Scribd Logo
Upload

Welcome to Scribd!

  • 986 views

    Garments Costing

    Uploaded by

    Ashraful Himel
    This document provides a costing analysis for a western shirt style (70439) to be produced for JCPenney for the Fall 2012 season. It includes details of the factory, fabric, production costs, cost breakdown, accessories list and proposed FOB price. The key information is: 1) The shirt will be made of 100% cotton poplin fabric at Alok factory in Bangladesh. 2) The total cost of production is $81.98 per dozen, including fabric, trims, production and overhead costs. 3) The proposed FOB price quoted to the buyer is $82.78 per dozen.

    Copyright:

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

    Garments Costing

    Uploaded by

    Ashraful Himel
    986 views5 pages
    This document provides a costing analysis for a western shirt style (70439) to be produced for JCPenney for the Fall 2012 season. It includes details of the factory, fabric, production costs, cost breakdown, accessories list and proposed FOB price. The key information is: 1) The shirt will be made of 100% cotton poplin fabric at Alok factory in Bangladesh. 2) The total cost of production is $81.98 per dozen, including fabric, trims, production and overhead costs. 3) The proposed FOB price quoted to the buyer is $82.78 per dozen.

    Original Description:

    garments costing

    Original Title

    garments costing

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, 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 western shirt style (70439) to be produced for JCPenney for the Fall 2012 season. It includes details of the factory, fabric, production costs, cost breakdown, accessories list and proposed FOB price. The key information is: 1) The shirt will be made of 100% cotton poplin fabric at Alok factory in Bangladesh. 2) The total cost of production is $81.98 per dozen, including fabric, trims, production and overhead costs. 3) The proposed FOB price quoted to the buyer is $82.78 per dozen.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    986 views5 pages

    Garments Costing

    Uploaded by

    Ashraful Himel
    This document provides a costing analysis for a western shirt style (70439) to be produced for JCPenney for the Fall 2012 season. It includes details of the factory, fabric, production costs, cost breakdown, accessories list and proposed FOB price. The key information is: 1) The shirt will be made of 100% cotton poplin fabric at Alok factory in Bangladesh. 2) The total cost of production is $81.98 per dozen, including fabric, trims, production and overhead costs. 3) The proposed FOB price quoted to the buyer is $82.78 per dozen.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 5
    At a glance
    Powered by AI
    The document provides a detailed costing analysis for a western shirt. It breaks down the total cost per dozen into various cost components like factory production cost, fabric cost, accessories cost, washing cost, etc.

    The item being costed is a AZ YM western shirt (Graphics) with graphics printing.

    The main cost components included in the analysis are factory production cost, fabric cost, accessories cost, washing cost, embroidery/printing cost, lab test cost, export/finance cost, marketing cost, overhead costs.

    COSTING ANALYSIS

    Page 1/2
    Date:

    BUYER
    : JCPenney
    SEASON
    : Fall-12
    STYLE
    70439
    ITEM DESCRIPTION : AZ YM western shirt (Graphics)
    Order QTY :
    GMT DELY
    :

    FACTORY NAME
    NUMBER OF MACHINES PER LINE
    FTY COST PER DAY/LINE
    PRODN PER DAY/LINE (10 Hrs)
    PRODN COST PER DZ

    FABRIC ETD

    US $ EQUAL TO TAKA

    :
    FABRICATION

    FAB
    WIDTH

    100% Ctn YD poplin, Cons:82x62/32x32,


    Wt-3.15 oz

    Alok

    GMT
    SIZE

    58"

    S-XXL

    COST BREAK DOWN (New Formate)

    SL #

    1
    2

    FABRIC COST + 3% (import commercial cost).

    23.00

    24.15

    FAB PRX
    /YDS

    $1.53

    OSWL
    Tk.
    600
    Tk.
    USD
    TK

    60
    45000
    /Pcs
    900.00
    12.16
    74.00

    L/C TERM

    120 Days

    FAB COST

    36.95

    COST BREAK DOWN (OLD Formate)

    PARTICULARS

    Fty Production Cost (with 2% profit)

    M/ LENGTH COSMP
    /DZ ( YDS ) /DZ (YDS)

    5/30/12

    PARTICULARS
    $

    12.41

    38.06

    Fabric cost with 3%

    No Commercial
    36.95
    14.09

    Trims Cost with 2%

    ACCYS COST + 2% (import commercial cost)

    14.37

    Wash( Normal Gmts wash )

    2.00

    Wash - Normal GMT wash

    3.00

    Wash - Normal GMT wash

    3.00

    EMB+ Felt

    4.50

    Taging

    Tint

    Screen Print

    Print

    EMB+Felt(11260 stich)

    Any other value addition

    2.00

    CM per Dz

    2.00
    4.50

    20.00

    LAB TEST

    0.24

    Lab Test

    10

    Export Commercial / Finance Cost

    1.00

    FOB per Dz

    11

    Marketing & Merchandising Cost

    1.25

    FOB/PC

    6.90

    12

    Commercial & Finance Overhead

    1.00

    BV inspection Charge

    0.10

    13

    Head Office/Common Overhead Cost

    0.25

    Final FOB/PC

    7.00

    14

    Total (serial 1 to 13)

    78.07

    15

    5% profit on serial 14

    3.90

    16

    Total (serial 14+15)

    81.98

    18

    81.98

    19

    Deferred payment (if applicable)

    20

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

    81.98

    21

    FOB PER PC

    6.83

    22

    PROPOSED FOB FOR QUOTATION

    17

    0.24
    82.78

    With3%
    Commercial
    38.06
    14.09
    3.00
    3.00

    2.00
    4.50

    17.88
    0.24
    82.77
    6.90
    0.10
    7.00

    COSTING ANALYSIS

    Page 1/2
    Date:

    BUYER
    : JCPenney
    SEASON
    : Fall-12
    STYLE
    70439
    ITEM DESCRIPTION : AZ YM western shirt (Graphics)
    Order QTY :
    GMT DELY
    :

    FACTORY NAME
    NUMBER OF MACHINES PER LINE
    FTY COST PER DAY/LINE
    PRODN PER DAY/LINE (10 Hrs)
    PRODN COST PER DZ

    FABRIC ETD

    US $ EQUAL TO TAKA

    :
    FABRICATION

    FAB
    WIDTH

    100% Ctn YD poplin, Cons:82x62/32x32,


    Wt-3.15 oz

    Alok

    GMT
    SIZE

    58"

    S-XXL

    COST BREAK DOWN (New Formate)

    SL #

    1
    2

    FABRIC COST + 3% (import commercial cost).

    23.00

    24.15

    FAB PRX
    /YDS

    $1.53

    OSWL
    Tk.
    600
    Tk.
    USD
    TK
    L/C TERM

    120 Days

    60
    45000
    /Pcs
    900.00
    12.16
    74.00
    FAB COST

    36.95

    COST BREAK DOWN (OLD Formate)

    PARTICULARS

    Fty Production Cost (with 2% profit)

    M/ LENGTH COSMP
    /DZ ( YDS ) /DZ (YDS)

    5/30/12

    PARTICULARS
    $

    12.41

    38.06

    Fabric cost with 3%

    No
    With3%
    Commercia Commerci
    l
    al
    36.95

    38.06

    14.37

    14.37

    3.00

    3.00

    2.00

    2.00

    Trims Cost with 2%


    Wash( Normal Gmts wash )

    ACCYS COST + 2% (import commercial cost)

    14.37

    Wash - Normal GMT wash

    3.00

    Sandblasting+Grinding

    EMB+ Felt

    4.50

    Taging

    Tint

    Screen Print

    Print

    EMB+Felt(11260 stich)

    Any other value addition

    2.00

    CM per Dz

    LAB TEST

    0.24

    Lab Test

    10

    Export Commercial / Finance Cost

    1.00

    FOB per Dz

    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)

    78.07

    15

    5% profit on serial 14

    3.90

    16

    Total (serial 14+15)

    81.98

    18

    81.98

    19

    Deferred payment (if applicable)

    20

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

    81.98

    21

    FOB PER PC

    6.83

    22

    PROPOSED FOB FOR QUOTATION

    17

    4.50

    4.50

    19.00

    17.88

    0.24

    0.24

    80.06

    80.05

    FOB/PC

    6.67

    6.67

    BV inspection Charge

    0.10

    0.10

    Final FOB/PC

    6.77

    6.77

    ACCESSORIES LIST
    STYLE #

    Sl #

    Descriptions

    70439

    Cons
    /pc

    Code #

    Supplier

    Final
    Cost/dz

    Unit Prx

    Trims & Accs Cost :

    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16

    Main Label

    17
    18
    19
    20
    21
    22
    23

    HANGER+SIZER

    AZ-01-498-A

    1.05

    Size Label - Ctn Woven


    Care Label - Sateen Printed

    Paxar/Nav

    Paxar/Nav
    AZ-00-436-B

    SLIM FIT TAG

    36.000 k

    0.454
    -

    18.000 K

    0.227

    18.000 k

    0.227

    1.05

    Paxar/Nav

    1.05

    Paxar/Nav

    1.05

    Paxar/Nav

    12.6

    Nominated

    6.000 grs

    4.200

    Nominated

    1.600 grs

    0.280

    Nominated

    1.500 grs

    Chargeous

    1.100 yds

    3.673

    Chargeous

    0.110 yds

    Size Dot Sticker


    Size Wrapper
    Prx Ticket,

    BR-06-852-A

    Fty ID Label
    Flat pearl snap Btn

    Az logo Plastic Btn-18L


    Az logo Plastic Btn-14L
    Inter Lining-Wovwn non fuse

    Siri Med M

    Neck Tape

    Goden Cedar

    0.27

    1.449

    Individual Poly Bag

    Opex

    dz

    0.480

    Carton fr 12pcs gmts

    Opex

    pc

    1.500

    Sewing Thread

    A&E

    1.200

    Finsing Accs + Carton sticker

    Opex

    0.400

    Cost Per Doz

    14.089

    Cost Per Doz

    14.089

    Total Trims & Accs Cost :

    1.00

    $ 115.000 K

    dz

    Remarks

    You might also like