"Sportxia - French Golf Apparel Cost Calculator","","","","",""
"Illustrative EUR inputs; replace with the approved quote. Select one freight route.","","","","",""
"","","","","",""
"ITEM","DESCRIPTION","QTY","UNIT COST EUR","TOTAL EUR","NOTES"
"Performance polo - micro-pique","160-200 GSM; requested UPF 50+","100","14","=C5*D5","Reference input; agree specification"
"Performance polo - jacquard","Textured performance knit","100","17","=C6*D6","Opening MOQ benchmark: 100"
"Performance polo - recycled","Recycled-polyester option","100","16","=C7*D7","Confirm certificate scope"
"Technical golf trousers","4-way stretch; optional DWR","100","22","=C8*D8","Tailored EU fit"
"Golf shorts","Light stretch woven","100","18","=C9*D9",""
"Merino-blend quarter-zip","200-260 GSM","100","26","=C10*D10",""
"Windproof gilet","Softshell; 280-340 GSM","100","28","=C11*D11",""
"Structured 6-panel cap","Moisture-managing sweatband","100","6.5","=C12*D12","Decoration subject to quote"
"MANUFACTURING SUBTOTAL","","","","=SUM(E5:E12)",""
"","","","","",""
"Selected freight","Enter only one route cost below","","","1800","Default: sea; change to your freight quote"
"Insurance / other CIF inputs","Editable allowance","","","0","Add only where not already in the quote"
"ILLUSTRATIVE CIF BASE","","","","=E13+E15+E16","Manufacturing plus freight and insurance"
"Import duty - example","Verify HS code and origin","","0.12","=E17*D18","12% is an illustrative rate"
"TVA - standard-rate example","Confirm importer and VAT treatment","","0.2","=(E17+E18)*D19","20% metropolitan-France benchmark"
"Other clearance / delivery","Editable allowance","","","0","Avoid costs already included in DDP"
"ILLUSTRATIVE LANDED TOTAL","","","","=E17+E18+E19+E20","Cash-cost illustration; VAT treatment may differ"
"Total garment quantity","","","=SUM(C5:C12)","",""
"Illustrative landed cost per unit","","","","=E21/D22","Includes example TVA"
"","","","","",""
"FREIGHT REFERENCE INPUTS","TRANSIT RANGE","","","EUR INPUT","Select one cost above; do not add all three"
"Sea - Le Havre / Marseille-Fos","25-30 days","","","1800","Illustrative allocation; request actual quote"
"Rail - Lyon","18-22 days","","","2200","Illustrative allocation; request actual quote"
"Air - CDG","5-8 days","","","3800","Illustrative allocation; request actual quote"
"","","","","",""
"IMPORT NOTES","A DDP quote may already include freight / duty. Reconcile scope before using this worksheet.","","","",""
"TVA NOTE","Eligible French VAT-identified importers use autoliquidation; this cash illustration is not a tax-return calculation.","","","",""
"REFERENCE","Input benchmarks adapted from the supplied France reference page; they are not fixed Sportxia prices.","","","",""