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