Scribd Logo
Upload

Welcome to Scribd!

  • 56 views

    Costing 4585412

    Uploaded by

    shakilsai
    This document provides a costing analysis for a men's seersucker short style produced by Opex Style Wear Ltd for PVH. It details production costs including factory costs, materials, trims, washing/finishing, and other expenses. The total cost of production per dozen is $72.20. An FOB price of $74.40 per dozen is proposed to PVH for this order of 29,354-29,798 units to be shipped in December 2012. Notes explain commercial costs added for imported fabrics and local fabrics based on letter of credit terms.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Costing 4585412

    Uploaded by

    shakilsai
    56 views3 pages
    This document provides a costing analysis for a men's seersucker short style produced by Opex Style Wear Ltd for PVH. It details production costs including factory costs, materials, trims, washing/finishing, and other expenses. The total cost of production per dozen is $72.20. An FOB price of $74.40 per dozen is proposed to PVH for this order of 29,354-29,798 units to be shipped in December 2012. Notes explain commercial costs added for imported fabrics and local fabrics based on letter of credit terms.

    Original Description:

    lkiiyo

    Original Title

    COSTING 4585412

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a costing analysis for a men's seersucker short style produced by Opex Style Wear Ltd for PVH. It details production costs including factory costs, materials, trims, washing/finishing, and other expenses. The total cost of production per dozen is $72.20. An FOB price of $74.40 per dozen is proposed to PVH for this order of 29,354-29,798 units to be shipped in December 2012. Notes explain commercial costs added for imported fabrics and local fabrics based on letter of credit terms.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    56 views3 pages

    Costing 4585412

    Uploaded by

    shakilsai
    This document provides a costing analysis for a men's seersucker short style produced by Opex Style Wear Ltd for PVH. It details production costs including factory costs, materials, trims, washing/finishing, and other expenses. The total cost of production per dozen is $72.20. An FOB price of $74.40 per dozen is proposed to PVH for this order of 29,354-29,798 units to be shipped in December 2012. Notes explain commercial costs added for imported fabrics and local fabrics based on letter of credit terms.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    of 3

    COSTING ANALYSIS

    BUYER

    : PVH

    FACTORY NAME

    OPEX STYLE WEAR LTD

    SEASON

    SPRING 2013

    NUMBER OF MACHINES PER LINE

    66 MC ( 45 P/M )

    4585414

    FTY COST PER DAY/LINE

    Tk.

    42500

    Tk.

    566.67

    USD

    7.00

    TK

    81

    STYLE

    ITEM DESCRIPTION : Men's Seersucker FF Short .

    PRODN PER DAY/LINE (10 Hrs)

    PROJECTED QTY

    PRODN COST PER DZ

    : 29354 & 29798 pcs

    900

    GMT ETD : 12/11/12 & 12/25/12


    US $ EQUAL TO TAKA

    FABRIC ETD: 9/30/12


    FABRICATION

    FAB
    WIDTH

    GMT
    SIZE

    M/ LENGTH
    /DZ ( YDS )

    COSMP
    /DZ (YDS)

    Pcs

    FAB PRX
    L/C TERM
    /YD (C & F)

    Body Fabric :100% Cotton YD stripe, Conts: 80x60/CM21/1 + CM32/2 X


    CM21/1, Source: Wuxi Jinmao . PVH Nominated

    55" CW

    30-42

    13.50

    14.18

    2.54

    at sight

    Waistband Fabric :100% Cotton Piece Dye Solid , Conts: 128X64 /21/1 Ring
    spun x 12/1 Ring spun , Source: Hamid Fabric Ltd . PVH Nominated

    57" CW

    30-42

    0.65

    0.68

    2.24

    at sight

    FAB COST

    36.00

    1.53

    37.53

    COST BREAK DOWN


    SL #

    PARTICULARS

    Cost $ / Dz

    PARTICULARS

    CM With
    commercial
    cost

    CM Without
    commercial
    cost

    Fty Production Cost (with 2% profit)

    7.14

    Fabric cost

    37.53

    39.41

    Fabric Cost + 5% (Import fabric commercial cost).

    39.41

    Accys cost

    14.13

    14.42

    Accys Cost + 2% (import commercial cost)

    14.42

    Wash ( Enz wash w/softner )

    4.20

    4.20

    Enz wash & softner

    4.20

    Lab test

    0.10

    0.10

    Dry Process

    EMB

    Emb

    CM

    18.43

    16.27

    Print

    FOB per Doz

    74.40

    74.40

    Any other value addition

    FOB / PC

    6.20

    6.20

    Lab Test

    0.10

    10

    Export Commercial / Finance Cost

    1.00

    11

    Marketing & Merchandising Cost

    1.25

    12

    Commercial & Finance Overhead

    1.00

    13

    Head Office/Common Overhead Cost

    0.25

    14

    Total (serial 1 to 13)

    68.76

    15

    5% profit on serial 14

    3.44

    16

    Total (serial 14+15)

    72.20

    17

    Buyer Commission (if applicable)

    18

    FOB (serial 16 + 17)

    19

    Deferred payment (if applicable)

    20

    Final FOB (Serial 18 +19) as per cost analysis

    72.20

    21

    PROPOSED FOB FOR QUOTATION

    74.40

    ITEM DESCRIPTION:

    1) Mens Seersucker FF short.

    Note: Fabric Commercial Cost for Different L/C Term


    A. 5% for imported fab having sight L/C
    B. 3% for imported fab having 90 days or above L/C
    C. 4% for local fab having sight L/C
    D. 2% for local fab having 90 days or above L/C

    72.20
    -

    FYI: Order is confirmed.

    Buyer: PVH

    Date : 8/31/12

    TRIM COST

    Item: Men's Seersucker FF Short


    STYLE# 4585414

    SL
    1

    Descripton

    Color

    Main label

    2 Izod Coo Label w/ size


    3 Care Label

    n/a

    Code

    Supplier

    Consm
    with
    wastage
    /dz

    Total
    Cost/dz
    C & F CTG

    Remarks

    IML-2714

    Shinning

    12.60

    pcs

    $ 15.000

    /K

    $ 0.189

    ICL-1632TL

    Shinning

    12.60

    pcs

    $ 15.000

    /K

    $ 0.189

    IPL-105ETL

    Shinning

    12.60

    pcs

    9.000

    /K

    Izod Clean Classics


    4 Pant/short Joker

    IJT-7715 BLF

    YVONNE

    12.60

    pcs

    $ 36.000

    /K

    $ 0.454

    Clean Classics Short Hem


    5 Joker

    IJT-7716 BLF

    YVONNE

    12.60

    pcs

    $ 32.000

    /K

    $ 0.403

    6 IZOD Exterior Woven Label

    LB00002-MIZS

    Shinning

    12.60

    pcs

    8.000

    /K

    $ 0.101

    7 COROZO BUTTON - 27 L

    21588

    KEUNG HING

    25.20

    pcs

    2.880

    /G

    $ 0.504

    8 COROZO BUTTON - 24 L

    21588

    KEUNG HING

    37.80

    pcs

    2.040

    /G

    $ 0.536

    9 Metal zipper - 3MF-GS

    ANT BRASS

    YKK

    12.60

    pcs

    0.155

    /Pc

    $ 1.953

    840

    mtr

    1.270

    /cone

    $ 0.356

    840

    mtr

    1.270

    /cone

    $ 0.356

    40/2

    2000

    mtr

    1.030

    /cone

    $ 0.687

    9430/A17

    4.38

    yds

    0.320

    /YD

    $ 1.401

    110x76/45x45

    7.80

    yds

    0.640

    /YD

    $ 4.992

    12.60

    pcs

    20/4
    10 Sewing Thread

    DTM

    12 Interlining
    13 Pocketing fab
    14 Tag pin

    off white

    20/2

    A & E & ETAFIL

    0.113

    $ 0.012

    15 Gum Tape

    $ 0.260

    16 Plastic Burb

    24.72

    pcs

    $ 18.000

    /Roll

    $ 0.022

    17 Label Poly

    12.60

    pcs

    0.040

    /Dz

    $ 0.042

    18 Poly Bag ( W 16 X L 28)

    12.24

    pcs

    0.800

    /Dz

    $ 0.816

    1.600

    /Pc

    $ 0.750

    19 Carton

    24 Pcs/Ctn
    Total

    $ 14.134 /DZ

    You might also like