COST BREAKDOWN
Vien Thinh Shoes Company
Style Number
FW26 CW039 (OPT PU)
Brand
COPPEL - JENNIFER LOPEZ
🛒 Compare & Select Pricing Option
vs
ⓘ Yellow highlighted rows show differences from the base option.
FOB: $10.56
| Component | Supplier | Origin | Material Spec | HS Code | Cons. | Unit Price | Cost (USD) |
|---|---|---|---|---|---|---|---|
| MATERIAL COSTS | |||||||
| UPPER | |||||||
| UPPER | DONGGUAN DONGXIN LEATHER CO.,LTD | CHINA | DX-Y9330 | 0.2226 | 24.00 RMB/YARD | $0.8334 | |
| HEEL COVER | DONGGUAN DONGXIN LEATHER CO.,LTD | CHINA | DX-Y9330 | 0.0154 | 24.00 RMB/YARD | $0.0577 | |
| LINING | |||||||
| LINING | YOROOO TEXTILE CO., LTD | CHINA | MICROFIBER YR-MF2023 | 60063310 | 0.1429 | 14.00 RMB/YARD | $0.3121 |
| COUNTER LINING | YOROOO TEXTILE CO., LTD | CHINA | MICROFIBER YR-MF2023 | 60063310 | 0.025 | 14.00 RMB/YARD | $0.0546 |
| INSOCK | |||||||
| INSOCK | SHANGYOU | CHINA | PU NJL | 56031400 | 0.0345 | 13.50 RMB/YARD | $0.0727 |
| INSOCK FOAM | HENGYUAN | VIETNAM | LATEX 4MM | 40082190 | 0.0185 | 3.70 USD/YARD | $0.0685 |
| INSOCK FOAM 2 | HENGYUAN | VIETNAM | LATEX 1.5MM | 40082190 | 0.01 | 2.20 USD/YARD | $0.0220 |
| INSOCK PRINT | STC | VIETNAM | TPU | 39269039 | 1 | 2,400 VND/PAIR | $0.0960 |
| OUTSOLE | |||||||
| OUTSOLE | VIEN THINH SHOES LTD | VIETNAM | TPU | 39095000 | 1 | 16,000 VND/PAIR | $0.6400 |
| INSOLE | VIEN THINH SHOES LTD | VIETNAM | PP | 39023090 | 1 | 16,000 VND/PAIR | $0.6400 |
| HEEL | VIEN THINH SHOES LTD | VIETNAM | ABS | 39033060 | 1 | 16,000 VND/PAIR | $0.6400 |
| TOPLIFT | VIEN THINH SHOES LTD | VIETNAM | TPU | 39095000 | 1 | 4,000 VND/PAIR | $0.1600 |
| TOTAL MATERIAL COSTS | $3.5969 | ||||||
| OTHER MATERIALS | |||||||
| TOE PUFF | TREEROOT | VIETNAM | 0.4MM | 39219041 | 0.0087 | 2.89 USD/SHEET | $0.0251 |
| COUNTER BOX | TREEROOT | VIETNAM | 1.2MM | 39219041 | 0.0159 | 5.03 USD/SHEET | $0.0800 |
| ORNAMENT | YOUCHENG | CHINA | OUTSOLE LOGO | 83089090 | 2 | 0.40 RMB/PIECE | $0.1248 |
| ORNAMENT | RUIQI TRADING ( HK ) CO.,LIMITED | CHINA | ZIPPER | 96071900 | 1 | 1.80 RMB/PAIR | $0.2808 |
| TOTAL OTHER MATERIALS | $0.5107 | ||||||
| PACKAGING | |||||||
| PACKAGING | GOOD BOX | VIETNAM | BOX | 48191000 | 1 | 0.60 USD/PAIR | $0.6000 |
| TOTAL PACKAGING | $0.6000 | ||||||
| OTHER COSTS | |||||||
| PORT AIRPORT TRANSPORT | VIEN THINH SHOES LTD | VIETNAM | 1 | 2,000 VND/PAIR | $0.0800 | ||
| MATERIAL TRANSPORT | VIEN THINH SHOES LTD | VIETNAM | 1 | 0.26 USD/PAIR | $0.2641 | ||
| TEST | QIMA | VIETNAM | PHYSICAL TEST | 1 | 61 VND/PAIR | $0.0024 | |
| LAMINATION | VIEN THINH SHOES LTD | VIETNAM | 1 | 0.40 USD/PAIR | $0.4042 | ||
| CEMENT GLUE | NANGO RESINS | VIETNAM | 1 | 6,000 VND/PAIR | $0.2400 | ||
| TOTAL OTHER COSTS | $0.9907 | ||||||
| FACTORY COSTS | |||||||
| Factory Overheads | |||||||
| ELECTRICITY WATER EXPENSE | VIEN THINH SHOES LTD | VIETNAM | 1 | 2,500 VND/PAIR | $0.1000 | ||
| DEPRECIATION FIXED ASSET | VIEN THINH SHOES LTD | VIETNAM | 1 | 10,000 VND/PAIR | $0.4000 | ||
| FINANCIAL COSTS | VIEN THINH SHOES LTD | VIETNAM | 1 | 0.13 USD/PAIR | $0.1286 | ||
| LABOR COST | |||||||
| CUTTING | VIEN THINH SHOES LTD | VIETNAM | 1 | 4,000 VND/PAIR | $0.1600 | ||
| STITCHING | VIEN THINH SHOES LTD | VIETNAM | 1 | 40,000 VND/PAIR | $1.6000 | ||
| LASTING | VIEN THINH SHOES LTD | VIETNAM | 1 | 40,000 VND/PAIR | $1.6000 | ||
| PACKAGING | VIEN THINH SHOES LTD | VIETNAM | 1 | 0.20 USD/PAIR | $0.2000 | ||
| INSOCK PRINT | VIEN THINH SHOES LTD | VIETNAM | 1 | 2,000 VND/PAIR | $0.0800 | ||
| TOTAL FACTORY COSTS | $4.2686 | ||||||
CPTPP Analysis (RVC Build-Down) — Option 0 (Base)
COMPLIANT
Regional Value Content
83.56%
Target: Min 55%
Change in Tariff Class.
PASS
HS Code Analysis
Originating Material
$8.83
Total OVMC Cost
Compliance Note: This product has been evaluated against CPTPP Rules of Origin using the Build-Down method.
RVC = ((FOB - VNM) / FOB) × 100. Non-originating materials (VNM) include components from China, Hong Kong, Taiwan, Korea, India, Indonesia, Thailand, Cambodia, and Bangladesh.