ABCDEFGHIJKLMNOPQRSTUVWX
1
Game TitleFANCY LAND
2
3
Production Sets100
4
Reserved Sets2
5
Total Sellable Sets98
6
7
Subtotal — Parts Cost $ (1,747.40)
8
Subtotal — Other Costs $ (250.00)
9
Total Production Cost $ (1,997.40)
10
11
Set Cost $ (20.38)
12
Set Sale Price $ 35.00 https://homegrown.market
13
Margin42%Good!Make a copy of this sheet and edit it to help estimate costs.
14
Sales Tax to Collect & Remit $ 2.89 INSTRUCTIONS

1. Fill out the variables on the Summary sheet. You can tweak these later as needed.

2. Enter each component of your game on a separate row of the Manufacturing Costs sheet.

3. Enter each other service (like art) that went into your game on a separate row of the Other Costs sheet.

If you get stuck, check the comments on different fields to help understand what values are or what needs to be entered.
15
Grand Total $ 37.89
16
17
Gross Sales Potential $ 3,430.00
18
Subtotal — Production Costs $ (1,997.40).
19
Subtotal — Transaction Fees $ (128.87)
20
Net Revenue Potential $ 1,303.73
21
Sales Tax to Collect & Remit $ (282.98)
22
23
Local Sales Tax Rate8.25%
24
Sales Tax on ShippingNO
25
REMEMBER: This sheet is for rough estimates only. Other costs can and will come up.
26
Use Homegrown ConsignmentNO
27
Homegrown Consignment Rate18.25%
28
29
Event Sales Tax Rate8.25%
30
31
Card Transaction Flat Fee $ 0.30
32
Card Transaction Rate2.90%
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100