Spreadsheet: 70808d1271501465-printing-cell-contents-as-a-header-on-all-pages-stmaster_apr10
Sheet: Machine logo costs

Logos 1 | 1 | 5
 |  |  |  | (Including 10p, 0.60 for 6 head) | (Excluding 10p, 0.60 for 6 head) |  |  | Labour £ | NI | Total
Stitches |  | [NAME] | Secs design | Total Cost inc T and B | Cost Per 1k Stitch | Printing |  | 7.75 | 1.1005 | 8.8505
20000 | [NAME] | 1 | 1500 | 3.987708333333333 | 0.1993854166666666
0 | Right Breast | 8 | 0 | 0 | 0 |  |  | SPSec | SPM |  |  |  | Ref
0 | Back | 8 | 0 | 0 | 0 |  |  | 13.33333333333333 | 800 | 1 head -150mm hoop |  |  | 1 | 0.3
0 | Left Sleeve | 8 | 0 | 0 | 0 |  |  | 10.83333333333333 | 650 | 1 head - 7 in 1 frame |  |  | 2 | 0.3
0 | Right Sleeve | 8 | 0 | 0 | 0 |  |  | 8.666666666666666 | 520 | 1 head - Cap Frame |  |  | 3 | 0.3
0 | [NAME] | 6 | 0 | 0 | 0 |  |  | 10.83333333333333 | 650 | 1 Head Large Back Frame |  |  | 4 | 0.45
 |  |  |  | 3.987708333333333 |  | 9 |  | 13.33333333333333 | 800 | 6 head -150mm hoop |  |  | 5 | 0.6
 |  |  |  |  |  |  |  | 10.83333333333333 | 650 | 6 Head Large Back Frame |  |  | 6 | 1
Logos 2 | 2 |  |  |  |  |  |  | 8.666666666666666 | 520 | 6 Head [NAME] |  |  | 7 | 0.6
 |  |  |  | (Including 10p, 0.60 for 6 head) | (Excluding 10p, 0.60 for 6 head)
Stitches |  | [NAME] | Secs design | Total Cost inc T and B | Cost Per 1k Stitch | Printing
0 | [NAME] | 1 | 0 | 0 | 0 |  |  | 2 |  |  | Shipping Method
20000 | Right Breast | 5 | 1500 | 1.214618055555555 | 0.06073090277777778 |  |  |  |  |  | (APC) Bag | 1 | 7 | 1
0 | Back | 4 | 0 | 0 | 0 |  |  |  |  |  | Courier (APC) | 2 | 9
0 | Left Sleeve | 8 | 0 | 0 | 0 |  |  |  |  |  | Royal Mail | 3 | 2.95
0 | Right Sleeve | 7 | 0 | 0 | 0 |  |  |  |  |  | Same day (ACS) | 4 | 0
0 | [NAME] | 6 | 0 | 0 | 0 |  |  |  |  |  | Customer collection | 5 | 0
 |  |  |  | 1.214618055555555 |  | 2 |  |  |  |  | We deliver | 6 | 0
Logos 3 | 2
 |  | [NAME] | Secs design | Total Cost inc T and B | Cost Per 1k Stitch | Printing |  | Payment term options |  |  | 1
5000 | [NAME] | 5 | 375 | 0.7536545138888888 | 0.1507309027777778 |  |  | Choose from list
0 | Right Breast | 5 | 0 | 0 | 0 |  |  | Credit card
0 | Back | 2 | 0 | 0 | 0 |  |  | Proforma
0 | Left Sleeve | 1 | 0 | 0 | 0 |  |  | 30 days
0 | Right Sleeve | 7 | 0 | 0 | 0 |  |  | Chq with order
0 | [NAME] | 6 | 0 | 0 | 0 |  |  | Cash with order
 |  |  |  | 0.7536545138888888 |  | 3 |  | BACS with order
Logos 4 |  |  |  |  |  |  |  | FOC
 |  | [NAME] | Secs design | Total Cost inc T and B | Cost Per 1k Stitch | Printing |  | Or detail others below
5000 | [NAME] | 5 | 375 | 0.7536545138888888 | 0.1507309027777778
0 | Right Breast | 8 | 0 | 0 | 0 |  |  | Logo Option |  | Ref |  |  | VAT
 | Back | 8 | 0 | 0 | 0 |  |  | Logos 1 |  | 1 | 1 |  | Yes
0 | Left Sleeve | 8 | 0 | 0 | 0 |  |  | Logos 2 |  | 2 |  |  | No
0 | Right Sleeve | 8 | 0 | 0 | 0 |  |  | Logos 3 |  | 3
0 | [NAME] | 6 | 0 | 0 | 0 |  |  | Logos 4 |  | 4 |  |  | 0.175
 |  |  |  | 0.7536545138888888 |  | 4 |  | Logos 5 |  | 5
 |  |  |  |  |  |  |  | Logos 6 |  | 6
Logos 5 |  |  |  |  |  |  |  | [NAME] |  | 7
 |  | [NAME] | Secs design | Total Cost inc T and B | Cost Per 1k Stitch | Printing |  | None |  | 8
5000 | [NAME] | 5 | 375 | 0.7536545138888888 | 0.1507309027777778
0 | Right Breast | 4 | 0 | 0 | 0 |  |  |  |  |  | Ref | VAT
0 | Back | 2 | 0 | 0 | 0 |  |  |  | Garment | 1 | 1 | 1
0 | Left Sleeve | 1 | 0 | 0 | 0 |  |  |  | Garment | 2 | 8 | 1
0 | Right Sleeve | 7 | 0 | 0 | 0 |  |  |  | Garment | 3 | 8 | 1
0 | [NAME] | 6 | 0 | 0 | 0 |  |  |  | Garment | 4 | 8 | 2
 |  |  |  | 0 |  | 5 |  |  | Garment | 5 | 8 | 1
 |  |  |  |  |  |  |  |  | Garment | 6 | 8 | 1
Logos 6 |  |  |  |  |  |  |  |  | Garment | 7 | 8 | 1
 |  | [NAME] | Secs design | Total Cost inc T and B | Cost Per 1k Stitch | Printing |  |  | Garment | 8 | 8 | 2
5000 | [NAME] | 5 | 375 | 0.7536545138888888 | 0.1507309027777778 |  |  |  | Garment | 9 | 8 | 1
0 | Right Breast | 4 | 0 | 0 | 0 |  |  |  | Garment | 10 | 8 | 1
0 | Back | 2 | 0 | 0 | 0 |  |  |  | Garment | 11 | 8 | 2
0 | Left Sleeve | 1 | 0 | 0 | 0 |  |  |  | Garment | 12 | 8 | 1
0 | Right Sleeve | 7 | 0 | 0 | 0 |  |  |  | Garment | 13 | 8 | 2
0 | [NAME] | 6 | 0 | 0 | 0 |  |  |  | Garment | 14 | 8 | 2
 |  |  |  | 0.7536545138888888 |  | 6 |  |  | Garment | 15 | 8 | 2
 |  |  |  |  |  |  |  |  | Origination | 16 |  | 1
[NAME] |  |  |  |  |  |  |  |  | Shipping | 17 |  | 1
 |  | [NAME] | Secs design | Total Cost inc T and B | Cost Per 1k Stitch | Printing
5000 | [NAME] | 7 | 576.923076923077 | 0.8363915598290599 | 0.167278311965812 |  |  |  |  | Receiving Shipping cost | 3.5
0 | Right Breast | 3 | 0 | 0 | 0
0 | Back | 3 | 0 | 0 | 0
0 | Left Sleeve | 2 | 0 | 0 | 0
0 | Right Sleeve | 2 | 0 | 0 | 0
0 | [NAME] | 2 | 0 | 0 | 0
 |  |  |  | 0.8363915598290599 |  | 11.7
 |  |  | Cost = | 8.299681490384614
 |  |  |  | Lock all pages
 |  |  |  | Unlock all pages
 | [NAME] | 0
 | Right Breast | 20000
 | Back | 0
 | Left Sleeve | 0
 | Right Sleeve | 0
 | [NAME] | 0
 | Total Stitches | 20000