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

No comments:

Post a Comment

Subscribe to: Post Comments (Atom)