Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 7

Costing Sheets

Dated : May 11, 2008.


Buyer Khol's - Agent : Li & Fung.
Style # UYT28025.
Descriptions Men's S/S Stripe Polo Shirt ( Engg. Stripe)
100% Cotton, S/Lacoste, Y/D Engg. Stripe, 220 GSM (+/-5%)
Size Range XS - 2XL.

DESCRIPTIONS OF CON/DZ FAB.PX FAB PX


FABRICS in Kgs/Pcs./ Yds. /KG(US$) /DZ(US$)
a) 100% Cotton, Combed, 3.80 $ 9.38 $ 35.64
Y/D Engg. Stripe, S/Lacoste,
220 GSM (+/-5%).

b) Flat Knit Collar + Cuff. 1.00 $ 4.87 $ 4.87

c) 100% Cotton DTM Oxford Tape 0.40 $ 2.00 $ 0.80


Back Neck + under placket +
side vent.
Total = $ 41.30

GARMENTS COST BREAKDOWN


Per Doz. Collar+Cuff
Y/D, Engg. (Yarn Need
Fabric Cost Particullars Stripe/Kg. 0.750Kgs/D
$ 41.30
z.Sets)
Accessories. $ 5.99
Print $ - 24/1 Combed Yarn. $ 5.25 $ 2.33
Embroidery $ 1.00 Yarn Dyeing Charges @TK.100/- $ 1.43 $ 1.07
All Sorts of Test $ 0.10 Knitting Charges @TK.90/- & TK.42/Dz. $ 1.30 $ 0.60
Wash (sand) $ 2.00 Washing & Finishing Charges @TK.35/- $ 0.50 $ 0.38
CM $ 8.00 Total = $ 8.48 $ 4.38

Total / Doz. $ 58.40 Process Loss @ 10% $ 0.85 $ 0.44


Total/Pc. $ 4.87 Commercial Exp. $ 0.05 $ 0.05
Buyer's Target
Total = $ 9.38 $ 4.87

a) Total Nos. of Machine required = 42 Sets.


b) Total Production/Line/day (10 Hrs) = 1,000 Pcs.
c) Per Line Cost ( 42 Sets M/C ) = TK.25,000/-Day.
Costing Sheet
Date: 27th March-2023
Buyer

Style:

Descriptions

Size Range

$ 9.38

100 10

6.33 0.633
Accessories List
STYLE # UYT28025

Dated : May 11, 2008.

Sl.# Descriptions Total Remarks


Amount/Dz.
1 Sewing Thread Tex 24 @280 M/Pc. @3000/Cone @$1.50/Cone 0.084 Coats
2 Interlining Nominated
3 Movilon Tape $ 0.32
4 Button ( Logo ) @4 Pc/Body @US$10/-Gross. $ 0.55 Nomnated
5 Hanger - Ref # KH 484 @$130/1000 Pcs Bengal
6 Hanger Sizer ( Crown Sizer ) @$12/1000 Pcs. $ 0.35 Bengal
7 UP Supplemental Hang Tag - Ref# KOH-9729-UP $ 0.65 AD
8 Generic Integrated Sticker CRE Ref # KOH-9058-GN $ 1.25 AD
9 Size/CareUPC Label Ref # KOH-9605-UP @$30/1000 Pcs. $ 0.40 AD
10 Generic UPC Label Ref # KOH-UPC $ 0.45 AD
11 Main Label Ref # PBV $ 0.50
12 Care Label $ 0.08
13 Box End Label
14 Hanger Poly Bag $ 0.06
15 Carton $ 1.00
16 Others $ 0.30
Total= $ 5.99
Accessories List
STYLE# UYT18020

Dated : May 11, 2008.

Sl.# Descriptions Total Remarks


Amount/Dz.
1 Sewing Thread Tex 24 @280 M/Pc. @3000/Cone @$1.50/Cone $ 2.09 Coats
2 Interlining $ 0.30 Nominated
3 Movilon Tape $ 0.30
4 Button ( Logo ) @4 Pc/Body @US$10/-Gross. $ 3.30 Nomnated
5 Hanger - Ref # KH 484 @$130/1000 Pcs $ 1.63 Bengal
6 Hanger Sizer ( Crown Sizer ) @$12/1000 Pcs. $ 0.15 Bengal
7 UP Supplemental Hang Tag - Ref# KOH-9729-UP $ 0.65 AD
8 Generic Integrated Sticker CRE Ref # KOH-9058-GN $ 0.60 AD
9 Size/CareUPC Label Ref # KOH-9605-UP @$30/1000 Pcs. $ 0.40 AD
10 Generic UPC Label Ref # KOH-UPC $ 0.45 AD
11 Main Label Ref # PBV $ 0.50
12 Care Label $ 0.08
13 Box End Label
14 Hanger Poly Bag $ 0.06
15 Carton $ 1.00
16 Others $ 0.30

Total= $ 11.81
Accessories List
STYLE# FUYT18099

Dated : May 11, 2008.

Sl.# Descriptions Total Remarks


Amount/Dz.
1 Sewing Thread Tex 24 @280 M/Pc. @3000/Cone @$1.50/Cone $ 2.09 Coats
2 Interlining $ 0.30 Nominated
3 Movilon Tape $ 0.30
4 Button ( Logo ) @4 Pc/Body @US$10/-Gross. $ 3.30 Nomnated
5 Hanger - Ref # KH 484 @$130/1000 Pcs $ 1.63 Bengal
6 Hanger Sizer ( Crown Sizer ) @$12/1000 Pcs. $ 0.15 Bengal
7 UP Supplemental Hang Tag - Ref# KOH-9729-UP $ 0.65 AD
8 Generic Integrated Sticker CRE Ref # KOH-9058-GN $ 0.60 AD
9 Size/CareUPC Label Ref # KOH-9605-UP @$30/1000 Pcs. $ 0.40 AD
10 Generic UPC Label Ref # KOH-UPC $ 0.45 AD
11 Main Label Ref # PBV $ 0.50
12 Care Label $ 0.08
13 Box End Label
14 Hanger Poly Bag $ 0.06
15 Carton $ 1.00
16 Others $ 0.30

Total= $ 11.81
Accessories List
STYLE# FUBT18099

Dated : May 11, 2008.

Sl.# Descriptions Total Remarks


Amount/Dz.
1 Sewing Thread Tex 24 @280 M/Pc. @3000/Cone @$1.50/Cone $ 2.09 Coats
2 Interlining $ 0.30 Nominated
3 Movilon Tape $ 0.30
4 Button ( Logo ) @4 Pc/Body @US$10/-Gross. $ 3.30 Nomnated
5 Hanger - Ref # KH 484 @$130/1000 Pcs $ 1.63 Bengal
6 Hanger Sizer ( Crown Sizer ) @$12/1000 Pcs. $ 0.15 Bengal
7 UP Supplemental Hang Tag - Ref# KOH-9729-UP $ 0.65 AD
8 Generic Integrated Sticker CRE Ref # KOH-9058-GN $ 0.60 AD
9 Size/CareUPC Label Ref # KOH-9605-UP @$30/1000 Pcs. $ 0.40 AD
10 Generic UPC Label Ref # KOH-UPC $ 0.45 AD
11 Main Label Ref # PBV $ 0.50
12 Care Label $ 0.08
13 Box End Label
14 Hanger Poly Bag $ 0.06
15 Carton $ 1.00
16 Others $ 0.30

Total= $ 11.81
Consumptions unit price
5000 1.5 0.0840
unit 280 0.0840
1.0080
4 10 0.4000
0.0840
0.084

144 $18.00 0.5500

4.4

0.069444 4.4000

0.3056

1000 130.0000

13.2 1.716

You might also like