Ref - Cost Sheet of Hometextile.
15-Jan-14
Date
Description:
Buyer
KGS Sourcing (Red Cats)
Items
Quilt Cover, Fitted Sheet, Flat Sheet, Pillow Case, Bolster.
Order No.s
21 POs
Colors
Multi Color Pigment Printed.
Fabric Quality
: 30x30/76x56, 30x30/76x68 & 16x10/84x28, Cotton
Sizes
Baby & Adult.
Master L/C No.
DCBHKH723978
Qtys
28,742
LC Value
$126,303.86
Processing : Printing, Cutting and Making.
Date of Shipment
21-Apr-14
Designs
Pcs/Sets
: Lapaz, Bouthan, Boheme, AM PM, Campanule.
Particulars
Description
1 Fabrics:
Required Grey Width
62"
65"
84"
90"
98"
102"
Required Finished Width
60
63
82
88
96
100
108
$0.82
$0.87
$1.13
$1.32
$1.39
$1.46
Grey Price including clearence
30x30/76x56
Cotton
Required Fabrics (in Mtr)
6800
4050
10750
3300
17500
6,950
Total Grey Fabric Value
$5,576.00
$3,523.50
$12,148
$4,356
$24,325
$10,147.00
Process cost @ BDT 0.25
$1,307.69
$817.79
$2,825.3
$1,015.4
$5,609.0
$2,405.8
$1.01
$1.07
$1.39
$1.63
$1.71
$1.81
$6,883.7
$4,341.3
$14,973
$5,371
$29,934
$12,552.8
Required Grey Width
60"
65"
84"
98"
102"
110"
Required Finished Width
58
63
82
96
100
108
$0.90
$0.96
$1.23
$1.45
$1.49
$1.60
Total Finished Fabric Cost/Mtr
Total Finished Fabric Cost
Grey Price including clearence
30x30/76x68
Cotton
Required Fabrics
1400
2250
3250
900
4100
1950
Total Grey Fabric Value
$1,260.00
$2,160.00
$3,998
$1,305
$6,109.0
$3,120.0
Process cost @ BDT0.25
$260.26
$454.33
$854.2
$276.9
$1,314.1
$675.0
$1.09
$1.16
$1.49
$1.76
$1.81
$1.95
$1,520.3
$2,614.3
$4,852
$1,582
$7,423.1
$3,795
Required Grey Width
62"
65"
75"
90"
98"
102"
110"
Required Finished Width
60"
63
73
88
96
100
108
$1.18
$1.35
Total Finished Fabric Cost/Mtr
Total Finished Fabric Cost
Grey Price including clearence
16x10/84x28
Cotton
Required Fabrics (in Mtr)
Total Grey Fabric Value
Process cost @ BDT 0.30
Total Finished Fabric Cost/Mtr
Total Finished Fabric Cost
3950
1550
$4,661.00
$2,092.5
$957.12
$435.2
$1.42
$1.63
$5,618.1
$2,527.7
Total Fabric Purpose Cost
$103,988.01
Quantity
Details
Accessories
870 Cones
per Unit
Total Cost BDT
Price in USD
56.00
48,720.00
$624.62
29,000 Pcs
0.27
7,830.00
$100.38
Barcode
29,000 Pcs
0.35
10,150.00
$130.13
PE Poly Bag
29,000 Pcs
4.85
140,650.00
$1,803.21
Master Carton
2,445 Pcs
56.00
136,920.00
$1,755.38
Master Carton Slider
2,445 Pair
3.50
8,557.50
$109.71
30.00
9,168.75
$117.55
2.00
5,000.00
$64.10
306 Pcs
2,500 Pcs
Download Sticker
Others
Price
Wash Care Label
Gum Tape
Unit
Required
Sp Thread 40/2 (4000 mtr each)
110"
Total Acessories Purpose Cost
CM for Salary, Utility & Othres Per Mtr BDT
$4,705.08
5.00
350,000 $4,487.2
Summary of Total
$113,180
Bank, Commercial & CNF@2%
$2,263.61
Freight fob.
Comission @0%
Total Expenditure
Total Balance in Hand
$0.00
$0.00
$115,443.9
$10,860.0
Total Balance in Hand by %.
8.60%
Ref - Cost Sheet of Hometextile.
15-Jan-14
Date
Description:
Buyer
KGS Sourcing (Red Cats)
Items
Quilt Cover, Fitted Sheet, Flat Sheet, Pillow Case, Bolster.
Order No.s
16 POs
Colors
Multi Color Pigment Printed.
Fabric Quality
30x30/76x56,Cotton & 30x30/76x44,PC
Sizes
Baby & Adult.
Master L/C No.
DCBHKH723978
Qtys
17,662
LC Value
$100,965.51
Processing : Printing, Cutting and Making.
Date of Shipment
21-Apr-14
Designs
Pcs/Sets
: CAMPANULE, REG STRIPE, REG STRIPE_NEW, STAR.
Particulars
Description
1 Fabrics:
Required Grey Width
62"
65"
84"
90"
98"
102"
Required Finished Width
60"
63
82
88
96
100
108
$0.83
$1.11
$1.20
$1.31
$1.35
$1.41
Grey Price including clearence
30x30/76x56
Cotton
Required Fabrics (in Mtr)
Total Grey Fabric Value
Process cost @ BDT 0.25
Total Finished Fabric Cost/Mtr
Total Finished Fabric Cost
PC
3150
6400
500
2300
3200
1,150
$2,614.50
$7,104.0
$600.00
$3,013.0
$4,320.0
$1,621.50
$636.06
$1,682.1
$141.0
$707.7
$1,025.6
$398.1
$1.03
$1.37
$1.48
$1.62
$1.67
$3,250.6
$8,786.1
$741.0
60"
62"
84"
90"
94"
98"
110"
58
60
82
88
92
96
108
$0.68
$0.70
$0.95
$1.03
$1.05
$1.12
Required Fabrics
7300
850
15600
11200
2150
7400
Total Grey Fabric Value
$4,964.00
$595.00
$14,820
$11,536
$2,257.5
$8,288.0
Process cost @ BDT0.25
$1,357.05
$163.46
$4,100.0
$3,159.0
$634.0
$2,276.9
$0.87
$0.89
$1.21
$1.31
$1.34
$1.43
$6,321.1
$758.5
$18,920
$14,695
$2,891.5
$10,565
Total Finished Fabric Cost
Total Fabric Purpose Cost
$78,014.43
Quantity
Details
Unit
Required
525 Cones
Total Cost BDT
Price in USD
56.00
29,400.00
$376.92
0.27
4,806.00
$61.62
Barcode
17,800 Pcs
0.35
6,230.00
$79.87
PE Poly Bag
17,800 Pcs
4.85
86,330.00
$1,106.79
Master Carton
1,820 Pcs
56.00
101,920.00
$1,306.67
Master Carton Slider
1,820 Pair
3.50
6,370.00
$81.67
30.00
6,825.00
$87.50
2.00
3,640.00
$46.67
228 Pcs
1,820 Pcs
Download Sticker
Total Acessories Purpose Cost
Others
per Unit
17,800 Pcs
Gum Tape
Price
Wash Care Label
Sp Thread 40/2 (4000 mtr each)
Accessories
$2,019.6
Required Finished Width
Total Finished Fabric Cost/Mtr
$1.76
$3,720.7 $5,345.6
Required Grey Width
Grey Price including clearence
30x30/76x44
110"
CM for Salary, Utility & Othres Per Mtr BDT
$3,147.71
5.00
220,000 $2,820.5
Summary of Total
$83,983
Bank, Commercial & CNF@2%
$1,679.65
Freight fob.
Comission @0%
Total Expenditure
Total Balance in Hand
Total Balance in Hand by %.
$0.00
$0.00
$85,662.30
$15,303.2
15.16%
