Date: 24/01/2013

Customer:
Product: 3000TC Plain Satin
Yarn type: Egyptian combed/ combed
Packing: NA

warp count weft count EPI PPI WIDTH crimp%

60 60 175 116 105 8
insert 2

warp yarn cost 75.96

weft yarn cost 47.70

sizing cost 5.72

weaving cost 18.56

inspection cost 1.00

packing rate
0.25
Transportation Cost Up to
0.28
Process house

Grey Loss in % 2

processing cost 27.88

Printing cost 0.00

Processing / Printing Value

3
Loss in %

Packing charge in process

0.30
house
Transportation Cost from
0.26
Process house to our unit

price 186.29

capacity kgs
12000 0.00
(FCL)

admin% 8.2 201.56

profit% 15 231.80
comm% 2 236.43

Pre-Shipment
1 238.80
Finance int %
Post Shipment
2 243.57
Finance int %
ex-mill price INR 243.57
CNF price GBP 3.48

Quotable :-
reed space warp wt weft wt wt/L.mtr GSM
107.46 197.13 123.80 348.53 130.68

Rate/Kg

warp yarn rate 380 385.3

weft yarn rate 380 385.3

sizing rate 29

Size Pick up in % 14

Pick rate 32 paise

processing rate 80 Rs per kg

Printing Cost 0 Rs / Mtr

freight rate

exchange rate 70 GBP

48 USD
66 EURO
60/40 175/64 Duvet set Duvet set
60X40X185X64 Duvet cover 140 X 240Cm 200 X 240Cm
Pillow case 60 X 70Cm 60 X 70Cm

Consu in mtr: 3.26 4.88

GSM of the fabric: 120 120
Grey wid in inches: 105 105
processed Fabric cost/ Mtr 187.00 187.00
Consumption 3.26 4.88
Total Fabric cost 609.62 912.56
Cutting and Sewing 25.50 35.00
Acces 5.50 6.00
Pkg 48.00 50.00
Sewing Value Loss 1.03 709.28 1033.67
No of units per carton 6.00 6.00
CBM 0.03 0.03
CNF Cost 14.88 14.88
Total product cost CIF 724.16 1048.55
Usance + Admin (2+4) 1.06 767.61 1111.5
Post Shipment Credit 1 767.61 1111.5
PROFIT - % 1.15 882.75 1278.2
FOB COST INR 883 1278
COST IN Euro 12.61 18.26
 Duvet set
240 X 240Cm
60 X 70Cm

5.68
120 Poly bag 15
105 Insert 14
187.00 Stiffener 4.5
5.68 Sticker 1
1062.16 Carton 12.5
37.00 gum tape 1
6.50
52.00
1192.39
6.00 FCL / LCL PLACE VALUE
0.03 FOB FCL tuticorin 32000
14.88 CNF FCL Rotterdam 100000
1207.27 Euro 70
1279.7
1279.7
1471.7
1472
21.02