Run Date: 1/23/2024 2:48:55 PM

AEC Narrow Fabrics

STANDARD COST SHEET
Style: K-6509-PLY-DLS - 0050 - BL0530 - DYE - F6 1/2" Lockstitch CTD Aquadelic
Old Style: 050-6509GF6M530

Plant: P05
BOM: K-6509-PLY-DLS - 0050 - BL0530 - DYE - F6P05 Routing: CTD-FSTP05
P05
Needles: 9 Stretch%: 160 RPM: 1,600 Eff%: 90.00
CPI: 62 Yds/Lb: 130.10 Yards/Day: 19,866
Bands: 22 Lbs/Case: S/U/L: 1.50

BILL OF MATERIALS
Component Id Ends Quantity % Qty UoM Waste % Std Cost Cost/Unit
YRN - 2/70/72 - PLY - SD9001 2 17.28 31.718 GN 1.00 2.0000 0.00499
YRN - 2/70/72 - PLY - SD9001 8 14.43 26.487 GN 1.00 2.0000 0.00416
YRN - 1/50/36 - PLY - SD9000 9 3.82 7.012 GN 1.00 2.4100 0.00133
ELS - 185 - S/C - SD9001 9 13.10 24.046 LB 2.00 3.8100 0.00727
ELS - 1120 - DLS - WT9001 9 5.85 10.738 LB 2.00 5.0100 0.00427
Creel Positions: 814 54.48 Total Material Cost: 0.02202

BILL OF MATERIALS COSTS

Component Id Quantity UoM Waste % Std Cost Cost/Unit
CST - DYEDCONT 1.005000 UN 0.50 0.0033 0.00332
Total BoM Cost: 0.00332

PRODUCTION
Component Id Quantity UoM Waste % Std Cost Cost/Unit
CST - CONTINUS - CONTDYE 0.0058 0.00581
CST - FESTOON - FESTOONELS 0.0004 0.00040
CST - KNITTING - KNITTING 832 h 0.7300 0.00088
CST - WARPING - WARPINGELS 55,162 h 5.5900 0.00010
CST - WARPING - WARPINGELS 244,587 h 5.5900 0.00002
Total Routing Cost: 0.00721

MANUFACTURING OVERHEAD
Component Id Quantity UoM Waste % Std Cost Cost/Unit
CST - CONTINUS - CONTDYEMFGOHD 0.0133 0.01326
CST - FESTOON - FESTOONMFGOHD 0.0009 0.00091
CST - KNITTING - KNTMFGOHD 832 h 1.6659 0.00200
CST - WARPING - WARPINGELSMFGO 55,162 h 12.7600 0.00023
CST - WARPING - WARPINGELSMFGO 244,587 h 12.7600 0.00005
Total Manufacturing Overhead Cost: 0.01646

PACKAGING
Component Id Quantity UoM Waste % Std Cost Cost/Unit
PKG - F6 1,493 PC 0.50 1.0068 0.00067
Total Packaging Cost: 0.00067

Margin 20%: 0.06210 Margin 30% 0.07097 Margin 40%: 0.08280 TOTAL COST: 0.04968