Cost Working Sheet

Customer: Creration 11.01.08

Art No : 1853-12 Qty 2500 pcs
Item : Ladies Tuinic
Size Range : S- XL Color
Base : 95% Visacose 5% Soandex; 220 GSM
Actual
Cost
Cost Parameters per Kg. 2X
($)
1/2Chest 90 Sewing Thread 0.8
Over Arm/ Upper Sleeve length M/Label 0.35
Body Length 102 C/Label 0.15
GSM 190 S/Label 0.1
Consumption: Actual 4.80 Ean/ Label
Consumption : I/W 10% 5.28 Shoulder tape
Yarn Price / Kg 40's Carded 3.20 $3.80 Twill tape
Elast. 5% 20dnr 0 $0.90 Interlining
Comm. Exp. 2% of Yarn $0.09 Button
Knitting Cost $0.35 H/Tag with price 0.4
Dyestuff Cost $1.50 Stretch H/Tag
All Over Print (No of color______) $0.00 Tag pin
Special finish ( Brush, Sueded, Antipilling) $0.20 Back Board
Process Loss 10% $0.68 P/Inlay
Total Cost $7.53 P/Inlay sticker
Margin $0.00 Hook poly
Fabric Price (+Margin) 0% $7.53 Packing 1
Body Fabric Cost (Per Dzn) $39.76 Others 0.05
Collars & Cuff ( Waist Design) $18.00 $18.00 2.85
Rib (1X1) 0.00 $0.00 $0.00 Total
Total Fabric Cost (Per Dzn) $57.76 10% extra 3.135
Trims&ccesories (5% Excess) $4.00 $4.00
Print/Emb $0.00
WASH ENZYME $0.00
Total Cost $61.76
Sea
Frieght
Air
Total Variable Cost $61.76
Comm. Exp. 0% $0.00
Actual Cost $61.76
Add Margin
Effective CM $10.00
FOB Price Per Dozen $71.76
FOB Price (Per Pc) USD $5.98
FOB PRICE (including commission in USD) 10% $6.64
FOB PRICE (including commission in EUR)
Target
Quoted Price (Per Pc)
$6.65

____________________ ____________________________ _________________

Concerned Merchandiser Head of Merchandising Department Approved by