Cost Sheet for Non-composite Knit

Fabric Based Costing for Non-composite Knit

Buyer :

Season

PO No.

Department

Style No.

Inco-Term

Order Qty

Mode of Payment

Size

Delivery



Fabrics
Description
Con/Dzn
 Unit $
 Unit
 $ / Dzn
 $ / Pc.
Body Fabric
100% Cotton Combed
 Single Jersey
2.50
6.00
Kg
 $ 15.00
 $  1.25
Neck Rib
100% Cotton Combed
1 X 1 Rib
0.14
7.00
Kg
 $   0.98
 $  0.08
Fabric Sub Total
 $ 15.98
 $  1.33

Value added work
Description





Wash
Enzyme wash
1.00
1.00
Dzn
 $   1.00
 $  0.08
Print
As Artwork
1.00
1.00
Dzn
 $   1.00
 $  0.08
Embroidery
As Artwork
1.00
0.16
12000 stitch
 $   0.16
 $  0.01
Sub Total
 $   2.16
 $  0.18

Trim and Accessories
Description





S/P Thread
40/2, 4000 mtr/cone
1.20
0.50
Cone
 $   0.60
 $  0.05
Care Label

1.02
0.20
Dzn
 $   0.20
 $  0.02
Main Label

1.02
0.08
Dzn
 $   0.08
 $  0.01
Shoulder tape

1.02
0.12
Dzn
 $   0.12
 $  0.01
Poly

1.01
0.80
Dzn
 $   0.81
 $  0.07
Blister

2.02
0.09
Pc.
 $   0.18
 $  0.02
Gum Tape

0.04
0.45
Roll
 $   0.02
 $  0.00
Scotch Tape

0.03
0.15
Roll
 $   0.00
 $  0.00
Tag pin

1.02
0.00
Dzn
 $   0.00
 $  0.00
Carton

8.00
0.09
SFT
 $   0.72
 $  0.06
Acc. Sub Total
 $   2.74
 $  0.23

Cost Summery
Total Material cost
Fabrics, Trim & Accessories
 $   18.7
$  1.56
Value added work
Print, Emb & Wash
 $      2.2
 $  0.18
Commercial & logistic
3% of Fab. and Acc. Cost
 $      0.6
 $  0.05
CM
From management
 $      5.0
 $  0.42
Buying commission

 $       -   
 $      -    
Total Cost

 $   24.3
 $  2.02
Profit
10% of Fab. Cost
 $      1.6
 $  0.13
FOB

 $   25.9
 $  2.16
Freight Charge

 $      0.5
 $  0.04
CFR

 $   26.4
 $  2.20
Insurance

 $      0.1
 $  0.01
CIF

 $   26.5
 $  2.21

No comments:

Post a Comment