NEOBAGS CUTTING SIZE INFORMATION

Buyer RVCA NOTE:

-same
Newas
pattern
221 new style - BEN HORTON DAY
Season S232
PACK
Sty Name RVCA DAYPACK
Sty Number AVYBP00131
bag size(CM)
Pattern make Mr.Khai
cutting size maker Phyoe
Date 2022.05.31
Pattern size(cm)
Materails Name Position unit Q'ty
Width Height
DTY 450D 5mm Ristop PU2 58",W/R C6
inside top shoulder 10.5 x 4.3 cm 2
top shoulder 10.2 x 22.2 cm 2
below of pipping (middle shoulder) 5.2 x 20.0 cm 2
upper of pipping (middle shoulder) 7.8 x 19.3 cm 2
under shoulder strap 8.6 x 13.8 cm 2
cover pipping shoulder strap 2.5 x 21.0 cm 2
triangle 7.5 x 14.7 cm 2
main back panel 29.2 x 31.7 cm 1
under of handle side 8.7 x 5.5 cm 2
the hole of pipe under handle /top 8.3 x 7.0 cm 1
the hole of pipe under handle /below 9.4 x 7.0 cm 1
both sides main 21.0 x 46.6 cm 2
both sides (mesh pocket side) 10.5 x 24.9 cm 2
under both sides main 19.2 x 7.5 cm
open zip flap mesh pocket back 36.8 x 7.0 cm 1
zip end open flap mesh pocket 8.0 x 14.3 cm 2
main front panel 31.9 x 51.5 cm 1
middle mesh pocket front (patch logo) 13.0 x 15.0 cm 1
under front 37.8 x 11.5 cm

PF GRS Recycle Dope Dyed 150x150D 140T PU 58"

side under of handle 8.7 x 5.5 cm 2
back main 29.2 x 47.8 cm 1
laptop pocket 37.0 x 34.9 cm 1
main front panel (power mesh) 23.0 x 24.0 cm
under flap mesh pocket 24.4 x 11.3 cm
main front panel 24.5 x 33.5 cm 1
top flap mesh pocket 26.2 x 19.0 cm 1
open flap pocket back part 26.2 x 28.6 cm 1
zip end mesh pocket flap 4.3 x 3.6 cm 4
open zip flap pocket 36.8 x 7.0 cm 1
inside front flap hand pocket 31.9 x 29.3 cm 3
zip end open flap pocket 8.0 x 14.3 cm 2
middle flap mesh pocket 26.2 x 13.8 cm
middle mesh pocket front (patch logo) 13.0 x 15.0 cm 1
 both sides main 21.0 x 46.6 cm 2
inside under front+side 54.4 x 18.3 cm 1
main bottom 27.9 x 18.8 cm 1

TPU NON Slip 0.6mm 57",SIX UP EEM617-01

under both sides main 19.2 x 7.5 cm 2
under front 37.8 x 11.5 cm 1
main bottom 27.9 x 18.8 cm 1

Poly 600D TPE backing 57" (any color)

under outside back panel ( Mesh logo inside) 29.4 x 18.9 cm 1
under handle webbing (bartack) 6.1 x 3.9 cm 2

Air mesh 320 54",BoCheng

shoulder strap 11.9 x 50.2 cm 2
under back outside 29.4 x 18.9 cm 1

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
top flap pocket -inside 26.7 x 6.6 cm 1
under flap pocket - inside 28.8 x 15.2 cm 1
back panel (EVA FOAM cover) 14.4 x 28.2 cm 2

Poly Power mesh 250G 44",Bocheng

both sides pocket 21.0 x 27.0 cm 2
front panel (mesh pocket) 23.2 x 26.0 cm 1
inside front -middle 30.2 x 13.8 cm 1

Non Woven 150G 63"

top back panel 29.2 x 31.7 cm 1
top back panel (left+right side mesh) 13.0 x 26.7 cm 2

PE Sponge 3T
back panel - back panel special 29.2 x 47.8 cm 1
back panel - back panel special 25.4 x 44.0 cm 1
both sides main 21.0 x 46.6 cm 2
open zip flap pocket 36.8 x 7.0 cm 1
zip end open flap pocket 8.0 x 14.3 cm 2
main front panel 30.6 x 51.5 cm 1
inside under front+side 54.4 x 18.3 cm 1

PE Sponge 5T
main bottom 27.9 x 18.8 cm 1

PU Sponge 5T 22KG
under outside back panel 29.4 x 18.9 cm 1

PE Board 1T
 main back panel 25.4 x 44.0 cm 1

EVA 4T 25F
inside handle 19.8 x 2.0 cm 1

EVA 8T 25F
shoulder strap 9.4 x 47.4 cm 2

EVA Mold EPF-04 15mm ES23

back panel (left+right side mesh) 10.1 x 23.8 cm 2

N/Zipper #8,tape 3.6cm

main open flap pocket 35.0 cm 1
top sides pocket front panel 18.0 cm 2
main open 65.0 cm 1

N/Slider #8,TZPL-2503 Reverse with Aluminum Puller

main open flap pocket 1
top sides pocket front panel 2
main open 2

N/Zipper #7,tape 3.2cm

inside flap mesh pocket 22.0 cm 1

N/Slider #7,thick tab

inside flap mesh pocket 1

FN Tube Webbing With Heat finished 25mm,600x600D

handle 25.5 cm 1

PP Nylonjik Webbing 10mm

middle shoulder straps 8.0 cm 2
side of front panel 29.0 cm 2
front panel for Elastic string 9.0 cm 6
under front for Elastic string 7.0 cm 1
zip end open flap pocket 7.0 cm 2
inside flap pocket (hook) 10.0 cm 1

PP Nylonjik Webbing 15mm

top of inside back panel 11.0 cm 1

PP Nylonjik Webbing 20mm

shoulder Chest left 38.0 cm 1
shoulder Chest Right 10.0 cm 1

PP Nylonjik Webbing 25mm

end of shoulder strap 12.0 cm 2
 triangle 58.0 cm 2
under back outside (belt) 80.0 cm 2
both sides main (SR Buckle) 30.0 cm 2
both sides main (SR Buckle) 8.0 cm 2
main bottom (SR Buckle) 40.0 cm 2
main bottom (SR Buckle) 8.0 cm 2

Poly bias tape 20mm

main open back 66.0 cm 1

Poly bias tape 25mm

back panel 147.0 cm 1
main open front 142.0 cm 1
under both sides 26.0 cm 2
Main bottom 60.0 cm 1
zip end open zip mesh pocket flap 16.0 cm 2
Inside Flap mesh side 16.0 cm 2

E band 20mm
shoulder Chest left 14.0 cm 1
shoulder Chest ring (left) 7.0 cm 1
triangle ring 7.0 cm 2
under back outside (blet) ring 7.0 cm 2
both sides main ring 7.0 cm 2
main bottom ring 7.0 cm 2

Fold E band 25mm

laptop pocket 29.0 cm 1
front panel power mesh pocket open 23.5 cm 1
under mesh pocket inside front 22.5 cm
main side pocket 20.0 cm 2
front mesh pocket 23.0 cm 1

Velcro 16mm A+B

top of back panel 3.5 cm 1

Elastic string 3.0mm,Normal

front panel 155.0 cm 1

PE wing piping 3.0mm,normal

shoulder strape 21.0 cm 2

Plastic Key hook AM6198A

inside flap mesh pocket 1

Plastic Cordlock 7mm,AM8125A

front panel 1
Plastic Wing clip 20mm,AM3213
shoulder (chest) 2

Plastic SR buckle 20mm,AM4852

shoulder (chest) 1

Plastic double SR Buckle 25mm, AM4853A

under outside back panel (belt) 1

Plastic SR Buckle 25mm, AM4853

main bottom 2
main sides 2

Plastic L buckle 25mm,AM1012E

shoulder straps 2

Woven label VA 16-102

shoulder 1

Woven Label TPAT-3558

top front main 1

PVC Logo GSM460 (43x43mm,NEO/003)

mesh pocket front 1

Inside care label

Global care label-GLRVT000538
TSSA label

Poly thread 210D/3P,2000m/con

Main fabric 0.020
Trim fabric-1 0.003
Trim fabric-2 0.003
Trim fabric-3 0.005
Trim materials 0.091
Label 0.001
 S223/232 S232

yle - BEN HORTON DAY

BLACK OLIVE
unit Dosage
BLK OLV

pcs 0.008 Black Olive 18-0316 TCX

pcs 0.036 Black Olive 18-0316 TCX
pcs 0.017 Black Olive 18-0316 TCX
pcs 0.024 Black Olive 18-0316 TCX
pcs 0.019 Black Olive 18-0316 TCX
pcs 0.009 Black Olive 18-0316 TCX
pcs 0.018 Black Olive 18-0316 TCX
pcs 0.073 Black Olive 18-0316 TCX
pcs 0.008 Black Olive 18-0316 TCX
pcs 0.005 Black Olive 18-0316 TCX
pcs 0.005 Black Olive 18-0316 TCX
pcs 0.154 Black Olive 18-0316 TCX
pcs 0.042 Black Olive 18-0316 TCX
pcs 0.000 Black Olive 18-0316 TCX
pcs 0.021 Black Olive 18-0316 TCX
pcs 0.019 Black Olive 18-0316 TCX
pcs 0.129 Black Olive 18-0316 TCX
pcs 0.016 Black Olive 18-0316 TCX
pcs 0.000 Black Olive 18-0316 TCX
0.604

pcs 0.008 Black Black

pcs 0.109 Black Black
pcs 0.101 Black Black
pcs 0.000 Black Black
pcs 0.000 Black Black
pcs 0.065 Black Black
pcs 0.039 Black Black
pcs 0.059 Black Black
pcs 0.006 Black Black
pcs 0.021 Black Black
pcs 0.221 Black Black
pcs 0.019 Black Black
pcs 0.000 Black Black
pcs 0.016 Black Black
pcs 0.154 Black Black
pcs 0.078 Black Black
pcs 0.042 Black Black
0.938

pcs 0.024 Black Black

pcs 0.036 Black Black
pcs 0.043 Black Black
0.103

pcs 0.045 Any Dark Color Any Dark Color

pcs 0.004 Any Dark Color Any Dark Color
0.049

pcs 0.109 Black Black

pcs 0.050 Black Black
0.160

pcs 0.016 Black Black

pcs 0.037 Black Black
pcs 0.069 Black Black
0.123

pcs 0.127 Black Black

pcs 0.067 Black Black
pcs 0.047 Black Black
0.241

pcs 0.067 Black Black

pcs 0.051 Black Black
0.119

pcs Black Black

pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs 0.360 Black Black

pcs 0.380 Black Black
pcs 0.660 Black Black
1.400

pcs Matt Black Matt Black

pcs Matt Black Matt Black
pcs Matt Black Matt Black

pcs 0.230 Black Black

0.230

pcs Matt Black Matt Black

pcs 0.265 Black Black

0.265

pcs 0.180 Black Black

pcs 0.600 Black Black
pcs 0.600 Black Black
pcs 0.080 Black Black
pcs 0.160 Black Black
pcs 0.110 Black Black
1.730

pcs 0.120 Black Black

0.120

pcs 0.390 Black Black

pcs 0.110 Black Black
0.500

pcs 0.260 Black Black

pcs 1.180 Black Black
pcs 1.620 Black Black
pcs 0.620 Black Black
pcs 0.180 Black Black
pcs 0.820 Black Black
pcs 0.180 Black Black
4.860

pcs 0.670 Black Black

0.670

pcs 1.480 Black Black

pcs 1.430 Black Black
pcs 0.540 Black Black
pcs 0.610 Black Black
pcs 0.340 Black Black
pcs 0.340 Black Black
4.740

pcs 0.150 Black Black

pcs 0.080 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
0.870

pcs 0.300 Black Black

pcs 0.245 Black Black
pcs 0.000 Black Black
pcs 0.420 Black Black
pcs 0.240 Black Black
1.205

pcs 0.045 Black Black

0.045

pcs 1.560 Black Black

1.560

pcs 0.440 Black Black

0.440

pcs Black Black

pcs Black Black

pcs Black Black

set Black Black

set Black Black

set Black Black

set Black Black

pcs Black Black

pcs Black/White Black/White

pcs Silver Beach Silver Beach

pcs Black Black

set White White

pcs - -

con Black Olive 18-0316 TCX

con Black Olive 18-0316 TCX
con Black Olive 18-0316 TCX
con Black Olive 18-0316 TCX
con Black Black
con White White
 Cost Calculatio
DATE: 2022.
Items RVCA DAYPACK
Style No AVYBP00131 BLK
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.397 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.046095 Woven Label
1.17 0.205508 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.066 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005238 Tag Pin
1.17 0.011 Silica Gel
0.0039 3.3 Glue 5000N
1.17 0.0792 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.0023 0.261905 Poly bag Tape
0.018 0.99 Carton tape
 0.44 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.973016 Air mesh 320G
0.1404 1.571429 Poly NIK mesh 310G
0.25155 2.18254 Poly Power mesh 250G
0.1404 0.488889 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.106508 N/zipper
5.85 0.687937 N/slider
0.2691 0.097778 N/Zipper
1.17 0.038413 N/Slider
0 0.171111 PP Tube Webbing with Heat finished
0.31005 $0.15 FN Tube Webbing with Heat finished
2.0241 0.024444 PP Nylonjik webbing
0.1404 0.041905 PP Nylonjik webbing
0.585 0.050635 PP Nylonjik webbing
5.733 0.064603 PP Nylonjik webbing
0.819 0.02619 Poly bias tape
5.5575 0.036667 Poly bias tape
1.0179 0.096032 E band
1.40985 0.106508 Fold E band
0.05265 0.188571 Velcro
1.8252 0.089048 Elastic String
0.5382 0.027063 PE Wing Piping
1.17 0.014667 Plastic Key hook
1.17 0.034571 Plastic Cordlock
2.34 0.035968 Plastic Wing clip
1.17 0.066349 Plastic SR buckle
1.17 0.099 Plastic double SR buckle
4.68 0.087302 Plastic SR Buckle
2.34 0.024095 Plastic L buckle
0.14274 1.1 Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.05.31
Size:
Specification Color Units M.Cons
58",W/R C6 Black 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 SET

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
25mm Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
16mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Black 0.122 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.30
CMT

TOTAL

Sea Freight
 Overhead

FOB

Developing in S221 new style

Offered consumption fabric and trims 1.17%
Offered trims price increse 10%

20.49 BOM
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288
$1.270 8.000 $0.063 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.042 0.264 $0.042 0.046
$0.187 1.177 $0.187 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.636
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.060 $0.060
$0.015 $0.015
$0.008 $0.008 0.0088
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$3.000 $0.010
$0.072 $0.072 BOM 0.1374
$0.014 $0.014 0.0154
$0.238 1.500 $0.000 0.26
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.522
$1.794 11.300 $0.251
$1.429 9.000 $0.171
$1.984 12.500 $0.427
$0.444 2.800 $0.053
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.097 0.610 $0.136 BOM put but internal use our sup
$0.625 $3.94 $3.127 RMB 3.94 with 6.3 rate
$0.089 0.560 $0.020
$0.035 0.220 $0.035
$0.156 0.980 $0.000 checking
$0.135 0.852 $0.036 BOM 0.132*1.10=145
$0.022 0.140 $0.038
$0.038 0.240 $0.005
$0.046 0.290 $0.023
$0.059 0.370 $0.288
$0.024 0.150 $0.017
$0.033 0.210 $0.158
$0.087 0.550 $0.076
$0.097 0.610 $0.117
$0.171 1.080 $0.008
$0.081 0.510 $0.126
$0.025 0.155 $0.011
$0.013 0.084 $0.013
$0.031 0.198 $0.031
$0.033 0.206 $0.065
$0.060 0.380 $0.060
$0.090 0.567 $0.090
$0.079 0.500 $0.317
$0.022 0.138 $0.044
$1.000 $0.122
$1.000 $0.001
$5.868

$4.30 4.73

$14.33

3.8% $14.89
 12% $16.92

22% $21.70

d trims 1.17%
NO TARGET PRICE

adjusted profit

$20.15
$0.43 cmt
$20.58
$21.07 offer BOM
$0.07 change under bottom to sure grip
$21.14
0.19 revised RS fabric 2.2 to 2.5 as Radar style offered
$21.33
confirmed to chang e RS 450D F-Matt PU2 To W/R
up -0.44 handle any color added buyer confirmed
up 0.006 Tube webbing for handle increase buyer confirmed
$20.90
S223 $20.91 offer BOM
0.010 GRS price revised 3PX
$0.88 trims up follow S231 . This style 231 no offer
S232 $21.80 BOM
 Cost Calculatio
DATE: 2022.0
Items RVCA DAYPACK
Style No AVYBP00131 OLV
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.397 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.046095 Woven Label
1.17 0.205508 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.066 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005238 Tag Pin
1.17 0.011 Silica Gel
0.0039 3.3 Glue 5000N
1.17 0.0792 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.00234 0.261905 Poly bag Tape
0.01828125 0.99 Carton tape
0.43875 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.973016 Air mesh 320G
0.1404 1.571429 Poly NIK mesh 310G
0.25155 2.18254 Poly Power mesh 250G
0.1404 0.488889 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.106508 N/zipper
5.85 0.687937 N/slider
0.2691 0.097778 N/Zipper
1.17 0.038413 N/Slider
0 0.171111 PP Tube Webbing with Heat finished
0.31005 $0.149 FN Tube Webbing with Heat finished
2.0241 0.024444 PP Nylonjik webbing
0.1404 0.041905 PP Nylonjik webbing
0.585 0.050635 PP Nylonjik webbing
5.733 0.064603 PP Nylonjik webbing
0.819 0.02619 Poly bias tape
5.5575 0.036667 Poly bias tape
1.0179 0.096032 E band
1.40985 0.106508 Fold E band
0.05265 0.188571 Velcro
1.8252 0.089048 Elastic String
0.5382 0.027063 PE Wing Piping
1.17 0.014667 Plastic Key hook
1.17 0.034571 Plastic Cordlock
2.34 0.035968 Plastic Wing clip
1.17 0.066349 Plastic SR buckle
1.17 0.099 Plastic double SR buckle
4.68 0.087302 Plastic SR Buckle
2.34 0.024095 Plastic L buckle
0.03627 1.1 Poly Thread
Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.05.31
Size:
Specification Color Units M.Cons
58",W/R C6 Olive 18-0316 TCX 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 SET

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
25mm Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
16mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Olive 18-0316 TCX 0.031 CON
210D/3P,2000m/con Black 0.091 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.30
CMT

TOTAL

Sea Freight
Overhead

FOB
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288
$1.270 8.000 $0.063 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.042 0.264 $0.042 0.046
$0.187 1.177 $0.187 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.636
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.060 $0.060
$0.015 $0.015
$0.008 $0.008 0.0088
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$3.000 $0.010
$0.072 $0.072 BOM 0.1374
$0.014 $0.014 0.0154
$0.238 1.500 $0.000 0.26
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.522
$1.794 11.300 $0.251
$1.429 9.000 $0.171
$1.984 12.500 $0.427
$0.444 2.800 $0.053
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.097 0.610 $0.136 BOM put but internal use our sup
$0.625 $3.94 $3.127 RMB 3.94 with 6.3 rate
$0.089 0.560 $0.020
$0.035 0.220 $0.035
$0.156 0.980 $0.000 checking
$0.135 0.852 $0.036 BOM 0.132*1.10=145
$0.022 0.140 $0.038
$0.038 0.240 $0.005
$0.046 0.290 $0.023
$0.059 0.370 $0.288
$0.024 0.150 $0.017
$0.033 0.210 $0.158
$0.087 0.550 $0.076
$0.097 0.610 $0.117
$0.171 1.080 $0.008
$0.081 0.510 $0.126
$0.025 0.155 $0.011
$0.013 0.084 $0.013
$0.031 0.198 $0.031
$0.033 0.206 $0.065
$0.060 0.380 $0.060
$0.090 0.567 $0.090
$0.079 0.500 $0.317
$0.022 0.138 $0.044
$1.000 $0.031
$1.000 $0.091
$1.000 $0.001
$5.868

$4.30 4.73

$14.33

3.8% $14.89
12% $16.92

22% $21.70

$21.80 follow BLK 232

 Cost Calculatio
DATE: 2022.
Items RVCA DAYPACK
Style No AVYBP00131 BLK
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.066 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.08404 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.0023 0.253846 Poly bag Tape
0.018 0.99 Carton tape
 0.44 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.912308 Air mesh 320G
0.1404 1.523077 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.14 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.14274 1.1 Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.07.13
Size:
Specification Color Units M.Cons
58",W/R C6 Black 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
25mm Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Black 0.122 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB

232

233
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.060 $0.060
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.530
$1.738 11.300 $0.243
$1.385 9.000 $0.166
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.122
$1.000 $0.001
$5.677

$4.30 4.73

$14.13

3.8% $14.69
 12% $16.70

22% $21.40
$0.17
$21.80 $0.16
$0.002 polybag up
$21.80
o keep the price until 233
 Cost Calculatio
DATE: 2022.0
Items RVCA DAYPACK
Style No AVYBP00131 OLV
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.066 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.08404 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.00234 0.253846 Poly bag Tape
0.01828125 0.99 Carton tape
0.43875 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.912308 Air mesh 320G
0.1404 1.523077 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.144 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.03627 1.1 Poly Thread
Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.07.13
Size:
Specification Color Units M.Cons
58",W/R C6 Olive 18-0316 TCX 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
25mm Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Olive 18-0316 TCX 0.031 CON
210D/3P,2000m/con Black 0.091 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.060 $0.060
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.530
$1.738 11.300 $0.243
$1.385 9.000 $0.166
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.031
$1.000 $0.091
$1.000 $0.001
$5.677

$4.30 4.73

$14.13

3.8% $14.69
12% $16.70

22% $21.40

232 $21.80
$0.002
233 $21.80
o keep the price until 233
 Cost Calculatio
DATE: 2022.
Items RVCA DAYPACK
Style No AVYBP00131 BLK
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.066 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.083996 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.0023 0.253846 Poly bag Tape
0.018 0.99 Carton tape
 0.44 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.76 Air mesh 320G
0.1404 1.387692 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.14 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.14274 1.1 Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.08.01
Size:
Specification Color Units M.Cons
58",W/R C6 Black 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
25mm Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Black 0.122 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB

232

233
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.060 $0.060
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.530
$1.600 10.400 $0.224
$1.262 8.200 $0.151
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.122
$1.000 $0.001
$5.643

$4.30 4.73

$14.10

3.8% $14.66
 12% $16.65

22% $21.35
$0.17
$21.80 $0.16
$0.002 polybag up
$21.80
o keep the price until 233
 Cost Calculatio
DATE: 2022.0
Items RVCA DAYPACK
Style No AVYBP00131 OLV
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.066 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.083996 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.00234 0.253846 Poly bag Tape
0.01828125 0.99 Carton tape
0.43875 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.76 Air mesh 320G
0.1404 1.387692 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.144 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.03627 1.1 Poly Thread
Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.08.01
Size:
Specification Color Units M.Cons
58",W/R C6 Olive 18-0316 TCX 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
25mm Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Olive 18-0316 TCX 0.031 CON
210D/3P,2000m/con Black 0.091 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.060 $0.060
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.530
$1.600 10.400 $0.224
$1.262 8.200 $0.151
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.031
$1.000 $0.091
$1.000 $0.001
$5.643

$4.30 4.73

$14.10

3.8% $14.66
12% $16.65

22% $21.35

232 $21.80
$0.002
233 $21.80
o keep the price until 233
 NEOBAGS CUTTING SIZE INFORMATION
Buyer RVCA NOTE:
-same
Newas
pattern
221 new style - BEN HORTON DAY
Season S233
PACK
Sty Name RVCA DAYPACK
Sty Number AVYBP00131
bag size(CM)
Pattern make Mr.Khai
cutting size maker Phyoe
Date 2022.07.13
Pattern size(cm)
Materails Name Position unit Q'ty
Width Height
DTY 450D 5mm Ristop PU2 58",W/R C6
inside top shoulder 10.5 x 4.3 cm 2
top shoulder 10.2 x 22.2 cm 2
below of pipping (middle shoulder) 5.2 x 20.0 cm 2
upper of pipping (middle shoulder) 7.8 x 19.3 cm 2
under shoulder strap 8.6 x 13.8 cm 2
cover pipping shoulder strap 2.5 x 21.0 cm 2
triangle 7.5 x 14.7 cm 2
main back panel 29.2 x 31.7 cm 1
under of handle side 8.7 x 5.5 cm 2
the hole of pipe under handle /top 8.3 x 7.0 cm 1
the hole of pipe under handle /below 9.4 x 7.0 cm 1
both sides main 21.0 x 46.6 cm 2
both sides (mesh pocket side) 10.5 x 24.9 cm 2
under both sides main 19.2 x 7.5 cm
open zip flap mesh pocket back 36.8 x 7.0 cm 1
zip end open flap mesh pocket 8.0 x 14.3 cm 2
main front panel 31.9 x 51.5 cm 1
middle mesh pocket front (patch logo) 13.0 x 15.0 cm 1
under front 37.8 x 11.5 cm

PF GRS Recycle Dope Dyed 150x150D 140T PU 58"

side under of handle 8.7 x 5.5 cm 2
back main 29.2 x 47.8 cm 1
laptop pocket 37.0 x 34.9 cm 1
main front panel (power mesh) 23.0 x 24.0 cm
under flap mesh pocket 24.4 x 11.3 cm
main front panel 24.5 x 33.5 cm 1
top flap mesh pocket 26.2 x 19.0 cm 1
open flap pocket back part 26.2 x 28.6 cm 1
zip end mesh pocket flap 4.3 x 3.6 cm 4
open zip flap pocket 36.8 x 7.0 cm 1
inside front flap hand pocket 31.9 x 29.3 cm 3
zip end open flap pocket 8.0 x 14.3 cm 2
middle flap mesh pocket 26.2 x 13.8 cm
middle mesh pocket front (patch logo) 13.0 x 15.0 cm 1
 both sides main 21.0 x 46.6 cm 2
inside under front+side 54.4 x 18.3 cm 1
main bottom 27.9 x 18.8 cm 1

TPU NON Slip 0.6mm 57",SIX UP EEM617-01

under both sides main 19.2 x 7.5 cm 2
under front 37.8 x 11.5 cm 1
main bottom 27.9 x 18.8 cm 1

Poly 600D TPE backing 57" (any color)

under outside back panel ( Mesh logo inside) 29.4 x 18.9 cm 1
under handle webbing (bartack) 6.1 x 3.9 cm 2

Air mesh 320 54",BoCheng

shoulder strap 11.9 x 50.2 cm 2
under back outside 29.4 x 18.9 cm 1

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
top flap pocket -inside 26.7 x 6.6 cm 1
under flap pocket - inside 28.8 x 15.2 cm 1
back panel (EVA FOAM cover) 14.4 x 28.2 cm 2

Poly Power mesh 250G 44",Bocheng

both sides pocket 21.0 x 27.0 cm 2
front panel (mesh pocket) 23.2 x 26.0 cm 1
inside front -middle 30.2 x 13.8 cm 1

Non Woven 150G 63"

top back panel 29.2 x 31.7 cm 1
top back panel (left+right side mesh) 13.0 x 26.7 cm 2

PE Sponge 3T
back panel - back panel special 29.2 x 47.8 cm 1
back panel - back panel special 25.4 x 44.0 cm 1
both sides main 21.0 x 46.6 cm 2
open zip flap pocket 36.8 x 7.0 cm 1
zip end open flap pocket 8.0 x 14.3 cm 2
main front panel 30.6 x 51.5 cm 1
inside under front+side 54.4 x 18.3 cm 1

PE Sponge 5T
main bottom 27.9 x 18.8 cm 1

PU Sponge 5T 22KG
under outside back panel 29.4 x 18.9 cm 1

PE Board 1T
 main back panel 25.4 x 44.0 cm 1

EVA 4T 25F
inside handle 19.8 x 2.0 cm 1

EVA 8T 25F
shoulder strap 9.4 x 47.4 cm 2

EVA Mold EPF-04 15mm ES23

back panel (left+right side mesh) 10.1 x 23.8 cm 2

N/Zipper #8,tape 3.6cm

main open flap pocket 35.0 cm 1
top sides pocket front panel 18.0 cm 2
main open 65.0 cm 1

N/Slider #8,TZPL-2503 Reverse with Aluminum Puller

main open flap pocket 1
top sides pocket front panel 2
main open 2

N/Zipper #7,tape 3.2cm

inside flap mesh pocket 22.0 cm 1

N/Slider #7,thick tab

inside flap mesh pocket 1

FN Tube Webbing With Heat finished 25mm,600x600D

handle 25.5 cm 1

PP Nylonjik Webbing 10mm

middle shoulder straps 8.0 cm 2
side of front panel 29.0 cm 2
front panel for Elastic string 9.0 cm 6
under front for Elastic string 7.0 cm 1
zip end open flap pocket 7.0 cm 2
inside flap pocket (hook) 10.0 cm 1

PP Nylonjik Webbing 15mm

top of inside back panel 11.0 cm 1

PP Nylonjik Webbing 20mm

shoulder Chest left 38.0 cm 1
shoulder Chest Right 10.0 cm 1

PP Nylonjik Webbing 25mm

end of shoulder strap 12.0 cm 2
 triangle 58.0 cm 2
under back outside (belt) 80.0 cm 2
both sides main (SR Buckle) 30.0 cm 2
both sides main (SR Buckle) 8.0 cm 2
main bottom (SR Buckle) 40.0 cm 2
main bottom (SR Buckle) 8.0 cm 2

Poly bias tape 20mm

main open back 66.0 cm 1

Poly bias tape 25mm

back panel 147.0 cm 1
main open front 142.0 cm 1
under both sides 26.0 cm 2
Main bottom 60.0 cm 1
zip end open zip mesh pocket flap 16.0 cm 2
Inside Flap mesh side 16.0 cm 2

E band 20mm
shoulder Chest left 14.0 cm 1
shoulder Chest ring (left) 7.0 cm 1
triangle ring 7.0 cm 2
under back outside (blet) ring 7.0 cm 2
both sides main ring 7.0 cm 2
main bottom ring 7.0 cm 2

Fold E band 25mm

laptop pocket 29.0 cm 1
front panel power mesh pocket open 23.5 cm 1
under mesh pocket inside front 22.5 cm
main side pocket 20.0 cm 2
front mesh pocket 23.0 cm 1

Velcro 15mm A+B

top of back panel 3.5 cm 1

Elastic string 3.0mm,Normal

front panel 155.0 cm 1

PE wing piping 3.0mm,normal

shoulder strape 21.0 cm 2

Plastic Key hook AM6198A

inside flap mesh pocket 1

Plastic Cordlock 7mm,AM8125A

front panel 1
Plastic Wing clip 20mm,AM3213
shoulder (chest) 2

Plastic SR buckle 20mm,AM4852

shoulder (chest) 1

Plastic double SR Buckle 25mm, AM4853A

under outside back panel (belt) 1

Plastic SR Buckle 25mm, AM4853

main bottom 2
main sides 2

Plastic L buckle 25mm,AM1012E

shoulder straps 2

Woven label VA 16-102

shoulder 1

Woven Label TPAT-3558

top front main 1

PVC Logo GSM460 (43x43mm,NEO/003)

mesh pocket front 1

Inside care label

Global care label-GLRVT000538
TSSA label

Poly thread 210D/3P,2000m/con

Main fabric 0.020
Trim fabric-1 0.003
Trim fabric-2 0.003
Trim fabric-3 0.005
Trim materials 0.091
Label 0.001
 S223/232/233 S232/233

yle - BEN HORTON DAY

BLACK OLIVE
unit Dosage
BLK OLV

pcs 0.008 Black Olive 18-0316 TCX

pcs 0.036 Black Olive 18-0316 TCX
pcs 0.017 Black Olive 18-0316 TCX
pcs 0.024 Black Olive 18-0316 TCX
pcs 0.019 Black Olive 18-0316 TCX
pcs 0.009 Black Olive 18-0316 TCX
pcs 0.018 Black Olive 18-0316 TCX
pcs 0.073 Black Olive 18-0316 TCX
pcs 0.008 Black Olive 18-0316 TCX
pcs 0.005 Black Olive 18-0316 TCX
pcs 0.005 Black Olive 18-0316 TCX
pcs 0.154 Black Olive 18-0316 TCX
pcs 0.042 Black Olive 18-0316 TCX
pcs 0.000 Black Olive 18-0316 TCX
pcs 0.021 Black Olive 18-0316 TCX
pcs 0.019 Black Olive 18-0316 TCX
pcs 0.129 Black Olive 18-0316 TCX
pcs 0.016 Black Olive 18-0316 TCX
pcs 0.000 Black Olive 18-0316 TCX
0.604

pcs 0.008 Black Black

pcs 0.109 Black Black
pcs 0.101 Black Black
pcs 0.000 Black Black
pcs 0.000 Black Black
pcs 0.065 Black Black
pcs 0.039 Black Black
pcs 0.059 Black Black
pcs 0.006 Black Black
pcs 0.021 Black Black
pcs 0.221 Black Black
pcs 0.019 Black Black
pcs 0.000 Black Black
pcs 0.016 Black Black
pcs 0.154 Black Black
pcs 0.078 Black Black
pcs 0.042 Black Black
0.938

pcs 0.024 Black Black

pcs 0.036 Black Black
pcs 0.043 Black Black
0.103

pcs 0.045 Any Dark Color Any Dark Color

pcs 0.004 Any Dark Color Any Dark Color
0.049

pcs 0.109 Black Black

pcs 0.050 Black Black
0.160

pcs 0.016 Black Black

pcs 0.037 Black Black
pcs 0.069 Black Black
0.123

pcs 0.127 Black Black

pcs 0.067 Black Black
pcs 0.047 Black Black
0.241

pcs 0.067 Black Black

pcs 0.051 Black Black
0.119

pcs Black Black

pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs 0.360 Black Black

pcs 0.380 Black Black
pcs 0.660 Black Black
1.400

pcs Matt Black Matt Black

pcs Matt Black Matt Black
pcs Matt Black Matt Black

pcs 0.230 Black Black

0.230

pcs Matt Black Matt Black

pcs 0.265 Black Black

0.265

pcs 0.180 Black Black

pcs 0.600 Black Black
pcs 0.600 Black Black
pcs 0.080 Black Black
pcs 0.160 Black Black
pcs 0.110 Black Black
1.730

pcs 0.120 Black Black

0.120

pcs 0.390 Black Black

pcs 0.110 Black Black
0.500

pcs 0.260 Black Black

pcs 1.180 Black Black
pcs 1.620 Black Black
pcs 0.620 Black Black
pcs 0.180 Black Black
pcs 0.820 Black Black
pcs 0.180 Black Black
4.860

pcs 0.670 Black Black

0.670

pcs 1.480 Black Black

pcs 1.430 Black Black
pcs 0.540 Black Black
pcs 0.610 Black Black
pcs 0.340 Black Black
pcs 0.340 Black Black
4.740

pcs 0.150 Black Black

pcs 0.080 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
0.870

pcs 0.300 Black Black

pcs 0.245 Black Black
pcs 0.000 Black Black
pcs 0.420 Black Black
pcs 0.240 Black Black
1.205

pcs 0.045 Black Black

0.045

pcs 1.560 Black Black

1.560

pcs 0.440 Black Black

0.440

pcs Black Black

pcs Black Black

pcs Black Black

set Black Black

set Black Black

set Black Black

set Black Black

pcs Black Black

pcs Black/White Black/White

pcs Silver Beach Silver Beach

pcs Black Black

set White White

pcs - -

con Black Olive 18-0316 TCX

con Black Olive 18-0316 TCX
con Black Olive 18-0316 TCX
con Black Olive 18-0316 TCX
con Black Black
con White White
 Cost Calculatio
DATE: 2022.
Items RVCA DAYPACK
Style No AVYBP00131 BLK
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.0605 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.083996 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.0023 0.253846 Poly bag Tape
0.018 0.99 Carton tape
 0.44 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.76 Air mesh 320G
0.1404 1.387692 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.14 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.14274 1.1 Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.10.21
Size:
Specification Color Units M.Cons
58",W/R C6 Black 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
28L Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Black 0.122 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB

232

233
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.055 $0.055
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.525
$1.600 10.400 $0.224
$1.262 8.200 $0.151
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.122
$1.000 $0.001
$5.643

$4.30 4.73

$14.09

3.8% $14.65
 12% $16.65

22% $21.34
$0.17
$21.80 $0.16
$0.002 polybag up
$21.80
o keep the price until 233
 Cost Calculatio
DATE: 2022.1
Items RVCA DAYPACK
Style No AVYBP00131 OLV
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.0605 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.083996 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.00234 0.253846 Poly bag Tape
0.01828125 0.99 Carton tape
0.43875 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.76 Air mesh 320G
0.1404 1.387692 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.144 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.03627 1.1 Poly Thread
Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.10.21
Size:
Specification Color Units M.Cons
58",W/R C6 Olive 18-0316 TCX 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
28L Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Olive 18-0316 TCX 0.031 CON
210D/3P,2000m/con Black 0.091 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.055 $0.055
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.525
$1.600 10.400 $0.224
$1.262 8.200 $0.151
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.031
$1.000 $0.091
$1.000 $0.001
$5.643

$4.30 4.73

$14.09

3.8% $14.65
12% $16.65

22% $21.34

232 $21.80
$0.002
233 $21.80
o keep the price until 233
STY Name STYLE Number/cord STT ITEM NAME

1 DTY 450D 5mm Ristop PU2

2 PF GRS Recycle Dope Dyed 150x150D 140T PU
3 TPU NON Slip 0.6mm
RVCA 4 Poly 600D TPE
BLK / OLV
DAYPACK 5 Air mesh 320G
6 Non Woven 150G
7 Poly nik mesh 310G
8 Poly Power mesh 250G

1
2
3
4

5
6
7
8
 Marker
COLOR COLOR Marker table
table/PCS
58",W/R C6 Black /Olive 2.5818 6
58",C6 Black 4.4242 6
57" Black 3.1232 40
57" Any Dark Color 2.1328 50
54",BoCheng Black 2.3016 20
63" White 3.0723 30
58",BoCheng with Middle level resin coating Black 1.9389 20
44",Bocheng Black 3.6920 20
Consumption within 3%
Remaker
Loss
0.512 2 - way
0.849 4 - way
0.091 4 - way
0.050 4 - way
0.135 2 - way
0.119 4 - way
0.115 2 - way
0.214 2 - way
 NEOBAGS CUTTING SIZE INFORMATION
Buyer RVCA NOTE:
-same
Newas
pattern
221 new style - BEN HORTON DAY
Season S241
PACK
Sty Name RVCA DAYPACK
Sty Number AVYBP00124
bag size(CM)
Pattern make Mr.Khai
cutting size maker Phyoe
Date 2022.11.02
Pattern size(cm)
Materails Name Position unit Q'ty
Width Height
DTY 450D 5mm Ristop PU2 58",W/R C6
inside top shoulder 10.5 x 4.3 cm 2
top shoulder 10.2 x 22.2 cm 2
below of pipping (middle shoulder) 5.2 x 20.0 cm 2
upper of pipping (middle shoulder) 7.8 x 19.3 cm 2
under shoulder strap 8.6 x 13.8 cm 2
cover pipping shoulder strap 2.5 x 21.0 cm 2
triangle 7.5 x 14.7 cm 2
main back panel 29.2 x 31.7 cm 1
under of handle side 8.7 x 5.5 cm 2
the hole of pipe under handle /top 8.3 x 7.0 cm 1
the hole of pipe under handle /below 9.4 x 7.0 cm 1
both sides main 21.0 x 46.6 cm 2
both sides (mesh pocket side) 10.5 x 24.9 cm 2
under both sides main 19.2 x 7.5 cm
open zip flap mesh pocket back 36.8 x 7.0 cm 1
zip end open flap mesh pocket 8.0 x 14.3 cm 2
main front panel 31.9 x 51.5 cm 1
middle mesh pocket front (patch logo) 13.0 x 15.0 cm 1
under front 37.8 x 11.5 cm

PF GRS Recycle Dope Dyed 150x150D 140T PU 58"

side under of handle 8.7 x 5.5 cm 2
back main 29.2 x 47.8 cm 1
laptop pocket 37.0 x 34.9 cm 1
main front panel (power mesh) 23.0 x 24.0 cm
under flap mesh pocket 24.4 x 11.3 cm
main front panel 24.5 x 33.5 cm 1
top flap mesh pocket 26.2 x 19.0 cm 1
open flap pocket back part 26.2 x 28.6 cm 1
zip end mesh pocket flap 4.3 x 3.6 cm 4
open zip flap pocket 36.8 x 7.0 cm 1
inside front flap hand pocket 31.9 x 29.3 cm 3
zip end open flap pocket 8.0 x 14.3 cm 2
middle flap mesh pocket 26.2 x 13.8 cm
middle mesh pocket front (patch logo) 13.0 x 15.0 cm 1
 both sides main 21.0 x 46.6 cm 2
inside under front+side 54.4 x 18.3 cm 1
main bottom 27.9 x 18.8 cm 1

TPU NON Slip 0.6mm 57",SIX UP EEM617-01

under both sides main 19.2 x 7.5 cm 2
under front 37.8 x 11.5 cm 1
main bottom 27.9 x 18.8 cm 1

Poly 600D TPE backing 57" (any color)

under outside back panel ( Mesh logo inside) 29.4 x 18.9 cm 1
under handle webbing (bartack) 6.1 x 3.9 cm 2

Air mesh 320 54",BoCheng

shoulder strap 11.9 x 50.2 cm 2
under back outside 29.4 x 18.9 cm 1

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
top flap pocket -inside 26.7 x 6.6 cm 1
under flap pocket - inside 28.8 x 15.2 cm 1
back panel (EVA FOAM cover) 14.4 x 28.2 cm 2

Poly Power mesh 250G 44",Bocheng

both sides pocket 21.0 x 27.0 cm 2
front panel (mesh pocket) 23.2 x 26.0 cm 1
inside front -middle 30.2 x 13.8 cm 1

Non Woven 150G 63"

top back panel 29.2 x 31.7 cm 1
top back panel (left+right side mesh) 13.0 x 26.7 cm 2

PE Sponge 3T
back panel - back panel special 29.2 x 47.8 cm 1
back panel - back panel special 25.4 x 44.0 cm 1
both sides main 21.0 x 46.6 cm 2
open zip flap pocket 36.8 x 7.0 cm 1
zip end open flap pocket 8.0 x 14.3 cm 2
main front panel 30.6 x 51.5 cm 1
inside under front+side 54.4 x 18.3 cm 1

PE Sponge 5T
main bottom 27.9 x 18.8 cm 1

PU Sponge 5T 22KG
under outside back panel 29.4 x 18.9 cm 1

PE Board 1T
 main back panel 25.4 x 44.0 cm 1

EVA 4T 25F
inside handle 19.8 x 2.0 cm 1

EVA 8T 25F
shoulder strap 9.4 x 47.4 cm 2

EVA Mold EPF-04 15mm ES23

back panel (left+right side mesh) 10.1 x 23.8 cm 2

N/Zipper #8,tape 3.6cm

main open flap pocket 35.0 cm 1
top sides pocket front panel 18.0 cm 2
main open 65.0 cm 1

N/Slider #8,TZPL-2503 Reverse with Aluminum Puller

main open flap pocket 1
top sides pocket front panel 2
main open 2

N/Zipper #7,tape 3.2cm

inside flap mesh pocket 22.0 cm 1

N/Slider #7,thick tab

inside flap mesh pocket 1

FN Tube Webbing With Heat finished 25mm,600x600D

handle 25.5 cm 1

PP Nylonjik Webbing 10mm

middle shoulder straps 8.0 cm 2
side of front panel 29.0 cm 2
front panel for Elastic string 9.0 cm 6
under front for Elastic string 7.0 cm 1
zip end open flap pocket 7.0 cm 2
inside flap pocket (hook) 10.0 cm 1

PP Nylonjik Webbing 15mm

top of inside back panel 11.0 cm 1

PP Nylonjik Webbing 20mm

shoulder Chest left 38.0 cm 1
shoulder Chest Right 10.0 cm 1

PP Nylonjik Webbing 25mm

end of shoulder strap 12.0 cm 2
 triangle 58.0 cm 2
under back outside (belt) 80.0 cm 2
both sides main (SR Buckle) 30.0 cm 2
both sides main (SR Buckle) 8.0 cm 2
main bottom (SR Buckle) 40.0 cm 2
main bottom (SR Buckle) 8.0 cm 2

Poly bias tape 20mm

main open back 66.0 cm 1

Poly bias tape 25mm

back panel 147.0 cm 1
main open front 142.0 cm 1
under both sides 26.0 cm 2
Main bottom 60.0 cm 1
zip end open zip mesh pocket flap 16.0 cm 2
Inside Flap mesh side 16.0 cm 2

E band 20mm
shoulder Chest left 14.0 cm 1
shoulder Chest ring (left) 7.0 cm 1
triangle ring 7.0 cm 2
under back outside (blet) ring 7.0 cm 2
both sides main ring 7.0 cm 2
main bottom ring 7.0 cm 2

Fold E band 25mm

laptop pocket 29.0 cm 1
front panel power mesh pocket open 23.5 cm 1
under mesh pocket inside front 22.5 cm
main side pocket 20.0 cm 2
front mesh pocket 23.0 cm 1

Velcro 15mm A+B

top of back panel 3.5 cm 1

Elastic string 3.0mm,Normal

front panel 155.0 cm 1

PE wing piping 3.0mm,normal

shoulder strape 21.0 cm 2

Plastic Key hook AM6198A

inside flap mesh pocket 1

Plastic Cordlock 7mm,AM8125A

front panel 1
Plastic Wing clip 20mm,AM3213
shoulder (chest) 2

Plastic SR buckle 20mm,AM4852

shoulder (chest) 1

Plastic double SR Buckle 25mm, AM4853A

under outside back panel (belt) 1

Plastic SR Buckle 25mm, AM4853

main bottom 2
main sides 2

Plastic L buckle 25mm,AM1012E

shoulder straps 2

Woven label VA 16-102

shoulder 1

Woven Label TPAT-3558

top front main 1

PVC Logo GSM460 (43x43mm,NEO/003)

mesh pocket front 1

Inside care label

Global care label-GLRVT000538
TSSA label

Poly thread 210D/3P,2000m/con

Main fabric 0.020
Trim fabric-1 0.003
Trim fabric-2 0.003
Trim fabric-3 0.005
Trim materials 0.091
Label 0.001
 S223/232/233 S232/233

yle - BEN HORTON DAY

BLACK OLIVE
unit Dosage
BLK OLV

pcs 0.008 Black Olive 18-0316 TCX

pcs 0.036 Black Olive 18-0316 TCX
pcs 0.017 Black Olive 18-0316 TCX
pcs 0.024 Black Olive 18-0316 TCX
pcs 0.019 Black Olive 18-0316 TCX
pcs 0.009 Black Olive 18-0316 TCX
pcs 0.018 Black Olive 18-0316 TCX
pcs 0.073 Black Olive 18-0316 TCX
pcs 0.008 Black Olive 18-0316 TCX
pcs 0.005 Black Olive 18-0316 TCX
pcs 0.005 Black Olive 18-0316 TCX
pcs 0.154 Black Olive 18-0316 TCX
pcs 0.042 Black Olive 18-0316 TCX
pcs 0.000 Black Olive 18-0316 TCX
pcs 0.021 Black Olive 18-0316 TCX
pcs 0.019 Black Olive 18-0316 TCX
pcs 0.129 Black Olive 18-0316 TCX
pcs 0.016 Black Olive 18-0316 TCX
pcs 0.000 Black Olive 18-0316 TCX
0.604

pcs 0.008 Black Black

pcs 0.109 Black Black
pcs 0.101 Black Black
pcs 0.000 Black Black
pcs 0.000 Black Black
pcs 0.065 Black Black
pcs 0.039 Black Black
pcs 0.059 Black Black
pcs 0.006 Black Black
pcs 0.021 Black Black
pcs 0.221 Black Black
pcs 0.019 Black Black
pcs 0.000 Black Black
pcs 0.016 Black Black
pcs 0.154 Black Black
pcs 0.078 Black Black
pcs 0.042 Black Black
0.938

pcs 0.024 Black Black

pcs 0.036 Black Black
pcs 0.043 Black Black
0.103

pcs 0.045 Any Dark Color Any Dark Color

pcs 0.004 Any Dark Color Any Dark Color
0.049

pcs 0.109 Black Black

pcs 0.050 Black Black
0.160

pcs 0.016 Black Black

pcs 0.037 Black Black
pcs 0.069 Black Black
0.123

pcs 0.127 Black Black

pcs 0.067 Black Black
pcs 0.047 Black Black
0.241

pcs 0.067 Black Black

pcs 0.051 Black Black
0.119

pcs Black Black

pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black
pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs Black Black

pcs 0.360 Black Black

pcs 0.380 Black Black
pcs 0.660 Black Black
1.400

pcs Matt Black Matt Black

pcs Matt Black Matt Black
pcs Matt Black Matt Black

pcs 0.230 Black Black

0.230

pcs Matt Black Matt Black

pcs 0.265 Black Black

0.265

pcs 0.180 Black Black

pcs 0.600 Black Black
pcs 0.600 Black Black
pcs 0.080 Black Black
pcs 0.160 Black Black
pcs 0.110 Black Black
1.730

pcs 0.120 Black Black

0.120

pcs 0.390 Black Black

pcs 0.110 Black Black
0.500

pcs 0.260 Black Black

pcs 1.180 Black Black
pcs 1.620 Black Black
pcs 0.620 Black Black
pcs 0.180 Black Black
pcs 0.820 Black Black
pcs 0.180 Black Black
4.860

pcs 0.670 Black Black

0.670

pcs 1.480 Black Black

pcs 1.430 Black Black
pcs 0.540 Black Black
pcs 0.610 Black Black
pcs 0.340 Black Black
pcs 0.340 Black Black
4.740

pcs 0.150 Black Black

pcs 0.080 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
pcs 0.160 Black Black
0.870

pcs 0.300 Black Black

pcs 0.245 Black Black
pcs 0.000 Black Black
pcs 0.420 Black Black
pcs 0.240 Black Black
1.205

pcs 0.045 Black Black

0.045

pcs 1.560 Black Black

1.560

pcs 0.440 Black Black

0.440

pcs Black Black

pcs Black Black

pcs Black Black

set Black Black

set Black Black

set Black Black

set Black Black

pcs Black Black

pcs Black/White Black/White

pcs Silver Beach Silver Beach

pcs Black Black

set White White

pcs - -

con Black Olive 18-0316 TCX

con Black Olive 18-0316 TCX
con Black Olive 18-0316 TCX
con Black Olive 18-0316 TCX
con Black Black
con White White
 Cost Calculatio
DATE: 2022.
Items RVCA DAYPACK
Style No AVYBP00124 BLK
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.0605 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.083996 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.0023 0.253846 Poly bag Tape
0.018 0.99 Carton tape
 0.44 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.76 Air mesh 320G
0.1404 1.387692 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.14 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.14274 1.1 Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.11.02
Size:
Specification Color Units M.Cons
58",W/R C6 Black 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
28L Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Black 0.122 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB

232

233
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.055 $0.055
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.525
$1.600 10.400 $0.224
$1.262 8.200 $0.151
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.122
$1.000 $0.001
$5.643

$4.30 4.73

$14.09

3.8% $14.65
 12% $16.65

22% $21.34
$0.17
$21.80 $0.16
$0.002 polybag up
$21.80
o keep the price until 233
 Cost Calculatio
DATE: 2022.1
Items RVCA DAYPACK
Style No AVYBP00124 OLV
Position Items

0.5967 DTY 450D 5mm Ristop PU2

0.9945 PF GRS Recycle Dope Dyed 150x150D 140T PU
0.1053 TPU NON Slip 0.6mm
0.0585 $1.354 Poly 600D TPE backing
1.17 0.034545 PE Sponge 3T
1.17 0.027661 PE Sponge 3T
2.34 0.02422 PE Sponge 3T
1.17 0.011 PE Sponge 3T
2.34 0.011 PE Sponge 3T
1.17 0.039004 PE Sponge 3T
1.17 0.024639 PE Sponge 3T
1.17 0.021636 PE Sponge 5T
1.17 0.0638 PU Sponge 5T 22KG
1.17 0.143 PE Board 1T
1.17 0.011 EVA 4T 25F
2.34 0.1364 EVA 8T 25F
2.34 0.4268 EVA Mold EPF-04 15mm ES23
1.17 0.044677 Woven Label
1.17 0.199185 Woven Label
1.17 0.1331 PVC Logo
0 0
1.17 0.0627 Inside care label
1.17 0.0088 Inside care label
1.17 0.0088 inside care label
1.17 0.044 COO/CONTENT LABEL
1.17 0.0605 Hang Tag
1.17 0.0165 Price tag
1.17 0.0088 UPC stickers
1.17 0.0143 Volume sticker
1.17 0.005077 Tag Pin
1.17 0.011 Silica Gel
0.0039 4.4 Glue 5000N
1.17 0.083996 Poly bag - Recycle
1.17 0.0154 Poly bag sticker
0.00234 0.253846 Poly bag Tape
0.01828125 0.99 Carton tape
0.43875 0.0495 Carton box Sticker
0.2925 0.066 Carton board
0.14625 1.375 Carton box
0 0
0.1638 1.76 Air mesh 320G
0.1404 1.387692 Poly NIK mesh 310G
0.25155 2.115385 Poly Power mesh 250G
0.1404 0.365538 Non Woven 150G
0 0.3036 N/Zipper
1.638 0.103231 N/zipper
5.85 0.666769 N/slider
0.2691 0.094769 N/Zipper
1.17 0.037231 N/Slider
0 0.165846 PP Tube Webbing with Heat finished
0.31005 $0.144 FN Tube Webbing with Heat finished
2.0241 0.023692 PP Nylonjik webbing
0.1404 0.040615 PP Nylonjik webbing
0.585 0.049077 PP Nylonjik webbing
5.733 0.062615 PP Nylonjik webbing
0.819 0.025385 Poly bias tape
5.5575 0.035538 Poly bias tape
1.0179 0.093077 E band
1.40985 0.103231 Fold E band
0.05265 0.148923 Velcro
1.8252 0.086308 Elastic String
0.5382 0.023692 PE Wing Piping
1.17 0.014215 Plastic Key hook
1.17 0.033508 Plastic Cordlock
2.34 0.034862 Plastic Wing clip
1.17 0.064308 Plastic SR buckle
1.17 0.095954 Plastic double SR buckle
4.68 0.084615 Plastic SR Buckle
2.34 0.023354 Plastic L buckle
0.03627 1.1 Poly Thread
Poly Thread
0.00117 Poly Thread
 Cost Calculation Sheet
DATE: 2022.11.02
Size:
Specification Color Units M.Cons
58",W/R C6 Olive 18-0316 TCX 0.510 YDS
58",C6 Black 0.850 YDS
57",SIX UP EEM617-01 Black 0.090 YDS
57" Any Dark Color 0.050 YDS
29.2x47.8cm-Back panel special Black 1.000 PCS
25.4x44cm-Back panel special Black 1.000 PCS
21x46.6cm Black 2.000 PCS
36.8x7cm Black 1.000 PCS
8x14.3cm Black 2.000 PCS
30.6x51.5cm Black 1.000 PCS
54.4x18.3cm Black 1.000 PCS
27.9x18.8cm Black 1.000 PCS
29.4X18.9cm-Back panel special Black 1.000 PCS
25.4x44cm Black 1.000 PCS
19.8x2cm Black 1.000 PCS
9.4x47.4cm Black 2.000 PCS
10.1x23.8cm-Left + Right Black 2.000 PCS
VA16-102 Black/White 1.000 PCS
TPAT-3558 Silver Beach 1.000 PCS
GSM460 (43x43mm,NEO/003) Black 1.000 PCS

Global care label-GLRVT000538 White 1.000 SET

TSSA label - 1.000 PCS
Vendor label 1.000 PCS
- 1.000 PCS
VA16-01 Black/White 1.000 PCS
1.000 PCS
VA16-07 Black/White 1.000 PCS
28L Black 1.000 PCS
18cm clear 1.000 PCS
- 1.000 PCS
Yellow 0.003 KG
45x65cm,MAINETTI #PB-364 1.000 PCS
VA09-77 White 1.000 PCS
18mmx100yds - 0.002 ROL
72mmx50yds with WARNING Letter Yellow 0.016 ROL
 0.375 PCS
55x30cm - 0.250 PCS
60x40x40cm,8pcs/carton - 0.125 PCS

54",BoCheng Black 0.140 YDS

58",BoCheng with Middle level resin coating Black 0.120 YDS
44",Bocheng Black 0.215 YDS
63" Black 0.120 YDS
#8,ABS TZP-2294 Black 0.000 M
#8,tape 3.6cm Black 1.400 M
#8,TZPL-2503 Reverse with Aluminum Puller Matt Black 5.000 PCS
#7,tape 3.2cm Black 0.230 M
#7,thick tab Matt Black 1.000 PCS
25mm 600Dx600D HD Black 0.000 M
25mm,600x600D Black 0.265 M
10mm,600x600D Black 1.730 M
15mm,600x600D Black 0.120 M
20mm,600x600D Black 0.500 M
25mm,600x600D Black 4.900 M
20mm Black 0.700 M
25mm Black 4.750 M
20mm Black 0.870 M
25mm Black 1.205 M
15mm,A+B Black 0.045 M
3.0mm,normal Black 1.560 M
3.0mm,normal Black 0.460 M
AM6198A Black 1.000 PCS
7mm,AM8125A Black 1.000 PCS
20mm,AM3213 Black 2.000 PCS
20mm,AM4852 Black 1.000 SET
25mm,AM4853A Black 1.000 SET
25mm,AM4853 Black 4.000 SET
25mm,AM1012E Black 2.000 PCS
210D/3P,2000m/con Olive 18-0316 TCX 0.031 CON
210D/3P,2000m/con Black 0.091 CON
210D/3P,2000m/con White 0.001 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight
Overhead

FOB
 Price
Amount
USD RMB
$1.800 $0.918 $ 1.8 3PX
$0.690 $0.587
$3.200 $0.288 supplier up 3.2 but BOM keep as order fc 2000Yds to keep the price until 233
$1.231 8.000 $0.062 BOM 1.67 GRS
$0.031 $0.031
$0.025 $0.025
$0.022 $0.044
$0.010 $0.010
$0.010 $0.020
$0.035 $0.035
$0.022 $0.022
$0.020 $0.020
$0.058 $0.058
$0.130 $0.130
$0.010 $0.010
$0.124 $0.248
$0.388 $0.776 BOM 0.45
$0.041 0.264 $0.041 0.045
$0.181 1.177 $0.181 added 10% EXW price
$0.121 $0.121 our supplier price/BOM 0.121
$3.627
$0.057 $0.057
$0.008 $0.008
$0.008 $0.008
$0.040 $0.040
$0.055 $0.055
$0.015 $0.015
$0.008 $0.008
$0.013 $0.013
$0.005 0.030 $0.005
$0.010 $0.010
$4.000 $0.013
$0.076 $0.076 BOM 0.1374
$0.014 $0.014
$0.231 1.500 $0.000
$0.900 $0.014
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.525
$1.600 10.400 $0.224
$1.262 8.200 $0.151
$1.923 12.500 $0.413
$0.332 2.160 $0.040 changed to new supplier/BOM keep as before
$0.276 $0.000 ex-fty 0.21/BOM+10%
$0.094 0.610 $0.131 BOM put but internal use our sup
$0.606 $3.94 $3.031 RMB 3.94 with 6.3 rate
$0.086 0.560 $0.020
$0.034 0.220 $0.034
$0.151 0.980 $0.000 checking
$0.131 0.852 $0.035 BOM 0.132*1.10=145
$0.022 0.140 $0.037
$0.037 0.240 $0.004
$0.045 0.290 $0.022
$0.057 0.370 $0.279
$0.023 0.150 $0.016
$0.032 0.210 $0.153
$0.085 0.550 $0.074
$0.094 0.610 $0.113
$0.135 0.880 $0.006 changed to new supplier/BOM keep as before
$0.078 0.510 $0.122
$0.022 0.140 $0.010 cfm new price
$0.013 0.084 $0.013
$0.030 0.198 $0.030
$0.032 0.206 $0.063
$0.058 0.380 $0.058
$0.087 0.567 $0.087
$0.077 0.500 $0.308
$0.021 0.138 $0.042
$1.000 $0.031
$1.000 $0.091
$1.000 $0.001
$5.643

$4.30 4.73

$14.09

3.8% $14.65
12% $16.65

22% $21.34

232 $21.80
$0.002
233 $21.80
o keep the price until 233