Professional Documents
Culture Documents
AB Costing Sheet1
AB Costing Sheet1
AB Costing Sheet1
B EXPORT(PVT)LTD
Costing Sheet made-ups for Export
Warp yarn 20 Grey width 66 Article Name&size
Weft yarn 20 Finished width 61
Read 108 Consumption 1.6 QUANTITY 15000
Pick 58 Rate/piece 137.12 219.39
Width 66 Mending 0.64
Finish Width 61 Dying 1.5 146.40
wastage(processing &made-up 6% 21.99
Warp cost 150 2923.1928 truck freight 0 0.20
Weft cost 145 1517.53404 local freight&clearing 45000 3.00
Total cost 4440.72684 S.Tax @ 0% 0.00
Mauf Cost 0.45 26.1 Stitching charges 150 150.00
Cost Per Mtr. 137.118171 Packing 220 220.00
142.6028978
Total cost 761.61
Warp weight 17.8200 19.4880 Less : rebate 2 15.23
Weft weight 9.5700 10.4658 F.O.B price 746.38
Total Weight 29.9537 Ocean freight $ 300 3.20
CNF Price Before Tax 749.58
Weight/Mtr 0.340 Income Tax & EDS 9.37
Weight/Gsm 0.203 CNF Price 758.95
Over Head @ 4.5% 34.15
total Cnf cost 793.11
W/Onz 6.883 COMMISSION local 2.00% 15.862
COMMISSION foreign 6.00% 47.586
company's marginal profit 7.00% 55.517
PRICE PER PIECE 912.07
Packing Material/Cost
Decription Rs.
U-Card 0
Stifner 0
Poly Bag 0.35
Cartoon 7
Washing Label 1.5
Sticker 0
Patri 0.1
button 0
tape 0
elastic 0
OTHERS 2
Total 10.95
RAUF Aziz A.B EXPORT(PVT)LTD
Costing Sheet for Export of processed fabric
Warp yarn 14 Warp weight 9.2142857 10.076742857
Weft yarn 15 Weft weight 8.3133 9.0914613333
Read 60 Total weight i 19.168204
Pick 58
Width 43 Warp cost 235 2368.0345714
Weft cost 235 2136.4934133
Finish Width 41 Total cost 4504.5279848
Mauf Cost 0.33 19.14
order Quantity In meters 100000 COST/MTR 131.75
4% sales tax 133.070732
Amount (Rs.)Weigth Mtr 0.2173660096 Gram
Rate/Meter 133.07
Mending folding 0.40 Weight Mtr 0.4792051048 Pound
Dying 0.61 25.01
truck freight 0.20
Wastage 0% 0.00 Weight Gsm0.1990162744 5.858589178
local freight&clearing 135000 1.35 oz/sq yard
Sales Tax @ 0% 0.00 W / Oz. 6.76058284
packing rolling 2.50
Processing cost 162.53
Less : rebate 0 0.00
F.O.B price 162.53 Grey fabrics
Ocean freight $ 6500 15.60 Qunatity
CNF Price Before I.Tax 178.13 Date
Income Tax & EDS 2.23
CNF Price 180
Over head @ 3% 5.41
Total Cnf value 186
commision local 1.0% 1.86
commision foreign 0.0% 0.00
company's marginal profit 2.0% 3.72
PRICE PER METER 191.34
Packing
50 Mtrs 2.75 White rebate 0%
100 Mtr 1.55 Dyed / Printe rebate 1%
150 Mtr 1.11
200 Mtr 0.92
combed card
40 pcs 344 318
102 0.8
114 0.88
162
174
RAUF Aziz A.B EXPORT(PVT)LTD
Costing Sheet for Export of grey fabric
Warp yarn 14 Warp weight 9.214285714 10.076743
Weft yarn 15 Weft weight 8.3133 9.0914613
Read 60 Total weight i 19.16820419
Pick 58
Width 43 Warp cost 235 2368.0346
Weft cost 235 2136.4934
Finish Width Total cost 4504.528
Mauf Cost 0.330 19.14
order Quantity In meters 130000 COST/MTR 135.81
4% sales tax 137.1713
Amount (Rs.)Weigth Mtr 0.217366 Gram
Color thread 0.07 4.060
Rate/Meter 137.17
Mending folding 0.40 Weight Mtr 0.4792051 Pound
local freight&clearing 135000 1.04 Weight Gsm 0.1990163 5.858589178
S.tax@0% 0.00 oz/sq yard
packing rolling 0 0.00 W / Oz. 6.760583
Processing cost 138.61
Less : rebate 0 0.00
F.O.B price 138.61 Grey fabrics
Ocean freight $ 7000 12.92 Qunatity
CNF Price Before I.Tax 151.53 Date
Income Tax & EDS 1.89
CNF Price 153 Grey fabrics - name woven
Over head @2% 3.07 (Conversion + 0.09 paisa / width )
Total Cnf cost 156 (Conversion + 0.045 paisa / width
commision local 1.0% 1.56
commision foreign 0.0% 0.00
company's marginal profit 2.0% 3.13
PRICE PER METER 161.19
Fitted sheet Fitted sheet 4 corner elsatic ( all sizes) (all sizes) 7.00
Fitted sheet B shape elsatic ( all sizes) (all sizes) 7.50
Fitted sheet All arroud elastic ( all sizes) 8.00
Quilt cover with flap / bottle shape / double stitch Single 10.50
with flap / bottle shape / double stitch Double 11.50
with satin stripe 14.50
with bow 12.50
with bulk stitch 15.50
with zip 15.50
shell cover 6.00
……………………………….
Muhammad Ahmad
( Chief Executive)
1.25
1.25
1.25
1.25
20007178
Converion Rate
Quality Width of looms Count
Margin
110" 130" 153"
98" to 102" 105" to 114" 63" to 71"
Pc 30/30 76x66 0.4 0.44 0.54(Double Width) 29 / 30
Ctn 30/30 76x66 0.42 0.45 0.56 " " " " 28 / 29
Pc 20/20 60x60 0.41 0.45 0.54 " " " " 18 / 19
Ctn 20/20 60x60 0.42 0.46 0.55 " " " " 18 / 19
Pc 24/24 76x62 0.41 0.45 0.54 " " " " 22 / 23
Pc 24/24 68x62 0.41 0.45 0.55 " " " " 22 / 23
Pc 24/24 68x62 N.W - - 0.66 " " " " 22 / 23
Ctn 20/20 60x60 N.W - - 0.68 " " " " 18 / 19
Ctn 16/16 60x60 N.W - - 0.68 " " " "
narrow 75"
PC 4040 11090 Percale White Plant 0.245
PC 4040 11090 Percale White Keir 0.205
PC 4040 16575 Stripe White Plant 22/-
PC 4040 16575 Stripe Double Blch 25/-
PC 2020 10858 Twill White sanfo Plant 0.4 (25/)
PC 2424 7662 White sanfo Plant 0.225
PC 3030 7668 Ivory padding 0.235
L colors D green
Vat dyed + printed narrow 70 90
wider 0.75 1.1
pc. 52:48
3030 7656 0.185 0.13
3030 7668 0.185 0.13
3030 7676 0.185 0.13 0.185 0.13
2020 6060 0.185 0.13
1616 6060 0.195 0.14 0.195 0.14
2416 7658 0.195 0.14
2424 7662 0.185 0.13
2424 6862 0.185 0.13
0.46
0.375
0.355
Processing Rates Without Raisen With Raisen
Colors 98-95 71-70 98-95
Prairie 65 27 27 33
double bleached without sanfo Azur 72
Gris Glace 63
Pink 29 / Rose 79
Turquise 52 30 30 36
Orange 73
Wider 75 - 110"
0.18
0.145 Corail 66 32 32 37.5
0.27
0.305
0.165
0.17
38 XXS
42 XS / SP
Jigger 46 S/P
Thermasol 50 M/M
Jigger 54 L/G
Thermasol 58 XL / SG
Jigger dyed 62 XXL / EG
Thermasol 90-95 66 XXXL / SEG
Thermasol
Xdark
90
90
100
1.25
110-120
Costing Sheet for Export Comforter
Sheet sets Skirt+ShamWading Width
Warp yarn 22 Grey width 66 56
Weft yarn 23 Finished width 58
Read 76 Consumption 0 5.3 Amount (Rs.)
Pick 62 Rate/piece 0 91.69736539 486.00
Width 66 Mending 1.59
Finish Width 58 Dying 0 0.85 261.29
Others 0 0 0
Warp cost 129.5 1614.4817 Westage 8 59.91
Weft cost 129.5 1259.8129 Truck freight 0.20
Total cost 2874.2946 S.Tax @ 1% 7.47
Mauf Cost 0.32 19.84 Stitching 0 30 30.00
Cost Per Mtr. 91.697365 Quilting 20 53.00
Wadding 89.6113792 89.61
Warp weight 11.4 12.46704 Wastage 4 5.70
Weft weight 8.8956522 9.7282852 Packing 0 20 20.00
Total weight in lbs 22.195325 Total cost 1014.77
Less : rebate 0 0.00
Wadding Gsm 0.150 F.O.B price 1014.77
Wading Rate 175.000 Ocean freight $ 2000 3000 71.33
Wading Cons 2.400 CNF Price 1086.11
Wad Cons/kg 0.512065 Over Head @ 2.75% 29.87
Wad cost 89.611379 total Cnf cost 1115.98
Wading /Onz 5.0625 Exch Rate (Rs.) 146 7.64
Commission % 12
Price/set 8.561
RAUF AZIZ
Sr # WC # Wp Wf End Pick Width Blend
1 7709 10 10 48 44 63" Ctn
0 23.00 0.1089
0 23.00 0.1694
4 23.00 0.1694
2 35.00 0.1473
5 25.00 0.0614
0 23.00 0.0472
1 28.00 0.1041
3 28.00 0.0688
0 23.00 0.0501
2 23.00 0.0489
0 23.50 0.051
0 23.50 0.0493
0 23.50 0.0493
3 23.50 0.0493
3 23.50 0.0493
4 23.50 0.0493
1 23.50 0.0493
0 23.50 0.0493
5 29.50 0.1172
1 35.00 0.1866
4 23.50 0.0429
1 29.50 0.1063
4 23.00 0.0353
0 23.50 0.1973
0 23.50 0.1973
0 28.00 0.0546
2 35.00 0.0933
0 23.00 0.0486
46
Costing of Dyed Yarn
Previous Rates
Cone
Excludin Length Per Meter
Rate 3%GST g Tax Mtrs Rate
175 5.25 180.25 4,500 0.04006
95 2.85 97.85 2,200 0.04448
New Rates
Cone
Length Per Meter
Rate Party Mtrs Rate
J&P
127.3 Coats 1,800 0.07072
75 Local 2,200 0.03409
Rs.1.2016
per meter
Rs.2.1217 per meter costing (J & P Coats) costing
1 line
each in
both
1 line each in both selvedge selvedge
4 threads 4 thread
Rs.0.1779
per meter
Rs.0.1363 per meter costing (Local) costing
2 line
each in
both
2 line each in both selvedge selvedge
8 threads 8 thread
Rs.0.3558
per meter
Rs.0.2727 per meter costing (Local) costing
Regds / Asif Hameed
s Rates
Bleaching
By air cost
Qatar 100 kg 282
250 kg 237