PO

17.02.2010-30.1notesbody blankORDER OF PRODUCTION N:ORDER OF SAMPLE:COST REPORT :DATE:17-Feb-10CLIENT:CONVERSEDIVISION:MENS (S - XXL)STYLE N:O309M079SBA STYLE:CV M01-XXXDESCRIPTION:SS CHUCK PATCH CORE TEEFABRIC TYPE:CARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/WFABRIC COMPLEMENT 1:CARDED TANGUIS 30/1 100% COTTON 1X1 RIB 235 GR/M2 A/WFABRIC COMPLEMENT 2:CARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/W0FABRIC% USEDCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALlightmediumdarkspecialwhiteCARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00lightmediumdarkspecialwhite$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00antipilling$0.00$0.00$0.00$0.00$0.00dye$1.90$2.30$2.80$3.30$1.20YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50KNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$2.40$2.80$3.30$3.80$1.70DYEING-FINISHING-RAMA100%$2.40$2.40$2.80$2.80$3.30$3.30$3.80$3.80$1.70$1.70DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LAUNDRY FABRIC WASH100%$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44LOST12%$0.86$0.91$0.97$1.03$0.78TOTAL COST PER KG$8.05$8.50$9.06$9.62$7.27ESTIMATED CONSUMPTION PER GARMENT (KG)0.2250.2250.2250.2250.225FABRIC COST PER GARMENT1.8121.9132.0392.1651.635CARDED TANGUIS 30/1 100% COTTON 1X1 RIB 235 GR/M2 A/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteKNITTING COST100%$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45antipillingDYEING-FINISHING-RAMA100%$2.40$2.40$2.80$2.80$3.30$3.30$3.80$3.80$1.70$1.70dye$1.90$2.30$2.80$3.30$1.20DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.40$2.80$3.30$3.80$1.70LAUNDRY FABRIC WASH100%$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44LOST12%$0.87$0.92$0.98$1.04$0.79TOTAL COST PER KG$8.16$8.61$9.17$9.73$7.38ESTIMATED CONSUMPTION PER GARMENT (KG)0.0100.0100.0100.0100.010FABRIC COST PER GARMENT0.0820.0860.0920.0970.074CARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteYARN DYE COST100%$0.00$0.00$0.00$0.00$0.00antipillingKNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35dye$1.90$2.30$2.80$3.30$1.20DYEING-FINISHING-RAMA100%$2.40$2.40$2.80$2.80$3.30$3.30$3.80$3.80$1.70$1.70rama$0.50$0.50$0.50$0.50$0.50DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.40$2.80$3.30$3.80$1.70ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LAUNDRY FABRIC WASH100%$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44LOST12%$0.86$0.91$0.97$1.03$0.78TOTAL COST PER KG$8.05$8.50$9.06$9.62$7.27ESTIMATED CONSUMPTION PER GARMENT (KG)0.0050.0050.0050.0050.005FABRIC COST PER GARMENT0.0400.0430.0450.0480.036TOTAL FABRIC COST PER GARMENT$1.93$2.04$2.18$2.31$1.75ITEMEfficiencyminCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCUTTING$0.08$0.08$0.08$0.08$0.08SEWING100%12.50$0.75$0.75$0.75$0.75$0.75FINISHING$0.09$0.09$0.09$0.09$0.09TRIMS$0.82$0.82$0.82$0.82$0.82TOTAL CMT$3.68$3.78$3.92$4.05$3.49ENZIME WASH+SILICONE$1.10$0.21$0.21$0.21$0.21$0.21$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00TOTAL COST OF PRODUCTION$0.00$3.89$4.00$4.13$4.26$3.70ADDITIONALS5%$0.195%$0.205%$0.215%$0.215%$0.18ADMINISTRATIVE COST15%$0.5815%$0.6015%$0.6215%$0.6415%$0.55ASSORTED PRICE FOB US$SALES COST15%$0.5815%$0.6015%$0.6215%$0.6415%$0.55%$FINANTIAL COST3%$0.123%$0.123%$0.123%$0.133%$0.11light0%$0.00medium25%$1.38TOTAL COST$5.37$5.51$5.70$5.88$5.11dark50%$2.85special25%$1.47PROFIT0%0.000%0.000%0.000%0.000%0.00white0%$0.00TOTAL PRICE FOB US$$5.37$5.51$5.70$5.88$5.11US$ FOB100%$5.70TRIMSCOST / UNITUNITUNTS PER GARMENTLOSTTOTAL $$ PER GARMENTSewing thread 40/2$1.760Cone0.043.00%$0.073Sewing thread 20/2$3.080Cone3.00%0.0Interlining$1.150Mts3.00%0.0Woven Drill (dyeing included)$7.273Mts3.00%0.0Drawstring 3/8'$0.150Mts3.00%0.0Grommets 12L$0.025Pc3.00%0.0Snap 12L$0.075Pc3.00%0.0Zipper0.0Pc3.00%0.0Buttons$0.028Pc3.00%0.0Elastic 1/16"$0.010Mts3.00%0.0Clear elastin tape$0.008Mts3.00%0.0Twill 3/8'$0.050Mts3.00%0.0Twill 1/2' (included dyeing)$0.180Mts3.00%0.0Twill 1'$0.110Mts3.00%0.0Main label printing$0.120Pc13.00%$0.124Size/Coo label$0.045Pc3.00%0.0Care Label$0.045Pc13.00%$0.046time label$0.053Pc13.00%$0.054JV Label$0.120Pc3.00%0.0All start Label$0.045Pc3.00%0.0Rubber Label$0.420Pc3.00%0.0Hang tag$0.387Pc13.00%$0.399(imported trim)SKU sticker$0.038Pc13.00%$0.038Size sticker$0.030Pc3.00%0.0Tissue paper$0.030Pc13.00%$0.030Poly bag 12'x18'$0.029Pc13.00%$0.030Carton single corrugated 15'x20'x10 1/2'$1.040Pc0.023.00%$0.02248pcs per cartonCarton label$0.007Pc13.00%$0.007Hanger$0.250Pc3.00%0.0Special Pkg0.03.00%0.0TOTAL TRIM COST PER GARMENT US$:0.823secuencias de operacionespreparar 2 etiquetas800.7500armar cuello1750.3429doblar cuello+medir+marcar800.7500unir hombros x 2+ corte + sep.1250.4800marcar para centrar cuello (Delantero)1500.4000pegar cuello1000.6000recub 1/2 cuello + Limpieza1050.5714costura tapete de H-H + Separacin601.0000pegar tapete cuello +marcar900.6667asentar tapete800.7500pegar manga corta750.8000recub sisa800.7500cerrar costado +manga corta800.7500basta de ruedo + limpieza + voltear1000.6000basta manga corta tubular501.2000marcar p/pegar etiquetapegar etiquetacortar hilos+limpieza601.0000Ins. Final700.857112.2681

17.02.2010-24.1notesbody blankORDER OF PRODUCTION N:ORDER OF SAMPLE:COST REPORT :DATE:17-Feb-10CLIENT:CONVERSEDIVISION:MENS (S - XXL)STYLE N:O309M079SBA STYLE:CV M01-XXXDESCRIPTION:SS CHUCK PATCH CORE TEEFABRIC TYPE:CARDED TANGUIS 24/1 100% COTTON JERSEY 185 GR/M2 A/WFABRIC COMPLEMENT 1:CARDED TANGUIS 24/1 100% COTTON 1X1 RIB 280 GR/M2 A/WFABRIC COMPLEMENT 2:CARDED TANGUIS 24/1 100% COTTON JERSEY 185 GR/M2 A/W0FABRIC% USEDCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALlightmediumdarkspecialwhiteCARDED TANGUIS 24/1 100% COTTON JERSEY 185 GR/M2 A/WCARDED TANGUIS 24/1 100% COTTON100%$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80lightmediumdarkspecialwhite$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00antipilling$0.00$0.00$0.00$0.00$0.00dye$1.90$2.30$2.80$3.30$1.20YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50KNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$2.40$2.80$3.30$3.80$1.70DYEING-FINISHING-RAMA100%$2.40$2.40$2.80$2.80$3.30$3.30$3.80$3.80$1.70$1.70DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LAUNDRY FABRIC WASH100%$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44LOST12%$0.84$0.89$0.95$1.01$0.75TOTAL COST PER KG$7.83$8.28$8.84$9.40$7.04ESTIMATED CONSUMPTION PER GARMENT (KG)0.2650.2650.2650.2650.265FABRIC COST PER GARMENT2.0752.1932.3422.4901.867CARDED TANGUIS 24/1 100% COTTON 1X1 RIB 280 GR/M2 A/WCARDED TANGUIS 24/1 100% COTTON100%$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteKNITTING COST100%$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45antipillingDYEING-FINISHING-RAMA100%$2.40$2.40$2.80$2.80$3.30$3.30$3.80$3.80$1.70$1.70dye$1.90$2.30$2.80$3.30$1.20DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.40$2.80$3.30$3.80$1.70LAUNDRY FABRIC WASH100%$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44LOST12%$0.85$0.90$0.96$1.02$0.77TOTAL COST PER KG$7.94$8.39$8.95$9.51$7.16ESTIMATED CONSUMPTION PER GARMENT (KG)0.0120.0120.0120.0120.012FABRIC COST PER GARMENT0.0950.1010.1070.1140.086CARDED TANGUIS 24/1 100% COTTON JERSEY 185 GR/M2 A/WCARDED TANGUIS 24/1 100% COTTON100%$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$3.80$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteYARN DYE COST100%$0.00$0.00$0.00$0.00$0.00antipillingKNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35dye$1.90$2.30$2.80$3.30$1.20DYEING-FINISHING-RAMA100%$2.40$2.40$2.80$2.80$3.30$3.30$3.80$3.80$1.70$1.70rama$0.50$0.50$0.50$0.50$0.50DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.40$2.80$3.30$3.80$1.70ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LAUNDRY FABRIC WASH100%$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44$0.44LOST12%$0.84$0.89$0.95$1.01$0.75TOTAL COST PER KG$7.83$8.28$8.84$9.40$7.04ESTIMATED CONSUMPTION PER GARMENT (KG)0.0050.0050.0050.0050.005FABRIC COST PER GARMENT0.0390.0410.0440.0470.035TOTAL FABRIC COST PER GARMENT$2.21$2.34$2.49$2.65$1.99ITEMEfficiencyminCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCUTTING$0.08$0.08$0.08$0.08$0.08SEWING100%12.50$0.75$0.75$0.75$0.75$0.75FINISHING$0.09$0.09$0.09$0.09$0.09TRIMS$0.82$0.82$0.82$0.82$0.82TOTAL CMT$3.95$4.08$4.24$4.39$3.73ENZIME WASH+SILICONE$1.10$0.25$0.25$0.25$0.25$0.25$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00TOTAL COST OF PRODUCTION$0.00$4.20$4.33$4.48$4.64$3.98ADDITIONALS5%$0.215%$0.225%$0.225%$0.235%$0.20ADMINISTRATIVE COST15%$0.6315%$0.6515%$0.6715%$0.7015%$0.60ASSORTED PRICE FOB US$SALES COST15%$0.6315%$0.6515%$0.6715%$0.7015%$0.60%$FINANTIAL COST3%$0.133%$0.133%$0.133%$0.143%$0.12light0%$0.00medium25%$1.49TOTAL COST$5.80$5.97$6.19$6.41$5.49dark50%$3.09special25%$1.60PROFIT0%0.000%0.000%0.000%0.000%0.00white0%$0.00TOTAL PRICE FOB US$$5.80$5.97$6.19$6.41$5.49US$ FOB100%$6.19TRIMSCOST / UNITUNITUNTS PER GARMENTLOSTTOTAL $$ PER GARMENTSewing thread 40/2$1.760Cone0.043.00%$0.073Sewing thread 20/2$3.080Cone3.00%0.0Interlining$1.150Mts3.00%0.0Woven Drill (dyeing included)$7.273Mts3.00%0.0Drawstring 3/8'$0.150Mts3.00%0.0Grommets 12L$0.025Pc3.00%0.0Snap 12L$0.075Pc3.00%0.0Zipper0.0Pc3.00%0.0Buttons$0.028Pc3.00%0.0Elastic 1/16"$0.010Mts3.00%0.0Clear elastin tape$0.008Mts3.00%0.0Twill 3/8'$0.050Mts3.00%0.0Twill 1/2' (included dyeing)$0.180Mts3.00%0.0Twill 1'$0.110Mts3.00%0.0Main label printing$0.120Pc13.00%$0.124Size/Coo label$0.045Pc3.00%0.0Care Label$0.045Pc13.00%$0.046time label$0.053Pc13.00%$0.054JV Label$0.120Pc3.00%0.0All start Label$0.045Pc3.00%0.0Rubber Label$0.420Pc3.00%0.0Hang tag$0.387Pc13.00%$0.399(imported trim)SKU sticker$0.038Pc13.00%$0.038Size sticker$0.030Pc3.00%0.0Tissue paper$0.030Pc13.00%$0.030Poly bag 12'x18'$0.029Pc13.00%$0.030Carton single corrugated 15'x20'x10 1/2'$1.040Pc0.023.00%$0.02248pcs per cartonCarton label$0.007Pc13.00%$0.007Hanger$0.250Pc3.00%0.0Special Pkg0.03.00%0.0TOTAL TRIM COST PER GARMENT US$:0.823secuencias de operacionespreparar 2 etiquetas800.7500armar cuello1750.3429doblar cuello+medir+marcar800.7500unir hombros x 2+ corte + sep.1250.4800marcar para centrar cuello (Delantero)1500.4000pegar cuello1000.6000recub 1/2 cuello + Limpieza1050.5714costura tapete de H-H + Separacin601.0000pegar tapete cuello +marcar900.6667asentar tapete800.7500pegar manga corta750.8000recub sisa800.7500cerrar costado +manga corta800.7500basta de ruedo + limpieza + voltear1000.6000basta manga corta tubular501.2000marcar p/pegar etiquetapegar etiquetacortar hilos+limpieza601.0000Ins. Final700.857112.2681

08.03.2010-30.1-BWnotesORDER OF PRODUCTION N:ORDER OF SAMPLE:COST REPORT :DATE:8-Mar-10CLIENT:CONVERSEDIVISION:MENS (S - XXXL)STYLE N:O309M079SBA STYLE:CV M01-XXXDESCRIPTION:SS CHUCK PATCH CORE TEEFABRIC TYPE:CARDED TANGUIS 30/1 100% COTTON JERSEY 140 GR/M2 B/WFABRIC COMPLEMENT 1:CARDED TANGUIS 30/1 100% COTTON 1X1 RIB 210 GR/M2 B/WFABRIC COMPLEMENT 2:CARDED TANGUIS 30/1 100% COTTON JERSEY 140 GR/M2 B/W0FABRIC% USEDCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALlightmediumdarkspecialwhiteCARDED TANGUIS 30/1 100% COTTON JERSEY 140 GR/M2 B/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00lightmediumdarkspecialwhite$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00antipilling$0.20$0.20$0.20$0.20$0.20$0.00$0.00$0.00$0.00$0.00dye$1.90$2.30$2.80$3.30$1.20YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50KNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35compacted$0.30$0.30$0.30$0.30$0.30DYEING-FINISHING-RAMA100%$2.90$2.90$3.30$3.30$3.80$3.80$4.30$4.30$2.20$2.20$2.90$3.30$3.80$4.30$2.20DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LAUNDRY FABRIC WASH100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LOST12%$0.87$0.92$0.98$1.04$0.79TOTAL COST PER KG$8.12$8.57$9.13$9.69$7.34ESTIMATED CONSUMPTION PER GARMENT (KG)0.2200.2200.2200.2200.220FABRIC COST PER GARMENT1.7861.8852.0082.1311.614CARDED TANGUIS 30/1 100% COTTON 1X1 RIB 210 GR/M2 B/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteKNITTING COST100%$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45antipilling$0.20$0.20$0.20$0.20$0.20DYEING-FINISHING-RAMA100%$2.90$2.90$3.30$3.30$3.80$3.80$4.30$4.30$2.20$2.20dye$1.90$2.30$2.80$3.30$1.20DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00compacted$0.30$0.30$0.30$0.30$0.30LAUNDRY FABRIC WASH100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.90$3.30$3.80$4.30$2.20LOST12%$0.88$0.93$0.99$1.05$0.80TOTAL COST PER KG$8.23$8.68$9.24$9.80$7.45ESTIMATED CONSUMPTION PER GARMENT (KG)0.0090.0090.0090.0090.009FABRIC COST PER GARMENT0.0740.0780.0830.0880.067CARDED TANGUIS 30/1 100% COTTON JERSEY 140 GR/M2 B/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteYARN DYE COST100%$0.00$0.00$0.00$0.00$0.00antipilling$0.20$0.20$0.20$0.20$0.20KNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35dye$1.90$2.30$2.80$3.30$1.20DYEING-FINISHING-RAMA100%$2.90$2.90$3.30$3.30$3.80$3.80$4.30$4.30$2.20$2.20rama$0.50$0.50$0.50$0.50$0.50DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00compacted$0.30$0.30$0.30$0.30$0.30ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.90$3.30$3.80$4.30$2.20LAUNDRY FABRIC WASH100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LOST12%$0.87$0.92$0.98$1.04$0.79TOTAL COST PER KG$8.12$8.57$9.13$9.69$7.34ESTIMATED CONSUMPTION PER GARMENT (KG)0.0040.0040.0040.0040.004FABRIC COST PER GARMENT0.0320.0340.0370.0390.029TOTAL FABRIC COST PER GARMENT$1.89$2.00$2.13$2.26$1.71ITEMEfficiencyminCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCUTTING$0.08$0.08$0.08$0.08$0.08SEWING100%11.50$0.69$0.69$0.69$0.69$0.69FINISHING$0.09$0.09$0.09$0.09$0.09TRIMS$0.82$0.82$0.82$0.82$0.82TOTAL CMT$3.58$3.68$3.81$3.94$3.39$0.00$0.00$0.00$0.00$0.00PRINTING front$0.25$0.25$0.25$0.25$0.25$0.25$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00TOTAL COST OF PRODUCTION$0.25$3.83$3.93$4.06$4.19$3.64ADDITIONALS5%$0.195%$0.205%$0.205%$0.215%$0.18ADMINISTRATIVE COST15%$0.5715%$0.5915%$0.6115%$0.6315%$0.55ASSORTED PRICE FOB US$SALES COST15%$0.5715%$0.5915%$0.6115%$0.6315%$0.55%$FINANTIAL COST3%$0.113%$0.123%$0.123%$0.133%$0.11light0%$0.00medium25%$1.36TOTAL COST$5.28$5.42$5.60$5.78$5.03dark50%$2.80special25%$1.45PROFIT0%0.000%0.000%0.000%0.000%0.00white0%$0.00TOTAL PRICE FOB US$$5.28$5.42$5.60$5.78$5.03US$ FOB100%$5.60TRIMSCOST / UNITUNITUNTS PER GARMENTLOSTTOTAL $$ PER GARMENTSewing thread 40/2$1.760Cone0.043.00%$0.073Sewing thread 20/2$3.080Cone3.00%0.0Interlining$1.150Mts3.00%0.0Woven Drill (dyeing included)$7.273Mts3.00%0.0Drawstring 3/8'$0.150Mts3.00%0.0Grommets 12L$0.025Pc3.00%0.0Snap 12L$0.075Pc3.00%0.0Zipper0.0Pc3.00%0.0Buttons$0.028Pc3.00%0.0Elastic 1/16"$0.010Mts3.00%0.0Clear elastin tape$0.008Mts3.00%0.0Twill 3/8'$0.050Mts3.00%0.0Twill 1/2' (included dyeing)$0.180Mts3.00%0.0Twill 1'$0.110Mts3.00%0.0Main label printing$0.120Pc13.00%$0.124Size/Coo label$0.045Pc3.00%0.0Care Label$0.045Pc13.00%$0.046time label$0.053Pc13.00%$0.054JV Label$0.120Pc3.00%0.0All start Label$0.045Pc3.00%0.0Rubber Label$0.420Pc3.00%0.0Hang tag$0.387Pc13.00%$0.399(imported trim)UPC sticker$0.038Pc13.00%$0.038Poly bag sticker$0.030Pc3.00%0.0Tissue paper$0.030Pc13.00%$0.030Poly bag 12'x18'$0.029Pc13.00%$0.030Carton single corrugated 15'x20'x10 1/2'$1.040Pc0.023.00%$0.02248pcs per cartonCarton label$0.007Pc13.00%$0.007Hanger$0.250Pc3.00%0.0Special Pkg0.03.00%0.0TOTAL TRIM COST PER GARMENT US$:0.823secuencias de operacionespreparar 2 etiquetas0.0000armar cuello1750.3429doblar cuello+medir+marcar900.6667unir hombros x 2+ corte + sep.1250.4800marcar para centrar cuello (Delantero)0.0000pegar cuello900.6667recub 1/2 cuello + Limpieza1250.4800costura tapete de H-H + Separacin750.8000pegar tapete cuello +marcar900.6667asentar tapete800.7500pegar manga corta850.7059recub sisa800.7500cerrar costado +manga corta850.7059basta de ruedo + limpieza + voltear1000.6000basta manga corta tubular501.2000nivelar manga800.7500marcar p/pegar etiquetapegar etiquetacortar hilos+limpieza601.0000Ins. Final700.857111.4218

08.03.2010-30.1-AWnotesORDER OF PRODUCTION N:ORDER OF SAMPLE:COST REPORT :DATE:8-Mar-10CLIENT:CONVERSEDIVISION:MENS (S - XXXL)STYLE N:O309M079SBA STYLE:CV M01-XXXDESCRIPTION:SS CHUCK PATCH CORE TEEFABRIC TYPE:CARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/WFABRIC COMPLEMENT 1:CARDED TANGUIS 30/1 100% COTTON 1X1 RIB 235 GR/M2 A/WFABRIC COMPLEMENT 2:CARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/W0FABRIC% USEDCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALCOST PER KG.TOTALlightmediumdarkspecialwhiteCARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00lightmediumdarkspecialwhite$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00antipilling$0.20$0.20$0.20$0.20$0.20$0.00$0.00$0.00$0.00$0.00dye$1.90$2.30$2.80$3.30$1.20YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50KNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$2.60$3.00$3.50$4.00$1.90DYEING-FINISHING-RAMA100%$2.60$2.60$3.00$3.00$3.50$3.50$4.00$4.00$1.90$1.90DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LAUNDRY FABRIC WASH W/SILICONE 6%100%$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59LOST12%$0.90$0.95$1.01$1.07$0.82TOTAL COST PER KG$8.44$8.89$9.45$10.01$7.66ESTIMATED CONSUMPTION PER GARMENT (KG)0.2250.2250.2250.2250.225FABRIC COST PER GARMENT1.9002.0012.1272.2531.724CARDED TANGUIS 30/1 100% COTTON 1X1 RIB 235 GR/M2 A/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00YARN DYE COST100%$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteKNITTING COST100%$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45$0.45antipilling$0.20$0.20$0.20$0.20$0.20DYEING-FINISHING-RAMA100%$2.60$2.60$3.00$3.00$3.50$3.50$4.00$4.00$1.90$1.90dye$1.90$2.30$2.80$3.30$1.20DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00rama$0.50$0.50$0.50$0.50$0.50ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.60$3.00$3.50$4.00$1.90LAUNDRY FABRIC WASH W/SILICONE 6%100%$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59LOST12%$0.92$0.96$1.02$1.08$0.83TOTAL COST PER KG$8.56$9.00$9.56$10.12$7.77ESTIMATED CONSUMPTION PER GARMENT (KG)0.0100.0100.0100.0100.010FABRIC COST PER GARMENT0.0860.0900.0960.1010.078CARDED TANGUIS 30/1 100% COTTON JERSEY 160 GR/M2 A/WCARDED TANGUIS 30/1 100% COTTON100%$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$4.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00lightmediumdarkspecialwhiteYARN DYE COST100%$0.00$0.00$0.00$0.00$0.00antipilling$0.20$0.20$0.20$0.20$0.20KNITTING COST100%$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35$0.35dye$1.90$2.30$2.80$3.30$1.20DYEING-FINISHING-RAMA100%$2.60$2.60$3.00$3.00$3.50$3.50$4.00$4.00$1.90$1.90rama$0.50$0.50$0.50$0.50$0.50DOUBLE FACE SUEDED100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.60$3.00$3.50$4.00$1.90ALL OVER PRINTING100%$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00LAUNDRY FABRIC WASH W/SILICONE 6%100%$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59$0.59LOST12%$0.90$0.95$1.01$1.07$0.82TOTAL COST PER KG$8.44$8.89$9.45$10.01$7.66ESTIMATED CONSUMPTION PER GARMENT (KG)0.0050.0050.0050.0050.005FABRIC COST PER GARMENT0.0420.0440.0470.0500.038TOTAL FABRIC COST PER GARMENT$2.03$2.14$2.27$2.40$1.84ITEMEfficiencyminCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCOST PER GARMENTCUTTING$0.08$0.08$0.08$0.08$0.08SEWING100%11.50$0.69$0.69$0.69$0.69$0.69FINISHING$0.09$0.09$0.09$0.09$0.09TRIMS$0.82$0.82$0.82$0.82$0.82TOTAL CMT$3.71$3.82$3.95$4.09$3.52$0.00$0.00$0.00$0.00$0.00PRINTING front$0.25$0.25$0.25$0.25$0.25$0.25$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00TOTAL COST OF PRODUCTION$0.25$3.96$4.07$4.20$4.34$3.77ADDITIONALS5%$0.205%$0.205%$0.215%$0.225%$0.19ADMINISTRATIVE COST15%$0.5915%$0.6115%$0.6315%$0.6515%$0.57ASSORTED PRICE FOB US$SALES COST15%$0.5915%$0.6115%$0.6315%$0.6515%$0.57%$FINANTIAL COST3%$0.123%$0.123%$0.133%$0.133%$0.11light0%$0.00medium25%$1.40TOTAL COST$5.47$5.61$5.80$5.98$5.21dark50%$2.90special25%$1.50PROFIT0%0.000%0.000%0.000%0.000%0.00white0%$0.00TOTAL PRICE FOB US$$5.47$5.61$5.80$5.99$5.21US$ FOB100%$5.80TRIMSCOST / UNITUNITUNTS PER GARMENTLOSTTOTAL $$ PER GARMENTSewing thread 40/2$1.760Cone0.043.00%$0.073Sewing thread 20/2$3.080Cone3.00%0.0Interlining$1.150Mts3.00%0.0Woven Drill (dyeing included)$7.273Mts3.00%0.0Drawstring 3/8'$0.150Mts3.00%0.0Grommets 12L$0.025Pc3.00%0.0Snap 12L$0.075Pc3.00%0.0Zipper0.0Pc3.00%0.0Buttons$0.028Pc3.00%0.0Elastic 1/16"$0.010Mts3.00%0.0Clear elastin tape$0.008Mts3.00%0.0Twill 3/8'$0.050Mts3.00%0.0Twill 1/2' (included dyeing)$0.180Mts3.00%0.0Twill 1'$0.110Mts3.00%0.0Main label printing$0.120Pc13.00%$0.124Size/Coo label$0.045Pc3.00%0.0Care Label$0.045Pc13.00%$0.046time label$0.053Pc13.00%$0.054JV Label$0.120Pc3.00%0.0All start Label$0.045Pc3.00%0.0Rubber Label$0.420Pc3.00%0.0Hang tag$0.387Pc13.00%$0.399(imported trim)UPC sticker$0.038Pc13.00%$0.038Poly bag sticker$0.030Pc3.00%0.0Tissue paper$0.030Pc13.00%$0.030Poly bag 12'x18'$0.029Pc13.00%$0.030Carton single corrugated 15'x20'x10 1/2'$1.040Pc0.023.00%$0.02248pcs per cartonCarton label$0.007Pc13.00%$0.007Hanger$0.250Pc3.00%0.0Special Pkg0.03.00%0.0TOTAL TRIM COST PER GARMENT US$:0.823secuencias de operacionespreparar 2 etiquetas0.0000armar cuello1750.3429doblar cuello+medir+marcar900.6667unir hombros x 2+ corte + sep.1250.4800marcar para centrar cuello (Delantero)0.0000pegar cuello900.6667recub 1/2 cuello + Limpieza1250.4800costura tapete de H-H + Separacin750.8000pegar tapete cuello +marcar900.6667asentar tapete800.7500pegar manga corta850.7059recub sisa800.7500cerrar costado +manga corta850.7059basta de ruedo + limpieza + voltear1000.6000basta manga corta tubular501.2000nivelar manga800.7500marcar p/pegar etiquetapegar etiquetacortar hilos+limpieza601.0000Ins. Final700.857111.4218

17.02.2012PROYECTOORDEN DE PRODUCCION N:REPORTE DE COSTO :0025ORDEN DE MUESTRA:CLIENTE:VERA RICCIFECHA: 17.02.2012ESTILO:VR037DIVISION: MUJERDESCRIPCION:VESTIDO CON ENCAJETIPO DE TELA:JERSEY 40/1 PIMA 125 GR/MTR2TELA COMPLEMENTO 1:TULLTELA COMPLEMENTO 2:TELA 1% USEDCOSTO POR MTRTOTALJersey 40/1 pima en parte inferior y en interior de parte superior100%3.53.50COSTO TOTAL POR MTR$3.50CONSUMO ESTIMADO POR PRENDA (MTR)1.800COSTO DE TELA 1 POR PRENDA6.300TELA 2% USEDCOSTO POR MTRTOTALTULL SIMPLE En parte superior de prenda100%3.73.70COSTO TOTAL POR MTR$3.70CONSUMO ESTIMADO POR PRENDA (MTR)0.370COSTO DE TELA 2 POR PRENDA1.369TELA 3% USEDCOSTO POR MTRTOTAL100%3.73.70COSTO TOTAL POR MTR$3.70CONSUMO ESTIMADO POR PRENDA (MTR)COSTO DE TELA 2 POR PRENDA0.0COSTO TOTAL DE TELA POR PRENDA$7.67ITEMCOST PER GARMENTCORTE$0.15COSTURA$9.26ACABADO$0.20AVIOS$0.47TOTAL MANO DE OBRA Y MATERIALES DIRECTOS$17.75LAVADO ENZIMATICOESTAMPADO$0.00AVIOS O INSUMOSCOST / UNITUNITUNIDADES POR PRENDAMERMATOTAL $$ POR PRENAHilo de costura 40/2$1.300Cone0.043.00%$0.057Sewing thread 20/2$3.080Cone3.00%0.0Entretela$1.150Mts3.00%0.0Woven Drill (dyeing included)$7.273Mts3.00%0.0Malla para capucha$4.440Mts3.00%0.0Drawstring 3/8'$0.150Mts3.00%0.0Botones$0.031Pc3.00%0.0Snap 12L$0.075Pc3.00%0.0Zipper0.0Pc3.00%0.0Topes plsticos$0.030Pc3.00%0.0Elastico 3/8"$0.080Mts3.00%0.0Clear elastin tape$0.008Mts3.00%0.0Twill 3/8'$0.050Mts3.00%0.0Twill 1/2' (included dyeing)$0.180Mts3.00%0.0Twill 1'$0.110Mts3.00%0.0Etiqueta de marca$0.120Pc13.00%$0.124Size/Coo label$0.045Pc3.00%0.0Etiqueta de cuidado$0.040Pc13.00%$0.041Time label$0.014Pc3.00%0.0JV Label$0.120Pc3.00%0.0All start Label$0.045Pc3.00%0.0Rubber Label$0.420Pc3.00%0.0Hang tag$0.158Pc13.00%$0.162UPC sticker$0.008Pc13.00%$0.008Sticker de cdigo de barras UPC$0.008Pc13.00%$0.008Tissue paper$0.030Pc3.00%0.0Bolsa de 12'x18'$0.029Pc13.00%$0.030Caja de cartn corrugado simple$1.700Pc0.023.00%$0.03748pcs per cartonSticker de caja$0.007Pc13.00%$0.007Hanger$0.250Pc3.00%0.0Special Pkg0.03.00%0.0COSTO TOTAL DE AVIOS POR PRENDA US$:0.474COSTO TOTAL DE PRODUCCION$0.00$17.75SEGUNDAS5%$0.89COSTOS ADMINISTRATIVOS5%$0.89COSTO DE VENTAS5%$0.89COSTOS FINANCIEROS3%$0.53COSTO TOTAL18%$20.95UTILIDAD50%10.47PRECIO TOTAL MERCADO PERUANO$31.42COSTOS ADICIONALES:$3.20$0.00$0.00$0.00$0.00$0.00

MBD000B9910.psd

MBD000BB84F.psd