DELIVERED Allow Allow

CONTROL Cut size

ITEM NAME DESIGN COLOUR SIZE IN CM in in
NO. WXL
(W X L) Width Length
MB-02 OVER LAY Victoria WHITE
MB-05 OVER LAY Victoria WHITE 230 270 1 1 231
MB-08 OVER LAY Victoria WHITE 0
MB-11 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
MB-14 OVER LAY Victoria WHITE 0
 No of Finished Fabric
Cut size Fab Used Side
LAY pcs can Qty fabric incl 7%
WXL Cons width waste
cut reqd waste

271 W AS W 2.71 231 74 1.0 0 0

0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
0 W AS W 0 0 305 1.0 0 0
Date:
Customer:
Product:
Yarn type:
Packing:

warp count weft count EPI PPI WIDTH crimp%

30 30 110 80 120 8
insert 1

warp yarn cost 67.46

weft yarn cost 46.67

sizing cost 6.64

weaving cost 25.60

inspection cost 1.00

packing rate
0.25
Transportation Cost Up to
0.42
Process house

Grey Loss in % 2

processing cost 33.98

Printing cost 0.00

Processing / Printing Value

3
Loss in %

Packing charge in process

0.30
house
Transportation Cost from
0.39
Process house to our unit

price 191.21
reed space warp wt weft wt wt/L.mtr GSM
124.53 288.55 199.61 522.79 171.52

Rate/Kg
warp yarn rate 230 233.8

weft yarn rate 230 233.8

sizing rate 23

Size Pick up in % 12

Pick rate 32 paise

processing rate 65 Rs per kg

Printing Cost 0 Rs / Mtr

Date of Costing : 30th July - 2012

Hem Size

Color

Nattee
Desing / Size

Size in cm WXL 230CM X270CM CM XCM CM XCM CM XCM

Over Size 7 % 246.1CM X288.9CM 0CM X0CM 0CM X0CM 0CM X0CM

Fabric consumption in mtrs 2.71 0.00 0.00 0.00

Processed fabric cost/mtr 191.21 191.21 191.21 191.21
Processed fabric cost per piece 518.17 0.00 0.00 0.00
Sewing cost /pc 7.00 8.00 10.00 11.00
Accessories Cost/pc 6.81 6.82 6.82 6.82
Embellishment cost/ pc

Total cost after sewing- 531.98 14.82 16.82 17.82

Inclusive sewing loss -3 % 547.94 15.26 17.32 18.35

No of pcs in carton 14 14 14 14
CBM 0.06 0.06 0.06 0.06
CNF Charges /pc 3.06 3.06 3.06 3.06

Total CNF Price in Rs 551.01 18.32 20.38 21.41

Admin cost 4 4 4 4

Pre-Shipment Interest 2 2 2 2

Post -Shipment Interest 2 2 2 2

Profit 50 50 50 50
Commission 3 3 3 3

Total cost Price 921.124 30.627 34.071 35.793

Exchange Rate 55 56 58 59
Total CNF price in USD @ Rs.55 $16.75 $0.55 $0.59 $0.61

CIF Price in USD - 0.10% $16.76 $0.55 $0.59 $0.61

FOB/ CNF Charges 20000 20000 20000 20000

Pcs/Poly 5 5 5 5
Pcs/Carton 14 14 14 14
Poly bag 0.500 0.500 0.500 0.500
Sticker 0.070 0.070 0.070 0.070
Label 1.500 1.500 1.500 1.500
Carton box 4.286 4.286 4.286 4.286
Thread
Marking 0.118 0.118 0.118 0.118
Cello tape 0.020 0.020 0.020 0.020
Bop tape 0.143 0.143 0.143 0.143
HMT Paper 0.179 0.179 0.179 0.179
Accessories Cost 6.81 6.82 6.82 6.82
 1CM NORMAL HEM ALL THE FOUR SIDES

CM XCM CM XCM CM XCM CM XCM CM XCM CM XCM

0CM X0CM 0CM X0CM 0CM X0CM 0CM X0CM 0CM X0CM 0CM X0CM

0.00 0.00 0.00 0.00 0.00 0.00

191.21 191.21 191.21 191.21 191.21 191.21
0.00 0.00 0.00 0.00 0.00 0.00
12.00 13.00 14.00 15.00 17.00 18.00
6.82 6.82 6.82 6.82 6.82 6.82

18.82 19.82 20.82 21.82 23.82 24.82

19.38 20.41 21.44 22.47 24.53 25.56

14 14 14 14 14 14
0.06 0.06 0.06 0.06 0.06 0.06
3.06 3.06 3.06 3.06 3.06 3.06

22.44 23.47 24.50 25.53 27.59 28.62

4 4 4 4 4 4

2 2 2 2 2 2

2 2 2 2 2 2
50 50 50 50 50 50
3 3 3 3 3 3

37.514 39.236 40.958 42.680 46.124 47.846

60 61 62 63 65 66
$0.63 $0.64 $0.66 $0.68 $0.71 $0.72

$0.63 $0.64 $0.66 $0.68 $0.71 $0.73

20000 20000 20000 20000 20000 20000

5 5 5 5 5 5
14 14 14 14 14 14
0.500 0.500 0.500 0.500 0.500 0.500
0.070 0.070 0.070 0.070 0.070 0.070
1.500 1.500 1.500 1.500 1.500 1.500
4.286 4.286 4.286 4.286 4.286 4.286
0.118 0.118 0.118 0.118 0.118 0.118
0.020 0.020 0.020 0.020 0.020 0.020
0.143 0.143 0.143 0.143 0.143 0.143
0.179 0.179 0.179 0.179 0.179 0.179
6.82 6.82 6.82 6.82 6.82 6.82
CM XCM CM XCM CM XCM

0CM X0CM 0CM X0CM 0CM X0CM

0.00 0.00 0.00

191.21 191.21 191.21
0.00 0.00 0.00
19.00 20.00 21.00
6.82 6.82 6.82

25.82 26.82 27.82

26.59 27.62 28.65

14 14 14
0.06 0.06 0.06
3.06 3.06 3.06

29.65 30.68 31.71

4 4 4

2 2 2

2 2 2
50 50 50
3 3 3

49.567 51.289 53.011

67 68 69
$0.74 $0.75 $0.77

$0.74 $0.76 $0.77

20000 20000 20000

5 5 5
14 14 14
0.500 0.500 0.500
0.070 0.070 0.070
1.500 1.500 1.500
4.286 4.286 4.286
0.118 0.118 0.118
0.020 0.020 0.020
0.143 0.143 0.143
0.179 0.179 0.179
6.82 6.82 6.82