Cost Sheet for Woven

Buyer :			Season
PO No.			Department
Style No.			Inco-Term
Order Qty			Mode of Payment
Size			Delivery
Fabrics		Description	Con/Dzn	Unit $	Unit	$ / Dzn	$ / Pc.
Out shell		100% Cotton Twill 3/1 16X12 / 108X56 Solid dyed,  Width: 59"	16.70	$   2.00	Yds	$   33.40	$    2.78
Other fabric if any		T/C 65% Poly 35% Cotton 110X76 / 45X45 Width :50/51"	3.41	$   1.00	Yds	$     3.41	$    0.28
Pocketing		100% cotton Sheeting 20X20 / 40X40 Width : 44/45"	3.00	$   0.60	Yds	$     1.80	$    0.15
Fabric Sub Total						$   38.61	$    3.22
Value added Work		Description
Wash		Enzyme Stone	1.00	$   2.00	Dzn	$     2.00	$    0.17
Print		As Artwork	1.00	$   1.00	Dzn	$     1.00	$    0.08
Embroidery		As Artwork	1.00	$   0.16	12k stitch	$     0.16	$    0.01
Sub Total						$     3.16	$    0.26
Trim and Acc.	Description
S/P Thread	40/2, 4000 mtr/cone		1.20	$   1.00	Cone	$     1.20	$    0.10
Care Label			1.02	$   0.20	Dzn	$     0.20	$    0.02
Main Label			1.02	$   0.08	Dzn	$     0.08	$    0.01
Pocket Label			1.02	$   0.09	Dzn	$     0.09	$    0.01
Zipper	# 4 DTM A/L, C/E		1.02	$   1.50	Dzn	$     1.53	$    0.13
Plastic Button 20L			1.02	$   0.05	Dzn	$     0.06	$    0.00
Snap Button	20L		0.69	$   2.96	Grs	$     2.03	$    0.17
Hang Tag			1.02	$   0.15	Dzn	$     0.15	$    0.01
Tag pin			1.02	$   0.00	Dzn	$     0.00	$    0.00
Pocket Flasher			1.02	$   0.20	Dzn	$     0.20	$    0.02
Joker Tag			1.02	$   0.12	Dzn	$     0.12	$    0.01
Size Sticker			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
Carton			10.00	$   0.09	SFT	$     0.90	$    0.08
Acc Sub Total						$     6.81	$    0.57
Cost Summery
Total Material cost	Fabrics, Trim & Accessories					$   45.42	$    3.79
Value added work	Print, Emb & Wash					$     3.16	$    0.26
Commercial & logistic	3% of Fab. and Acc. Cost					$     1.36	$    0.11
CM	From management					$   15.00	$    1.25
Buying commission						$          -	$        -
Total Cost						$   61.78	$    5.15
Profit	10% of Fab. Cost					$     3.86	$    0.32
FOB						$   65.65	$    5.47
Freight Charge						$     2.00	$    0.17
CFR						$   67.65	$    5.64
Insurance						$     0.25	$    0.02
CIF						$   67.90	$    5.66