PRODUCT Men's Boxer Shorts

STYLE NO. NRBS 5623 COUNTRY India

BRAND North Republic FABRIC Cotton

Material / Process Cost per Unit

Sl.no discription Comsumption per mtr in INR
1 Warp Yarn 0.121 120
Material
2 Weft Yarn 0.113 135
3 Ready for dyeing 0.235 50
Direct Labour
cost 4 Weaving cost 39.37 0.93
5 Printing cost 1 4
Expenses 6 Finishing cost 0.235 5
7 Packaging 0.235 4.5
Prime cost
Indirect Material
Cost Factory Overhead
Labour
Expenses
Production
Cost

Admin & Finance cost

Selling & distributions

cost

Total Cost
( Manufacturer Cost)

Profit(15%) +
OE +Taxes+
Mark
Mark-UP down(20%)
Ex-Factory Price- Manufacure
Bangalore PRICE

Handling +Damage
+Transportation(Frieght
+ CHA-Custom House
agents charges FOB-Mumbai
FOB-Mumbai

Sea/Air Freight
+Insurance charge=Rs10 CIF-US Port
Unloading /Handling +
Custom Duty +Damrage
20% LDF/DDF

Landed duty
paid / Delivery
duty paid

TOTAL FABRIC COST = 433.87

UOM Total Cost
kg 14.52
kg 15.26
kg 11.75
inch 36.61
sq. inch 4.00
kg 1.18
metre 1.06
84.37
50.00

134.37

50.00

30.00

214.37

107.1858 321.56

321.56

30.00
351.56

10.00
361.56
 72.31

433.87

TOTAL FABRIC COST = 433.87

 PRODUCT Men's Boxer Shorts
STYLE NO. NRBS 5623
BRAND North Republic

Material/
S no. process description
1 Shell fabric- Cotton
Trims and accessories
2 Elastic
3 Sewing thread
Material 4 Fusing
5 Button
6 Brand and size label
Direct cost
7 Bottom label
8 Wash Care label

Labour 7 CMTP

8 Finishing
Expenses
9 Packaging

Factory
Material Overhead
Indirect cost
Labour
Expenses

Admin and
Finance

Selling and
Distribution cost

Total cost
(Manufacturer cost)
COUNTRY India
FABRIC Cotton

Consumption Cost per unit

per garment in INR UOM Total cost
1.1 73.3 metre 80.63

1.25 6 metre 7.50

350 Rs 15 for 1000m spool metre 5.25
0.81 12 metre 9.72
1 0.3 gross 0.30
1 1 pcs 1.00
1 1 pcs 1.00
1 3 pcs 3.00

30 1.5 SAM 45

1 5 kg 5
1 5 kg 5
Prime cost 163.40

50

Production
cost 213.4

35
25

22

270.4
Profit(15%) + OE
+Taxes+ Mark
Mark-UP down(20%) 135.2 405.60
Ex-Factory Manufacture
Price-Bangalore PRICE 405.60
Handling +Damrage +Transportation(Frieght+
CHA-Custom) House agents charges FOB-Mumbai 30
FOB-Mumbai 435.60

Sea/Air Freight +
Insurance charge=Rs10 CIF-US Port 10 445.60

Unloading /Handling +
Custom Duty +Damrage 20% LDF/DDF 89.12
Landed duty paid /
Delivery duty paid 534.72

TOTAL GARMENT COST = Rs. 576.12