Fine Knit Factory Limited.

Costing Sheet Confidential

Free Edition Download
Issue Date 15-Apr-17
Cost ID 159
Style No Knit-Shirt
Reference 100% prima cotton with 2x2 rib collar
Collection Spring Summer 2019
Item Group T Shirt
Brand Label GU Label
Description polo shirt w/ print stripe & embrodiery
Material 100% prima cotton
Origin Bangladesh
Finishing Non Wash
Factory Dhaka

Customer Uniqlo
Handle By Costing Merchandiser

Remarks - Internal Use Only local currency for reference Foreign currency for quotation
color fastness to washing lab test required costing unit Pc
-AATCC-2010 fastness to water trade term Ex-Factory
-printing stripe must be reactive dyestuff 2nd currency BDT currency used USD
-fabric bursting strength material cost 209.06 material cost 2.72
-2x2 rib collar and sleeve opening with spandex trims cost 70.00 trims cost 0.91
- real shell button on front placket labor cost 11.00 labor cost 0.14
- seam slippage ITC standard lab test required manufacture cost 67.00 manufacture cost 0.87
Costing base on one unit of finish product Net Cost 357.06 Net Cost 4.64

Material YY Wastage Supplier Curr Price Unit Subtotal InQuoteCur

100% prima cotton pique 0.55 3.00% FountainSet BDT 125.00 Lb 70.81 0.92
2 x 2 rib collar cotton/spandex 0.25 5.00% FountainSet BDT 110.00 Lb 28.88 0.38
2 x 2 rib sleeve opening 0.15 5.00% FountainSet BDT 100.00 Lb 15.75 0.20

Trim YY Wastage Supplier Curr Price Unit Subtotal InQuoteCur

main label 1 3.00% Avery BDT 10.00 pc 10.30 0.13
care label & size label 1 3.00% Avery BDT 8.00 set 8.24 0.11
hangtag 1 3.00% Avery BDT 10.00 pc 10.30 0.13
polybag 1 3.00% Denision BDT 2.00 set 2.06 0.03
sewing thread 30 3.00% Coats BDT 2.00 yd 61.80 0.80
sgoulder tape woven cotton 0.15 3.00% Coats BDT 6.00 ud 0.93 0.01
2.72

Labor Workmanship Manhour Timeoff% Supplier Curr Hourly Chg Unit Subtotal InQuoteCur
bottom hemming double needle 0.25 16.00% inhouse BDT 35.00 Hrs 8.75 0.11
side seam stitching overlock 0.25 16.00% inhouse BDT 35.00 Hrs 8.75 0.11
placket setting stitches 0.35 16.00% inhouse BDT 35.00 Hrs 12.25 0.16
shoulder seam setting overlock 0.15 16.00% inhouse BDT 35.00 Hrs 5.25 0.07
sleeve underarm seam stitching 0.15 16.00% inhouse BDT 35.00 Hrs 5.25 0.07
collar seam setting overlock 0.55 16.00% inhouse BDT 35.00 Hrs 19.25 0.25
sleeve opening rib stitching 0.15 16.00% inhouse BDT 35.00 hrs 5.25 0.07
button hole & button stitching 0.15 16.00% inhouse BDT 35.00 Hrs 5.25 0.07
0.91

Manufacture Supplier Curr Price Unit Subtotal InQuoteCur

fabric spreading and cutting workshop BDT 3.50 Pc 3.50 0.05
interlining heat setting workshop BDT 3.00 Pc 3.00 0.04
mid pressing on collar rib and sleeve rib workshop BDT 2.00 Pc 2.00 0.03
label setting stitches workshop BDT 1.00 Pc 1.00 0.01
cut piece ticketing and bundle workshop BDT 1.50 PC 1.50 0.02
0.14

Subcontract Transport Other Supplier Curr Price Unit Subtotal InQuoteCur

embroidery sewing on shoulder 3.5inch diameter embroider BDT 12.00 Pc 12.00 0.16
large stripe printing on front body 12 x 12 inch print printer BDT 25.00 Pc 25.00 0.32
large stripe printing on back body 12 x 12 inch print printer BDT 25.00 Pc 25.00 0.32
transportation and trucking charges trucker BDT 2.00 Pc 2.00 0.03
local terminal fee APL BDT 2.00 Pc 2.00 0.03
export license fee Gov BDT 1.00 PC 1.00 0.01
0.87