SOUTHERN COSTING - 8-pc PACK FOR BHS BABYWEARIssue :

Page :

Date : 1st June, 2010

P.O. No.

STYLE 8-PC PACK

ITEM DESCRIPTION

PROJECTED QTY

GSM 180 GSM

DLV

FABRIC PRICING:

DESCRIPTION

FAB-1 FAB-2 FAB-3 FAB-4

100% COTTON 1 X 1 RIB

1 YARN $4.55 $4.10 $4.55 $4.55

2 KNITTING $0.29 $0.22 $0.29 $0.29

3 DYEING $1.47 $1.32 $0.74 $0.74

4 LYCRA $0.00 $0.00 $0.00 $0.00

5 ALL OVER PRINT $0.00 $0.00 $1.50 $0.00

6 PROCESS LOSS 12% 12% 15% 14%

7 TOTAL $7.07 $6.32 $8.14 $6.36

FABRIC COSTING:

FAB DESCP FABRIC CON FAB.PX FABPX

DIA KGS /KG(US$) /DZ(US$)

1 100% COTTON,INTK, SOLID, 185GSM 2.60 $7.07 $18.39

2 100% COTTON INTLOCK, AOP 1.81 $8.14 $14.74

3 100% COTTON INTLOCK, WHITE 0.90 $6.36 $5.72

4 100% COTTON,NORMAL ,1X1 RIB 1.25 $6.32 $7.90

TOTAL FABRIC COST $46.75

TRIMS COSTING:

SL# ITEM CONSUMPTION/PACK UNIT PRICE UNIT COST/DZ PACK(US$)

1 MAIN LABEL 3.15 0.10 12 $0.32

2 WASH CARE LABEL 8.40 0.18 12 $1.51

3 WOVEN BADGE 1.05 0.24 12 $0.25

4 INTERLINING 0.10 1.05 1 $1.15

5 BARCODE PRICE TAG 1.05 0.09 12 $0.09

6 EMB+APPLIQUE $11.00

7 PLASTIC BACK BOARD 1.03 0.58 1 $7.17

8 HANGER STICKER 1.03 0.10 12 $0.10

9 HANGER 1.03 0.14 1 $1.76

10 POLY BAG 1.03 0.72 12 $0.74

11 CARTON 0.07 0.75 1 $0.83

12 SEWING THREAD $3.00

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 $0.12

TOTAL $36.60

COST BREAKDOWN

PARTICULARS VALUE $ / DZ PK

1 FABRIC $46.75

2 ACCESSORIES $36.60

3

4 CM/DZ $20.80

$104.15

5 COMMERCIAL/FINANCE COST $3.33

$107.48

PRICE / DZN PK $107.48

PRICE / PK $8.96

Prepared By Checked By Approved By

Order Analysis Sheet

SL NO

100 % COTTON INTERLOCK SOLID

COLOR100 % COTTON INTERLOCK AOP

100 % COTTON INTERLOCK white

SOUTHERN COSTING - 8-pc PACK FOR BHS BABYWEARIssue :

Page :

Date : 1st June, 2010

P.O. No.

STYLE 8-PC PACK

ITEM DESCRIPTION

PROJECTED QTY

GSM 180 GSM

DLV

FABRIC PRICING:

DESCRIPTION

FAB-1 FAB-2 FAB-3 FAB-4

100% COTTON 1 X 1 RIB

1 YARN $4.55 $4.10 $4.55 $4.55

2 KNITTING $0.29 $0.22 $0.29 $0.29

3 DYEING $1.47 $1.32 $1.47 $0.74

4 LYCRA $0.00 $0.00 $0.00 $0.00

5 ALL OVER PRINT $0.00 $0.00 $1.50 $0.00

6 PROCESS LOSS 12% 12% 15% 14%

7 TOTAL $7.07 $6.32 $8.99 $6.36

FABRIC COSTING:

FAB DESCP FABRIC CON FAB.PX FABPX

DIA KGS /KG(US$) /DZ(US$)

1 100% COTTON,INTK, SOLID, 185GSM 2.60 $7.07 $18.39

2 100% COTTON INTLOCK, AOP 1.99 $8.99 $17.89

3 100% COTTON INTLOCK, WHITE 0.90 $6.36 $5.72

4 100% COTTON,NORMAL ,1X1 RIB 1.25 $6.32 $7.90

TOTAL FABRIC COST $49.91

TRIMS COSTING:

SL# ITEM CONSUMPTION/PACK UNIT PRICE UNIT COST/DZ PACK(US$)

1 MAIN LABEL 3.15 0.10 12 $0.32

2 WASH CARE LABEL 8.40 0.18 12 $1.51

3 WOVEN BADGE 1.05 0.24 12 $0.25

4 INTERLINING 0.10 1.05 1 $1.15

5 BARCODE PRICE TAG 1.05 0.09 12 $0.09

6 EMB+APPLIQUE $11.00

7 PLASTIC BACK BOARD 1.03 0.58 1 $7.17

8 HANGER STICKER 1.03 0.10 12 $0.10

9 HANGER 1.03 0.14 1 $1.76

10 POLY BAG 1.03 0.72 12 $0.74

11 CARTON 0.07 0.75 1 $0.83

12 SEWING THREAD $3.00

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 $0.12

TOTAL $36.60

COST BREAKDOWN

PARTICULARS VALUE $ / DZ PK

1 FABRIC $49.91

2 ACCESSORIES $36.60

3

4 CM/DZ $20.80

$107.30

5 COMMERCIAL/FINANCE COST $3.46

$110.76

PRICE / DZN PK $110.76

PRICE / PK $9.23

Prepared By Checked By Approved By

Order Analysis Sheet

SL NO

100 % COTTON INTERLOCK SOLID

COLOR100 % COTTON INTERLOCK AOP

100 % COTTON INTERLOCK white