIME REMARKS (write any exception and also any cost mitigation suggestion with value)
Item: Leadtime in Days: Date: Remark:
Raw Materials production
RM Transport
CMT
Total 0
Days
MMARY
BOM $3.69
utes CMT $1.44
Surcharge $0.46
Profit %: 5.0% $0.26
Total FOB $5.85
Width Usage UOM Cost/UOM CIF (%) Extended Cost
58" 0.66 Y $2.11 6.5% $1.49
58" 0.48 Y $0.77 6.5% $0.40
54" 0.08 M $2.14 6.5% $0.18
1.23 Total Material Costs $2.07
Usage UOM Cost CIF (%) Extended Cost
6.4*37cm 2.00 EA $0.08 3.0% $0.17
#5 0.80 M $0.09 6.5% $0.08
#5 0.40 M $0.08 6.5% $0.04
#5 3.00 EA $0.05 6.5% $0.14
25mm 1.55 M $0.08 6.5% $0.12
25mm 3.21 M $0.04 6.5% $0.13
20mm 0.37 M $0.04 6.5% $0.01
25mm 0.29 M $0.04 6.5% $0.01
20mm 0.18 M $0.11 6.5% $0.02
25mm 2.00 EA $0.04 6.5% $0.09
3.00 PCS $0.06 6.5% $0.19
36*25mm 1.00 EA $0.02 6.5% $0.02
40*32mm 1.00 EA $0.05 6.5% $0.05
42*37mm 1.00 EA $0.02 6.5% $0.03
80*30mm 1.00 EA $0.02 10.3% $0.02
1.00 Set $0.06 3.0% $0.06
1.00 PCS $0.01 3.0% $0.01
Matching Fabric 0.09 EA $1.00 3.0% $0.09
Total Trims Cost $1.28
Usage UOM Cost CIF (%) Extended Cost
9" string 1.00 SET $0.10 10.3% $0.11
1.00 SET $0.03 3.0% $0.03
1.00 PCS $0.11 10.3% $0.12
0.05 PCS $1.38 3.0% $0.07
Total Packaging Cost $0.34
Usage UOM Cost Extended Cost
Total Artwork $0.00
Usage UOM Cost CIF (%) Extended Cost
Total Other $0.00
Pcs UOM Cost Extended Cost
an production 1.00 EA $0.46 $0.46
$0.00
Total Surchage $0.46
itigation suggestion with value)
Seasom line sample stage UOM
2019 S1 Wallets 1st proto EA
2019 S2 Classics 2nd proto LB
2019 S3 Cotton Casual 3rd proto M
2019 S4 EX development sample PC
2019 S5 GWP photo sample Y
2020 S1 Little Herschel pp sample PAIR
2020 S2 Offset reference sample SET
2020 S3 Online Exclusive salesman sample SF
2020 S4 OOC
2020 S5 POP
2020 S1 Quick Strike
2020 S2 Seasonal Collection
2020 S3 SMU
2020 S4 Studio Polycoat
2021 S1 Studio Tarpaulin
2021 S2 Trail
