SOUTHERN COSTING - 8-pc PACK FOR BHS BABYWEAR

Issue :
Page :

Order Analysis Sheet

Date : 1st June, 2010

P.O. No.
STYLE

8-PC PACK

ITEM DESCRIPTION
PROJECTED QTY
GSM

180 GSM

DLV

FABRIC PRICING:
SL
NO

DESCRIPTION

FAB-1

FAB-2

FAB-3

FAB-4

100 % COTTON
INTERLOCK SOLID
COLOR

100% COTTON 1 X 1 RIB

100 % COTTON
INTERLOCK AOP

100 % COTTON
INTERLOCK white

YARN

$4.55

$4.10

$4.55

$4.55

KNITTING

$0.29

$0.22

$0.29

$0.29

DYEING

$1.47

$1.32

$0.74

$0.74

LYCRA

$0.00

$0.00

$0.00

$0.00

ALL OVER PRINT

$0.00

$0.00

$1.50

$0.00

PROCESS LOSS

12%

12%

15%

14%

TOTAL

$7.07

$6.32

$8.14

$6.36

FABRIC

CON

FAB.PX

FABPX

DIA

KGS

/KG(US$)

/DZ(US$)

FABRIC COSTING:
FAB DESCP
1

100% COTTON,INTK, SOLID, 185GSM

2.60

$7.07

$18.39

100% COTTON INTLOCK, AOP

1.81

$8.14

$14.74

100% COTTON INTLOCK, WHITE

0.90

$6.36

$5.72

100% COTTON,NORMAL ,1X1 RIB

1.25

$6.32

$7.90

TOTAL FABRIC COST

$46.75

TRIMS COSTING:
SL#

CONSUMPTION/PACK

UNIT PRICE

UNIT

COST/DZ PACK(US$)

MAIN LABEL

ITEM

3.15

0.10

12

$0.32

WASH CARE LABEL

8.40

0.18

12

$1.51

WOVEN BADGE

1.05

0.24

12

$0.25

INTERLINING

0.10

1.05

$1.15

BARCODE PRICE TAG

1.05

0.09

12

EMB+APPLIQUE

PLASTIC BACK BOARD

1.03

0.58

$7.17

HANGER STICKER

1.03

0.10

12

$0.10

HANGER

1.03

0.14

$1.76

10

POLY BAG

1.03

0.72

12

$0.74

11

CARTON

0.07

0.75

$0.83

12

SEWING THREAD

13

PRICE STICKER

1.05

0.20

12

$0.21

14

SNAP BUTTON

22.68

29.00

1,000

$7.89

15

FRAMILLON TAPE

$0.10

16

ELASTIC

$0.36

17

TAPE + OTHERS

$3.00

$0.12
TOTAL

$36.60

COST BREAKDOWN
PARTICULARS

VALUE $ / DZ PK

FABRIC

$46.75

ACCESSORIES

$36.60

3
4

CM/DZ

$20.80
$104.15

COMMERCIAL/FINANCE COST

$3.33
$107.48

PRICE / DZN PK

$107.48

PRICE / PK

Prepared By

$0.09
$11.00

$8.96

Checked By

Approved By

SOUTHERN COSTING - 8-pc PACK FOR BHS BABYWEAR

Issue :
Page :

Order Analysis Sheet

Date : 1st June, 2010

P.O. No.
STYLE

8-PC PACK

ITEM DESCRIPTION
PROJECTED QTY
GSM

180 GSM

DLV

FABRIC PRICING:
SL
NO

DESCRIPTION

FAB-1

FAB-2

FAB-3

FAB-4

100 % COTTON
INTERLOCK SOLID
COLOR

100% COTTON 1 X 1 RIB

100 % COTTON
INTERLOCK AOP

100 % COTTON
INTERLOCK white

YARN

$4.55

$4.10

$4.55

$4.55

KNITTING

$0.29

$0.22

$0.29

$0.29

DYEING

$1.47

$1.32

$1.47

$0.74

LYCRA

$0.00

$0.00

$0.00

$0.00

ALL OVER PRINT

$0.00

$0.00

$1.50

$0.00

PROCESS LOSS

12%

12%

15%

14%

TOTAL

$7.07

$6.32

$8.99

$6.36

FABRIC

CON

FAB.PX

FABPX

DIA

KGS

/KG(US$)

/DZ(US$)

FABRIC COSTING:
FAB DESCP
1

100% COTTON,INTK, SOLID, 185GSM

2.60

$7.07

$18.39

100% COTTON INTLOCK, AOP

1.99

$8.99

$17.89

100% COTTON INTLOCK, WHITE

0.90

$6.36

$5.72

100% COTTON,NORMAL ,1X1 RIB

1.25

$6.32

$7.90

TOTAL FABRIC COST

$49.91

TRIMS COSTING:
SL#

CONSUMPTION/PACK

UNIT PRICE

UNIT

COST/DZ PACK(US$)

MAIN LABEL

ITEM

3.15

0.10

12

$0.32

WASH CARE LABEL

8.40

0.18

12

$1.51

WOVEN BADGE

1.05

0.24

12

$0.25

INTERLINING

0.10

1.05

$1.15

BARCODE PRICE TAG

1.05

0.09

12

EMB+APPLIQUE

PLASTIC BACK BOARD

1.03

0.58

$7.17

HANGER STICKER

1.03

0.10

12

$0.10

HANGER

1.03

0.14

$1.76

10

POLY BAG

1.03

0.72

12

$0.74

11

CARTON

0.07

0.75

$0.83

12

SEWING THREAD

13

PRICE STICKER

1.05

0.20

12

$0.21

14

SNAP BUTTON

22.68

29.00

1,000

$7.89

15

FRAMILLON TAPE

$0.10

16

ELASTIC

$0.36

17

TAPE + OTHERS

$3.00

$0.12
TOTAL

$36.60

COST BREAKDOWN
PARTICULARS

VALUE $ / DZ PK

FABRIC

$49.91

ACCESSORIES

$36.60

3
4

CM/DZ

$20.80
$107.30

COMMERCIAL/FINANCE COST

$3.46
$110.76

PRICE / DZN PK

$110.76

PRICE / PK

Prepared By

$0.09
$11.00

$9.23

Checked By

Approved By