Yarn Dyed Weaving Factory Limited.

Costing Sheet Confidential

Issue Date 10-Feb-19

Cost ID 202
Article No Woven-267
Reference Madras Plaid
Collection Summer 2020
Item Group Woven Plaid
Description Cotton yarn dyed plaid sheeting
Fibre Content 100% prima cotton
Construction 120 x 120 / 80S' x 80S'
Weight Width Guage 160gm / sq mtr 72" inch cuttable
Dyeing / Dyestuff yarn dyed / reactive
Finishing brushing / pre-shrunk

Origin India / Madras

Handle By purchasing manager

Remarks - Internal Use Only 2nd currency for reference only Currency for costing & quotation
-lab test required costing unit Lb
-AATCC-2010 fastness to water trade term F.O.B. Bombay
-fabric tension 2nd currency INR currency used USD
-fabric bursting strength greige goods 268.73 greige goods 4.13
-REACH EU requirement dyeing / finshing 262.78 dyeing / finshing 4.04
- washing standard required labor / workmanship 251.72 labor / workmanship 3.87
- color fastness AATCC required subcontract / other 260.8 subcontract / other 4.01
Costing base on one unit of finish product Net Cost 1,044.03 Net Cost 16.06

Greige Good / Raw Yarn YY Wastage Supplier Curr Price Unit Subtotal InQuoteCur
organic prima 100% cotton 1 5.00% cotton mill INR 156 Lb 163.8 2.52
Silk lining 200mm lining trim fabric 1 0.00% fabric mill INR 12 Yd 12 0.18
Cotton lawn semi-bleached 40s 1.23 1.00% inhouse INR 1.23 sq. Mtr 1.53 0.02
100% cotton 108D x 70D 1.57 2.00% inhouse INR 23 Lb 36.76 0.57
100% eygptian cotton 180's 80 0.79 2.00% India mill INR 67.89 Yd 54.64 0.84
4.13

Dyeing / finishing / Printing YY Wastage Supplier Curr Price Unit Subtotal InQuoteCur
yarn dyeing 1 1.00% inhouse INR 80 Lb 80.8 1.24
singeing 1 1.00% inhouse INR 90 Lb 90.9 1.24
waxing 1 3.00% inhouse INR 88.43 Lb 91.08 1.4
4.04

labor / workmanship Manhour Timeoff% Supplier Curr Hourly Chg Unit Subtotal InQuoteCur
yarn warping 1 16.00% subcontract INR 79 Hrs 81.64 1.4
yarn reeding 1 16.00% workshop INR 10 Hrs 10 0.01
yarn dyeing 1 16.00% workshop INR 10 hrs 10 0.01
yarn weaving 1.2 16.00% inhouse INR 115 Hrs 150.08 2.45
3.87
Subcontract Transport & Other Supplier Curr Price Unit Subtotal InQuoteCur
F. O. B.-outsource cost outsource INR 23.45 Lb 23.45 0.36
Ex - Factory-inspection & rectify inhouse INR 45.67 Lb 45.67 0.7
trucking and shipping document fee subcontract INR 67.89 Lb 67.89 1.04
Landed Duty Paid-pocket setting subcontract INR 45.67 Lb 45.67 0.7
F. O. B. delivery charges and license fee customs INR 78.12 Lb 78.12 1.2
4.01