STYLE

STY Name STT ITEM NAME

Number/cord

1 Poly Recycle 100x100D 230T PU2

2 PF GRS Recycle dope dyed 150x150D 140T PU
TASIA KVJ0 3 Air mesh 320G
BACKPACK
4 Poly Nik Mesh 310G
5 Non Woven 100G

1
2

3
4
5
 Marker Marker Consumption
Specification COLOR Remaker
table table/PCS within 3% Loss

58",W/R JianHe JW3227 Black 2.2129 5 0.521 4 way

58",C6 Black 3.1080 5 0.723 4 way
54",BoCheng Black 2.6169 12 0.255 2 way
58",BoCheng with Middle level resin coating Black 1.6059 24 0.080 2 way
63" White 2.2966 21 0.129 4 way
 NEOBAGS CUTTING SIZE INFORMATION
Buyer RX
Season S233
Sty Name TASIA BACKPACK
Sty Number ERJBP04697
bag size 50x31x17cm
pattern make VN make
cutting size make Phyoe
DATE: 2022.05.24
Pattern Pattern size(cm) unit Q'ty unit Dosage KVJ0
Materails Name Position Myanmar
Number Width x Height Anthracite
Poly Recycle 100x100D 230T PU2 58",W/R JianHe JW3227
handle လက္ကိုင္ P4 12.8 x 7.3 cm 1 pcs 0.008 Black
shoulder straps-top ပု ခံ ု းၾကိဳ း-ထိပ္ P6 22.1 x 10.9 cm 1 pcs 0.019 Black
shoulder straps-middle ပု ခံ ု းၾကိဳ း-အလယ္ P7 10.3 x 34.4 cm 2 pcs 0.057 Black
shoulder straps-end ပု ခံ ု းၾကိဳ း-အဆံ ု း P8 8.2 x 22.8 cm 2 pcs 0.030 Black
triangle သံ ု းေထာင့္ခြ်န္ P2 14.4 x 8.2 cm 2 pcs 0.019 Black
top flap ထိပ္အိ တ္ကပ္-ထိပ္ P17 29.8 x 7.4 cm 1 pcs 0.018 Black
under flap ထိပ္အိ တ္ကပ္-ေအာက္ P15 29.7 x 17.8 cm 1 pcs 0.042 Black
sides flap ထိပ္အိ တ္ကပ္-ေဘးဘက္ P10 18.8 x 5.9 cm 2 pcs 0.018 Black
zip end flap pocket ထိပ္အိ တ္ကပ္ဇစ္အ ဖြင့္ P14 3.4 x 3.3 cm 2 pcs 0.002 Black
right side main ေဘးျခမ္း-ညာ P20 18.8 x 39.5 cm 1 pcs 0.059 Black
right side pocket ညာျခမ္း-ဖိ နပ္အိ တ္ P26 19.6 x 18.8 cm 1 pcs 0.029 Black
left side main (mesh) ေဘးျခမ္း-ဘယ္(mesh) P21 18.8 x 39.6 cm 1 pcs 0.059 Black
front pocket (right) ေရွ့အိ တ္ကပ္(ညာ) P24 27.3 x 37.5 cm 1 pcs 0.080 Black
front pocket (left) ေရွ့အိ တ္ကပ္(ဘယ္) P22 5.8 x 37.5 cm 1 pcs 0.018 Black
zip end front pocket ေရွ့အိ တ္ကပ္ဇစ္အဆံ ု း P25 3.3 x 3.8 cm 1 pcs 0.001 Black
under front panel ေရွ့ျ ခမ္းေအာက္နား P9 62.8 x 6.8 cm 1 pcs 0.035 Black
main bottom ေအာက္ျခမ္း P13 32.8 x 18.8 cm 1 pcs 0.049 Black
0.543
PF GRS RECYCLE Dope Dyed 150x150D 140T PU 58",C6
back panel ေနာက္ျခမ္း P30 32.8 x 51.8 cm 1 pcs 0.133 Black
laptop pocket laptopအိ တ္ P31 35.2 x 28.9 cm 1 pcs 0.080 Black
flap pocket ထိပ္အိ တ္ကပ္ P16 29.8 x 19.3 cm 1 pcs 0.046 Black
flap mesh pocket ထိပ္ဘက္-meshအိ တ္ကပ္ P11 29.9 x 20.5 cm 1 pcs 0.048 Black
sides flap pocket ထိပ္အိ တ္ကပ္-ေဘးဘက္ P10 18.8 x 5.9 cm 2 pcs 0.018 Black
zip end flap pocket ထိပ္အိ တ္ကပ္ဇစ္အဆံ ု ု း P14 3.4 x 3.3 cm 2 pcs 0.002 Black
zip end flap mesh pocket ထိပ္ဘက္-meshအိ တ္ကပ္ဇစ္အဆံ ု း P33 3.4 x 3.3 cm 4 pcs 0.004 Black pattern not have
sides main ေဘးျခမ္း P32 18.8 x 39.5 cm 2 pcs 0.117 Black
right side pocket ညာျခမ္း-ဖိ နပ္အိ တ္ P26 19.6 x 18.8 cm 1 pcs 0.029 Black
main front panel ေရွ့ျ ခမ္း P29 28.8 x 37.5 cm 1 pcs 0.085 Black
front pocket panel ေရွ့အိ တ္ကပ္ P23 24.8 x 37.5 cm 1 pcs 0.073 Black
zip end front pocket ေရွ့အိ ္တ္ကပ္ဇစ္အဆံ ု း P25 3.3 x 3.8 cm 1 pcs 0.001 Black
under front panel ေရွ့ျ ခမ္းေအာက္နား P9 62.8 x 6.8 cm 1 pcs 0.035 Black
main bottom ေအာက္ျခမ္း P13 32.8 x 18.8 cm 1 pcs 0.049 Black
0.721
Air mesh 320G 54",BoCheng
shoulder ပု ခံ ု းၾကိဳး P1 14.8 x 52.9 cm 2 pcs 0.141 Black
back panel ေနာက္ျခမ္း P12 32.8 x 51.8 cm 1 pcs 0.149 Black
0.291
Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
top flap ထိပ္အိ တ္ကပ္ P19 29.0 x 3.8 cm 1 pcs 0.011 Black
under flap ထိပ္အိ တ္ကပ္ေအာက္ P18 29.9 x 17.0 cm 1 pcs 0.043 Black
left side pocket ေဘးအိတ္ကပ္-ဘယ္ P26 19.6 x 19.9 cm 1 pcs 0.033 Black
0.087
Poly 600D TPE any color
back panel ေနာက္ျခမ္း P12 32.8 x 51.8 cm 1 pcs 0.123 Any color
0.123
PE Sponge 8T
shoulder straps ပု ခံ ု းၾကိဳး P5 13.8 x 51.3 cm 2 pcs Black

PE Sponge 5T
flap pocket ထိပ္အိ တ္ကပ္ P11 29.9 x 20.5 cm 1 pcs Black
sides flap pocket ထိပ္အိ တ္ကပ္ေဘးဘက္ P10 18.8 x 5.9 cm 2 pcs Black
back panel - special ေနာက္ျခမ္းအထူ း P30 32.8 x 51.8 cm 1 pcs Black
sides main ေဘးျခမ္း P32 18.8 x 39.5 cm 2 pcs Black
front panel ေရွ့ျ ခမ္း P29 28.8 x 37.5 cm 1 pcs Black
under front panel ေရွ့ျ ခမ္းေအာက္နား P9 62.8 x 6.8 cm 1 pcs Black
main bottom ေအာက္ျခမ္း P13 32.8 x 18.8 cm 1 pcs Black

N/Zipper N75,tape 3.2cm

main opening အဓိကအဖြင့္ 63.5 cm 1 pcs 0.645 Black
flap pocket ထိပ္အိ တ္ကပ္ 27.0 cm 1 pcs 0.280 Black
flap mesh pocket ထိပ္ဘက္-meshအိ တ္ကပ္ 26.5 cm 1 pcs 0.275 Black
front pocket ေရွ့အိ တ္ကပ္ 35.5 cm 1 pcs 0.365 Black
1.565
N/Slider N75 "ROXY" tab SS14 Reverse
main opening အဓိကအဖြင့္ 2 pcs Black
flap pocket ထိပ္အိ တ္ကပ္ 1 pcs Black
flap mesh pocket ထိပ္ဘက္-meshအိ တ္ကပ္ 1 pcs Black
front pocket ေရွ့အိ တ္ကပ္ 1 pcs Black

PP Nylonjik Webbing 38mm

top back panel ေနာက္ျခမ္းထိပ္ဘက္ 33.0 cm 1 pcs 0.340 Black
0.340
PP Nylonjik Webbing 25mm
handle လက္ကိုင္ 24.0 cm 1 pcs 0.250 Black
shoulder straps ပု ခံ ု းၾကိဳး 24.0 cm 2 pcs 0.500 Black
triangle သံ ု းေထာင့္ခြ်န္ 60.0 cm 2 pcs 1.220 Black
sides main (SR Buckle) ေဘးဘက္(SR Buckle) 31.0 cm 2 pcs 0.640 Black pattern is 25cm
sides main (SR Buckle) ေဘးဘက္(SR Buckle) 6.0 cm 2 pcs 0.140 Black
2.750
PP Nylonjik Webbing 20mm
chest ပု ခံ ု းၾကိဳ း-ခါးပတ္ 40.0 cm 1 pcs 0.410 Black
chest ပု ခံ ု းၾကိဳ း-ခါးပတ္ 10.0 cm 1 pcs 0.110 Black
0.520
PP Nylonjik Webbing 10mm
main opening အဓိကဇစ္ဆြဲ -ၾကိ ဳး 9.0 cm 2 pcs 0.200 Black
front pocket ေရွ့အိ တ္ကပ္ဇစ္ဆြဲ -ဲ ၾကိဳး 9.0 cm 1 pcs 0.100 Black follow pattern,first
flap pocket ထိပ္အိ တ္ကပ္ဇစ္ဆြဲ -ၾကိဳ း 9.0 cm 1 pcs 0.100 Black
0.400
PP bias tape 23mm,600x600D V
binding shoulder strap ပု ခံ ု းၾကိဳး 215.0 cm 1 pcs 2.160 Black
2.160
Poly bias tape 25mm
main opening အဓိကအဖြင့္ 65.0 cm 2 pcs 1.320 Black
back panel ေနာက္ျခမ္း 130.0 cm 1 pcs 1.310 Black
sides front panel ေရွ့ျ ခမ္းေဘးဘက္ 40.0 cm 2 pcs 0.820 Black
under front panel ေရွ့ျ ခမ္းေအာက္နား 66.0 cm 1 pcs 0.670 Black
main bottom ေအာက္ျခမ္း 100.0 cm 1 pcs 1.010 Black
5.130
Poly bias tape 20mm
zip end main opeing အဓိကဇစ္အဆံ ု း 7.0 cm 2 pcs 0.160 Black
sides flap pocket ထိပ္အိ တ္ကပ္ေဘးဘက္ 25.0 cm 2 pcs 0.520 Black
0.680
Fold E band 25mm
laptop pocket laptopအိ တ္ 32.0 cm 1 pcs 0.330 Black
left side pocket ေဘးအိတ္ကပ္-ဘယ္ 20.0 cm 1 pcs 0.210 Black
0.540
E band 20mm
chest ပု ခံ ု းၾကိဳ း-ခါးပတ္ 7.0 cm 1 pcs 0.080 Black
chest (SR buckle) ပု ခံ ု းၾကိဳ း-ခါးပတ္(SR buckle) 16.0 cm 1 pcs 0.170 Black
0.250
Plastic L Buckle 25mm,AM1012E
shoulder straps ပု ခံ ု းၾကိဳး 2 pcs Black
sides main ေဘးျခမ္း 2 pcs Black

Plastic double W Slider 25/20mm,AM85021

chest ပု ခံ ု းၾကိဳ း-ခါးပတ္ 2 pcs Black

Plastic SR buckle 20mm,AM88059

chest ပု ခံ ု းၾကိဳ း-ခါးပတ္ 1 pcs Black

Print Logo
front panel ေရွ့ျ ခမ္း 1 pcs Black need to check

Inside Care Label

Global care label 1 set White/Black
Vendor lable 1 pcs White/Black

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

main fabric 0.130 con Black
 Cost Calculation Shee
DATE: 2022.05.26
Items RX233
Style No TASIA BACKPACK KVJ0
Items

Poly Recycle 100x100D 230T PU2

PF GRS Recycle dope dyed 150x150D 140T PU
PE Sponge 8T
PE Sponge 5T
PE Sponge 5T
PE Sponge 5T
PE Sponge 5T
PE Sponge 5T
PE Sponge 5T
PE Sponge 5T
Print Logo

Inside Care label

Inside Care label
Price tag
ROXY MAIN HANGTAG WIN UPDATED - BEACH BABE
ROXY ADDITIONAL RECYCLED POLYESTER HANGTAG
ROXY LAPTOP POCKET STICKER
Tag pin
Silica Gel
GLUE 5000N
Poly bag - Recycle
Poly bag Sticker
Poly bag Tape
QAS BOX TAPE
Carton box Sticker
Carton board
Carton box

Air mesh 320G

Poly Nik Mesh 310G
Poly 600D TPE backing
N/Zipper
N/Slider
PP Nylonjik Webbing
PP Nylonjik Webbing
PP Nylonjik Webbing
PP Nylonjik Webbing
PP bias tape
Poly bias tape
Poly bias tape
Fold E band
E band
Plastic L Buckle
Plastic double W Slider
Plastic SR buckle
Poly Thread
 Cost Calculation Sheet
DATE: 2022.05.26
Size:50x31x17cm
Specification Color M.Cons Units
58",W/R JianHe JW3227 Black 0.520 YDS
58",C6 Black 0.720 YDS
13.8x51.3cm Black 2.000 PCS
29.9x20.5cm Black 1.000 PCS
18.8x5.9cm Black 2.000 PCS
32.8x51.8cm-Back panel special Black 1.000 PCS
18.8x39.5cm Black 2.000 PCS
28.8x37.5cm Black 1.000 PCS
62.8x6.8cm Black 1.000 PCS
32.8x18.8cm Black 1.000 PCS
1.000 PCS

Global care label 1.000 SET

Vendor label 1.000 PCS
1.000 PCS
THT-9479,50X65mm 1.000 PCS
THT-9486,15X85mm - Women Version 1.000 PCS
ML-8467,50mm - Women Light 1.000 PCS
18cm clear 2.000 PCS
1.000 PCS
yellow 0.003 KG
40x55cm,MAINETTI #PB-331 1.000 PCS
1.000 PCS
18mmx100yds 0.002 ROL
70mmx100yds WHITE/RED LETTERS 0.005 ROL
0.375 PCS
55x30cm 0.250 PCS
60x40x40cm 8pcs/box 0.125 PCS

54",BoCheng Black 0.260 YDS

58",BoCheng with Middle level resin coating Black 0.080 YDS
57" Any color 0.130 YDS
N75,tape 3.2cm Black 1.565 M
N75,"ROXY" tab SS14 reverse Black 5.000 PCS
38mm,600x600D Black 0.340 M
25mm,600x600D Black 2.750 M
20mm,600x600D Black 0.520 M
10mm,600x600D Black 0.400 M
23mm,600x600D V Black 2.200 M
25mm Black 5.150 M
20mm Black 0.700 M
25mm Black 0.540 M
20mm Black 0.250 M
25mm,AM1012E Black 4.000 PCS
25/20mm,AM85021 Black 2.000 PCS
20mm,AM88059 Black 1.000 SET
210D/3P,2000m/con Black 0.130 CON
Exchage Rate
6.50
CMT

TOTAL

Sea Freight

OVERHEAD

FOB
 Price
Amount
USD RMB
$2.850 $1.482
$0.690 $0.497
$0.043 $0.086
$0.023 $0.023
$0.010 $0.020
$0.064 $0.064
$0.028 $0.056
$0.041 $0.041
$0.016 $0.016
$0.023 $0.023
$0.200 $0.200
$2.507
$0.097 $0.097
$0.005 $0.005
$0.015 $0.015
$0.051 $0.051
$0.040 $0.040
$0.031 $0.031
$0.005 0.030 $0.009
$0.010 $0.010
$4.000 $0.013
$0.065 $0.065
$0.035 $0.035
$0.231 1.500 $0.000
$1.595 $0.008
$0.045 $0.017
$0.060 $0.015
$1.250 $0.156
$0.568
$1.738 11.300 $0.452
$1.385 9.000 $0.111
$1.231 8.000 $0.160
$0.089 0.581 $0.140
$0.069 0.448 $0.345
$0.088 0.570 $0.030
$0.057 0.370 $0.157
$0.045 0.290 $0.023
$0.022 0.140 $0.009
$0.035 0.230 $0.078
$0.032 0.210 $0.166
$0.023 0.150 $0.016
$0.094 0.610 $0.051
$0.085 0.550 $0.021
$0.021 0.138 $0.085
$0.016 0.102 $0.031
$0.063 0.412 $0.063
$1.000 $0.130
$2.067

$3.20

$8.34

3.8% $8.67

12% $9.85

16% $11.73