Costing Sheet For Mans Hoody Cogent 260

Fabrication Fabric
Yarn Rate Consume Per Bag Per Kg Body 38

24pc 31000 45% 13950.00 307.54 Sleeve 38

Polyester 24000 13% 3120.00 68.78 Hood 38

10Pc (RG) 24000 42% 10080.00 222.22 Rib 24

Yarn Kniting Dyeing Total

598.54 30 230 858.54 Body Gross

Rib Gross

Metirial Cost Fin

Fabric 606.758 >>>>>>>>>>>>>> 7281.10 Description
Stitching 100 >>>>>>>>>>>>>> 1200 Net Cost
Accessories 37.5 >>>>>>>>>>>>>> 450 Commission
Dori 10 >>>>>>>>>>>>>> 120 Over Head Profi
Print 25 >>>>>>>>>>>>>> 300

Over Head 50 >>>>>>>>>>>>>> 600 Final Price

Total 639.571 >>>>>>>>>>>>>> 9951.10 Final Price

Note Dollar Exchange Rate 280 Note Over Head & Profit % 24%

Note Order Quantity 4500 Expected Profit $ 3198.57

y Cogent 260
Fabric Consumption
38 31 2 260 263.47 302.987

38 25 2 260 159.35 183.258

38 16 2 260 135.98 156.38

24 6 2 450 55.74 64.1032

642.625 7.71
8.48
64.10 0.77

Final Priceing
Rs Dozen Rs Piece $ Dozen $ Piece
9951.10 829.26 35.54 2.96

372.96 31.08 1.33 0.11

2388.26 199.02 8.53 0.71

12339.36 44.07 3.67

12432.00 1036.00 44.40 3.70

Note Agent Commission % 3%

Expected Profit rs 895598.55

 Costing Sheet For Mans Hoody Cogent 280
Fabrication Fabric
Yarn Rate Consume Per Bag Per Kg Body 38

24pc 31000 45% 13950.00 307.54 Sleeve 38

Polyester 24000 13% 3120.00 68.78 Hood 38

10Pc (RG) 24000 42% 10080.00 222.22 Rib 24

Yarn Kniting Dyeing Total

598.54 30 230 858.54 Body Gross

Rib Gross

Metirial Cost Fin

Fabric 658.371 >>>>>>>>>>>>>> 7900.45 Description
Stitching 100 >>>>>>>>>>>>>> 1200 Net Cost
Accessories 37.5 >>>>>>>>>>>>>> 450 Commission
Dori 10 >>>>>>>>>>>>>> 120 Over Head Profi
Print 25 >>>>>>>>>>>>>> 300

Over Head 50 >>>>>>>>>>>>>> 600 Final Price

Total 639.571 >>>>>>>>>>>>>> 10570.45 Final Price

Note Dollar Exchange Rate 280 Note Over Head & Profit % 24%

Note Order Quantity 4500 Expected Profit $ 3397.64

y Cogent 280
Fabric Consumption
38 31 2 280 283.73 326.293

38 25 2 280 171.61 197.355

38 16 2 280 146.44 168.409

24 7 2 450 65.03 74.7871

692.058 8.30
9.20
74.79 0.90

Final Priceing
Rs Dozen Rs Piece $ Dozen $ Piece
10570.45 880.87 37.75 3.15

393.12 32.76 1.40 0.12

2536.91 211.41 9.06 0.76

13107.36 46.81 3.90

13104.00 1092.00 46.80 3.90

Note Agent Commission % 3%

Expected Profit rs 951340.34

 Costing Sheet For Mans Hoody Cogent 300
Fabrication Fabric
Yarn Rate Consume Per Bag Per Kg Body 38

24pc 31000 45% 13950.00 307.54 Sleeve 38

Polyester 24000 13% 3120.00 68.78 Hood 38

10Pc (RG) 24000 42% 10080.00 222.22 Rib 24

Yarn Kniting Dyeing Total

598.54 30 230 858.54 Body Gross

Rib Gross

Metirial Cost Fin

Fabric 700.811 >>>>>>>>>>>>>> 8409.73 Description
Stitching 100 >>>>>>>>>>>>>> 1200 Net Cost
Accessories 37.5 >>>>>>>>>>>>>> 450 Commission
Dori 10 >>>>>>>>>>>>>> 120 Over Head Profi
Print 25 >>>>>>>>>>>>>> 300

Over Head 50 >>>>>>>>>>>>>> 600 Final Price

Total 639.571 >>>>>>>>>>>>>> 11079.73 Final Price

Note Dollar Exchange Rate 280 Note Over Head & Profit % 24%

Note Order Quantity 4500 Expected Profit $ 3561.34

y Cogent 300
Fabric Consumption
38 31 2 300 304.00 349.6

38 25 2 300 183.87 211.452

38 16 2 300 156.90 180.439

24 7 2 450 65.03 74.7871

741.49 8.90
9.80
74.79 0.90

Final Priceing
Rs Dozen Rs Piece $ Dozen $ Piece
11079.73 923.31 39.57 3.30

413.28 34.44 1.48 0.12

2659.14 221.59 9.50 0.79

13738.87 49.07 4.09

13776.00 1148.00 49.20 4.10

Note Agent Commission % 3%

Expected Profit rs 997175.75

 Costing Sheet For Mans Hoody Cogent 300
Fabrication Fabric
Yarn Rate Consume Per Bag Per Kg Body 38

24pc 35000 45% 15750.00 347.22 Sleeve 38

Polyester 24000 13% 3120.00 68.78 Hood 38

10Pc (RG) 18500 42% 7770.00 171.30 Rib 24

Yarn Kniting Dyeing Total

587.30 30 90 707.30 Body Gross

Rib Gross

Metirial Cost Fin

Fabric 577.354 >>>>>>>>>>>>>> 6928.25 Description
Stitching 100 >>>>>>>>>>>>>> 1200 Net Cost
Accessories 37.5 >>>>>>>>>>>>>> 450 Commission
Dori 10 >>>>>>>>>>>>>> 120 Over Head Profi
Print 25 >>>>>>>>>>>>>> 300

Over Head 0 >>>>>>>>>>>>>> 0 Final Price

Total 639.571 >>>>>>>>>>>>>> 8998.25 Final Price

Note Dollar Exchange Rate 280 Note Over Head & Profit % 40%

Note Order Quantity 30000 Expected Profit $ 32136.61

y Cogent 300
Fabric Consumption
38 31 2 300 304.00 349.6

38 25 2 300 183.87 211.452

38 16 2 300 156.90 180.439

24 7 2 450 65.03 74.7871

741.49 8.90
9.80
74.79 0.90

Final Priceing
Rs Dozen Rs Piece $ Dozen $ Piece
8998.25 749.85 32.14 2.68

383.04 31.92 1.37 0.11

3599.30 299.94 12.85 1.07

12597.55 44.99 3.75

12768.00 1064.00 45.60 3.80

Note Agent Commission % 3%

Expected Profit rs 8998251.77

67 2.54 26.378 62 2.54 24.409 53 2.54 20.866
69 2.54 27.165 64 2.54 25.20 54 2.54 21.26
71 2.54 27.953 66 2.54 25.984 55 2.54 21.654
73 2.54 28.74 68 2.54 26.772 56 2.54 22.047
75 2.54 29.528 70 2.54 27.559 57 2.54 22.441
77 2.54 30.315 72 2.54 28.346 58 2.54 22.835
 Costing Sheet For Boys Tee Cogent
Fabrication Fabric
Yarn Rate Consume Per Bag Per Kg Body 30

24pc 42000 100% 42000.00 925.93 Sleeve 30

Polyester 0 13% 0.00 0.00 Hood 0

10Pc (RG) 0 42% 0.00 0.00 Rib 24

Yarn Kniting Dyeing Total

925.93 30 400 1355.93 Body Gross

Rib Gross

Metirial Cost Fin

Fabric 210.558 >>>>>>>>>>>>>> 2526.69 Description
Stitching 58.3333 >>>>>>>>>>>>>> 700 Net Cost
Accessories 29.1667 >>>>>>>>>>>>>> 350 Commission
Hanger 0 >>>>>>>>>>>>>> 0 Over Head Profi
Print 0 >>>>>>>>>>>>>> 0

Over Head 25 >>>>>>>>>>>>>> 300 Final Price

Total 639.571 >>>>>>>>>>>>>> 3876.69 Final Price

Note Dollar Exchange Rate 280 Note Over Head & Profit % 12%

Note Order Quantity 40000 Expected Profit $ 5538.13

e Cogent
Fabric Consumption
30 26 2 150 100.65 115.742

30 9 2 150 26.13 30.0484

0 16 2 0 0.00 0

24 2 2 200 8.26 9.49677

145.79 1.75
1.86
9.50 0.11

Final Priceing
Rs Dozen Rs Piece $ Dozen $ Piece
3876.69 323.06 13.85 1.15

110.88 9.24 0.40 0.03

465.20 38.77 1.66 0.14

4341.90 15.51 1.29

3696.00 308.00 13.20 1.10

Note Agent Commission % 3%

Expected Profit rs 1550677.44