Copyright 2017, Gulch LLC
Product: Women's Inceptor Pant
Product Description: Ultralight Early-Mid Season Hunting Pant
Pant Weight:
Size 2: 12.4 oz.
Size 4: 12.6 oz.
Size 6: 12.8 oz.
Size 8: 13.0 oz.
Size 10: 13.2 oz.
Total Cost for Gulch LLC: Manufacturing + Ingredients = Total Cost
Size 2: $80.44
Size 4: $80.78
Size 6: $81.38
Size 8: $81.77
Size 10: $82.68
|
Retail Price: 0.0% OFF Size 2: $149.99 |
Retail Margin: @ 0.0 OFF Size 2: 46.4% |
|
Sale Price: 20% OFF Size 2: $119.99 |
Sale Margin: @ 20% OFF Size 2: 32.9% |
Price calculations:
Fabric: By the yard with all costs added up. Fabric cost, plus printing, bonding, shipping, handling, research costs, etc.
Interfacing: By the yard with shipping and handling costs.
Webbing &Velcro: By the yard with printing, shipping and handling costs.
Zipper: Individual piece plus shipping costs.
Hardware: Individual piece plus shipping costs.
Gross Margin: Percentage G is the profit P divided by the selling price or revenue R. G = P / R = ( R - C ) / R.
Total Cost: Manufacturing + Ingredients = Total Cost
Manufacturing:
Manufactured: Salem, Oregon U.S.A.
Manufacturer: WaterShed LLC
Service: cut, sew, box
Cost: $44.00 per pant.
Ingredients:
Fabric: Dot-Air™
Fabric Source: Toray
Weight: 149g/m2
Origin: Osaka, Japan
Composition: 100% polyester Primeflex® 3GT bi-component stretch fabric
Cost: $16.742 per yard printed. $19.642 per yard bonded with CX26 interfacing.
Cost: $8.583 per yard w/out printing including shipping and import costs.
Toray Main:
Size 2: 1.54 yards @ $16.742/yard = $25.81
Size 4: 1.54 yards @ $16.742/yard = $25.78
Size 6: 1.55yards @ $16.742/yard = $25.95
Size 8: 1.55 yards @ $16.742/yard = $25.95
Size 10: 1.57 yards @ $16.742/yard = $26.28
Toray Bonded with CX26 interfacing:
Size 2: .320 yards @ $19.642/yard = $6.28
Size 4: .333 yards @ $19.642/yard = $6.54
Size 6: .347 yards @ $19.642/yard = $6.82
Size 8: .361 yards @ $19.642/yard = $7.10
Size 10: .375 yards @ $19.642/yard = $7.37
Pocket Mesh: Style 1967, Tan
Mesh Source: Jason Mills, LLC
Weight: 2.09 oz./yard2
Origin: U.S.A.
Composition: 100% polyester tricot knit mesh, 127 Holes/Inch
Cost: $2.248 per yard.
Size 2: .431 yards @ $2.248/yard = $0.97
Size 4: .458 yards @ $2.248/yard = $1.03
Size 6: .486 yards @ $2.248/yard = $1.09
Size 8: .500 yards @ $2.248/yard = $1.12
Size 10: .611 yards @ $2.248/yard = $1.37
Interface: CX26
Interface Source: STC-QST LLC
Weight:
Origin: U.S.A.
Composition: 2-way stretch 100% polyester
Cost: $1.65 per yard raw. $1.25 per yard to bond with Toray fabric.
Total Cost Bonded: $2.248 per yard
Button: 10 mm Bar Button
Button Source: ITW Nexus North America
Quantity: 1
Origin: U.S.A.
Composition: Molded GhillieTEX
Cost: $.275 per/button $1.00 Keyhole
All Sizes: $1.272/pant
Side Adjustment Buckle: Looploc™ tan 499
Buckle Source: ITW Nexus North America
Quantity: 2
Origin: U.S.A.
Composition: Molded
Cost: $0.07 per/Looploc™
All Sizes: $0.14/pant
Zipper: #5 Vislon® S, #5 Vislon® NS
Zipper Source: YKK U.S.A.
Zipper: YKK #5 Vislon® NonSeparating
Origin: U.S.A.
Composition: Molded delrin, polyester tape
Cost: One Separating Zipper
Size 2: 4.0" zip @ $0.332
Size 4: 4.5" zip @ $0.352
Size 6: 5.0" zip @ $0.352
Size 8: 5.0" zip @ $0.352
Size 10: 5.5" zip @ $0.371
Thread: A&E Perma Core®
Thread Source: American & Efird, LLC
Weight: Tex40
Origin: U.S.A.
Composition: Continuous filament 100% poly-wrapped poly-core
Cost: Tex 40 @ $10.023 per cone (6000 yards).
Size 2: 180 yards @ $0.002/yard = $0.36
Size 4: 200 yards @ $0.002/yard = $0.40
Size 6: 220 yards @ $0.002/yard = $0.44
Size 8: 240 yards @ $0.002/yard = $0.48
Size 10: 260 yards @ $0.002/yard = $0.52
Webbing: Military and Industrial Webbing
Webbing Source: Tennessee Webbing Products
Size: 1 inch (width)
Origin: U.S.A.
Composition: 100% Nylon
Cost: $.1744 per yard.
Size 2: 14.0” $.005/inch= $0.070
Size 4: 15.5” $.005/inch= $0.078
Size 6: 16.5” $.005/inch= $0.083
Size 8: 17.5” $.005/inch= $0.088
Size 10: 19.0” $.005/inch=$0.095
Velcro: Ranger Green (617), Hook 89, #129800, Loop 1100, #129645
Velcro Source: Velcro® Inc.
Size: 1 inch
Origin: U.S.A.
Composition: 100% Nylon
Cost: Hook @ $0.7311 per yard. Loop @ $0.7311 per yard.
Size 2: 3.5” Hook, 8.0” Loop = $0.234
Size 4: 3.5” Hook, 8.0” Loop = $0.234
Size 6: 3.5” Hook, 8.0” Loop = $0.234
Size 8: 4.0” Hook, 9.0” Loop = $0.264
Size 10: 4.0” Hook, 9.0” Loop =$0.264
Grosgrain Webbing: Double sided Dye Sublimated Grosgrain
Grosgrain Source: The Ribbon Factory
Size: .375 inch (width)
Origin: U.S.A.
Composition: 100% Polyester
Cost: $0.15 per yard (sublimated),
$0.03 per/pant
Woven Tag: Gulch, Made in USA, of imported fabric.
Woven Tag Source: CBF Labels
Origin: U.S.A.
Composition: %100 polyester
Cost: $0.1408 per label
Tagless Care Label: Size, Care Instructions
Tagless Label Source: Gulch LLC
Origin: U.S.A.
Composition: Vinyl, ECO-SOL Max2 Ink
Cost: $0.50 per label
Hang Tag: Gulch Adapt Differently, Sizing.
Hang Tag Source: Gulch LLC
Origin: U.S.A.
Composition: Card Stock
Cost: $0.083 per label
Hang Tag: Toray PrimeFlex™
Hang Tag Source: Toray
Origin: Japan
Composition: Card Stock
Cost: $0.062 per label
Security Seal: Warning Label
Security Seal Source: Gulch LLC
Origin: U.S.A.
Composition: Vinyl
Cost: $0.05
Apparel Bag:
Source: Uline
Origin: U.S.A.
Cost: $0.102
Total Ingredients Cost:
Size 2: = $36.44
Size 4: = $36.78
Size 6: = $37.38
Size 8: = $37.77
Size 10: = $38.68
Free Shipping: Priority Mail Postage
Free Ship Source: USPS
Origin: U.S.A.
Cost: $12.40 (Med Flat Rate Box)
Shipping price should come down as we explore box/soft envelope options.