Scribd
Upload
22 views2 pages

Womens - Hallie.

The document provides a detailed costing breakdown for two styles of garments produced by Bitopi Group Limited, including material, trims, accessories, and finishing costs. The first style, 'BIG T MEDIUM WASH FLAP', has an offer price of $9.31 with a total manufacturing cost of $8.84, while the second style, 'JENNIE BIG T FLP NAT CORE', has an offer price of $8.69. Each section outlines specific costs associated with fabrics, trims, threads, and additional expenses, culminating in a comprehensive overview of the financial aspects of the production process.

Uploaded by

Shyamal Ghosh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
22 views2 pages

Womens - Hallie.

The document provides a detailed costing breakdown for two styles of garments produced by Bitopi Group Limited, including material, trims, accessories, and finishing costs. The first style, 'BIG T MEDIUM WASH FLAP', has an offer price of $9.31 with a total manufacturing cost of $8.84, while the second style, 'JENNIE BIG T FLP NAT CORE', has an offer price of $8.69. Each section outlines specific costs associated with fabrics, trims, threads, and additional expenses, culminating in a comprehensive overview of the financial aspects of the production process.

Uploaded by

Shyamal Ghosh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

COSTING BREAKDOWN

BITOPI GROUP LIMITED Issue-1 RAIH


Pleas
STYLE NUMBER:BIG T MEDIUM WASH FLAP (Hallie) COST BASE: PC AMEND NO: 0 CUSTOMER TARGET/PC Othe
PO NUMBER: DELIVERY: FOB SHIP DATE: OUR OFFER: $ 9.31
ORDER QTY: 5,000 Pcs
ease contact at: imaraihan@yahoo.com
PACK SIZE: 1 PC BUYER: True Religion Age: DIFFER: $ 6/18/2025
(9.31) PRODUCT PICTURE
TOTAL $
USAGE /PC ADDED REQ. /PC MATERIAL COST /PC BOOKING INVESTMEN
TYPE DESCRIPTION SUPPLIER GARMENT % GARMENT UNIT PRICE /UNIT GARMENT QUANTITY T REMARKS
FABRICS X04-21442 : 99% Cotton 1% Spandex
SILK ROUT 1.3 5.0% 1.37 YDS 2.55 3.48 6825 $ 17,404 Cutable Width- 54"
OWN Source Pocketing TC 0.16 5.0% 0.17 YDS 0.80 0.13 840 $ 672 Width- 57"
Interlining 0.24 5.0% 0.25 YDS 0.15 0.04 1260 $ 189 Width- 40"
0.00 YDS 0.00 0 $ - RAIHA
0.00 YDS 0.00 0 $ - Pleas
raw#
Fabric Total: 1.79 3.65 8925 $ 18,265 at bot
TRIMS Main LABEL 1.00 5.0% 1.05 PC 0.080 0.084 5250 $ 420 air down
5.0% 0.00 PC 0.140 0.000 0 $ -
Button 32L 3.00 5.0% 3.15 PC 0.050 0.158 15750 $ 788
1.00 5.0% 1.05 PC 0.040 0.042 5250 $ 210
Rivet 18 L 6.00 5.0% 6.30 YDS 0.020 0.126 31500 $ 630
Zipper 1.00 5.0% 1.05 pc 0.200 0.210 5250 $ 1,050
Size Co Label 1.00 5.0% 1.05 PC 0.010 0.011 5250 $ 53
Back Fit Label Ricky Relaxed 1.00 5.0% 1.05 PC 0.010 0.011 5250 $ 53 RAIH
Fit Joker Ricky 1.00 5.0% 1.05 PC 0.015 0.016 5250 $ 79 Price
HERITAGE HANGTAG W SECURITY 1.00 5.0% 1.05 0.030 0.032 5250 $ 158
Care Label 1.00 5.0% 1.05 PC 0.100 0.105 5250 $ 525
RAIHA
HERITAGE CORE ESSENTIALS 1.00 5.0% 1.05 0.015 0.016 5250 $ 79 Book
RAIHAN:
2.0%
Metarage Per Cone. 0.00 PC 0.000 0 $ - Yard)
0.00 0.000 0 $ -
Trims Total: 19 0.808 94500 $ 4,043 $ 4.46
THREAD Bobbin 20/4 3000 220 5.0% 231 MTR 0.8 0.062 385 $ 308
Over Lock-40/2 4000 200 5.0% 210 MTR 0.65 0.034 263 $ 171
4000 5.0% 0 MTR 0.9 0.000 0 $ -
TOP-20/3 2000 190 5.0% 200 MTR 0.75 0.075 499 $ 374
EMB Thread 5000 0 MTR 1.4 0.000 0 $ -
Sewing Thread Total: 610 641 0.171 1146 $ 853 $ 4.63
ACCESSORIES TBC 0.00 PC 0.000 0 $ -
0.00 PC 0.007 0.000 0 $ -
Carton sticker 1.00 2.0% 1.02 PC 0.020 0.020 5100 $ 102
Hanger 2.0% 0.00 PC 0.130 0.000 0 $ -
Poly Bag, Blister 12pcs/1 Poly 1.00 2.0% 1.02 PC 0.070 0.071 5100 $ 357
Carton, 24 Pcs/1 Carton, 5 Fly, Vergin paper 0.10 2.0% 0.10 pc 1.500 0.153 510 $ 765
Others 1.00 2.0% 1.02 PC 0.030 0.031 5100 $ 153
0.00 0.000 0 $ -
0.00 0.000 0 $ -
0.00 0.000 0 $ -
0.00 0.000 0 $ -
Accessories Total: 3 0.275 15810 $ 1,377 $ 4.91
EMBLISHMENTPocket Print 3.0% 0.00 0.1 0.000 0 $ -
All Over Print 0.00 0.000 0 $ -
Embroidery 1 1.00 PC 0.16 0.160 5000 $ 800
CWS 0.00 0.000 0 $ -
0.00 0.000 0 $ -
Emblishment Total: 0.26 0.160 $ 800 $ 5.07
FINISHING: Wash- Low EIM 1 1.0 PC $ 1.00 $ 1.00 5000 $ 5,000 RAIH
100 % Inspection (PPQ-3rd party) 1 1.0 PC $ 0.20 $ 0.20 5000 $ 1,000 $ - If you
CM o
0.0 PC $ - 0 $ -
calcu
Total Finishing: $ 1.20 $ 6.27
COST OF MANUFACTURING: 1 Per PC $ 2.25 $ 2.250 $ 11,250 No Rule Applied

Cost Per Minute Per Head: SAM: 21.5 Profit Margin: Using Above General System Already Based on SAM
$ 8.52
ADDITIONAL EXPENSES:
COMMERCIAL / FINANCIAL COST ON PURCHASE: 3.0% $ 0.19 $ 950
Deferd payment: 75 days 1.46% $ 0.09 $ 458
TEST COST: #of Colors: 1 0.50% Per Color Cost: $ 0.043 $ 213 At Overall %
Total Additional: $ 0.32 $ 1,620 $ 8.84
RAIHA
ACCEPTABLE PRICE WITHOUT ANY DEDUCTION: $ 8.84 Consi
Comm
/Chec
HUB COMMISSION ON FOB: 5.0% $ 0.47 $ 2,327
OUR OFFERABLE PRICE: $ 9.31 Order value: $ 46,534
ORDER PROCESS
RAIHA
INVESTMENT SUMMERY: DECISION SUMMERY: This %
FABRIC: 39% BACK TO BACK INVOLVEMENT: 54.4% $ 25,337 FABRIC: wheth
than o
TRIMS & ACCESSORIES: 13% TT/ CASH/ CHECK PAYMENT: 3.5% $ 1,620 TRIMS & ACCESSORIES:
been
EMBLISHMENT & FINISHING: 15% INTERNAL FACILITY PAYMENT: ### $ 6,000 EMBLISHMENT & FINISHING: m/c a
ADDITIONAL: 3% ACTUAL COST OF MANUFACTURING 0% $ - ADDITIONAL:
COST OF MANUFAC (CM): 24% PROFIT: 24.2% $ 11,250 COST OF MANUFAC (CM):
TOTAL: 95% 95%
IMPORTANT NOTES:
COSTING BREAKDOWN
BITOPI GROUP LIMITED Issue-1 RAIH
Pleas
STYLE NUMBER:201566 JENNIE BIG T FLP NAT CORE COST BASE: PC AMEND NO: 0 CUSTOMER TARGET/PC Othe
PO NUMBER: DELIVERY: FOB SHIP DATE: OUR OFFER: $ 8.69
ORDER QTY: 5,000 Pcs
ease contact at: imaraihan@yahoo.com
PACK SIZE: 1 PC BUYER: True Religion Age: DIFFER: $ 6/18/2025
(8.69) PRODUCT PICTURE
TOTAL $
USAGE /PC ADDED REQ. /PC MATERIAL COST /PC BOOKING INVESTMEN
TYPE DESCRIPTION SUPPLIER GARMENT % GARMENT UNIT PRICE /UNIT GARMENT QUANTITY T REMARKS
FABRICS SL# X04-21393: C65 , T30, R3.5, L SILK ROUT 1.31 5.0% 1.38 YDS 2.24 3.08 6878 $ 15,406 Cutable Width- 57"
OWN Source Pocketing TC 0.16 5.0% 0.17 YDS 0.80 0.13 840 $ 672 Width- 57"
Interlining 0.37 5.0% 0.39 YDS 0.15 0.06 1943 $ 291 Width- 40"
0.00 YDS 0.00 0 $ - RAIHA
0.00 YDS 0.00 0 $ - Pleas
raw#
Fabric Total: 1.93 3.27 9660 $ 16,369 at bot
TRIMS Main LABEL 1.00 5.0% 1.05 PC 0.093 0.097 5250 $ 486 air down
5.0% 0.00 PC 0.140 0.000 0 $ -
Button 32L 3.00 5.0% 3.15 PC 0.040 0.126 15750 $ 630
1.00 5.0% 1.05 PC 0.040 0.042 5250 $ 210
Rivet 18 L 6.00 5.0% 6.30 YDS 0.021 0.132 31500 $ 658
Zipper 1.00 5.0% 1.05 pc 0.200 0.210 5250 $ 1,050
Size Co Label 1.00 5.0% 1.05 PC 0.021 0.022 5250 $ 110
Back Fit Label Ricky Relaxed 1.00 5.0% 1.05 PC 0.011 0.011 5250 $ 57 RAIH
Fit Joker Ricky 1.00 5.0% 1.05 PC 0.013 0.013 5250 $ 66 Price
HERITAGE HANGTAG W SECURITY 1.00 5.0% 1.05 0.029 0.031 5250 $ 153
Care Label 1.00 5.0% 1.05 PC 0.100 0.105 5250 $ 525
RAIHA
HERITAGE CORE ESSENTIALS 1.00 5.0% 1.05 0.029 0.031 5250 $ 153 Book
RAIHAN:
2.0%
Metarage Per Cone. 0.00 PC 0.000 0 $ - Yard)
0.00 0.000 0 $ -
Trims Total: 19 0.820 94500 $ 4,098 $ 4.09
THREAD Bobbin 20/4 3000 250 5.0% 263 MTR 0.8 0.070 438 $ 350
Over Lock-40/2 4000 300 5.0% 315 MTR 0.65 0.051 394 $ 256
4000 5.0% 0 MTR 0.9 0.000 0 $ -
TOP-20/3 2000 250 5.0% 263 MTR 0.75 0.098 656 $ 492
EMB Thread 5000 0 MTR 1.4 0.000 0 $ -
Sewing Thread Total: 800 840 0.220 1488 $ 1,098 $ 4.31
ACCESSORIES TBC 0.00 PC 0.000 0 $ -
0.00 PC 0.007 0.000 0 $ -
Carton sticker 1.00 2.0% 1.02 PC 0.020 0.020 5100 $ 102
Hanger 2.0% 0.00 PC 0.130 0.000 0 $ -
Poly Bag, Blister 12pcs/1 Poly 1.00 2.0% 1.02 PC 0.070 0.071 5100 $ 357
Carton, 24 Pcs/1 Carton, 5 Fly, Vergin paper 0.10 2.0% 0.10 pc 1.500 0.153 510 $ 765
Others 1.00 2.0% 1.02 PC 0.030 0.031 5100 $ 153
0.00 0.000 0 $ -
0.00 0.000 0 $ -
0.00 0.000 0 $ -
0.00 0.000 0 $ -
Accessories Total: 3 0.275 15810 $ 1,377 $ 4.59
EMBLISHMENTPocket Print 3.0% 0.00 0.1 0.000 0 $ -
All Over Print 0.00 0.000 0 $ -
Embroidery 1 1.00 PC 0.16 0.160 5000 $ 800
CWS 0.00 0.000 0 $ -
0.00 0.000 0 $ -
Emblishment Total: 0.26 0.160 $ 800 $ 4.75
FINISHING: Wash- Low EIM 1 1.0 PC $ 1.00 $ 1.00 5000 $ 5,000 RAIH
100 % Inspection (PPQ-3rd party) 1 1.0 PC $ 0.20 $ 0.20 5000 $ 1,000 $ - If you
CM o
0.0 PC $ - 0 $ -
calcu
Total Finishing: $ 1.20 $ 5.95
COST OF MANUFACTURING: 1 Per PC $ 2.25 $ 2.250 $ 11,250 No Rule Applied

Cost Per Minute Per Head: SAM: 21.5 Profit Margin: Using Above General System Already Based on SAM
$ 8.20
ADDITIONAL EXPENSES:
COMMERCIAL / FINANCIAL COST ON PURCHASE: 5.5% $ 0.33 $ 1,636
Deferd payment: 90 days 2.00% $ 0.12 $ 595
TEST COST: #of Colors: 1 0.50% Per Color Cost: $ 0.041 $ 205 At Overall %
Total Additional: $ 0.49 $ 2,436 $ 8.69
RAIHA
ACCEPTABLE PRICE WITHOUT ANY DEDUCTION: $ 8.69 Consi
Comm
/Chec
HUB COMMISSION ON FOB: $ - $ -
OUR OFFERABLE PRICE: $ 8.69 Order value: $ 43,428
ORDER PROCESS
RAIHA
INVESTMENT SUMMERY: DECISION SUMMERY: This %
FABRIC: 38% BACK TO BACK INVOLVEMENT: 54.7% $ 23,742 FABRIC: wheth
than o
TRIMS & ACCESSORIES: 15% TT/ CASH/ CHECK PAYMENT: 5.6% $ 2,436 TRIMS & ACCESSORIES:
been
EMBLISHMENT & FINISHING: 16% INTERNAL FACILITY PAYMENT: ### $ 6,000 EMBLISHMENT & FINISHING: m/c a
ADDITIONAL: 6% ACTUAL COST OF MANUFACTURING 0% $ - ADDITIONAL:
COST OF MANUFAC (CM): 26% PROFIT: 25.9% $ 11,250 COST OF MANUFAC (CM):
TOTAL: 100% 100%
IMPORTANT NOTES:

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy