Cost Sheet for Composite Knit

Yarn based costing for 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.
Yarn	100% Cotton Combed  26/1	2.50	$   4.00	Kg	$   10.00	$    0.83
Knitting	Single Jersey  24GG	2.50	$   0.15	Kg	$     0.38	$    0.03
Grey Fabric Cost					$     10.4	$    0.86
Dyeing	Reactive	2.50	$   1.20	Kg	$     3.00	$    0.25
Finishing	Mercerizing	2.50	$   0.20	Kg	$     0.50	$    0.04
Fabric Sub Total					$   20.75	$    1.73
Value added work	Description
Wash	Enzyme wash	1	$   1.00	Dzn	$     1.00	$    0.08
Print	As Artwork	1	$   1.00	Dzn	$     1.00	$    0.08
Embroidery	As Artwork	1	$   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				$   23.49	$    1.96
Value added work	Print, Emb & Wash				$     2.16	$    0.18
Commercial & logistic	3% of Fab. and Acc. Cost				$     0.70	$    0.06
CM	From management				$     5.00	$    0.42
Buying commission					$         -	$       -
Total Cost					$   29.20	$    2.43
Profit	10% of Fab. Cost				$     2.08	$    0.17
FOB					$   31.27	$    2.61
Freight Charge					$     0.50	$    0.04
CFR					$   31.77	$    2.65
Insurance					$     0.10	$    0.01
CIF					$   31.87	$    2.66