Cost Sheet

Product Men's Long Sleeve Shirt Buyer Raymond

Style Name Charlie Button Down Fabric Quality 100 % Cotton/ 56 Inch
PO Number 4500005116 Country India

PO Total Per Actual Material Unit Per Garment

Self Fabric Article Code UOM +3% Total Cost
Quantity Garment for Order Price Cost
Self Fabric FY144684 414 1.57 Mtr 649.98 669 176 285 117828
Basic Trims
Interlining
DR 9021T 414 0.16 Mtr 66.24 68 2.4 0.40 164
(Cuff+Placket)
Interlining (Collar) CE 9023E 414 0.04 Mtr 16.56 17 3.2 0.13 55
Thread (per Cone
C1712 414 130 Mtr 53820 55435 65 8.45 3498
1000 mtr)
4 HOLE BUTTON -
HO/329003 414 11 Pcs 4554 4691 1.44 15.84 6754
18L
4 HOLE BUTTON -
HO/329004 414 1 Pcs 414 426 1.2 1.2 512
16L
4 HOLE BUTTON -
HO/329002 414 6 Pcs 2484 2559 0.8 4.8 2047
14L
Main label HO/329375 414 1 Pcs 414 426 1.6 1.6 682
FIT LABEL -
CONTEMPORAR HO/351256 414 1 Pcs 414 426 1.6 1.6 682
Y
Size Label HO/329441 5 1 Pcs 5 5 0.52 0.52 3
Size Label HO/329442 42 1 Pcs 42 43 0.52 0.52 22
Size Label HO/329443 80 1 Pcs 80 82 0.52 0.52 43
Size Label HO/329444 102 1 Pcs 102 105 0.52 0.52 55
Size Label HO/329445 86 1 Pcs 86 89 0.52 0.52 46
Size Label HO/329446 61 1 Pcs 61 63 0.52 0.52 33
Size Label HO/329447 24 1 Pcs 24 25 0.52 0.52 13
Size Label HO/329448 14 1 Pcs 14 14 0.52 0.52 7
Wash Care Label HO/330100 414 1 Pcs 414 426 2.4 2.4 1023
EAN LABEL 5 1 Pcs 5 5 3.2 3.2 16
EAN LABEL 42 1 Pcs 42 43 3.2 3.2 138
EAN LABEL 80 1 Pcs 80 82 3.2 3.2 264
EAN LABEL 102 1 Pcs 102 105 3.2 3.2 336
HO/372493
EAN LABEL 86 1 Pcs 86 89 3.2 3.2 283
EAN LABEL 61 1 Pcs 61 63 3.2 3.2 201
EAN LABEL 24 1 Pcs 24 25 3.2 3.2 79
EAN LABEL 14 1 Pcs 14 14 3.2 3.2 46
POLYBAG
5 1 Pcs 5 5 1.6 1.6 8
STICKER
POLYBAG
42 1 Pcs 42 43 1.6 1.6 69
STICKER
POLYBAG
80 1 Pcs 80 82 1.6 1.6 132
STICKER
POLYBAG
102 1 Pcs 102 105 1.6 1.6 168
STICKER
HO/372360
POLYBAG
86 1 Pcs 86 89 1.6 1.6 142
STICKER
POLYBAG
61 1 Pcs 61 63 1.6 1.6 101
STICKER
POLYBAG
24 1 Pcs 24 25 1.6 1.6 40
STICKER
POLYBAG
14 1 Pcs 14 14 1.6 1.6 23
STICKER
PRICE STICKER 5 1 Pcs 5 5 1.2 1.2 6
PRICE STICKER 42 1 Pcs 42 43 1.2 1.2 52
PRICE STICKER 80 1 Pcs 80 82 1.2 1.2 99
PRICE STICKER 102 1 Pcs 102 105 1.2 1.2 126
HO/372361
PRICE STICKER 86 1 Pcs 86 89 1.2 1.2 106
PRICE STICKER 61 1 Pcs 61 63 1.2 1.2 75
PRICE STICKER 24 1 Pcs 24 25 1.2 1.2 30
PRICE STICKER 14 1 Pcs 14 14 1.2 1.2 17
Hang Tag With
HO/329772 414 1 Pcs 414 426 0.4 0.4 171
Navy String
Tissue Paper HO/330543 414 1 Pcs 414 426 0.32 0.32 136
Back Support HO/330422 414 1 Pcs 414 426 2.4 2.4 1023
PAPER COLLAR
HO/368438 414 1 Pcs 414 426 1.28 1.28 546
SUPPORT
PVC Collar
HO/354265 229 1 Pcs 229 236 1.44 1.44 340
Traveller
PVC Collar
HO/354266 199 1 Pcs 199 205 1.44 1.44 295
Traveller
M-Clip HO/330421 414 1 Pcs 414 426 2 2 853
METAL CROSS
HO/330423 414 3 Pcs 1242 1279 3.2 9.6 4094
CLIP
PRINTED POLY
HO/330424 414 1 Pcs 414 426 2.4 2.4 1023
BAG
Single Butter fly HO/330542 414 1 Pcs 414 426 1.6 1.6 682
20PCS/CAR
Outer Carton Boxes HO/332414 414 Pcs 21 90 1890 1890
TON
5MTRS/CA
GUM TAPE HO/35825 2.0 ROLLS 2.0 254 508 508
RTON
Total (Trims + Packing Accessories) 29759

No . Of CMP
Planned
CMTP Charges Wages/Day Operato Cost/Min SAM Efficency Cost/Garme Total Cost
Production
rs nt
Stitching 426 350 97 0.73 23.51 75% 23 9747
Cutting 426 300 7 0.63 3 75% 3 1066
Trimming 426 250 5 0.52 5.8 75% 4 1718
Packing 426 300 5 0.63 5.4 75% 5 1919
Total CMT(Stitching+Cutting+Packing) 14449

Total Cost (Fabric+Trims+CMTP Charges) 162037

Overhead Cost 12% 19444
Margin 20% 32407
Rejection 5% 8102
Transportation 8% 1156
Final Cost (Fabric+Trims+CMTP Charges+ Overhead+ Margin+Rejection+Transportation) 223146

Therefore, the per piece cost of the garment will be INR 539.00