Cotton Field(BD) Ltd.

DATE : 6 MAR, 2020

PRECOST SHEET
BUYER SHINSEGEA INTERNATIONAL
FTY REF/NO 800/004
STYLE / NO 7510401301
ORDER / NO
ITEMS MENS SWEAT SHIRT
52/48% CVC INSIDE BRUSHED TOP SIDE PEACH ZURRY
FAB CONTR & WEIGHT
OR/DETAILS FLEECE 280 GSM
ORDER QTY 8000
SHIP QTY 8000
UNIT PRICE $4.350
L/C VALUE $34,800.00
SHIPMENT DATE 8/10/2020
EX-FTY DATE

Initial Post Prod TT

ITEMS PROD-PC/H TTL PROD/8H M/C Helper
CM(I.E) CM/DZ CM/DZ
PROD INFO
TOP $7.00 $0.00
$7.00
BOTTOM 0 0 0 $0.00
PRICE/
TYPE OF ACCE ITEMS DESCRIPTION SUPPLIER TTL/QTY UNIT AMOUNT PER/DZ MKT SAVE
DZ
CARE LABEL SEOUL LABEL 8400 PC $0.25 $175.00
S/THREAD ( SPUN
3000 MTR / CONE ALIF 642 CONE $0.80 $513.60
SEWING ACCE POLYESTER)60/3
S/THREAD (FILAMENT) 4000 MTR / CONE MONTRIMS 0 CONE $0.50 $0.00
LAUNDRY LABEL SEOUL LABEL 8400 PCS $0.10 $70.00
ELASTIC JS CORP 0 YDS $0.07 $0.00
SENSOR TAG JS CORP 8400 PCS $0.02 $14.00 $ 1.88 $ 2.83 $ 0.95
POLY IBRAKH 8400 PCS $0.21 $147.00
TRIMS COST
FINISHING ACCE HANGTAG SEOUL LABEL 8400 PCS $0.29 $203.00
CARTON MONTRIMS 250 PCS $0.45 $112.50
GUMTAPE MONTRIMS 20 PCS $0.20 $0.33
TISSUE MONTRIMS 8400 PCS $0.002 $19.32
TAG PIN 10 MM LOCAL 8400 PCS $0.02 $14.00
SILICA ZEL 8400 PCS $0.01 $96.60
SPECIAL ACCE $ 0.17 $ - $ (0.17)
DRAWSTRING 0 YDS $0.05 $0.00
YDS $0.05 $0.00
G.TOTAL $1,365.35 $ 2.05 $ 2.83 $ 0.78

DESCRIPTION BOOKING/QTY SHORT/ QTY TTL/QTY UNIT PRICE AMOUNT PER/DZ MKT SAVE

YARN CVC 24/S 5450 0 5450 KGS $2.18 $11,881.00

(Supplier-) LYCRA 20/D 45 0 45 KGS $4.45 $200.25
FABRICS TERRY 4478 0 4478 KGS $0.27 $1,209.06
KNITTING :- 1017 1017 KGS $0.00
FABRICS COST 0 KGS $0.00 $38.18 $40.49 $2.31
DYEING(supp-)
5495 0 5495 KGS $2.25 $12,363.75
:--
AOP $0.00
Y/D $0.00 $0.00
ACCESSORIES :- 8000 DZ $1,365.35 $2.05 $2.83 $0.78
PRINT 8000 DZ $0.00 $0.00 $0.00 $0.00 $0.00
TOTAL COST EMB/SEQUINE :-- 2000 DZ $0.00 $0.00 $0.00 $0.00 $0.00
TEST :-- 8000 $0.40 $266.67 $0.40 $1.44 $1.04
BANKING
GSP Tk-
15000/set
DOCS CHARGE BL
OTHERS COST Tk-25000 8000 DZ $0.46 $304.88 $0.46 $1.44 $0.98
:- CUSTOM
Total Cargo
cost(10000 Tk-10000
tk/truck)
COMMISSION 5% 8000 PCS $0.00 $0.00 $0.00 $0.00 $0.00
INSPECTION COST $0.00 $0.54 $0.54
AIR /DISCOUNT FOR REJECTION
SHORT SHIP QTY
TOTAL COST WITHOUT CM $27,590.96 $41.09 $46.74 $5.65
ACTUAL CM AMOUNT $4,666.67 $7.00 $6.00 -$1.00
PROFIT MARGIN AMOUNT $2,542.38 $3.81
PROFIT % TARGET-20% 7.31%
COST PER PCS $4.01
CONS PER DZ 7.370 0.000 7.370 KGS 7.370 7.730 0.360
 Cotton Field(BD) Ltd.
DATE : 6 MAR, 2020

PRECOST SHEET
BUYER SHINSEGEA INTERNATIONAL
FTY REF/NO 800/005
STYLE / NO 7510413210
ORDER / NO
ITEMS MENS SWEAT SHIRT
52/48% CVC INSIDE BRUSHED TOP SIDE PEACH ZURRY
FAB CONTR & WEIGHT
OR/DETAILS FLEECE 280 GSM
ORDER QTY 20030
SHIP QTY 20030
UNIT PRICE $3.700
L/C VALUE $74,111.00
SHIPMENT DATE 8/10/2020
EX-FTY DATE

Initial Post Prod TT

ITEMS PROD-PC/H TTL PROD/8H M/C Helper
CM(I.E) CM/DZ CM/DZ
PROD INFO
TOP $7.00 $0.00
$7.00
BOTTOM 0 0 0 $0.00
PRICE/
TYPE OF ACCE ITEMS DESCRIPTION SUPPLIER TTL/QTY UNIT AMOUNT PER/DZ MKT SAVE
DZ
CARE LABEL SEOUL LABEL 21030 PC $0.25 $438.13
S/THREAD ( SPUN
3000 MTR / CONE ALIF 2181 CONE $0.80 $1,744.80
SEWING ACCE POLYESTER)60/3
S/THREAD (FILAMENT) 4000 MTR / CONE MONTRIMS 0 CONE $0.50 $0.00
LAUNDRY LABEL SEOUL LABEL 21030 PCS $0.10 $175.25
ELASTIC HAJI 15450 YDS $0.05 $787.95
SENSOR TAG 21030 PCS $0.02 $35.05 $ 2.66 $ 4.24 $ 1.58
POLY EMINENCE 21030 PCS $0.21 $368.03
TRIMS COST
FINISHING ACCE HANGTAG SEOUL LABEL 21030 PCS $0.29 $508.23
CARTON MONTRIMS 710 PCS $0.45 $319.50
GUMTAPE MONTRIMS 45 PCS $0.20 $9.00
TISSUE MONTRIMS 21030 PCS $0.002 $48.37
TAG PIN 10 MM LOCAL 21030 PCS $0.02 $35.05
SILICA ZEL 21030 PCS $0.01 $241.85
SPECIAL ACCE $ 1.23 $ - $ (1.23)
DRAWSTRING MOON 32200 YDS $0.06 $1,771.00
YDS $0.05 $0.00
G.TOTAL $6,482.19 $ 3.88 $ 4.24 $ 0.36

DESCRIPTION BOOKING/QTY SHORT/ QTY TTL/QTY UNIT PRICE AMOUNT PER/DZ MKT SAVE

YARN CVC 24/S 11726 0 11726 KGS $2.18 $25,562.68

(Supplier-) LYCRA 20/D 25 0 25 KGS $4.45 $111.25
FABRICS TERRY 11185 0 11185 KGS $0.27 $3,019.95
KNITTING :- 566 566 KGS $0.00
FABRICS COST 0 KGS $0.00 $32.96 $31.14 -$1.82
DYEING(supp-)
11751 0 11751 KGS $2.25 $26,439.75
:--
AOP $0.00
Y/D $0.00 $0.00
ACCESSORIES :- 20030 DZ $6,482.19 $3.88 $4.24 $0.36
PRINT 20030 DZ $0.00 $0.00 $0.00 $0.00 $0.00
TOTAL COST EMB/SEQUINE :-- 2000 DZ $0.00 $0.00 $0.00 $0.00 $0.00
TEST :-- 20030 $0.30 $500.75 $0.30 $1.44 $1.14
BANKING
GSP Tk-
15000/set
DOCS CHARGE BL
OTHERS COST Tk-25000 20030 DZ $0.18 $304.88 $0.18 $1.44 $1.26
:- CUSTOM
Total Cargo
cost(10000 Tk-10000
tk/truck)
COMMISSION 5% 20030 PCS $0.00 $0.00 $0.00 $0.00 $0.00
INSPECTION COST $0.00 $0.54 $0.54
AIR /DISCOUNT FOR REJECTION
SHORT SHIP QTY
TOTAL COST WITHOUT CM $62,421.45 $37.33 $38.80 $1.47
ACTUAL CM AMOUNT $11,684.17 $7.00 $6.00 -$1.00
PROFIT MARGIN AMOUNT $5.39 $0.00
PROFIT % TARGET-20% 0.01%
COST PER PCS $3.69
CONS PER DZ 6.230 0.000 6.230 KGS 6.230 5.750 -0.480
 Cotton Field(BD) Ltd.
DATE : 6 MAR, 2020

PRECOST SHEET
BUYER SHINSEGEA INTERNATIONAL
FTY REF/NO 800/006
STYLE / NO 7510413211
ORDER / NO
ITEMS MENS SWEAT SHIRT
52/48% CVC INSIDE BRUSHED TOP SIDE PEACH ZURRY
FAB CONTR & WEIGHT
OR/DETAILS FLEECE 280 GSM
ORDER QTY 20072
SHIP QTY 20030
UNIT PRICE $3.900
L/C VALUE $78,280.80
SHIPMENT DATE 8/10/2020
EX-FTY DATE

Initial Post Prod TT

ITEMS PROD-PC/H TTL PROD/8H M/C Helper
CM(I.E) CM/DZ CM/DZ
PROD INFO
TOP $12.00 $0.00
$12.00
BOTTOM 0 0 0 $0.00
PRICE/
TYPE OF ACCE ITEMS DESCRIPTION SUPPLIER TTL/QTY UNIT AMOUNT PER/DZ MKT SAVE
DZ
CARE LABEL SEOUL LABEL 21030 PC $0.25 $438.13
S/THREAD ( SPUN
3000 MTR / CONE ALIF 2083 CONE $0.80 $1,666.40
SEWING ACCE POLYESTER)60/3
S/THREAD (FILAMENT) 4000 MTR / CONE MONTRIMS 0 CONE $0.50 $0.00
LAUNDRY LABEL SEOUL LABEL 21030 PCS $0.10 $175.25
ELASTIC HAJI 17300 YDS $0.05 $882.30
SENSOR TAG 21030 PCS $0.02 $35.05 $ 2.66 $ 4.24 $ 1.58
POLY EMINENCE 21030 PCS $0.21 $368.03
TRIMS COST
FINISHING ACCE HANGTAG SEOUL LABEL 21030 PCS $0.29 $508.23
CARTON MONTRIMS 710 PCS $0.45 $319.50
GUMTAPE MONTRIMS 45 PCS $0.20 $9.00
TISSUE MONTRIMS 21030 PCS $0.002 $48.37
TAG PIN 10 MM LOCAL 21030 PCS $0.02 $35.05
SILICA ZEL 21030 PCS $0.01 $241.85
SPECIAL ACCE $ 1.23 $ - $ (1.23)
DRAWSTRING MOON 32268 YDS $0.06 $1,774.74
YDS $0.05 $0.00
G.TOTAL $6,501.88 $ 3.89 $ 4.24 $ 0.35

DESCRIPTION BOOKING/QTY SHORT/ QTY TTL/QTY UNIT PRICE AMOUNT PER/DZ MKT SAVE

YARN CVC 24/S 11902 0 11902 KGS $2.18 $25,946.36

(Supplier-) LYCRA 20/D 25 0 25 KGS $4.45 $111.25
FABRICS TERRY 11902 0 11902 KGS $0.27 $3,213.54
KNITTING :- 0 KGS $0.00
FABRICS COST 0 KGS $0.00 $33.44 $34.16 $0.72
DYEING(supp-)
11902 0 11902 KGS $2.25 $26,779.50
:--
AOP $0.00
Y/D $0.00 $0.00
ACCESSORIES :- 20072 DZ $6,501.88 $3.89 $4.24 $0.35
PRINT 20072 DZ $0.00 $0.00 $0.00 $0.00 $0.00
TOTAL COST EMB/SEQUINE :-- 2000 DZ $0.00 $0.00 $0.00 $0.00 $0.00
TEST :-- 20072 $0.30 $501.80 $0.30 $1.44 $1.14
BANKING
GSP Tk-
15000/set
DOCS CHARGE BL
OTHERS COST Tk-25000 20030 DZ $0.18 $304.88 $0.18 $1.44 $1.26
:- CUSTOM
Total Cargo
cost(10000 Tk-10000
tk/truck)
COMMISSION 5% 20030 PCS $0.00 $0.00 $0.00 $0.00 $0.00
INSPECTION COST $0.00 $0.54 $0.54
AIR /DISCOUNT FOR REJECTION
SHORT SHIP QTY
TOTAL COST WITHOUT CM $63,359.21 $37.81 $41.82 $4.01
ACTUAL CM AMOUNT $20,072.00 $12.00 $6.00 -$6.00
PROFIT MARGIN AMOUNT -$5,150.41 -$3.08
PROFIT % TARGET-20% -6.58%
COST PER PCS $4.15
CONS PER DZ 6.310 0.000 6.310 KGS 6.310 6.150 -0.160