STY Name STYLE STT ITEM NAME

Number/cord

1 8oz Cotton Canvas Dried Wax 3Px

Thyme 2 PF Repreve 150x150D 140T PU2
3 PU Leather 1.0mm

2
3
 Specification COLOR Marker table Marker Consumption Remaker
table/PCS within 3% Loss

52" Thyme 19-0309 3.3503 4 1.117 2way

58",C6 with Check Print Thyme 19-0309 3.6865 3 1.422 4way
54" Grain/Brown 1545 C 0.9869 12 0.102 4way

ွ
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S214 SMU
Sty Name Akubra Rucksack
Sty Number
bag size
Pattern make
Cutting size make Myat Thu
DATE: 2021.03.12
Pattern size(cm)
Materails Name Position Myanmar
Width Height
Cotton Canvas 8OZ With WAX FACE 52"
handle လက္ကိုင္ 21.0 9.6
top back အေနာက္ဘက္ အေပၚ 29.6 4.3
shoulder strap လြယ္ႀကိဳး 7.2 48.5
shoulder strap below လြယ္ႀကိဳး 6.5 7.6
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2 110.0
triangle စမူ ဆာ (ႀတိဂံ ) 14.3 8.0
back main ေနာက္ေက်ာ 32.8 53.1
top both side ေဘးအိတ္ အေပၚ 19.3 18.7
back ground both side pocket ေဘးအိတ္ ေအာက္ခံ 20.0 31.0
both side pocket ေဘးအိတ္ 24.9 32.6
flaps both side pocket ဖလတ္ ေဘးအိတ္က ပ္ 16.9 10.9
flaps both side pocket binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2 38.0
top front အေရွ႕ အေပၚ 31.6 26.5
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 62.2 3.3
front pocket အေရွ႕အိတ္ 30.9 29.5
both side front pocket အေရွ႕အိတ္ ေဘး 4.8 9.9
top flat ဖလတ္ အေပၚ 29.2 24.0
flat pocket ဖလတ္အိတ္ 27.8 12.8
flat binding ဖလတ္အိတ္ 4.2 80.0
both side fllap ဖလတ္ ေဘး 20.2 10.8

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5 17.5
inside back အေနာက္ဘက္ 32.8 55.6
laptop laptop 40.4 39.8
inside front အေရွ႕ 31.0 48.1
inside both side အတြင္း ေဘး၂ဖက္ 20.0 48.0
under of inside both side ေအာက္ေျခ ေဘး 20.0 9.5
flaps both side pocket ဖလတ္ ေဘးအိတ္ 16.9 10.9
both side pocket ေဘး၂ဖက္ 24.9 32.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 62.2 3.3
both side front pocket အေရွ႕အိတ္ ေဘးစြန္း 4.8 9.9
back ground front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0 27.3
 front inside zipper pocket top အေရွ႕အိတ္ 31.0 5.3
inside front zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0 22.3
pen pocket ေဘာပင္အိတ္ 12.3 15.9
phone pocket ဖု န္းအိတ္ 11.3 33.8
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3 9.4
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1 3.0
front pocket အေရွ႕အိတ္ 30.9 29.5
inside flat ဖလတ္ အတြင္း 29.2 32.2
both side flap ဖလတ္ ေဘး 20.2 10.8
back ground flap pocket ဖလတ္ ေအာက္ခံ 27.9 14.3
bottom ေအာက္ေျခ 30.8 25.1

PU Leather 1.0mm 54"

bottom ေအာက္ေျခ 30.8 25.1
under both side ေအာက္ေျခ ေဘး 20.0 9.5
patch on flap 4.5 4.5
Logo Patch 5.0 5.0
Puller 0.9 10.0

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3 14.9

S/L 1.2mm 54"

inside flaps side အတြင္း ေဘးဖလတ္ 16.9 7.0

Poly 600D TPE any color

cover back ေနာက္ေက်ာ 32.8 55.6

PE Board 0.8T
inside laptop pocket laptop 24.7 6.0

PU sponge 2T 16 KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 8.2 6.8
inside phone pocket ဖု န္းအိတ္ကပ္ 11.7 15.4

PE sponge 3T
bottom ေအာက္ေျခ 30.8 25.1
under both side ေအာက္ေျခ ေဘး 20.0 9.5

EVA 10T 25F

back ေနာက္ေက်ာ 32.8 55.6
shoulder strape လြယ္ႀကိဳး 7.2 46.5

EVA 3T 25F
inside laptop pocket laptop 36.7 36.9
Plastic Zipper #8,tape 4.2cm
front pocket အေရွ႕အိတ္ ဇစ္ 62.5
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,TZPL-2024 14x27mm

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

Poly Spun Webbing 20mm

below Metal Snap metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘက္ အေပၚ 45.5
top back L buckle အေနာက္ဘက္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 68.0
top of open for eyelet စမူ ဆာ (ႀတိဂံ ) 5.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
Front SR buckle (flap) အေရွ႕ ေဘး 7.0
Front SR buckle အေရွ႕ ေဘး 35.0

Poly Spun Webbing 25mm

bottom top ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

PP bias tape 25mm,600x600D V

inside open main ( eyelet ) အဖြင့္အိတ္ eyelet 11.0

Poly bias tape 20mm

mesh pocket top mesh အိတ္ကပ္ထိပ္ 12.0
Front pocket ဖလတ္ 70.0

Poly bias tape 25mm

backpanel ေနာက္ေက်ာ 125.0
backpanel top ေနာက္ေက်ာ ထိပ္ 95.0
inside front အေရွ႕ 65.0
under of front ေအာက္ေျခ 45.0

Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)

 open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

for key hook key hook 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္ကပ္ 19.0

E band 20mm
front web ring အေရွ႕ကြင္း Web 7.0

E band 20mm
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A+B
inside phone pocket phone pocket 3.0

Plastic Cordlock 6mm,AM8126

Main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
fornt under အေရွ႕ ေအာက္ေျခ

Plastic Mini Key hook AM6198A

inside panel အတြင္းေရွ႕အိတ္ကပ္

Metal Double Rivet 8x8mm

shoulder လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

side pocket ေဘးအိတ္

Metal Eyelet with Clear PE washer 9x6mm

Main open အဖြင့္အိတ္

Heather press Patch

flat ဖလတ္
heat press Logo
front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label
shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside label
Global care label 3pcs -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
linning -
inside binding -
Webbing -
Trim Webbing -
Webbing for side pocket -
PU Label -
woven Label -
 THYME
unit Q'ty unit Dosage

cm 1 pcs 0.018 Thyme 19-0309

cm 1 pcs 0.012 Thyme 19-0309
cm 4 pcs 0.127 Thyme 19-0309
cm 2 pcs 0.009 Thyme 19-0309
cm 2 pcs 0.086 Thyme 19-0309
cm 2 pcs 0.021 Thyme 19-0309
cm 1 pcs 0.153 Thyme 19-0309
cm 2 pcs 0.065 Thyme 19-0309
cm 2 pcs 0.110 Thyme 19-0309
cm 2 pcs 0.144 Thyme 19-0309
cm 2 pcs 0.033 Thyme 19-0309
cm 2 pcs 0.030 Thyme 19-0309
cm 1 pcs 0.074 Thyme 19-0309
cm 1 pcs 0.019 Thyme 19-0309
cm 1 pcs 0.081 Thyme 19-0309
cm 2 pcs 0.009 Thyme 19-0309
cm 1 pcs 0.062 Thyme 19-0309
cm 1 pcs 0.032 Thyme 19-0309
cm 1 pcs 0.031 Thyme 19-0309
cm 2 pcs 0.039 Thyme 19-0309
1.156

cm 1 pcs 0.137 Check Print Thyme

cm 1 pcs 0.160 Check Print Thyme
cm 2 pcs 0.283 Check Print Thyme
cm 1 pcs 0.131 Check Print Thyme
cm 2 pcs 0.170 Check Print Thyme
cm 2 pcs 0.034 Check Print Thyme
cm 2 pcs 0.033 Check Print Thyme
cm 2 pcs 0.144 Check Print Thyme
cm 1 pcs 0.019 Check Print Thyme
cm 2 pcs 0.009 Check Print Thyme
cm 1 pcs 0.075 Check Print Thyme
cm 1 pcs 0.015 Check Print Thyme
cm 1 pcs 0.061 Check Print Thyme
cm 1 pcs 0.018 Check Print Thyme
cm 1 pcs 0.034 Check Print Thyme
cm 2 pcs 0.018 Check Print Thyme
cm 1 pcs 0.008 Check Print Thyme
cm 1 pcs 0.081 Check Print Thyme
cm 1 pcs 0.083 Check Print Thyme
cm 2 pcs 0.039 Check Print Thyme
cm 1 pcs 0.036 Check Print Thyme
cm 1 pcs 0.068 Check Print Thyme
1.657
Cow Leather
cm 1 pcs 0.065 Grain brown 1545C 1.1167
cm 2 pcs 0.033 Grain brown 1545C 0.5278
cm 2 pcs 0.004 Grain brown 1545C 0.0518
cm 1 pcs 0.002 Grain brown 1545C 0.0319
cm 2 pcs 0.002 Grain brown 1545C 0.0230
0.107 1.7511

cm 1 yds 0.014 Black

0.014

cm 2 pcs 0.021 Any Color

0.021

cm 1 pcs 0.147 Any Color

0.147

cm 1 pcs Black

cm 1 pcs Black
cm 1 pcs Black

cm 1 pcs Black
cm 2 pcs Black

cm 1 pcs Black
cm 1 pcs Black

cm 1 pcs Black
cm 1 pcs 0.635 Thyme 19-0309
cm 1 pcs 0.290 Thyme 19-0309
0.925

cm 1 pcs 0.320 Black

0.320

1 pcs Thyme 19-0309

1 pcs Thyme 19-0309

1 pcs Matt Black

cm 2 pcs 0.160 Thyme 19-0309

0.160

cm 1 pcs 0.465 Thyme 19-0309

cm 2 pcs 0.180 Thyme 19-0309
cm 2 pcs 1.380 Thyme 19-0309
cm 1 pcs 0.060 Thyme 19-0309
cm 2 pcs 1.220 Thyme 19-0309
cm 2 pcs 0.160 Thyme 19-0309
cm 2 pcs 0.720 Thyme 19-0309
4.185

cm 2 pcs 0.180 Grain brown 1545C

cm 2 pcs 1.060 Grain brown 1545C
1.240

cm 1 pcs 0.120 Natural 11-0103

0.120

cm 1 pcs 0.130 Black

cm 1 pcs 0.710 Black
0.840

cm 1 pcs 1.260 Black

cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
cm 1 pcs 0.460 Black
4.000
cm 1 pcs 1.310 OFF White/Matt Silver
1.310

cm 1 pcs 0.100 Red/White

0.100

cm 2 pcs 0.400 Thyme 19-0309

0.400

cm 2 pcs 0.160 Thyme 19-0309

0.160

cm 2 pcs 0.160 Grain brown 1545C

0.160

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

1 set Thyme 19-0309

2 set Thyme 19-0309

2 pcs Thyme 19-0309

2 pcs Thyme 19-0309
2 pcs Grain brown 1545C

1 pcs Black

4 set Matt Silver

2 set Matt Silver

2 set Matt Silver

2 pcs Grain brown 1545C

 1 pcs Grain brown 1545C

1 pcs Black/White
1 pcs Black/White

1 set White/Black
1 pcs White/Black

0.065 CON Thyme 19-0309

0.010 CON Grain brown 1545C
0.020 CON Thyme 19-0309
0.035 CON Black
0.010 CON Thyme 19-0309
0.005 CON Grain brown 1545C
0.003 CON Thyme 19-0309
0.005 CON Grain brown 1545C
0.002 CON Black
 Cost Calculation Sheet
DATE: 2021.06.07
Items Akubra Rucksack
Style No
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
Cotton Canvas 8OZ With WAX FACE 52" Thyme 19-0309 1.120 YDS $6.150 $6.888
Cotton Canvas 6OZ Without coating 52",With Check Print Thyme 1.580 YDS $2.000 $3.160 3px price
PE board 0.8T 24.7x6cm Black 1.000 pcs $0.020 $0.020
PU Sponge 2T 16KG 8.2x6.8cm Black 1.000 PCS $0.010 $0.010
PU Sponge 2T 16KG 11.7x15.4cm Black 1.000 PCS $0.010 $0.010
PE Sponge 3T 30.8x25.1cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x55.6cm Black 1.000 PCS $0.738 $0.738
EVA 10T 25F 7.2x46.5cm Black 2.000 PCS $0.118 $0.236
EVA 3T 25F 36.7x36.9cm Black 1.000 PCS $0.180 $0.180
Heat press Logo 50mm,Round Grain Brown 1545C 1.000 PCS $0.080 $0.080
Heat press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label Black/White 2.000 PCS $0.026 0.1660 $0.052
$11.584
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-5007 1.000 PCS $0.016 $0.016
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag 45x68cm 1.000 PCS $0.066 $0.066
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 20mmx100yds 0.002 ROL $0.210 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.000 $0.005
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.448
COW Leather 1.8-2.0mm Grain Brown 1545C 1.750 S/F $3.094 19.80 $5.414 RMB18.5/SF wihout tax
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.00 $0.028
Poly 600D TPE 57" Any Color 0.147 YDS $1.250 8.000 $0.184
Plastic Zipper #8,tape 3.6cm Thyme 19-0309 0.930 M $0.213 1.360 $0.198
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,TZPL-2024 14x27mm Thyme 19-0309 2.000 PCS $0.066 0.420 $0.131
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
Poly spun webbing 20mm Thyme 19-0309 0.170 M $0.148 0.950 $0.025
Poly spun webbing 25mm Thyme 19-0309 4.150 M $0.172 1.100 $0.713
Poly spun webbing 25mm Grain Brown 1545C 1.240 M $0.172 1.100 $0.213
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.041 0.260 $0.005
Poly bias tape 20mm Black 0.900 M $0.025 0.160 $0.023
Poly bias tape 25mm Black 4.000 M $0.033 0.210 $0.131
Cotton string 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058) OFF White/Matt Silver 1.000 set $0.383 2.450 $0.383 check price again
Cotton String 4.5mm,With White Line Red/White 0.100 M $0.072 0.460 $0.007 check price again
Fold E band 20mm Thyme 19-0309 0.400 M $0.102 0.650 $0.041
E band 20mm Thyme 19-0309 0.160 M $0.102 0.650 $0.016
E band 20mm Grain Brown 1545C 0.160 M $0.102 0.650 $0.016
E band 38mm Black 0.720 M $0.138 0.880 $0.099
Velcro 20mm,A+B Black 0.040 M $0.163 1.040 $0.007
Plastic Cordlock 6mm,AM8126 Thyme 19-0309 1.000 pcs $0.028 0.180 $0.028
Plastic SR buckle 25mm,With QS Logo Thyme 19-0309 2.000 SET $0.071 0.457 $0.143
Plastic L buckle 25mm,AM1012E Thyme 19-0309 4.000 PCS $0.022 0.140 $0.088
Plastic L buckle 25mm,AM1012E Grain Brown 1545C 2.000 PCS $0.022 0.140 $0.044
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.012 0.077 $0.012
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Thyme 19-0309 0.100 CON $1.000 $0.100
Poly thread 210D/3P,2000m/con Grain Brown 1545 C 0.020 CON $1.000 $0.020
Poly thread 210D/3P,2000m/con Black 0.035 CON $1.000 $0.035
Exchage Rate $8.371
6.40

CMT $3.90 MOQ 1000PCS

TOTAL $24.30

Sea Freight 3.8% $25.26

Overhead 12% $28.71

FOB 16.0% $34.18

40.5
-5.46 change cotton to 3PX
35.04
$ 34.34
 Cost Calculation Sheet
DATE: 2021.06.07
Items RUCK DUCK
Style No KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
Cotton Canvas 8OZ With WAX FACE 52" Black 1.120 YDS $6.150 $6.888
Cotton Canvas 6OZ 52",With Check Print Black 1.580 YDS $4.650 $7.347
PE board 0.8T 24.7x6cm Black 1.000 pcs $0.020 $0.020
PU Sponge 2T 16KG 8.2x6.8cm Black 1.000 PCS $0.010 $0.010
PU Sponge 2T 16KG 11.7x15.4cm Black 1.000 PCS $0.010 $0.010
PE Sponge 3T 30.8x25.1cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x55.6cm Black 1.000 PCS $0.738 $0.738
EVA 10T 25F 7.2x46.5cm Black 2.000 PCS $0.118 $0.236
EVA 3T 25F 36.7x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label Black/White 2.000 PCS $0.026 0.1660 $0.052

Woven Patch Grape Leaf 19-0511/Tinnin 17- 1.000 PCS $0.200 $0.200
1320/Ruby Wine 19-1629/Black
$15.891
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-5007 1.000 PCS $0.016 $0.016
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag 45x68cm 1.000 PCS $0.066 $0.066
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 20mmx100yds 0.002 ROL $0.210 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.000 $0.005
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.448
COW Leather 1.8-2.0mm Grain Brown 1545C 1.750 S/F $3.094 19.80 $5.414
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.00 $0.028
Poly 600D TPE 57" Any Color 0.147 YDS $1.250 8.000 $0.184
Plastic Zipper #8,tape 3.6cm Black 0.930 M $0.213 1.360 $0.198
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,TZPL-2024 14x27mm Black 2.000 PCS $0.066 0.420 $0.131
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.148 0.950 $0.025
Poly spun webbing 25mm Ruby Wine 19-1629 4.150 M $0.172 1.100 $0.713
Poly spun webbing 25mm Ruby Wine 19-1629 1.240 M $0.172 1.100 $0.213
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.041 0.260 $0.005
Poly bias tape 20mm Black 0.900 M $0.025 0.160 $0.023
Poly bias tape 25mm Black 4.000 M $0.033 0.210 $0.131
Cotton string 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058) OFF White/Matt Silver 1.000 set $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Red/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Ruby Wine 19-1629 0.400 M $0.102 0.650 $0.041
E band 20mm Ruby Wine 19-1629 0.160 M $0.102 0.650 $0.016
E band 20mm Ruby Wine 19-1629 0.160 M $0.102 0.650 $0.016
E band 38mm Black 0.720 M $0.138 0.880 $0.099
Velcro 20mm,A+B Black 0.040 M $0.163 1.040 $0.007
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 pcs $0.028 0.180 $0.028
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.071 0.457 $0.143
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 4.000 PCS $0.022 0.140 $0.088
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 2.000 PCS $0.022 0.140 $0.044
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.012 0.077 $0.012
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.122 CON $1.000 $0.122
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.015 CON $1.000 $0.015
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.018 CON $1.000 $0.018
Exchage Rate $8.371
6.40

CMT $3.90

TOTAL $28.61

Sea Freight 3.8% $29.74

Overhead 12% $33.80

FOB 16.0% $40.23

 Cost Calculation Sheet
DATE: 2021.06.07
Items RUCK DUCK
Style No Grape Leaf
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
Cotton Canvas 8OZ With WAX FACE 52" Grape Leaf 19-0511 1.120 YDS $6.150 $6.888
Cotton Canvas 6OZ 52",With Check Print Grape Leaf 1.580 YDS $4.650 $7.347
PE board 0.8T 24.7x6cm Black 1.000 pcs $0.020 $0.020
PU Sponge 2T 16KG 8.2x6.8cm Black 1.000 PCS $0.010 $0.010
PU Sponge 2T 16KG 11.7x15.4cm Black 1.000 PCS $0.010 $0.010
PE Sponge 3T 30.8x25.1cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x55.6cm Black 1.000 PCS $0.738 $0.738
EVA 10T 25F 7.2x46.5cm Black 2.000 PCS $0.118 $0.236
EVA 3T 25F 36.7x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label Black/White 2.000 PCS $0.026 0.1660 $0.052
Woven Patch Tinnin 17-1320/Black 1.000 PCS $0.200 $0.200
$15.891
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-5007 1.000 PCS $0.016 $0.016
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag 45x68cm 1.000 PCS $0.066 $0.066
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 20mmx100yds 0.002 ROL $0.210 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.000 $0.005
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.448
COW Leather 1.8-2.0mm Grain Brown 1545C 1.750 S/F $3.094 19.80 $5.414
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.00 $0.028
Poly 600D TPE 57" Any Color 0.147 YDS $1.250 8.000 $0.184
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.930 M $0.213 1.360 $0.198
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,TZPL-2024 14x27mm Grape Leaf 19-0511 2.000 PCS $0.066 0.420 $0.131
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
Poly spun webbing 20mm Golden Rod 14-0951 0.170 M $0.148 0.950 $0.025
Poly spun webbing 25mm Golden Rod 14-0951 4.150 M $0.172 1.100 $0.713
Poly spun webbing 25mm Golden Rod 14-0951 1.240 M $0.172 1.100 $0.213
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.041 0.260 $0.005
Poly bias tape 20mm Black 0.900 M $0.025 0.160 $0.023
Poly bias tape 25mm Black 4.000 M $0.033 0.210 $0.131
Cotton string 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058) OFF White/Matt Silver 1.000 set $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Red/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Golden Rod 14-0951 0.400 M $0.102 0.650 $0.041
E band 20mm Golden Rod 14-0951 0.160 M $0.102 0.650 $0.016
E band 20mm Grain Brown 1545C 0.160 M $0.102 0.650 $0.016
E band 38mm Black 0.720 M $0.138 0.880 $0.099
Velcro 20mm,A+B Black 0.040 M $0.163 1.040 $0.007
Plastic Cordlock 6mm,AM8126 Golden Rod 14-0951 1.000 pcs $0.028 0.180 $0.028
Plastic SR buckle 25mm,With QS Logo Golden Rod 14-0951 2.000 SET $0.071 0.457 $0.143
Plastic L buckle 25mm,AM1012E Golden Rod 14-0951 4.000 PCS $0.022 0.140 $0.088
Plastic L buckle 25mm,AM1012E Golden Rod 14-0951 2.000 PCS $0.022 0.140 $0.044
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.012 0.077 $0.012
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.085 CON $1.000 $0.085
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.015 CON $1.000 $0.015
Poly thread 210D/3P,2000m/con Golden Rod 14-0951 0.018 CON $1.000 $0.018
Poly thread 210D/3P,2000m/con Black 0.037 CON $1.000 $0.037
Exchage Rate $8.371
6.40

CMT $3.90

TOTAL $28.61

Sea Freight 3.8% $29.74

Overhead 12% $33.80

FOB 16.0% $40.23

 Cost Calculation Sheet
DATE: 2021.06.07
Items Akubra Rucksack
Style No
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
Cotton Canvas 8OZ With WAX FACE 52" Thyme 19-0309 1.120 YDS $6.150 $6.888
Cotton Canvas 6OZ Without coating 52",With Check Print Thyme 1.580 YDS $2.000 $3.160 3px price
PE board 0.8T 24.7x6cm Black 1.000 pcs $0.020 $0.020
PU Sponge 2T 16KG 8.2x6.8cm Black 1.000 PCS $0.010 $0.010
PU Sponge 2T 16KG 11.7x15.4cm Black 1.000 PCS $0.010 $0.010
PE Sponge 3T 30.8x25.1cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x55.6cm Black 1.000 PCS $0.738 $0.738
EVA 10T 25F 7.2x46.5cm Black 2.000 PCS $0.118 $0.236
EVA 3T 25F 36.7x36.9cm Black 1.000 PCS $0.180 $0.180
Heat press Logo 50mm,Round Grain Brown 1545C 1.000 PCS $0.080 $0.080
Heat press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label Black/White 2.000 PCS $0.026 0.1660 $0.052
$11.584
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-5007 1.000 PCS $0.016 $0.016
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag 45x68cm 1.000 PCS $0.066 $0.066
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 20mmx100yds 0.002 ROL $0.210 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.000 $0.005
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.448
PU Leather 1.0mm 54" Grain Brown 1545C 0.110 YDS $4.531 29.00 $0.498
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.00 $0.028
Poly 600D TPE 57" Any Color 0.147 YDS $1.250 8.000 $0.184
Plastic Zipper #8,tape 3.6cm Thyme 19-0309 0.930 M $0.213 1.360 $0.198
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,TZPL-2024 14x27mm Thyme 19-0309 2.000 PCS $0.066 0.420 $0.131
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
Poly spun webbing 20mm Thyme 19-0309 0.170 M $0.148 0.950 $0.025
Poly spun webbing 25mm Thyme 19-0309 4.150 M $0.172 1.100 $0.713
Poly spun webbing 25mm Grain Brown 1545C 1.240 M $0.172 1.100 $0.213
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.041 0.260 $0.005
Poly bias tape 20mm Black 0.900 M $0.025 0.160 $0.023
Poly bias tape 25mm Black 4.000 M $0.033 0.210 $0.131
Cotton string 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058) OFF White/Matt Silver 1.000 set $0.383 2.450 $0.383 check price again
Cotton String 4.5mm,With White Line Red/White 0.100 M $0.072 0.460 $0.007 check price again
Fold E band 20mm Thyme 19-0309 0.400 M $0.102 0.650 $0.041
E band 20mm Thyme 19-0309 0.160 M $0.102 0.650 $0.016
E band 20mm Grain Brown 1545C 0.160 M $0.102 0.650 $0.016
E band 38mm Black 0.720 M $0.138 0.880 $0.099
Velcro 20mm,A+B Black 0.040 M $0.163 1.040 $0.007
Plastic Cordlock 6mm,AM8126 Thyme 19-0309 1.000 pcs $0.028 0.180 $0.028
Plastic SR buckle 25mm,With QS Logo Thyme 19-0309 2.000 SET $0.071 0.457 $0.143
Plastic L buckle 25mm,AM1012E Thyme 19-0309 4.000 PCS $0.022 0.140 $0.088
Plastic L buckle 25mm,AM1012E Grain Brown 1545C 2.000 PCS $0.022 0.140 $0.044
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.012 0.077 $0.012
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Thyme 19-0309 0.100 CON $1.000 $0.100
Poly thread 210D/3P,2000m/con Grain Brown 1545 C 0.020 CON $1.000 $0.020
Poly thread 210D/3P,2000m/con Black 0.035 CON $1.000 $0.035
Exchage Rate $3.455
6.40

CMT $3.90 MOQ 1000PCS

TOTAL $19.39

Sea Freight 3.8% $20.15

Overhead 12% $22.90

FOB 16.0% $27.26

40.5
-5.46 change cotton to 3PX
-6.53 change to PU leather
28.51
$ 27.94
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make
Cutting size make Myat Thu
DATE: 2021.07.07
Pattern size(cm)
Materails Name Position Myanmar
Width Height
Cotton Canvas 8OZ With WAX FACE 52"
handle လက္ကိုင္ 21.0 9.6
top back အေနာက္ဘ က္ အေပၚ 29.6 4.3
shoulder strap လြယ္ႀကိဳး 7.2 48.5
shoulder strap below လြယ္ႀကိဳး 6.5 7.6
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2 110.0
triangle စမူ ဆာ (ႀတိဂံ ) 14.3 8.0
back main ေနာက္ေက်ာ 32.8 53.1
top both side ေဘးအိတ္ အေပၚ 19.3 18.7
back ground both side pocket ေဘးအိတ္ ေအာက္ခံ 20.0 31.0
both side pocket ေဘးအိတ္ 24.9 32.6
flaps both side pocket ဖလတ္ ေဘးအိတ္ကပ္ 16.9 10.9
flaps both side pocket binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2 38.0
top front အေရွ႕ အေပၚ 31.6 26.5
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 62.2 3.3
front pocket အေရွ႕အိတ္ 30.9 29.5
both side front pocket အေရွ႕အိတ္ ေဘး 4.8 9.9
top flat ဖလတ္ အေပၚ 29.2 24.0
flat pocket ဖလတ္အိတ္ 27.8 12.8
flat binding ဖလတ္အိတ္ 4.2 80.0
both side fllap ဖလတ္ ေဘး 20.2 10.8

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5 17.5
inside back အေနာက္ဘ က္ 32.8 55.6
laptop laptop 40.4 39.8
inside front အေရွ႕ 31.0 48.1
inside both side အတြင္း ေဘး၂ဖက္ 20.0 48.0
under of inside both side ေအာက္ေျခ ေဘး 20.0 9.5
flaps both side pocket ဖလတ္ ေဘးအိတ္ 16.9 10.9
both side pocket ေဘး၂ဖက္ 24.9 32.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 62.2 3.3
both side front pocket အေရွ႕အိတ္ ေဘးစြန္း 4.8 9.9
back ground front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0 27.3
 front inside zipper pocket top အေရွ႕အိတ္ 31.0 5.3
inside front zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0 22.3
pen pocket ေဘာပင္အိတ္ 12.3 15.9
phone pocket ဖု န္းအိတ္ 11.3 33.8
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3 9.4
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1 3.0
front pocket အေရွ႕အိတ္ 30.9 29.5
inside flat ဖလတ္ အတြင္း 29.2 32.2
both side flap ဖလတ္ ေဘး 20.2 10.8
back ground flap pocket ဖလတ္ ေအာက္ခံ 27.9 14.3
bottom ေအာက္ေျခ 30.8 25.1

PU Leather 1.0mm 54",Turtle crack pattern

bottom ေအာက္ေျခ 30.8 25.1
under both side ေအာက္ေျခ ေဘး 20.0 9.5
patch on flap ဖလတ္ 4.5 4.5
logo Patch 5.0 5.0
puller 0.9 10.0

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3 14.9

S/L 1.2mm 54"

inside flaps side အတြင္း ေဘးဖလတ္ 16.9 7.0

Poly 600D TPE any color

cover back ေနာက္ေက်ာ 32.8 55.6

PE Board 0.8T
inside laptop pocket laptop 24.7 6.0

PU sponge 2T 16 KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 8.2 6.8
inside phone pocket ဖု န္းအိတ္ကပ္ 11.7 15.4

PE sponge 3T
bottom ေအာက္ေျခ 30.8 25.1
under both side ေအာက္ေျခ ေဘး 20.0 9.5

EVA 10T 25F

back ေနာက္ေက်ာ 32.8 55.6
shoulder strape လြယ္ႀကိဳး 7.2 46.5

EVA 3T 25F
inside laptop pocket laptop 36.7 36.9
Plastic Zipper #8,tape 3.6cm
front pocket အေရွ႕အိတ္ ဇစ္ 62.5
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,Short tab

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

PP String 2.5mm Normal

front pocket အေရွ႕အိတ္ ဇစ္ 18.0
flat pocket ဖလတ္အိတ္ ဇစ္ 18.0

PE Tube - Heat Shrink 7mm

front pocket အေရွ႕အိတ္ ဇစ္ 3.0
flat pocket ဖလတ္အိတ္ ဇစ္ 3.0

Poly Spun Webbing 20mm

below Metal Snap metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘ က္ အေပၚ 45.5
top back L buckle အေနာက္ဘ က္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 68.0
top of open for eyelet စမူ ဆာ (ႀတိဂံ ) 5.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
Front SR buckle (flap) အေရွ႕ ေဘး 7.0
Front SR buckle အေရွ႕ ေဘး 35.0
bottom top ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

PP bias tape 25mm,600x600D V

inside open main ( eyelet ) အဖြင့္အိတ္ eyelet 11.0

Poly bias tape 20mm

mesh pocket top mesh အိတ္ကပ္ထိပ္ 12.0
Front pocket zipper 65.0
Front pocket ဖလတ္ 70.0
Poly bias tape 25mm
backpanel ေနာက္ေက်ာ 125.0
backpanel top ေနာက္ေက်ာ ထိပ္ 95.0
inside front အေရွ႕ 65.0
under of front ေအာက္ေျခ 45.0

Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)

open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

for key hook key hook 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္ကပ္ 19.0

E band 20mm
front web ring အေရွ႕ကြင္း Web 7.0
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A+B
inside phone pocket phone pocket 3.0

Plastic Cordlock 6mm,AM8126

Main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
front under အေရွ႕ ေအာက္ေျခ

Plastic Mini Key hook AM6198A

inside panel အတြင္းေရွ႕အိတ္ကပ္

Metal Double Rivet 8x8mm

shoulder လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

side pocket ေဘးအိတ္
Metal Eyelet with Clear PE washer 9x6mm
Main open အဖြင့္အိတ္

Heather press Patch

flat ဖလတ္

Woven Patch
front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label ML-JRB37 47x15mm

shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside label
Global care label 3pcs -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
linning -
inside binding -
Webbing -
Trim Webbing -
Webbing for side pocket -
woven Label -
woven Label
 223 main line

GRAPE LEAF
unit Q'ty unit Dosage
CRE0

cm 1 pcs 0.018 Grape Leaf 19-0511

cm 1 pcs 0.012 Grape Leaf 19-0511
cm 4 pcs 0.127 Grape Leaf 19-0511
cm 2 pcs 0.009 Grape Leaf 19-0511
cm 2 pcs 0.086 Grape Leaf 19-0511
cm 2 pcs 0.021 Grape Leaf 19-0511
cm 1 pcs 0.153 Grape Leaf 19-0511
cm 2 pcs 0.065 Grape Leaf 19-0511
cm 2 pcs 0.110 Grape Leaf 19-0511
cm 2 pcs 0.144 Grape Leaf 19-0511
cm 2 pcs 0.033 Grape Leaf 19-0511
cm 2 pcs 0.030 Grape Leaf 19-0511
cm 1 pcs 0.074 Grape Leaf 19-0511
cm 1 pcs 0.019 Grape Leaf 19-0511
cm 1 pcs 0.081 Grape Leaf 19-0511
cm 2 pcs 0.009 Grape Leaf 19-0511
cm 1 pcs 0.062 Grape Leaf 19-0511
cm 1 pcs 0.032 Grape Leaf 19-0511
cm 1 pcs 0.031 Grape Leaf 19-0511
cm 2 pcs 0.039 Grape Leaf 19-0511
1.156

cm 1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511

cm 1 pcs 0.160 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.283 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.131 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.170 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.033 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.019 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.075 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.061 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.081 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511
cm 2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511
cm 1 pcs 0.068 Check Print - Black/Grape Leaf 19-0511
1.657

cm 1 pcs 0.065 Grain Brown 1545C

cm 2 pcs 0.033 Grain Brown 1545C
cm 2 pcs 0.004 Grain Brown 1545C
cm 0 pcs 0.000 Grain Brown 1545C
cm 0 pcs 0.000 Grain Brown 1545C
0.102

cm 1 yds 0.014 Black

0.014

cm 2 pcs 0.021 Any Color

0.021

cm 1 pcs 0.147 Any Color

0.147

cm 1 pcs Black

cm 1 pcs Black
cm 1 pcs Black

cm 1 pcs Black
cm 2 pcs Black

cm 1 pcs Black
cm 2 pcs Black

cm 1 pcs Black
cm 1 pcs 0.635 Grape Leaf 19-0511
cm 1 pcs 0.290 Grape Leaf 19-0511
0.925

cm 1 pcs 0.320 Black

0.320

1 pcs Grape Leaf 19-0511

1 pcs Grape Leaf 19-0511

1 pcs Matt Black

cm 1 pcs 0.190 Black/White

cm 1 pcs 0.190 Black/White
0.380

cm 1 pcs 0.040 Black

cm 1 pcs 0.040 Black
0.080

cm 2 pcs 0.160 Golden Rod 14-0951

0.160

cm 1 pcs 0.465 Golden Rod 14-0951

cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.380 Golden Rod 14-0951
cm 1 pcs 0.060 Golden Rod 14-0951
cm 2 pcs 1.220 Golden Rod 14-0951
cm 2 pcs 0.160 Golden Rod 14-0951
cm 2 pcs 0.720 Golden Rod 14-0951
cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.060 Golden Rod 14-0951
5.425

cm 1 pcs 0.120 Natural 11-0103

0.120

cm 1 pcs 0.130 Black

cm 1 pcs 0.660 Black
cm 1 pcs 0.710 Black
1.500
cm 1 pcs 1.260 Black
cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
cm 1 pcs 0.460 Black
4.000

cm 1 pcs 1.310 Natural 11-0103/Matt Silver

1.310

cm 1 pcs 0.100 Ruby Wine 19-1629/White

0.100

cm 2 pcs 0.400 Grape Leaf 19-0511

0.400

cm 2 pcs 0.160 Golden Rod 14-0951

cm 2 pcs 0.160 Golden Rod 14-0951
0.320

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

1 set Golden Rod 14-0951

2 set Golden Rod 14-0951

2 pcs Golden Rod 14-0951

2 pcs Golden Rod 14-0951
2 pcs Golden Rod 14-0951

1 pcs Black

4 set Matt Silver

2 set Matt Silver

 2 set Matt Silver

2 pcs Grain brown 1545C

ML-JRB29 50mm

1 pcs Tinnin 17-1320/Black

1 pcs Black/Grape Leaf 19-0511

1 pcs Black/Grape Leaf 19-0511

1 set White/Black
1 pcs White/Black

0.065 CON Grape Leaf 19-0511

0.010 CON Grain brown 1545C
0.020 CON Black
0.035 CON Black
0.010 CON Golden Rod 14-0951
0.005 CON Golden Rod 14-0951
0.003 CON Golden Rod 14-0951
0.002 CON Black
0.001 CON Natural 11-0103
 223 main line

BLACK
KVJ0

Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black

Check Print - Black/Grape Leaf 19-0511

Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Grain Brown 1545C

Grain Brown 1545C
Grain Brown 1545C
Grain Brown 1545C
Grain Brown 1545C

Black

Any Color

Any Color

Black

Black
Black

Black
Black

Black
Black

Black
 Black
Black

Black

Matt Black
Matt Black

Matt Black

Black/White
Black/White

Black
Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629

Natural 11-0103

Black
Black
Black
 Black
Black
Black
Black

Natural 11-0103/Matt Silver

Ruby Wine 19-1629/White

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Black

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629

Black

Matt Silver

Matt Silver
 Matt Silver

Grain brown 1545C

ML-JRB30 50x36mm
Grape Leaf 19-0511/Tinnin 17-1320/Ruby
Wine 19-1629/Black

Black/Grape Leaf 19-0511

Black/Grape Leaf 19-0511

White/Black
White/Black

Black
Grain brown 1545C
Black
Black
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Black
Natural 11-0103
 Cost Calculation Sheet
DATE: 2021.06.15
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ Cotton Canvas With WAX FACE 52" Grape Leaf 19-0511 1.120 YDS $6.550 $7.336 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.580 YDS $4.650 $7.347 FJF - BOM 5.12
PE board 0.8T 24.7x6cm Black 1.000 pcs $0.020 $0.020
PU Sponge 2T 16KG 8.2x6.8cm Black 1.000 PCS $0.010 $0.010
PU Sponge 2T 16KG 11.7x15.4cm Black 1.000 PCS $0.010 $0.010
PE Sponge 3T 30.8x25.1cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x55.6cm Black 1.000 PCS $0.738 $0.738
EVA 10T 25F 7.2x46.5cm Black 2.000 PCS $0.118 $0.236
EVA 3T 25F 36.7x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29 50mm Black/Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$16.242
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Leather 1.0mm 54",Turtle crack pattern Grain Brown 1545C 0.110 YDS $4.531 29.00 $0.498
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.147 YDS $1.250 8.000 $0.184
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.930 M $0.213 1.360 $0.198
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Golden Rod 14-0951 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Golden Rod 14-0951 5.430 M $0.189 1.210 $1.027
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.055 0.350 $0.007
Poly bias tape 20mm Black 1.500 M $0.023 0.150 $0.035
Poly bias tape 25mm Black 4.000 M $0.036 0.230 $0.144
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 set $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm Golden Rod 14-0951 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Golden Rod 14-0951 1.000 pcs $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Golden Rod 14-0951 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Golden Rod 14-0951 6.000 PCS $0.020 0.131 $0.123
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Golden Rod 14-0951 0.018 CON $1.000 $0.018
Poly thread 210D/3P,2000m/con Natural 11-0103 0.001 CON $1.000 $0.001
Poly thread 210D/3P,2000m/con Black 0.057 CON $1.000 $0.057
Exchage Rate $3.531
6.40

CMT $3.90

TOTAL $24.14

Sea Freight 3.8% $25.10

Overhead 12% $28.52

FOB 16.0% $33.95

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82
 Cost Calculation Sheet
DATE: 2021.06.15
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ Cotton Canvas With WAX FACE 52" Black 1.120 YDS $6.550 $7.336 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.580 YDS $4.650 $7.347 3PX
PE board 0.8T 24.7x6cm Black 1.000 pcs $0.020 $0.020
PU Sponge 2T 16KG 8.2x6.8cm Black 1.000 PCS $0.010 $0.010
PU Sponge 2T 16KG 11.7x15.4cm Black 1.000 PCS $0.010 $0.010
PE Sponge 3T 30.8x25.1cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x55.6cm Black 1.000 PCS $0.738 $0.738
EVA 10T 25F 7.2x46.5cm Black 2.000 PCS $0.118 $0.236
EVA 3T 25F 36.7x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Grape Leaf 19-0511/Tinnin 17-1320/Ruby
Woven Patch ML-JRB30 50x36mm Wine 19-1629/Black 1.000 PCS $0.098 0.6300 $0.098
BOM 0.108
$16.242
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Leather 1.0mm 54",Turtle crack pattern Grain Brown 1545C 0.110 YDS $4.531 29.00 $0.498
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.147 YDS $1.250 8.000 $0.184
Plastic Zipper #8,tape 3.6cm Black 0.930 M $0.213 1.360 $0.198
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.430 M $0.189 1.210 $1.027
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.055 0.350 $0.007
Poly bias tape 20mm Black 1.500 M $0.023 0.150 $0.035
Poly bias tape 25mm Black 4.000 M $0.036 0.230 $0.144
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 set $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 pcs $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.020 0.131 $0.123
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.122 CON $1.000 $0.122
Poly thread 210D/3P,2000m/con Natural 11-0103 0.001 CON $1.000 $0.001
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.018 CON $1.000 $0.018
$3.518
6.40

CMT $3.90

TOTAL $24.13

Sea Freight 3.8% $25.08

Overhead 12% $28.50

FOB 16.0% $33.93

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make Luan
Cutting size make Myat Thu
DATE: 2021.08.17
Pattern size(cm)
Materails Name Position Myanmar
Width
Cotton Canvas 8OZ With WAX FACE 52"
handle လက္ကိုင္ 21.0
top back အေနာက္ဘ က္ အေပၚ 29.6
shoulder strap လြယ္ႀကိဳး 7.0
shoulder strap under below လြယ္ႀကိဳး 6.5
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2
triangle စမူ ဆာ (ႀတိဂံ ) 14.3
back main ေနာက္ေက်ာ 32.8
top both side ေဘးအိတ္ အေပၚ 19.3
back ground both side pocket ေဘးအိတ္ ေအာက္ခံ 20.0
both side pocket ေဘးအိတ္ 24.9
flaps both side pocket ဖလတ္ ေဘးအိတ္ကပ္ 16.9
flaps both side pocket binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2
top front အေရွ႕ အေပၚ 31.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 55.0
front pocket အေရွ႕အိတ္ 31.0
both side front pocket အေရွ႕အိတ္ ေဘး 4.8
top flat ဖလတ္ အေပၚ 29.2
flat pocket ဖလတ္အိတ္ 27.8
flat binding ဖလတ္အိတ္ 4.2
both side fllap ဖလတ္ ေဘး 20.2

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5
inside back အေနာက္ဘ က္ 32.8
laptop laptop 40.0
inside front အေရွ႕ 31.0
inside both side အတြင္း ေဘး၂ဖက္ 20.0
under of inside both side ေအာက္ေျခ ေဘး 20.0
flaps both side pocket ဖလတ္ ေဘးအိတ္ 16.9
both side pocket ေဘး၂ဖက္ 24.9
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 55.0
both side front pocket အေရွ႕အိတ္ ေဘးစြန္း 4.8
back ground front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0
 front inside zipper pocket top အေရွ႕အိတ္ 31.0
inside front zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0
pen pocket ေဘာပင္အိတ္ 12.3
phone pocket ဖု န္းအိတ္ 11.3
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1
front pocket အေရွ႕အိတ္ 31.0
inside flat ဖလတ္ အတြင္း 29.2
both side flap ဖလတ္ ေဘး 20.2
back ground flap pocket ဖလတ္ ေအာက္ခံ 27.9
bottom ေအာက္ေျခ 30.8

PU Leather 1.0mm 54",Turtle crack pattern

bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0
patch on flap ဖလတ္ 6.0

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3

S/L 1.2mm 54"

inside flaps side အတြင္း ေဘးဖလတ္ 16.9

Poly 600D TPE any color

cover back ေနာက္ေက်ာ 32.8

PE Board 0.8T
inside laptop pocket laptop 24.5

PU sponge 2T 16 KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 10.3
inside phone pocket ဖု န္းအိတ္ကပ္ 14.3

PE sponge 3T
bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0

EVA 10T 25F

back ေနာက္ေက်ာ 32.8
shoulder strape လြယ္ႀကိဳး 7.0

EVA 3T 25F
inside laptop pocket laptop 36.4

Plastic Zipper #8,tape 3.6cm

 front pocket အေရွ႕အိတ္ ဇစ္ 55.0
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,Short tab

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

PP String 2.5mm Normal

front pocket အေရွ႕အိတ္ ဇစ္ 18.0
flat pocket ဖလတ္အိတ္ ဇစ္ 18.0

PE Tube - Heat Shrink 7mm

front pocket အေရွ႕အိတ္ ဇစ္ 3.0
flat pocket ဖလတ္အိတ္ ဇစ္ 3.0

Poly Spun Webbing 20mm

below Metal Snap metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘ က္ အေပၚ 45.5
top back L buckle အေနာက္ဘ က္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 61.0
top of open for eyelet စမူ ဆာ (ႀတိဂံ ) 5.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
Front SR buckle (flap) အေရွ႕ ေဘး 7.0
Front SR buckle အေရွ႕ ေဘး 31.0
bottom top ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

PP bias tape 25mm,600x600D V

inside open main ( eyelet ) အဖြင့္အိတ္ eyelet 11.0

Poly bias tape 20mm

mesh pocket top mesh အိတ္ကပ္ထိပ္ 12.0
Front pocket zipper 65.0
Front pocket ဖလတ္ 70.0

Poly bias tape 25mm

backpanel ေနာက္ေက်ာ 125.0
 backpanel top ေနာက္ေက်ာ ထိပ္ 95.0
inside front အေရွ႕ 65.0
under of front ေအာက္ေျခ 45.0

Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)

open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

for key hook key hook 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္ကပ္ 19.0

E band 20mm
front top web ring အေရွ႕ကြင္း Web 7.0
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A+B
inside phone pocket phone pocket 3.0

Plastic Cordlock 6mm,AM8126

Main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
front under အေရွ႕ ေအာက္ေျခ

Plastic Mini Key hook AM6198A

inside panel အတြင္းေရွ႕အိတ္ကပ္

Metal Double Rivet 8x8mm

shoulder လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

side pocket ေဘးအိတ္

Metal Eyelet with Clear PE washer 9x6mm

Main open အဖြင့္အိတ္
Heather press Patch
flat ဖလတ္

Woven Patch ML-JRB29 50mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Patch ML-JRB30 50x36mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label ML-JRB37 47x15mm

shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside label
Global care label 3pcs -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
inside lining & binding -
Webbing -
woven label -
woven label -
 223 main line

Pattern size(cm) GRAPE LEAF

unit Q'ty unit Dosage
Height CRE0

9.6 cm 1 pcs 0.018 Grape Leaf 19-0511

4.3 cm 1 pcs 0.012 Grape Leaf 19-0511
41.5 cm 4 pcs 0.106 Grape Leaf 19-0511
7.6 cm 2 pcs 0.009 Grape Leaf 19-0511
96.0 cm 2 pcs 0.075 Grape Leaf 19-0511
8.0 cm 2 pcs 0.021 Grape Leaf 19-0511
44.1 cm 1 pcs 0.127 Grape Leaf 19-0511
16.0 cm 2 pcs 0.055 Grape Leaf 19-0511
26.3 cm 2 pcs 0.094 Grape Leaf 19-0511
28.6 cm 2 pcs 0.126 Grape Leaf 19-0511
10.9 cm 2 pcs 0.033 Grape Leaf 19-0511
38.0 cm 2 pcs 0.030 Grape Leaf 19-0511
22.5 cm 1 pcs 0.063 Grape Leaf 19-0511
3.3 cm 1 pcs 0.017 Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Grape Leaf 19-0511
24.0 cm 1 pcs 0.062 Grape Leaf 19-0511
12.8 cm 1 pcs 0.032 Grape Leaf 19-0511
80.0 cm 1 pcs 0.031 Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Grape Leaf 19-0511
1.032

17.5 cm 1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511

46.6 cm 1 pcs 0.135 Check Print - Black/Grape Leaf 19-0511
39.8 cm 2 pcs 0.280 Check Print - Black/Grape Leaf 19-0511
40.6 cm 1 pcs 0.111 Check Print - Black/Grape Leaf 19-0511
40.5 cm 2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511
9.5 cm 2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
10.9 cm 2 pcs 0.033 Check Print - Black/Grape Leaf 19-0511
28.6 cm 2 pcs 0.126 Check Print - Black/Grape Leaf 19-0511
3.3 cm 1 pcs 0.017 Check Print - Black/Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511
23.7 cm 1 pcs 0.065 Check Print - Black/Grape Leaf 19-0511
 5.3 cm 1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511
18.7 cm 1 pcs 0.052 Check Print - Black/Grape Leaf 19-0511
15.9 cm 1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
33.8 cm 1 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
9.4 cm 2 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
3.0 cm 1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Check Print - Black/Grape Leaf 19-0511
32.2 cm 1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511
14.3 cm 1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511
25.5 cm 1 pcs 0.070 Check Print - Black/Grape Leaf 19-0511
90 1.534

25.5 cm 1 pcs 0.066 Grain Brown 1545C

9.5 cm 2 pcs 0.033 Grain Brown 1545C
6.0 cm 2 pcs 0.007 Grain Brown 1545C
0.106

14.9 cm 1 yds 0.014 Black

0.014

7.0 cm 2 pcs 0.021 Any Color

0.021

46.6 cm 1 pcs 0.123 Any Color

0.123

6.0 cm 1 pcs Black

9.4 cm 1 pcs Black

16.9 cm 1 pcs Black

25.5 cm 1 pcs Black

9.5 cm 2 pcs Black

46.6 cm 1 pcs Black

39.5 cm 2 pcs Black

36.9 cm 1 pcs Black

cm 1 pcs 0.560 Grape Leaf 19-0511
cm 1 pcs 0.290 Grape Leaf 19-0511
0.850

cm 1 pcs 0.320 Black

0.320

1 pcs Grape Leaf 19-0511

1 pcs Grape Leaf 19-0511

1 pcs Matt Black

cm 1 pcs 0.190 Black/White

cm 1 pcs 0.190 Black/White
0.380

cm 1 pcs 0.040 Black

cm 1 pcs 0.040 Black
0.080

cm 2 pcs 0.160 Golden Rod 14-0951

0.160

cm 1 pcs 0.465 Golden Rod 14-0951

cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.240 Golden Rod 14-0951
cm 1 pcs 0.060 Golden Rod 14-0951
cm 2 pcs 1.220 Golden Rod 14-0951
cm 2 pcs 0.160 Golden Rod 14-0951
cm 2 pcs 0.640 Golden Rod 14-0951
cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.060 Golden Rod 14-0951
5.205

cm 1 pcs 0.120 Natural 11-0103

0.120

cm 1 pcs 0.130 Black

cm 1 pcs 0.660 Black
cm 1 pcs 0.710 Black
1.500

cm 1 pcs 1.260 Black

cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
cm 1 pcs 0.460 Black
4.000

cm 1 pcs 1.310 Natural 11-0103/Matt Silver

1.310

cm 1 pcs 0.100 Ruby Wine 19-1629/White

0.100

cm 2 pcs 0.400 Grape Leaf 19-0511

0.400

cm 2 pcs 0.160 Golden Rod 14-0951

cm 2 pcs 0.160 Golden Rod 14-0951
0.320

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

1 set Golden Rod 14-0951

2 set Golden Rod 14-0951

2 pcs Golden Rod 14-0951

2 pcs Golden Rod 14-0951
2 pcs Golden Rod 14-0951

1 pcs Black

4 set Matt Silver

2 set Matt Silver

2 set Matt Silver

 2 pcs Grain brown 1545C

1 pcs Tinnin 17-1320/Black

1 pcs No Use

1 pcs Black/Grape Leaf 19-0511

1 pcs Black/Grape Leaf 19-0511

1 set White/Black
1 pcs White/Black

0.065 CON Grape Leaf 19-0511

0.010 CON Grain brown 1545C
0.055 CON Black
0.017 CON Golden Rod 14-0951
0.002 CON Black
0.001 CON Black
 223 main line

BLACK
KVJ0

Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black

Check Print - Black/Grape Leaf 19-0511

Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Grain Brown 1545C

Grain Brown 1545C
Grain Brown 1545C

Black

Any Color

Any Color

Black

Black
Black

Black
Black

Black
Black

Black
 Black
Black

Black

Matt Black
Matt Black

Matt Black

Black/White
Black/White

Black
Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629

Natural 11-0103

Black
Black
Black

Black
 Black
Black
Black

Natural 11-0103/Matt Silver

Ruby Wine 19-1629/White

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Black

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629

Black

Matt Silver

Matt Silver

Matt Silver
 Grain brown 1545C

No Use

Grape Leaf 19-0511/Tinnin 17-1320/Ruby

Wine 19-1629/Black

Black/Grape Leaf 19-0511

Black/Grape Leaf 19-0511

White/Black
White/Black

Black
Grain brown 1545C
Black
Ruby Wine 19-1629
Black
Black
 Cost Calculation Sheet
DATE: 2021.08.03
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ Cotton Canvas With WAX FACE 52" Grape Leaf 19-0511 1.020 YDS $6.550 $6.681 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.550 YDS $4.650 $7.208 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather Press Patch Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29 50mm Black/Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$15.250
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Leather 1.0mm 54",Turtle crack pattern Grain Brown 1545C 0.110 YDS $4.531 29.00 $0.498
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Golden Rod 14-0951 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Golden Rod 14-0951 5.210 M $0.189 1.210 $0.985
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.055 0.350 $0.007
Poly bias tape 20mm Black 1.500 M $0.023 0.150 $0.035
Poly bias tape 25mm Black 4.000 M $0.036 0.230 $0.144
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm Golden Rod 14-0951 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Golden Rod 14-0951 1.000 pcs $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Golden Rod 14-0951 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Golden Rod 14-0951 6.000 PCS $0.020 0.131 $0.123
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Golden Rod 14-0951 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
Exchage Rate $3.444
6.40

CMT $3.90

TOTAL $23.07

Sea Freight 3.8% $23.98

Overhead 12% $27.25

FOB 16.0% $32.44

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82
 Cost Calculation Sheet
DATE: 2021.06.15
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ Cotton Canvas With WAX FACE 52" Black 1.020 YDS $6.550 $6.681 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.550 YDS $4.650 $7.208 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30 50x36mm 1320/Ruby Wine 19-1629/Black 1.000 PCS $0.098 0.6300 $0.098
BOM 0.108
$15.250
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds WHITE/RED LETTERS 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Leather 1.0mm 54",Turtle crack pattern Grain Brown 1545C 0.110 YDS $4.531 29.00 $0.498
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.210 M $0.189 1.210 $0.985
PP bias tape 25mm,600x6000D V Natural 11-0103 0.120 M $0.055 0.350 $0.007
Poly bias tape 20mm Black 1.500 M $0.023 0.150 $0.035
Poly bias tape 25mm Black 4.000 M $0.036 0.230 $0.144
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.020 0.131 $0.123
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.431
6.40

CMT $3.90

TOTAL $23.05

Sea Freight 3.8% $23.96

Overhead 12% $27.23

FOB 16.0% $32.42

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
 Cost Calculation Sheet
DATE: 2021.08.17
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ Cotton Canvas With WAX FACE 52" Grape Leaf 19-0511 1.020 YDS $6.550 $6.681 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.550 YDS $4.650 $7.208 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather Press Patch Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29 50mm Black/Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$15.250
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Leather 1.0mm 54",Turtle crack pattern Grain Brown 1545C 0.110 YDS $4.531 29.00 $0.498
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP String 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Golden Rod 14-0951 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Golden Rod 14-0951 5.270 M $0.189 1.210 $0.996
PP bias tape 25mm,600x6000D V Natural 11-0103 0.000 M $0.055 0.350 $0.000
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm Golden Rod 14-0951 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Golden Rod 14-0951 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Golden Rod 14-0951 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Golden Rod 14-0951 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Golden Rod 14-0951 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
Exchage Rate $3.425
6.40

CMT $3.90

TOTAL $23.05

Sea Freight 3.8% $23.96

Overhead 12% $27.22

FOB 16.0% $32.41

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82

OP1 change all lining to printing lining i/o printing cotton

bom -7.54 $1.09

OP2 -0.86 change webbing to normal i/ o cotton

20/25mm

OP3 -0.418 remove printed cotton at front pkt

cons 0.071

OP4 -0.630 remove printed cotton at flap

cons 0.123 don’t up 15% as - binding don’t knoe

OP5 -1.496 remove printed cotton inside main (both side + front)
cons 0.254

OP6 -0.942 remove printed cotton at both side of water bottle pkt
cons 0.16

OP7 -0.031 remove 1 woven label at laptop pkt

 Cost Calculation Sheet
DATE: 2021.08.17
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ Cotton Canvas With WAX FACE 52" Black 1.020 YDS $6.550 $6.681 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.550 YDS $4.650 $7.208 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30 50x36mm 1320/Ruby Wine 19-1629/Black 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$15.250
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Leather 1.0mm 54",Turtle crack pattern Grain Brown 1545C 0.110 YDS $4.531 29.00 $0.498
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.270 M $0.189 1.210 $0.996
PP bias tape 25mm,600x6000D V Natural 11-0103 0.000 M $0.055 0.350 $0.000
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Grain brown 1545C 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.412
6.40

CMT $3.90

TOTAL $23.03

Sea Freight 3.8% $23.94

Overhead 12% $27.21

FOB 16.0% $32.39

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make Luan
Cutting size make Myat Thu
DATE: 2021.08.17
Pattern size(cm)
Materails Name Position Myanmar
Width
Cotton Canvas 8OZ With WAX FACE 52"
handle လက္ကိုင္ 21.0
top back အေနာက္ဘက္ အေပၚ 29.6
shoulder strap လြယ္ႀကိဳး 7.0
shoulder strape under ( below Metal Revit ) လြယ္ႀကိဳး 6.5
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2
triangle စမူ ဆာ (ႀတိဂံ ) 14.3
back main ေနာက္ေက်ာ 32.8
top both side ေဘးအိတ္ အေပၚ 19.3
back of side pocket ေဘးအိတ္ ေအာက္ခံ 20.0
side pocket ေဘးအိတ္ 24.9
side pocket flat ဖလတ္ ေဘးအိတ္က ပ္ 16.9
side pocket flat binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2
top front main အေရွ႕ အေပၚ 31.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket အေရွ႕အိတ္ 31.0
front pocket zip end အေရွ႕အိတ္ ေဘး 4.8
top flat ဖလတ္ အေပၚ 29.2
flat pocket ဖလတ္အိတ္ 27.8
flat pocket side ဖလတ္ ေဘး 20.2
flat main binding ဖလတ္အိတ္ 4.2

PU Leather 1.0mm 54",Turtle Crack pattern

bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0
patch on flap ဖလတ္ 6.0

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5
inside back panel အေနာက္ဘက္ 32.8
laptop laptop 40.0
inside front main အေရွ႕ 31.0
inside side main အတြင္း ေဘး၂ဖက္ 20.0
under of inside both side ေအာက္ေျခ ေဘး 20.0
 side pocket flat ဖလတ္ ေဘးအိတ္က ပ္ 16.9
side pocket ေဘး၂ဖက္ 24.9
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket zip end အေရွ႕အိတ္ ေဘးစြန္း 4.8
back of inside front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0
front inside zipper pocket top အေရွ႕အိတ္ 31.0
front inside zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0
pen pocket ေဘာပင္အိတ္ 12.3
phone pocket ဖု န္းအိတ္ 11.3
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1
front pocket အေရွ႕အိတ္ 31.0
inside flat main ဖလတ္ အတြင္း 29.2
flat pocket side ဖလတ္ ေဘး 20.2
back of flat pocket ဖလတ္ ေအာက္ခံ 27.9
bottom main ေအာက္ေျခ 30.8

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3

S/L 1.2mm 54"

inside side pocket flat အတြင္း ေဘးဖလတ္ 16.9

Poly 600D TPE Backing 57"

inside back ေနာက္ေက်ာ 32.8

PE Board 0.8T
inside laptop pocket top laptop 24.5

PU Sponge 2T 16KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 10.3
inside phone pocket ဖု န္းအိတ္ကပ္ 14.3

PE Sponge 3T
bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0

EVA 10T 25F

back ေနာက္ေက်ာ 32.8
shoulder strape လြယ္ႀကိဳး 7.0

EVA 3T 25F
laptop laptop 36.4

Plastic Zipper #8,tape 3.6cm

 front pocket အေရွ႕အိတ္ ဇစ္ 55.0
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,Short tab

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

PP String 2.5mm Normal

front pocket အေရွ႕အိတ္ ဇစ္ 18.0
flat pocket ဖလတ္အိတ္ ဇစ္ 18.0

PE Tube - Heat Shrink 7mm

front pocket အေရွ႕အိတ္ ဇစ္ 3.0
flat pocket ဖလတ္အိတ္ ဇစ္ 3.0

Poly Spun Webbing 20mm

side pocket ( below metal snap ) metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘက္ အေပၚ 45.5
top back L buckle အေနာက္ဘက္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 61.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
top of open for eyelet အဖြင့္အိတ္ 11.0
front SR buckle (flap) အေရွ႕ ေဘး 7.0
front SR buckle အေရွ႕ ေဘး 31.0
bottom top L Buckle ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

PP bias tape 25mm,600x600D V

inside open main ( eyelet ) အဖြင့္အိတ္ eyelet 11.0

Poly bias tape 20mm

organize mesh pocket top mesh pocket 13.0
front pocket open zip အေရွ႕အိတ္ 75.0

Poly bias tape 25mm

inside backpanel အေနာက္ဘက္ 125.0
open main top အဖြင့္အိတ္ 95.0
 both inside front အေရွ႕ 65.0

Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)

open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

inside front pocket ( key hook ) အေရွ႕အိတ္ 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္ကပ္ 19.0

E band 20mm
front web ring အေရွ႕ကြင္း Web 7.0
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A+B
inside phone pocket phone pocket 3.0

Plastic Cordlock 6mm,AM8126

main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front main အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
front under (bottom) အေရွ႕ ေအာက္ေျခ

Plastic Mini Key Hook AM6198A

inside front pocket အတြင္းေရွ႕အိတ္ကပ္

Metal Double Rivet 8x8mm

shoulder strape under လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

both side pocket ေဘးအိတ္

Metal Eyelet with Clear PE washer 9x6mm

Main open အဖြင့္အိတ္

Heather Press Patch

 flat ဖလတ္

Woven Patch ML-JRB29 50mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Patch ML-JRB30 50x36mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label ML-JRB37 47x15mm

shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside care label

Global care label 3pcs -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
inside lining & binding -
webbing -
woven label -
woven label -
N 223 main line

Pattern size(cm) GRAPE LEAF

unit Q'ty unit Dosage
Height CRE0

9.6 cm 1 pcs 0.018 Grape Leaf 19-0511

4.3 cm 1 pcs 0.012 Grape Leaf 19-0511
41.5 cm 4 pcs 0.106 Grape Leaf 19-0511
7.6 cm 2 pcs 0.009 Grape Leaf 19-0511
96.0 cm 2 pcs 0.075 Grape Leaf 19-0511
8.0 cm 2 pcs 0.021 Grape Leaf 19-0511
44.1 cm 1 pcs 0.127 Grape Leaf 19-0511
16.0 cm 2 pcs 0.055 Grape Leaf 19-0511
26.3 cm 2 pcs 0.094 Grape Leaf 19-0511
28.6 cm 2 pcs 0.126 Grape Leaf 19-0511
10.9 cm 2 pcs 0.033 Grape Leaf 19-0511
38.0 cm 2 pcs 0.030 Grape Leaf 19-0511
22.5 cm 1 pcs 0.063 Grape Leaf 19-0511
55.0 cm 1 pcs 0.017 Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Grape Leaf 19-0511
24.0 cm 1 pcs 0.062 Grape Leaf 19-0511
12.8 cm 1 pcs 0.032 Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Grape Leaf 19-0511
80.0 cm 1 pcs 0.031 Grape Leaf 19-0511
1.032

25.5 cm 1 pcs 0.066 Grain Brown 1545C

9.5 cm 2 pcs 0.033 Grain Brown 1545C
6.0 cm 2 pcs 0.007 Grain Brown 1545C
0.106

17.5 cm 1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511

46.6 cm 1 pcs 0.135 Check Print - Black/Grape Leaf 19-0511
39.8 cm 2 pcs 0.280 Check Print - Black/Grape Leaf 19-0511
40.6 cm 1 pcs 0.111 Check Print - Black/Grape Leaf 19-0511
40.5 cm 2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511
9.5 cm 2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
10.9 cm 2 pcs 0.033 Check Print - Black/Grape Leaf 19-0511
28.6 cm 2 pcs 0.126 Check Print - Black/Grape Leaf 19-0511
55.0 cm 1 pcs 0.017 Check Print - Black/Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511
23.7 cm 1 pcs 0.065 Check Print - Black/Grape Leaf 19-0511
5.3 cm 1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511
18.7 cm 1 pcs 0.052 Check Print - Black/Grape Leaf 19-0511
15.9 cm 1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
33.8 cm 1 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
9.4 cm 2 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
3.0 cm 1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Check Print - Black/Grape Leaf 19-0511
32.2 cm 1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511
14.3 cm 1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511
25.5 cm 1 pcs 0.070 Check Print - Black/Grape Leaf 19-0511
1.534

14.9 cm 1 yds 0.014 Black

0.014

7.0 cm 2 yds 0.021 Any Color

0.021

46.6 cm 1 yds 0.123 Any Color

0.123

6.0 cm 1 pcs Black

9.4 cm 1 pcs Black

16.9 cm 1 pcs Black

25.5 cm 1 pcs Black

9.5 cm 2 pcs Black

46.6 cm 1 pcs Black

39.5 cm 2 pcs Black

36.9 cm 1 pcs Black

cm 1 pcs 0.560 Grape Leaf 19-0511
cm 1 pcs 0.290 Grape Leaf 19-0511
0.850

cm 1 pcs 0.320 Black

0.320

1 pcs Grape Leaf 19-0511

1 pcs Grape Leaf 19-0511

1 pcs Matt Black

cm 1 pcs 0.190 Black/White

cm 1 pcs 0.190 Black/White
0.380

cm 1 pcs 0.040 Black

cm 1 pcs 0.040 Black
0.080

cm 2 pcs 0.160 Golden Rod 14-0951

0.160

cm 1 pcs 0.465 Golden Rod 14-0951

cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.240 Golden Rod 14-0951
cm 2 pcs 1.220 Golden Rod 14-0951
cm 1 pcs 0.120 Golden Rod 14-0951
cm 2 pcs 0.160 Golden Rod 14-0951
cm 2 pcs 0.640 Golden Rod 14-0951
cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.060 Golden Rod 14-0951
5.265

cm 0 pcs 0.000 Remove

0.000

cm 1 pcs 0.140 Black

cm 1 pcs 0.760 Black
0.900

cm 1 pcs 1.260 Black

cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
3.540

cm 1 pcs 1.310 Natural 11-0103/Matt Silver

1.310

cm 1 pcs 0.100 Ruby Wine 19-1629/White

0.100

cm 2 pcs 0.400 Grape Leaf 19-0511

0.400

cm 2 pcs 0.160 Golden Rod 14-0951

cm 2 pcs 0.160 Golden Rod 14-0951
0.320

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

1 pcs Golden Rod 14-0951

2 set Golden Rod 14-0951

2 pcs Golden Rod 14-0951

2 pcs Golden Rod 14-0951
2 pcs Golden Rod 14-0951

1 pcs Black

4 set Matt Silver

2 set Matt Silver

2 set Matt Silver

 2 pcs Grain brown 1545C

1 pcs Tinnin 17-1320/Black

1 pcs No Use

1 pcs Black/Grape Leaf 19-0511

1 pcs Black/Grape Leaf 19-0511

1 set White/Black
1 pcs White/Black

0.065 CON Grape Leaf 19-0511

0.010 CON Grain brown 1545C
0.055 CON Black
0.017 CON Golden Rod 14-0951
0.002 CON Black
0.001 CON Black
 223 main line

BLACK
KVJ0

Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black

Grain Brown 1545C

Grain Brown 1545C
Grain Brown 1545C

Check Print - Black/Grape Leaf 19-0511

Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Black

Any Color

Any Color

Black

Black
Black

Black
Black

Black
Black

Black
 Black
Black

Black

Matt Black
Matt Black

Matt Black

Black/White
Black/White

Black
Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629

Remove

Black
Black

Black
Black
 Black

Natural 11-0103/Matt Silver

Ruby Wine 19-1629/White

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Black

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629

Black

Matt Silver

Matt Silver

Matt Silver
 Grain brown 1545C

No Use

Grape Leaf 19-0511/Tinnin 17-1320/Ruby Wine 19-1629/Black

Black/Grape Leaf 19-0511

Black/Grape Leaf 19-0511

White/Black
White/Black

Black
Grain brown 1545C
Black
Ruby Wine 19-1629
Black
Black
STY Name STYLE STT ITEM NAME Specification
Number/cord

12OZ Cotton Canvas With WAX FACE 52"

1
12OZ Cotton Canvas With WAX FACE 52"
RUCK DUCK CRE0/KVJ0 Cotton Canvas 6OZ 52",With Check Print
2
Cotton Canvas 6OZ 52",With Check Print
3 PU Leather 1.0mm 54",Turtle crack pattern

1
2

3
 COLOR Marker table Marker Consumption Remaker
table/PCS within 3% Loss

Grape Leaf 19-0511 3.0214 4 1.015

2way
Black 3.0214 4 1.015
Grape Leaf 4.0061 3 1.542
4way
Black 4.0061 3 1.542
Grain Brown 1545C 1.7559 20 0.105 4way

ွ
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make Luan
Cutting size make Myat Thu/Eva
DATE: 2021.09.08
Pattern size(cm)
Materails Name Position Myanmar
Width
12OZ Cotton Canvas 56"
handle လက္ကိုင္ 21.0
top back အေနာက္ဘက္ အေပၚ 29.6
shoulder strap လြယ္ႀကိဳး 7.0
shoulder strape under ( below Metal Revit ) လြယ္ႀကိဳး 6.5
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2
triangle စမူ ဆာ (ႀတိဂံ ) 14.3
back main ေနာက္ေက်ာ 32.8
top both side ေဘးအိတ္ အေပၚ 19.3
back of side pocket ေဘးအိတ္ ေအာက္ခံ 20.0
side pocket ေဘးအိတ္ 24.9
side pocket flat ဖလတ္ ေဘးအိတ္က ပ္ 16.9
side pocket flat binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2
top front main အေရွ႕ အေပၚ 31.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket အေရွ႕အိတ္ 31.0
front pocket zip end အေရွ႕အိတ္ ေဘး 4.8
top flat ဖလတ္ အေပၚ 29.2
flat pocket ဖလတ္အိတ္ 27.8
flat pocket side ဖလတ္ ေဘး 20.2
flat main binding ဖလတ္အိတ္ 4.2

PU Sheep Leather #BY1933 0.9mm 54"

bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0
patch on flap ဖလတ္ 6.0

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5
inside back panel အေနာက္ဘက္ 32.8
laptop laptop 40.0
inside front main အေရွ႕ 31.0
inside side main အတြင္း ေဘး၂ဖက္ 20.0
under of inside both side ေအာက္ေျခ ေဘး 20.0
 side pocket flat ဖလတ္ ေဘးအိတ္က ပ္ 16.9
side pocket ေဘး၂ဖက္ 24.9
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket zip end အေရွ႕အိတ္ ေဘးစြန္း 4.8
back of inside front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0
front inside zipper pocket top အေရွ႕အိတ္ 31.0
front inside zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0
pen pocket ေဘာပင္အိတ္ 12.3
phone pocket ဖု န္းအိတ္ 11.3
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1
front pocket အေရွ႕အိတ္ 31.0
inside flat main ဖလတ္ အတြင္း 29.2
flat pocket side ဖလတ္ ေဘး 20.2
back of flat pocket ဖလတ္ ေအာက္ခံ 27.9
bottom main ေအာက္ေျခ 30.8

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3

S/L 1.2mm 54"

inside side pocket flat အတြင္း ေဘးဖလတ္ 16.9

Poly 600D TPE Backing 57"

inside back ေနာက္ေက်ာ 32.8

PE Board 0.8T
inside laptop pocket top laptop 24.5

PU Sponge 2T 16KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 10.3
inside phone pocket ဖု န္းအိတ္ကပ္ 14.3

PE Sponge 3T
bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0

EVA 10T 25F

back ေနာက္ေက်ာ 32.8
shoulder strape လြယ္ႀကိဳး 7.0

EVA 3T 25F
laptop laptop 36.4

Plastic Zipper #8,tape 3.6cm

 front pocket အေရွ႕အိတ္ ဇစ္ 55.0
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,Short tab

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

PP String 2.5mm Normal

front pocket အေရွ႕အိတ္ ဇစ္ 18.0
flat pocket ဖလတ္အိတ္ ဇစ္ 18.0

PE Tube - Heat Shrink 7mm

front pocket အေရွ႕အိတ္ ဇစ္ 3.0
flat pocket ဖလတ္အိတ္ ဇစ္ 3.0

Poly Spun Webbing 20mm

side pocket ( below metal snap ) metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘက္ အေပၚ 45.5
top back L buckle အေနာက္ဘက္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 61.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
top of open for eyelet အဖြင့္အိတ္ 11.0
front SR buckle (flap) အေရွ႕ ေဘး 7.0
front SR buckle အေရွ႕ ေဘး 31.0
bottom top L Buckle ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

Poly bias tape 20mm

organize mesh pocket top mesh pocket 13.0
front pocket open zip အေရွ႕အိတ္ 75.0

Poly bias tape 25mm

inside backpanel အေနာက္ဘက္ 125.0
open main top အဖြင့္အိတ္ 95.0
both inside front အေရွ႕ 65.0

Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)

 open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

inside front pocket ( key hook ) အေရွ႕အိတ္ 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္ကပ္ 19.0

E band 20mm
front web ring အေရွ႕ကြင္း Web 7.0
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A+B
inside phone pocket phone pocket 3.0

Plastic Cordlock 6mm,AM8126

main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front main အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
front under (bottom) အေရွ႕ ေအာက္ေျခ

Plastic Mini Key Hook AM6198A

inside front pocket အတြင္းေရွ႕အိတ္ကပ္

Metal Double Rivet 8x8mm

shoulder strape under လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

both side pocket ေဘးအိတ္

Metal Eyelet with Clear PE washer 9x6mm

Main open အဖြင့္အိတ္

Heather Press Patch

flat ဖလတ္

Woven Patch ML-JRB29 50mm

 front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Patch ML-JRB30 50x36mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label ML-JRB37 47x15mm

shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside care label

Global care label 3pcs -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
inside lining & binding -
webbing -
woven label -
woven label -
N 223 main line

Pattern size(cm) GRAPE LEAF

unit Q'ty unit Dosage
Height CRE0

9.6 cm 1 pcs 0.017 Grape Leaf 19-0511

4.3 cm 1 pcs 0.011 Grape Leaf 19-0511
41.5 cm 4 pcs 0.098 Grape Leaf 19-0511
7.6 cm 2 pcs 0.009 Grape Leaf 19-0511
96.0 cm 2 pcs 0.070 Grape Leaf 19-0511
8.0 cm 2 pcs 0.019 Grape Leaf 19-0511
44.1 cm 1 pcs 0.118 Grape Leaf 19-0511
16.0 cm 2 pcs 0.051 Grape Leaf 19-0511
26.3 cm 2 pcs 0.087 Grape Leaf 19-0511
28.6 cm 2 pcs 0.117 Grape Leaf 19-0511
10.9 cm 2 pcs 0.031 Grape Leaf 19-0511
38.0 cm 2 pcs 0.028 Grape Leaf 19-0511
22.5 cm 1 pcs 0.059 Grape Leaf 19-0511
55.0 cm 1 pcs 0.016 Grape Leaf 19-0511
25.9 cm 1 pcs 0.066 Grape Leaf 19-0511
9.9 cm 2 pcs 0.008 Grape Leaf 19-0511
24.0 cm 1 pcs 0.058 Grape Leaf 19-0511
12.8 cm 1 pcs 0.030 Grape Leaf 19-0511
10.8 cm 2 pcs 0.037 Grape Leaf 19-0511
80.0 cm 1 pcs 0.029 Grape Leaf 19-0511
0.958

25.5 cm 1 pcs 0.066 Chocolate Brown-12B

9.5 cm 2 pcs 0.033 Chocolate Brown-12B
6.0 cm 2 pcs 0.007 Chocolate Brown-12B
0.106

17.5 cm 1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511

46.6 cm 1 pcs 0.135 Check Print - Black/Grape Leaf 19-0511
39.8 cm 2 pcs 0.280 Check Print - Black/Grape Leaf 19-0511
40.6 cm 1 pcs 0.111 Check Print - Black/Grape Leaf 19-0511
40.5 cm 2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511
9.5 cm 2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
10.9 cm
remove
28.6 cm
55.0 cm 1 pcs 0.017 Check Print - Black/Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511
23.7 cm 1 pcs 0.065 Check Print - Black/Grape Leaf 19-0511
5.3 cm 1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511
18.7 cm 1 pcs 0.052 Check Print - Black/Grape Leaf 19-0511
15.9 cm 1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
33.8 cm 1 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
9.4 cm 2 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
3.0 cm 1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Check Print - Black/Grape Leaf 19-0511
32.2 cm 1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511
14.3 cm 1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511
25.5 cm 1 pcs 0.070 Check Print - Black/Grape Leaf 19-0511
1.375

14.9 cm 1 yds 0.014 Black

0.014

7.0 cm 2 yds 0.021 Any Color

0.021

46.6 cm 1 yds 0.123 Any Color

0.123

6.0 cm 1 pcs Black

9.4 cm 1 pcs Black

16.9 cm 1 pcs Black

25.5 cm 1 pcs Black

9.5 cm 2 pcs Black

46.6 cm 1 pcs Black

39.5 cm 2 pcs Black

36.9 cm 1 pcs Black

cm 1 pcs 0.560 Grape Leaf 19-0511
cm 1 pcs 0.290 Grape Leaf 19-0511
0.850

cm 1 pcs 0.320 Black

0.320

1 pcs Grape Leaf 19-0511

1 pcs Grape Leaf 19-0511

1 pcs Matt Black

cm 1 pcs 0.190 Black/White

cm 1 pcs 0.190 Black/White
0.380

cm 1 pcs 0.040 Black

cm 1 pcs 0.040 Black
0.080

cm 2 pcs 0.160 Golden Rod 14-0951

0.160

cm 1 pcs 0.465 Golden Rod 14-0951

cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.240 Golden Rod 14-0951
cm 2 pcs 1.220 Golden Rod 14-0951
cm 1 pcs 0.120 Golden Rod 14-0951
cm 2 pcs 0.160 Golden Rod 14-0951
cm 2 pcs 0.640 Golden Rod 14-0951
cm 2 pcs 0.180 Golden Rod 14-0951
cm 2 pcs 1.060 Golden Rod 14-0951
5.265

cm 1 pcs 0.140 Black

cm 1 pcs 0.760 Black
0.900

cm 1 pcs 1.260 Black

cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
3.540
cm 1 pcs 1.310 Natural 11-0103/Matt Silver
1.310

cm 1 pcs 0.100 Ruby Wine 19-1629/White

0.100

cm 2 pcs 0.400 Grape Leaf 19-0511

0.400

cm 2 pcs 0.160 Golden Rod 14-0951

cm 2 pcs 0.160 Golden Rod 14-0951
0.320

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

1 pcs Golden Rod 14-0951

2 set Golden Rod 14-0951

2 pcs Golden Rod 14-0951

2 pcs Golden Rod 14-0951
2 pcs Golden Rod 14-0951

1 pcs Black

4 set Matt Silver

2 set Matt Silver

2 set Matt Silver

2 pcs Grain brown 1545C

 1 pcs Tinnin 17-1320/Black

1 pcs No Use

1 pcs Black/Grape Leaf 19-0511

1 pcs Black/Grape Leaf 19-0511

1 set White/Black
1 pcs White/Black

0.065 CON Grape Leaf 19-0511

0.010 CON Chocolate Brown-12B
0.055 CON Black
0.017 CON Golden Rod 14-0951
0.002 CON Black
0.001 CON Black
 223 main line

BLACK
KVJ0

Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black

Chocolate Brown-12B
Chocolate Brown-12B
Chocolate Brown-12B

Check Print - Black/Grape Leaf 19-0511

Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
remove
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Black

Any Color

Any Color

Black

Black
Black

Black
Black

Black
Black

Black
 Black
Black

Black

Matt Black
Matt Black

Matt Black

Black/White
Black/White

Black
Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629

Black
Black

Black
Black
Black
Natural 11-0103/Matt Silver

Ruby Wine 19-1629/White

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Black

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629

Black

Matt Silver

Matt Silver

Matt Silver

Grain brown 1545C

 No Use

Grape Leaf 19-0511/Tinnin 17-1320/Ruby Wine 19-1629/Black

Black/Grape Leaf 19-0511

Black/Grape Leaf 19-0511

White/Black
White/Black

Black
Chocolate Brown-12B
Black
Ruby Wine 19-1629
Black
Black
 Cost Calculation Sheet
DATE: 2021.09.08
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ 10S/2 *10S/2 Cotton canvas 56" Grape Leaf 19-0511 0.955 YDS $3.250 $3.104 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather Press Patch Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29 50mm Black/Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.906
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.531 29.00 $0.498 29RMB/M without tax
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP String 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Golden Rod 14-0951 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Golden Rod 14-0951 5.270 M $0.189 1.210 $0.996
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm Golden Rod 14-0951 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Golden Rod 14-0951 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Golden Rod 14-0951 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Golden Rod 14-0951 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Golden Rod 14-0951 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
Exchage Rate $3.425
6.40

CMT $3.90

TOTAL $18.70

Sea Freight 3.8% $19.44

Overhead 12% $22.09

FOB 16.0% $26.30

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82

OP1 change all lining to printing lining i/o printing cotton

bom -7.54 $1.09

OP2 -0.86 change webbing to normal i/ o cotton

20/25mm

OP3 -0.418 remove printed cotton at front pkt

cons 0.071

OP4 -0.630 remove printed cotton at flap

cons 0.123 don’t up 15% as - binding don’t knoe

OP5 -1.496 remove printed cotton inside main (both side + front)
cons 0.254

OP6 -0.942 remove printed cotton at both side of water bottle pkt
cons 0.16

OP7 -0.031 remove 1 woven label at laptop pkt

 Cost Calculation Sheet
DATE: 2021.09.08
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
12OZ 10S/2 *10S/2 Cotton canvas 56" Black 0.955 YDS $3.250 $3.104 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30 50x36mm 1320/Ruby Wine 19-1629/Black 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.906
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.531 29.00 $0.498 29RMB/M without tax
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.250 8.000 $0.028
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.270 M $0.189 1.210 $0.996
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.412
6.40

CMT $3.90

TOTAL $18.69

Sea Freight 3.8% $19.43

Overhead 12% $22.08

FOB 16.0% $26.28

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
 Cost Calculation Sheet
DATE: 2021.09.16
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Grape Leaf 19-0511 0.925 YDS $2.800 $2.590 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather Press Patch Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29 50mm Black/Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.392
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP String 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm BUCK BROWN 18-0935 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm BUCK BROWN 18-0935 5.270 M $0.189 1.210 $0.996
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm BUCK BROWN 18-0935 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 BUCK BROWN 18-0935 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo BUCK BROWN 18-0935 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E BUCK BROWN 18-0935 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con BUCK BROWN 18-0935 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
Exchage Rate $3.482
6.40

CMT $3.90

TOTAL $18.24

Sea Freight 3.8% $18.97

Overhead 12% $21.55

FOB 16.0% $25.66

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82
-5.762 apply OP6/ OP8
$ 29.06

OP1 change all lining to printing lining i/o printing cotton

bom -7.54 $1.09

OP2 -0.86 change webbing to normal i/ o cotton

20/25mm

OP3 -0.418 remove printed cotton at front pkt

cons 0.071

OP4 -0.630 remove printed cotton at flap

cons 0.123 don’t up 15% as - binding don’t knoe

OP5 -1.496 remove printed cotton inside main (both side + front)
cons 0.254

OP6 -0.942 remove printed cotton at both side of water bottle pkt
cons 0.16

OP7 -0.031 remove 1 woven label at laptop pkt

OP8 -4.82 change to normal cotton no WAXED

$3.58

OP9 -1.03 change to Leejo fabric

2.8
FLA COMMENTS: SEPT 9, 2021
1. GRAPE LEAF COLORWAYS- CHANGE WEBBING AND HARDWARE TO BUCK BROWN
2. NEW FABRIC FOR BAG/ SAME AS 221 POSTER PLUS 34.82
3. REMOVE INTERIOR LINING PRINT FROM SIDE POCKETS -5.86 change fabric to Leejo
4. NEW SUEDE QUALITY (OVER JEALOUS)- WALLET- ADD BACKING -0.94 remove lining print at side pkt
FLA all cw 28.03 as BOM
 Cost Calculation Sheet
DATE: 2021.09.16
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Black 0.925 YDS $2.800 $2.590 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30 50x36mm 1320/Ruby Wine 19-1629/Black 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.392
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.088 0.560 $0.007
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.270 M $0.189 1.210 $0.996
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.469
6.40

CMT $3.90

TOTAL $18.23

Sea Freight 3.8% $18.95

Overhead 12% $21.54

FOB 16.0% $25.64

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make Luan
Cutting size make Myat Thu/Eva
DATE: 2021.09.16
Pattern size(cm)
Materails Name Position Myanmar
Width
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47
handle လက္ကိုင္ 21.0
top back အေနာက္ဘက္ အေပၚ 29.6
shoulder strap လြယ္ႀကိဳး 7.0
shoulder strape under ( below Metal Revit ) လြယ္ႀကိဳး 6.5
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2
triangle စမူ ဆာ (ႀတိဂံ ) 14.3
back main ေနာက္ေက်ာ 32.8
top both side ေဘးအိတ္ အေပၚ 19.3
back of side pocket ေဘးအိတ္ ေအာက္ခံ 20.0
side pocket ေဘးအိတ္ 24.9
side pocket flat ဖလတ္ ေဘးအိတ္က ပ္ 16.9
side pocket flat binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2
top front main အေရွ႕ အေပၚ 31.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket အေရွ႕အိတ္ 31.0
front pocket zip end အေရွ႕အိတ္ ေဘး 4.8
top flat ဖလတ္ အေပၚ 29.2
flat pocket ဖလတ္အိတ္ 27.8
flat pocket side ဖလတ္ ေဘး 20.2
flat main binding ဖလတ္အိတ္ 4.2

PU Sheep Leather #BY1933 0.9mm 54"

bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0
patch on flap ဖလတ္ 6.0

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5
inside back panel အေနာက္ဘက္ 32.8
laptop laptop 40.0
inside front main အေရွ႕ 31.0
inside side main အတြင္း ေဘး၂ဖက္ 20.0
under of inside both side ေအာက္ေျခ ေဘး 20.0
 side pocket flap ဖလတ္ ေဘးအိတ္က ပ္ 16.9
side pocket ေဘး၂ဖက္ 24.9
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket zip end အေရွ႕အိတ္ ေဘးစြန္း 4.8
back of inside front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0
front inside zipper pocket top အေရွ႕အိတ္ 31.0
front inside zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0
pen pocket ေဘာပင္အိတ္ 12.3
phone pocket ဖု န္းအိတ္ 11.3
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1
front pocket အေရွ႕အိတ္ 31.0
inside flat main ဖလတ္ အတြင္း 29.2
flat pocket side ဖလတ္ ေဘး 20.2
back of flat pocket ဖလတ္ ေအာက္ခံ 27.9
bottom main ေအာက္ေျခ 30.8

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3

S/L 1.2mm 54"

inside side pocket flat အတြင္း ေဘးဖလတ္ 16.9

Poly 600D TPE Backing 57"

inside back ေနာက္ေက်ာ 32.8

PE Board 0.8T
inside laptop pocket top laptop 24.5

PU Sponge 2T 16KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 10.3
inside phone pocket ဖု န္းအိတ္ကပ္ 14.3

PE Sponge 3T
bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0

EVA 10T 25F

back ေနာက္ေက်ာ 32.8
shoulder strape လြယ္ႀကိဳး 7.0

EVA 3T 25F
laptop laptop 36.4

Plastic Zipper #8,tape 3.6cm

 front pocket အေရွ႕အိတ္ ဇစ္ 55.0
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,Short tab

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

PP String 2.5mm Normal

front pocket အေရွ႕အိတ္ ဇစ္ 18.0
flat pocket ဖလတ္အိတ္ ဇစ္ 18.0

PE Tube - Heat Shrink 7mm

front pocket အေရွ႕အိတ္ ဇစ္ 3.0
flat pocket ဖလတ္အိတ္ ဇစ္ 3.0

Poly Spun Webbing 20mm

side pocket ( below metal snap ) metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘက္ အေပၚ 45.5
top back L buckle အေနာက္ဘက္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 61.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
top of open for eyelet အဖြင့္အိတ္ 11.0
front SR buckle (flap) အေရွ႕ ေဘး 7.0
front SR buckle အေရွ႕ ေဘး 31.0
bottom top L Buckle ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

Poly bias tape 20mm

organize mesh pocket top mesh pocket 13.0
front pocket open zip အေရွ႕အိတ္ 75.0

Poly bias tape 25mm

inside backpanel အေနာက္ဘက္ 125.0
open main top အဖြင့္အိတ္ 95.0
both inside front အေရွ႕ 65.0

Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)

 open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

inside front pocket ( key hook ) အေရွ႕အိတ္ 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္ကပ္ 19.0

E band 20mm
front web ring အေရွ႕ကြင္း Web 7.0
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A+B
inside phone pocket phone pocket 3.0

Plastic Cordlock 6mm,AM8126

main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front main အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
front under (bottom) အေရွ႕ ေအာက္ေျခ

Plastic Mini Key Hook AM6198A

inside front pocket အတြင္းေရွ႕အိတ္ကပ္

Metal Double Rivet 8x8mm

shoulder strape under လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

both side pocket ေဘးအိတ္

Metal Eyelet with Clear PE washer 9x6mm

Main open အဖြင့္အိတ္

Heather Press Patch

flat ဖလတ္

Woven Patch ML-JRB29 50mm

 front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Patch ML-JRB30 50x36mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label ML-JRB37 47x15mm

shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside care label

Global care label 3pcs -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
inside lining & binding -
webbing -
woven label -
woven label -
 223 main line

Pattern size(cm) GRAPE LEAF

unit Q'ty unit Dosage
Height CRE0

9.6 cm 1 pcs 0.016 Grape Leaf 19-0511

4.3 cm 1 pcs 0.011 Grape Leaf 19-0511
41.5 cm 4 pcs 0.094 Grape Leaf 19-0511
7.6 cm 2 pcs 0.008 Grape Leaf 19-0511
96.0 cm 2 pcs 0.067 Grape Leaf 19-0511
8.0 cm 2 pcs 0.019 Grape Leaf 19-0511
44.1 cm 1 pcs 0.113 Grape Leaf 19-0511
16.0 cm 2 pcs 0.049 Grape Leaf 19-0511
26.3 cm 2 pcs 0.083 Grape Leaf 19-0511
28.6 cm 2 pcs 0.112 Grape Leaf 19-0511
10.9 cm 2 pcs 0.030 Grape Leaf 19-0511
38.0 cm 2 pcs 0.027 Grape Leaf 19-0511
22.5 cm 1 pcs 0.056 Grape Leaf 19-0511
55.0 cm 1 pcs 0.015 Grape Leaf 19-0511
25.9 cm 1 pcs 0.063 Grape Leaf 19-0511
9.9 cm 2 pcs 0.008 Grape Leaf 19-0511
24.0 cm 1 pcs 0.055 Grape Leaf 19-0511
12.8 cm 1 pcs 0.028 Grape Leaf 19-0511
10.8 cm 2 pcs 0.035 Grape Leaf 19-0511
80.0 cm 1 pcs 0.028 Grape Leaf 19-0511
0.919

25.5 cm 1 pcs 0.066 Chocolate Brown-12B

9.5 cm 2 pcs 0.033 Chocolate Brown-12B
6.0 cm 2 pcs 0.007 Chocolate Brown-12B
0.106

17.5 cm 1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511

46.6 cm 1 pcs 0.135 Check Print - Black/Grape Leaf 19-0511
39.8 cm 2 pcs 0.280 Check Print - Black/Grape Leaf 19-0511
40.6 cm 1 pcs 0.111 Check Print - Black/Grape Leaf 19-0511
40.5 cm 2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511
9.5 cm 2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
10.9 cm
remove
28.6 cm
55.0 cm 1 pcs 0.017 Check Print - Black/Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511
23.7 cm 1 pcs 0.065 Check Print - Black/Grape Leaf 19-0511
5.3 cm 1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511
18.7 cm 1 pcs 0.052 Check Print - Black/Grape Leaf 19-0511
15.9 cm 1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
33.8 cm 1 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
9.4 cm 2 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
3.0 cm 1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Check Print - Black/Grape Leaf 19-0511
32.2 cm 1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511
14.3 cm 1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511
25.5 cm 1 pcs 0.070 Check Print - Black/Grape Leaf 19-0511
1.375

14.9 cm 1 yds 0.014 Black

0.014

7.0 cm 2 yds 0.021 Any Color

0.021

46.6 cm 1 yds 0.123 Any Color

0.123

6.0 cm 1 pcs Black

9.4 cm 1 pcs Black

16.9 cm 1 pcs Black

25.5 cm 1 pcs Black

9.5 cm 2 pcs Black

46.6 cm 1 pcs Black

39.5 cm 2 pcs Black

36.9 cm 1 pcs Black

cm 1 pcs 0.560 Grape Leaf 19-0511
cm 1 pcs 0.290 Grape Leaf 19-0511
0.850

cm 1 pcs 0.320 Black

0.320

1 pcs Grape Leaf 19-0511

1 pcs Grape Leaf 19-0511

1 pcs Matt Black

cm 1 pcs 0.190 Black/White

cm 1 pcs 0.190 Black/White
0.380

cm 1 pcs 0.040 Black

cm 1 pcs 0.040 Black
0.080

cm 2 pcs 0.160 BUCK BROWN 18-0935

0.160

cm 1 pcs 0.465 BUCK BROWN 18-0935

cm 2 pcs 0.180 BUCK BROWN 18-0935
cm 2 pcs 1.240 BUCK BROWN 18-0935
cm 2 pcs 1.220 BUCK BROWN 18-0935
cm 1 pcs 0.120 BUCK BROWN 18-0935
cm 2 pcs 0.160 BUCK BROWN 18-0935
cm 2 pcs 0.640 BUCK BROWN 18-0935
cm 2 pcs 0.180 BUCK BROWN 18-0935
cm 2 pcs 1.060 BUCK BROWN 18-0935
5.265

cm 1 pcs 0.140 Black

cm 1 pcs 0.760 Black
0.900

cm 1 pcs 1.260 Black

cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
3.540
cm 1 pcs 1.310 Natural 11-0103/Matt Silver
1.310

cm 1 pcs 0.100 Ruby Wine 19-1629/White

0.100

cm 2 pcs 0.400 Grape Leaf 19-0511

0.400

cm 2 pcs 0.160 BUCK BROWN 18-0935

cm 2 pcs 0.160 BUCK BROWN 18-0935
0.320

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

1 pcs BUCK BROWN 18-0935

2 set BUCK BROWN 18-0935

2 pcs BUCK BROWN 18-0935

2 pcs BUCK BROWN 18-0935
2 pcs BUCK BROWN 18-0935

1 pcs Black

4 set Matt Silver

2 set Matt Silver

2 set Matt Silver

2 pcs Grain brown 1545C

 1 pcs Tinnin 17-1320/Black

1 pcs No Use

1 pcs Black/Grape Leaf 19-0511

1 pcs Black/Grape Leaf 19-0511

1 set White/Black
1 pcs White/Black

0.065 CON Grape Leaf 19-0511

0.010 CON Chocolate Brown-12B
0.055 CON Black
0.017 CON BUCK BROWN 18-0935
0.002 CON Black
0.001 CON Black
 223 main line

BLACK
KVJ0

Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black

Chocolate Brown-12B
Chocolate Brown-12B
Chocolate Brown-12B

Check Print - Black/Grape Leaf 19-0511

Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
remove
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Black

Any Color

Any Color

Black

Black
Black

Black
Black

Black
Black

Black
 Black
Black

Black

Matt Black
Matt Black

Matt Black

Black/White
Black/White

Black
Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629

Black
Black

Black
Black
Black
Natural 11-0103/Matt Silver

Ruby Wine 19-1629/White

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Black

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629

Black

Matt Silver

Matt Silver

Matt Silver

Grain brown 1545C

 No Use

Grape Leaf 19-0511/Tinnin 17-1320/Ruby Wine 19-1629/Black

Black/Grape Leaf 19-0511

Black/Grape Leaf 19-0511

White/Black
White/Black

Black
Chocolate Brown-12B
Black
Ruby Wine 19-1629
Black
Black
 Cost Calculation Sheet
DATE: 2021.10.12
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Grape Leaf 19-0511 0.925 YDS $2.800 $2.590 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather Press Patch Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29 50mm Black/Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.392
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP String 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.104 0.666 $0.008 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm BUCK BROWN 18-0935 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm BUCK BROWN 18-0935 5.270 M $0.189 1.210 $0.996
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm BUCK BROWN 18-0935 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 BUCK BROWN 18-0935 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo BUCK BROWN 18-0935 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E BUCK BROWN 18-0935 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con BUCK BROWN 18-0935 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
Exchage Rate $3.483
6.40

CMT $3.90

TOTAL $18.25

Sea Freight 3.8% $18.97

Overhead 12% $21.55

FOB 16.0% $25.66

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82
-5.762 apply OP6/ OP8
$ 29.06

OP1 change all lining to printing lining i/o printing cotton

bom -7.54 $1.09

OP2 -0.86 change webbing to normal i/ o cotton

20/25mm

OP3 -0.418 remove printed cotton at front pkt

cons 0.071

OP4 -0.630 remove printed cotton at flap

cons 0.123 don’t up 15% as - binding don’t knoe

OP5 -1.496 remove printed cotton inside main (both side + front)
cons 0.254

OP6 -0.942 remove printed cotton at both side of water bottle pkt
cons 0.16

OP7 -0.031 remove 1 woven label at laptop pkt

OP8 -4.82 change to normal cotton no WAXED

$3.58

OP9 -1.03 change to Leejo fabric

2.8
FLA COMMENTS: SEPT 9, 2021
1. GRAPE LEAF COLORWAYS- CHANGE WEBBING AND HARDWARE TO BUCK BROWN
2. NEW FABRIC FOR BAG/ SAME AS 221 POSTER PLUS 34.82
3. REMOVE INTERIOR LINING PRINT FROM SIDE POCKETS -5.86 change fabric to Leejo
4. NEW SUEDE QUALITY (OVER JEALOUS)- WALLET- ADD BACKING -0.94 remove lining print at side pkt
FLA all cw 28.03 as BOM
 Cost Calculation Sheet
DATE: 2021.10.12
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Black 0.925 YDS $2.800 $2.590 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Heather press patch 45x45mm Grain Brown 1545C 2.000 PCS $0.080 $0.160
Woven Label ML-JRB37 47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30 50x36mm 1320/Ruby Wine 19-1629/Black 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.392
Inside Care Label Global care label 3pcs 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.328 8.500 $0.019
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.213 1.360 $0.181
N/Zipper N75,tape 3.2cm Black 0.320 M $0.083 0.528 $0.026
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.056 0.360 $0.113
N/Slider #7,thick tab Matt Black 1.000 PCS $0.037 0.239 $0.037
PP string 2.5mm,Normal Black/White 0.380 M $0.036 0.230 $0.014
PE Tube-Heat Shrink 7mm Black 0.080 M $0.104 0.666 $0.008 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.270 M $0.189 1.210 $0.996
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.470
6.40

CMT $3.90

TOTAL $18.23

Sea Freight 3.8% $18.95

Overhead 12% $21.54

FOB 16.0% $25.64

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make Luan
Cutting size make Myat Thu/Eva
DATE: 2021.11.02
Pattern size(cm)
Materails Name Position Myanmar
Width
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47
handle လက္ကိုင္ 21.0
top back အေနာက္ဘ က္ အေပၚ 29.6
shoulder strap လြယ္ႀကိဳး 7.0
shoulder strape under ( below Metal Revit ) လြယ္ႀကိဳး 6.5
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2
triangle စမူ ဆာ (ႀတိဂံ ) 14.3
back main ေနာက္ေက်ာ 32.8
top both side ေဘးအိတ္ အေပၚ 19.3
back of side pocket ေဘးအိတ္ ေအာက္ခံ 20.0
side pocket ေဘးအိတ္ 24.9
side pocket flat ဖလတ္ ေဘးအိတ္ကပ္ 16.9
below web-side pocket 6.5
side pocket flat binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2
top front main အေရွ႕ အေပၚ 31.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket အေရွ႕အိတ္ 31.0
front pocket zip end အေရွ႕အိတ္ ေဘး 4.8
top flat ဖလတ္ အေပၚ 29.2
flat pocket ဖလတ္အိတ္ 27.8
flat pocket side ဖလတ္ ေဘး 20.2
flat main binding ဖလတ္အိတ္ 4.2

PU Sheep Leather #BY1933 0.9mm 54"

bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0
patch on flap ဖလတ္ 6.0
add zipper puller 0.9

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5
inside back panel အေနာက္ဘ က္ 32.8
laptop laptop 40.0
inside front main အေရွ႕ 31.0
 inside side main အတြင္း ေဘး၂ဖက္ 20.0
under of inside both side ေအာက္ေျခ ေဘး 20.0
side pocket flap ဖလတ္ ေဘးအိတ္ကပ္ 16.9
side pocket ေဘး၂ဖက္ 24.9
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket zip end အေရွ႕အိတ္ ေဘးစြန္း 4.8
back of inside front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0
front inside zipper pocket top အေရွ႕အိတ္ 31.0
front inside zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0
pen pocket ေဘာပင္အိတ္ 12.3
phone pocket ဖု န္းအိတ္ 14.3
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1
front pocket အေရွ႕အိတ္ 31.0
inside flat main ဖလတ္ အတြင္း 29.2
flat pocket side ဖလတ္ ေဘး 20.2
back of flat pocket ဖလတ္ ေအာက္ခံ 27.9
bottom main ေအာက္ေျခ 30.8

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3

S/L 1.2mm 54"

inside side pocket flat အတြင္း ေဘးဖလတ္ 16.9

Poly 600D TPE Backing 57"

inside back ေနာက္ေက်ာ 32.8

PE Board 0.8T
inside laptop pocket top laptop 24.5

PU Sponge 2T 16KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 10.3
inside phone pocket ဖု န္းအိတ္ကပ္ 14.3

PE Sponge 3T
bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0

EVA 10T 25F

back ေနာက္ေက်ာ 32.8
shoulder strape လြယ္ႀကိဳး 7.0

EVA 3T 25F
laptop laptop 36.4
Plastic Zipper #8,tape 3.6cm
front pocket အေရွ႕အိတ္ ဇစ္ 55.0
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,Short tab

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

PP String 2.5mm Normal

front pocket အေရွ႕အိတ္ ဇစ္ 18.0
flat pocket ဖလတ္အိတ္ ဇစ္ 18.0

PE Tube - Heat Shrink 7mm

front pocket အေရွ႕အိတ္ ဇစ္ 3.0
flat pocket ဖလတ္အိတ္ ဇစ္ 3.0

Poly Spun Webbing 20mm

side pocket ( below metal snap ) metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘ က္ အေပၚ 31.0
top back L buckle အေနာက္ဘ က္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 61.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
top of open for eyelet အဖြင့္အိတ္ 11.0
front SR buckle (flap) အေရွ႕ ေဘး 7.0
front SR buckle အေရွ႕ ေဘး 31.0
bottom top L Buckle ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

Poly bias tape 20mm

organize mesh pocket top mesh pocket 13.0
front pocket open zip အေရွ႕အိတ္ 75.0

Poly bias tape 25mm

inside backpanel အေနာက္ဘ က္ 125.0
open main top အဖြင့္အိတ္ 95.0
both inside front အေရွ႕ 65.0
Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)
open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

inside front pocket ( key hook ) အေရွ႕အိတ္ 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္က ပ္ 19.0

E band 20mm
front web ring အေရွ႕ကြင္း Web 7.0
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A+B
inside phone pocket phone pocket 3.0

Plastic Cordlock 6mm,AM8126

main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front main အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
front under (bottom) အေရွ႕ ေအာက္ေျခ

Plastic Mini Key Hook AM6198A

inside front pocket အတြင္းေရွ႕အိတ္က ပ္

Metal Double Rivet 8x8mm

shoulder strape under လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

both side pocket ေဘးအိတ္

Metal Eyelet with Clear PE washer 9x6mm

Main open အဖြင့္အိတ္

Press Logo
flat ဖလတ္
Woven Patch ML-JRB29 50mm
front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Patch ML-JRB30 50x36mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label ML-JRB37 47x15mm

shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside care label

Global care label -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
inside lining & binding -
webbing -
woven label -
woven label -
 223 main line

Pattern size(cm) GRAPE LEAF

unit Q'ty unit Dosage
Height CRE0

9.6 cm 1 pcs 0.016 Grape Leaf 19-0511

4.3 cm 1 pcs 0.011 Grape Leaf 19-0511
41.5 cm 4 pcs 0.094 Grape Leaf 19-0511
7.6 cm 2 pcs 0.008 Grape Leaf 19-0511
96.0 cm 2 pcs 0.067 Grape Leaf 19-0511
8.0 cm 2 pcs 0.019 Grape Leaf 19-0511
44.1 cm 1 pcs 0.113 Grape Leaf 19-0511
16.0 cm 2 pcs 0.049 Grape Leaf 19-0511
26.3 cm 2 pcs 0.083 Grape Leaf 19-0511
28.6 cm 2 pcs 0.112 Grape Leaf 19-0511
10.9 cm 4 pcs 0.059 Grape Leaf 19-0511
5.7 cm 2 pcs 0.006 Grape Leaf 19-0511
38.0 cm 2 pcs 0.027 Grape Leaf 19-0511
22.5 cm 1 pcs 0.056 Grape Leaf 19-0511
55.0 cm 1 pcs 0.015 Grape Leaf 19-0511
25.9 cm 1 pcs 0.063 Grape Leaf 19-0511
9.9 cm 2 pcs 0.008 Grape Leaf 19-0511
24.0 cm 1 pcs 0.055 Grape Leaf 19-0511
12.8 cm 1 pcs 0.028 Grape Leaf 19-0511
10.8 cm 2 pcs 0.035 Grape Leaf 19-0511
80.0 cm 1 pcs 0.028 Grape Leaf 19-0511
0.955

25.5 cm 1 pcs 0.066 Chocolate Brown-12B

9.5 cm 2 pcs 0.033 Chocolate Brown-12B
6.0 cm 2 pcs 0.007 Chocolate Brown-12B
9.5 cm 2 pcs 0.002 Chocolate Brown-12B
0.108

17.5 cm 1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511

46.6 cm 1 pcs 0.135 Check Print - Black/Grape Leaf 19-0511
39.8 cm 2 pcs 0.280 Check Print - Black/Grape Leaf 19-0511
40.6 cm 1 pcs 0.111 Check Print - Black/Grape Leaf 19-0511
40.5 cm 2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511
9.5 cm 2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
10.9 cm
Remove
28.6 cm
55.0 cm 1 pcs 0.017 Check Print - Black/Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511
23.7 cm 1 pcs 0.065 Check Print - Black/Grape Leaf 19-0511
5.3 cm 1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511
18.7 cm 1 pcs 0.052 Check Print - Black/Grape Leaf 19-0511
15.9 cm 1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
33.8 cm 1 pcs 0.043 Check Print - Black/Grape Leaf 19-0511
9.4 cm 2 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
3.0 cm 1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Check Print - Black/Grape Leaf 19-0511
32.2 cm 1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511
14.3 cm 1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511
25.5 cm 1 pcs 0.070 Check Print - Black/Grape Leaf 19-0511
0.543

14.9 cm 1 yds 0.014 Black

0.014

7.0 cm 2 yds 0.021 Any Color

0.021

46.6 cm 1 yds 0.123 Any Color

0.123

6.0 cm 1 pcs Black

9.4 cm 1 pcs Black

16.9 cm 1 pcs Black

25.5 cm 1 pcs Black

9.5 cm 2 pcs Black

46.6 cm 1 pcs Black

39.5 cm 2 pcs Black

36.9 cm 1 pcs Black

cm 1 pcs 0.560 Grape Leaf 19-0511
cm 1 pcs 0.290 Grape Leaf 19-0511
0.850

cm 1 pcs 0.320 Black

0.320

1 pcs Grape Leaf 19-0511

1 pcs Grape Leaf 19-0511

1 pcs Matt Black

cm 0 pcs 0.000 No Use

cm 0 pcs 0.000 No Use
0.000

cm 0 pcs 0.000 No Use

cm 0 pcs 0.000 No Use
0.000

cm 2 pcs 0.160 Buck Brown 18-0935

0.160

cm 1 pcs 0.320 Buck Brown 18-0935

cm 2 pcs 0.180 Buck Brown 18-0935
cm 2 pcs 1.240 Buck Brown 18-0935
cm 2 pcs 1.220 Buck Brown 18-0935
cm 1 pcs 0.120 Buck Brown 18-0935
cm 2 pcs 0.160 Buck Brown 18-0935
cm 2 pcs 0.640 Buck Brown 18-0935
cm 2 pcs 0.180 Buck Brown 18-0935
cm 2 pcs 1.060 Buck Brown 18-0935
5.120

cm 1 pcs 0.140 Black

cm 1 pcs 0.760 Black
0.900

cm 1 pcs 1.260 Black

cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
 3.540

cm 1 pcs 1.310 Natural 11-0103/Matt Silver

1.310

cm 1 pcs 0.100 Ruby Wine 19-1629/White

0.100

cm 2 pcs 0.400 Grape Leaf 19-0511

0.400

cm 2 pcs 0.160 Buck Brown 18-0935

cm 2 pcs 0.160 Buck Brown 18-0935
0.320

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

1 pcs Buck Brown 18-0935

2 set Buck Brown 18-0935

2 pcs Buck Brown 18-0935

2 pcs Buck Brown 18-0935
2 pcs Buck Brown 18-0935

1 pcs Black

4 set Matt Silver

2 set Matt Silver

2 set Matt Silver

2 pcs -
 1 pcs Black/ Tinnin 17-1320

1 pcs No Use

1 pcs Black/Grape Leaf 19-0511

1 pcs Black/Grape Leaf 19-0511

1 set White/Black
1 pcs White/Black

0.065 CON Grape Leaf 19-0511

0.010 CON Chocolate Brown-12B
0.055 CON Black
0.017 CON Buck Brown 18-0935
0.002 CON Black
0.001 CON Black
 223 main line

BLACK
KVJ0

Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black

Chocolate Brown-12B
Chocolate Brown-12B
Chocolate Brown-12B
Chocolate Brown-12B

Check Print - Black/Grape Leaf 19-0511

Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
 Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

move
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Black

Any Color

Any Color

Black

Black
Black

Black
Black

Black
Black

Black
 Black
Black

Black

Matt Black
Matt Black

Matt Black

No Use
No Use

No Use
No Use

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629

Black
Black

Black
Black
Black
Natural 11-0103/Matt Silver

Ruby Wine 19-1629/White

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Black

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629

Black

Matt Silver

Matt Silver

Matt Silver

-
 No Use

Black/Grape Leaf 19-0511/Tinnin

17-1320/Ruby Wine 19-1629

Black/Grape Leaf 19-0511

Black/Grape Leaf 19-0511

White/Black
White/Black

Black
Chocolate Brown-12B
Black
Ruby Wine 19-1629
Black
Black
 Cost Calculation Sheet
DATE: 2021.10.28
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Grape Leaf 19-0511 0.960 YDS $2.800 $2.688 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Press Logo - 2.000 PCS $0.120 $0.240 check price
Woven Label ML-JRB37,47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29,50x50mm Black/ Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.570
Inside Care Label Global care label 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.406 9.000 $0.020
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE backing 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.234 1.496 $0.199
N/Zipper N75,tape 3.2cm Black 0.320 M $0.091 0.581 $0.029
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.062 0.396 $0.124
N/Slider #7,thick tab Matt Black 1.000 PCS $0.041 0.263 $0.041
PP String 2.5mm,Normal Black/White 0.000 M $0.036 0.230 $0.000
PE Tube-Heat Shrink 7mm Black 0.000 M $0.104 0.666 $0.000 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm Buck Brown 18-0935 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Buck Brown 18-0935 5.120 M $0.189 1.210 $0.968
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm Buck Brown 18-0935 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Buck Brown 18-0935 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Buck Brown 18-0935 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Buck Brown 18-0935 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Buck Brown 18-0935 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Exchage Rate $3.470
6.40

CMT $3.90

TOTAL $18.41

Sea Freight 3.8% $19.14

Overhead 12% $21.75

FOB 16.0% $25.89

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82
-5.762 apply OP6/ OP8
$ 29.06

OP1 change all lining to printing lining i/o printing cotton

bom -7.54 $1.09

OP2 -0.86 change webbing to normal i/ o cotton

20/25mm

OP3 -0.418 remove printed cotton at front pkt

cons 0.071

OP4 -0.630 remove printed cotton at flap

cons 0.123 don’t up 15% as - binding don’t knoe

OP5 -1.496 remove printed cotton inside main (both side + front)
cons 0.254

OP6 -0.942 remove printed cotton at both side of water bottle pkt
cons 0.16

OP7 -0.031 remove 1 woven label at laptop pkt

OP8 -4.82 change to normal cotton no WAXED

$3.58

OP9 -1.03 change to Leejo fabric

2.8
FLA COMMENTS: SEPT 9, 2021
1. GRAPE LEAF COLORWAYS- CHANGE WEBBING AND HARDWARE TO BUCK BROWN
2. NEW FABRIC FOR BAG/ SAME AS 221 POSTER PLUS 34.82
3. REMOVE INTERIOR LINING PRINT FROM SIDE POCKETS -5.86 change fabric to Leejo
4. NEW SUEDE QUALITY (OVER JEALOUS)- WALLET- ADD BACKING -0.94 remove lining print at side pkt
FLA all cw 28.03 as BOM
 Cost Calculation Sheet
DATE: 2021.10.28
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Black 0.960 YDS $2.800 $2.688 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x9.4cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Press Logo - 2.000 PCS $0.120 $0.240 check price
Woven Label ML-JRB37,47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Black/Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30,50x36mm 1320/Ruby Wine 19-1629 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.570
Inside Care Label Global care label 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005
0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234
1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.406 9.000 $0.020
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE backing 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.234 1.496 $0.199
N/Zipper N75,tape 3.2cm Black 0.320 M $0.091 0.581 $0.029
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.062 0.396 $0.124
N/Slider #7,thick tab Matt Black 1.000 PCS $0.041 0.263 $0.041
PP string 2.5mm,Normal Black/White 0.000 M $0.036 0.230 $0.000
PE Tube-Heat Shrink 7mm Black 0.000 M $0.104 0.666 $0.000 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.120 M $0.189 1.210 $0.968
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A+B Black 0.040 M $0.197 1.260 $0.008
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.457
6.40

CMT $3.90

TOTAL $18.40

Sea Freight 3.8% $19.12

Overhead 12% $21.73

FOB 16.0% $25.87

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make Luan
Cutting size make EVA / Myat Thu
DATE: 2021.11.30
Pattern size(cm)
Materails Name Position Myanmar
Width
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47
handle လက္ကိုင္ 21.0
top back အေနာက္ဘက္ အေပၚ 29.6
shoulder strap လြယ္ႀကိဳး 7.0
shoulder strape under ( below Metal Revit ) လြယ္ႀကိဳး 6.5
shoulder strap binding လြယ္ႀကိဳး အကြပ္ 4.2
triangle စမူ ဆာ (ႀတိဂံ ) 14.3
back main ေနာက္ေက်ာ 32.8
top both side ေဘးအိတ္ အေပၚ 19.3
back of side pocket ေဘးအိတ္ ေအာက္ခံ 20.0
side pocket ေဘးအိတ္ 24.9
side pocket flat ဖလတ္ ေဘးအိတ္က ပ္ 16.9
below web-side pocket ေဘးအိတ္ကပ္ 6.5
side pocket flat binding ဖလတ္ ေဘးအိတ္အ ကြပ္ 4.2
top front main အေရွ႕ အေပၚ 31.6
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket အေရွ႕အိတ္ 31.0
front pocket zip end အေရွ႕အိတ္ ေဘး 4.8
top flat ဖလတ္ အေပၚ 29.2
flat pocket ဖလတ္အိတ္ 27.8
flat pocket side ဖလတ္ ေဘး 20.2
flat main binding ဖလတ္အိတ္ 4.2

PU Sheep Leather #BY1933 0.9mm 54"

bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0
patch on flap ဖလတ္ 6.0
zipper puller 0.9

Cotton Canvas 6OZ 52",With Check Print

top main open အိတ္အ ဖြင့္ 88.5
inside back panel အေနာက္ဘက္ 32.8
laptop laptop 40.0
inside front main အေရွ႕ 31.0
 inside side main အတြင္း ေဘး၂ဖက္ 20.0
under of inside both side ေအာက္ေျခ ေဘး 20.0
side pocket flap ဖလတ္ ေဘးအိတ္က ပ္ 16.9
side pocket ေဘး၂ဖက္ 24.9
open zip front pocket အေရွ႕အိတ္ အဖြင့္ဇစ္ 3.3
front pocket zip end အေရွ႕အိတ္ ေဘးစြန္း 4.8
back of inside front pocket အေရွ႕အိတ္ ေအာက္ခံ 31.0
front inside zipper pocket top အေရွ႕အိတ္ 31.0
front inside zipper pocket under အတြင္း အေရွ႕အိတ္ organize 31.0
pen pocket ေဘာပင္အိတ္ 12.3
phone pocket ဖု န္းအိတ္ 14.3
phone pocket flat ဖု န္းအိတ္ ဖလတ္ 10.3
below phone pocket ဖု န္းအိတ္ ေအာက္ခံ 27.1
front pocket အေရွ႕အိတ္ 31.0
inside flat main ဖလတ္ အတြင္း 29.2
flat pocket side ဖလတ္ ေဘး 20.2
back of flat pocket ဖလတ္ ေအာက္ခံ 27.9
bottom main ေအာက္ေျခ 30.8

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket mesh pocket 10.3

S/L 1.2mm 54"

inside side pocket flat အတြင္း ေဘးဖလတ္ 16.9

Poly 600D TPE Backing 57"

inside back ေနာက္ေက်ာ 32.8

PE Board 0.8T
inside laptop pocket top laptop 24.5

PU Sponge 2T 16KG
inside phone flat ဖု န္းအိတ္ကပ္ ဖလတ္ 10.3
inside phone pocket ဖု န္းအိတ္ကပ္ 14.3

PE Sponge 3T
bottom ေအာက္ေျခ 30.8
under both side ေအာက္ေျခ ေဘး 20.0

EVA 10T 25F

back ေနာက္ေက်ာ 32.8
shoulder strape လြယ္ႀကိဳး 7.0

EVA 3T 25F
laptop laptop 36.4
Plastic Zipper #8,tape 3.6cm
front pocket အေရွ႕အိတ္ ဇစ္ 55.0
flat pocket ဖလတ္အိတ္ ဇစ္ 28.0

N/Zipper N75,tape 3.2cm

inside front pocket အတြင္းအိတ္ဇစ္ 31.0

Plastic Zipper Slider #8,Short tab

front pocket အေရွ႕အိတ္
flat pocket ဖလတ္အိတ္

N/Slider #7,Thick tab

inside front pocket အတြင္းအိတ္

PP String 2.5mm Normal

front pocket အေရွ႕အိတ္ ဇစ္ 18.0
flat pocket ဖလတ္အိတ္ ဇစ္ 18.0

PE Tube - Heat Shrink 7mm

front pocket အေရွ႕အိတ္ ဇစ္ 3.0
flat pocket ဖလတ္အိတ္ ဇစ္ 3.0

Poly Spun Webbing 20mm

side pocket ( below metal snap ) metal snap ေအာက္ခၤ 7.0

Poly Spun Webbing 25mm

top back အေနာက္ဘက္ အေပၚ 31.0
top back L buckle အေနာက္ဘက္ အေပၚ L Buckle 8.0
shoulder strape L buckle လြယ္ႀကိဳး L Buckle 61.0
triangle စမူ ဆာ (ႀတိဂံ ) 60.0
top of open for eyelet အဖြင့္အိတ္ 11.0
front SR buckle (flap) အေရွ႕ ေဘး 7.0
front SR buckle အေရွ႕ ေဘး 31.0
bottom top L Buckle ေအာက္ေျခ top 8.0
bottom under ေအာက္ေျခ under 52.0

Poly bias tape 20mm

organize mesh pocket top mesh pocket 13.0
front pocket open zip အေရွ႕အိတ္ 75.0

Poly bias tape 25mm

inside backpanel အေနာက္ဘက္ 125.0
open main top အဖြင့္အိတ္ 95.0
both inside front အေရွ႕ 65.0
Cotton String 4.5mm/130cm both side With QS Metal Tipped TIE(TCD-1058)
open bag အဖြင့္အိတ္ 130.0

Cotton String 4.5mm with White Line

inside front pocket ( key hook ) အေရွ႕အိတ္ 9.0

Fold E band 20mm

both side pocket ေဘးအိတ္ကပ္ 19.0

E band 20mm
front web ring အေရွ႕ကြင္း Web 7.0
bottom web ring ေအာက္ေျခကြင္း Web 7.0

E band 38mm
laptop pocket laptop 6.5

Velcro 20mm,A
inside phone pocket phone pocket 3.0

Velcro 20mm,B
inside phone pocket phone pocket 6.0

Plastic Cordlock 6mm,AM8126

main open ( string ) အဖြင့္အိတ္

Plastic SR buckle 25mm,With QS Logo

front main အေရွ႕

Plastic L Buckle 25mm,AM1012E

shoulder strape top လြယ္ႀကိဳးအေပၚ
shoulder strape under လြယ္ႀကိဳးေအာက္
front under (bottom) အေရွ႕ ေအာက္ေျခ

Plastic Mini Key Hook AM6198A

inside front pocket အတြင္းေရွ႕အိတ္ကပ္

Metal Double Rivet 8x8mm

shoulder strape under လြယ္ႀကိဳး

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

both side pocket ေဘးအိတ္

Metal Eyelet with Clear PE washer 9x6mm

Main open အဖြင့္အိတ္
Press Logo
flat ဖလတ္

Woven Patch ML-JRB29 50mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Patch ML-JRB30 50x36mm

front under ေရွ႕အိတ္ကပ္ ေအာက္ေျခ

Woven Label ML-JRB37 47x15mm

shoulder လြယ္ႀကိဳး
inside laptop laptop

Inside care label

Global care label -
Vendor label -

Poly Thread 210D/3P 2000M/con

main fabric -
trim fabric -
inside lining & binding -
webbing -
woven label -
woven label -
 223 main line

Pattern size(cm) GRAPE LEAF

unit Q'ty unit Dosage
Height CRE0

9.6 cm 1 pcs 0.016 Grape Leaf 19-0511

4.3 cm 1 pcs 0.011 Grape Leaf 19-0511
41.5 cm 4 pcs 0.094 Grape Leaf 19-0511
7.6 cm 2 pcs 0.008 Grape Leaf 19-0511
96.0 cm 2 pcs 0.067 Grape Leaf 19-0511
8.0 cm 2 pcs 0.019 Grape Leaf 19-0511
44.1 cm 1 pcs 0.113 Grape Leaf 19-0511
16.0 cm 2 pcs 0.049 Grape Leaf 19-0511
26.3 cm 2 pcs 0.083 Grape Leaf 19-0511
28.6 cm 2 pcs 0.112 Grape Leaf 19-0511
10.9 cm 4 pcs 0.059 Grape Leaf 19-0511
5.7 cm 2 pcs 0.006 Grape Leaf 19-0511
38.0 cm 2 pcs 0.027 Grape Leaf 19-0511
22.5 cm 1 pcs 0.056 Grape Leaf 19-0511
55.0 cm 1 pcs 0.015 Grape Leaf 19-0511
25.9 cm 1 pcs 0.063 Grape Leaf 19-0511
9.9 cm 2 pcs 0.008 Grape Leaf 19-0511
24.0 cm 1 pcs 0.055 Grape Leaf 19-0511
12.8 cm 1 pcs 0.028 Grape Leaf 19-0511
10.8 cm 2 pcs 0.035 Grape Leaf 19-0511
80.0 cm 1 pcs 0.028 Grape Leaf 19-0511
0.955

25.5 cm 1 pcs 0.066 Chocolate Brown-12B

9.5 cm 2 pcs 0.033 Chocolate Brown-12B
6.0 cm 2 pcs 0.007 Chocolate Brown-12B
9.5 cm 2 pcs 0.002 Chocolate Brown-12B
0.108

17.5 cm 1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511

46.6 cm 1 pcs 0.135 Check Print - Black/Grape Leaf 19-0511
39.8 cm 2 pcs 0.280 Check Print - Black/Grape Leaf 19-0511
40.6 cm 1 pcs 0.111 Check Print - Black/Grape Leaf 19-0511
40.5 cm 2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511
9.5 cm 2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511
10.9 cm
Remove
28.6 cm
55.0 cm 1 pcs 0.017 Check Print - Black/Grape Leaf 19-0511
9.9 cm 2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511
23.7 cm 1 pcs 0.065 Check Print - Black/Grape Leaf 19-0511
5.3 cm 1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511
18.7 cm 1 pcs 0.052 Check Print - Black/Grape Leaf 19-0511
15.9 cm 1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511
33.8 cm 1 pcs 0.043 Check Print - Black/Grape Leaf 19-0511
11.0 cm 2 pcs 0.021 Check Print - Black/Grape Leaf 19-0511
3.0 cm 1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511
25.9 cm 1 pcs 0.071 Check Print - Black/Grape Leaf 19-0511
32.2 cm 1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511
10.8 cm 2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511
14.3 cm 1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511
25.5 cm 1 pcs 0.070 Check Print - Black/Grape Leaf 19-0511
1.387

14.9 cm 1 yds 0.014 Black

0.014

7.0 cm 2 yds 0.021 Any Color

0.021

46.6 cm 1 yds 0.123 Any Color

0.123

6.0 cm 1 pcs Black

11.0 cm 1 pcs Black

16.9 cm 1 pcs Black

25.5 cm 1 pcs Black

9.5 cm 2 pcs Black

46.6 cm 1 pcs Black

39.5 cm 2 pcs Black

36.9 cm 1 pcs Black

cm 1 pcs 0.560 Grape Leaf 19-0511
cm 1 pcs 0.290 Grape Leaf 19-0511
0.850

cm 1 pcs 0.320 Black

0.320

1 pcs Grape Leaf 19-0511

1 pcs Grape Leaf 19-0511

1 pcs Matt Black

cm 0 pcs 0.000 No Use

cm 0 pcs 0.000 No Use
0.000

cm 0 pcs 0.000 No Use

cm 0 pcs 0.000 No Use
0.000

cm 2 pcs 0.160 Buck Brown 18-0935

0.160

cm 1 pcs 0.320 Buck Brown 18-0935

cm 2 pcs 0.180 Buck Brown 18-0935
cm 2 pcs 1.240 Buck Brown 18-0935
cm 2 pcs 1.220 Buck Brown 18-0935
cm 1 pcs 0.120 Buck Brown 18-0935
cm 2 pcs 0.160 Buck Brown 18-0935
cm 2 pcs 0.640 Buck Brown 18-0935
cm 2 pcs 0.180 Buck Brown 18-0935
cm 2 pcs 1.060 Buck Brown 18-0935
5.120

cm 1 pcs 0.140 Black

cm 1 pcs 0.760 Black
0.900

cm 1 pcs 1.260 Black

cm 1 pcs 0.960 Black
cm 2 pcs 1.320 Black
 3.540

cm 1 pcs 1.310 Natural 11-0103/Matt Silver

1.310

cm 1 pcs 0.100 Ruby Wine 19-1629/White

0.100

cm 2 pcs 0.400 Grape Leaf 19-0511

0.400

cm 2 pcs 0.160 Buck Brown 18-0935

cm 2 pcs 0.160 Buck Brown 18-0935
0.320

cm 2 pcs 0.150 Black

0.150

cm 1 pcs 0.040 Black

0.040

cm 1 pcs 0.070 Black

0.070

1 pcs Buck Brown 18-0935

2 set Buck Brown 18-0935

2 pcs Buck Brown 18-0935

2 pcs Buck Brown 18-0935
2 pcs Buck Brown 18-0935

1 pcs Black

4 set Matt Silver

2 set Matt Silver

2 set Matt Silver

 2 pcs -

1 pcs Black/ Tinnin 17-1320

1 pcs No Use

1 pcs Black/Grape Leaf 19-0511

1 pcs Black/Grape Leaf 19-0511

1 set White/Black
1 pcs White/Black

0.065 CON Grape Leaf 19-0511

0.010 CON Chocolate Brown-12B
0.055 CON Black
0.017 CON Buck Brown 18-0935
0.002 CON Black
0.001 CON Black
 223 main line

BLACK
KVJ0

Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black
Black

Chocolate Brown-12B
Chocolate Brown-12B
Chocolate Brown-12B
Chocolate Brown-12B

Check Print - Black/Grape Leaf 19-0511

Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
 Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Remove
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511
Check Print - Black/Grape Leaf 19-0511

Black

Any Color

Any Color

Black

Black
Black

Black
Black

Black
Black

Black
 Black
Black

Black

Matt Black
Matt Black

Matt Black

No Use
No Use

No Use
No Use

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629
Ruby Wine 19-1629

Black
Black

Black
Black
Black
Natural 11-0103/Matt Silver

Ruby Wine 19-1629/White

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Black

Black

Black

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629

Ruby Wine 19-1629
Ruby Wine 19-1629

Black

Matt Silver

Matt Silver

Matt Silver
 -

No Use

Black/Grape Leaf 19-0511/Tinnin 17-1320/Ruby Wine 19-1629

Black/Grape Leaf 19-0511

Black/Grape Leaf 19-0511

White/Black
White/Black

Black
Chocolate Brown-12B
Black
Ruby Wine 19-1629
Black
Black
 Cost Calculation Sheet
DATE: 2021.10.28
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Grape Leaf 19-0511 0.960 YDS $2.800 $2.688 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x11cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Press Logo - 2.000 PCS $0.120 $0.240 check price
Woven Label ML-JRB37,47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29,50x50mm Black/ Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.570
Inside Care Label Global care label 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.406 9.000 $0.020
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE backing 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.234 1.496 $0.199
N/Zipper N75,tape 3.2cm Black 0.320 M $0.091 0.581 $0.029
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.062 0.396 $0.124
N/Slider #7,thick tab Matt Black 1.000 PCS $0.041 0.263 $0.041
PP String 2.5mm,Normal Black/White M $0.036 0.230 $0.000
PE Tube-Heat Shrink 7mm Black M $0.104 0.666 $0.000 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm Buck Brown 18-0935 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Buck Brown 18-0935 5.120 M $0.189 1.210 $0.968
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm Buck Brown 18-0935 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A Black 0.040 M $0.098 0.630 $0.004
Velcro 20mm,B Black 0.070 M $0.098 0.630 $0.007
Plastic Cordlock 6mm,AM8126 Buck Brown 18-0935 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Buck Brown 18-0935 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Buck Brown 18-0935 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Buck Brown 18-0935 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Exchage Rate $3.473
6.40

CMT $3.90

TOTAL $18.41

Sea Freight 3.8% $19.14

Overhead 12% $21.75

FOB 16.0% $25.89

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82
-5.762 apply OP6/ OP8
$ 29.06

OP1 change all lining to printing lining i/o printing cotton

bom -7.54 $1.09

OP2 -0.86 change webbing to normal i/ o cotton

20/25mm

OP3 -0.418 remove printed cotton at front pkt

cons 0.071

OP4 -0.630 remove printed cotton at flap

cons 0.123 don’t up 15% as - binding don’t knoe

OP5 -1.496 remove printed cotton inside main (both side + front)
cons 0.254

OP6 -0.942 remove printed cotton at both side of water bottle pkt
cons 0.16

OP7 -0.031 remove 1 woven label at laptop pkt

OP8 -4.82 change to normal cotton no WAXED

$3.58

OP9 -1.03 change to Leejo fabric

2.8
FLA COMMENTS: SEPT 9, 2021
1. GRAPE LEAF COLORWAYS- CHANGE WEBBING AND HARDWARE TO BUCK BROWN
2. NEW FABRIC FOR BAG/ SAME AS 221 POSTER PLUS 34.82
3. REMOVE INTERIOR LINING PRINT FROM SIDE POCKETS -5.86 change fabric to Leejo
4. NEW SUEDE QUALITY (OVER JEALOUS)- WALLET- ADD BACKING -0.94 remove lining print at side pkt
FLA all cw 28.03 as BOM
 Cost Calculation Sheet
DATE: 2021.10.28
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Black 0.960 YDS $2.800 $2.688 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x11cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Press Logo - 2.000 PCS $0.120 $0.240 check price
Woven Label ML-JRB37,47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Black/Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30,50x36mm 1320/Ruby Wine 19-1629 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.570
Inside Care Label Global care label 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005
0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234
1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.406 9.000 $0.020
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE backing 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.234 1.496 $0.199
N/Zipper N75,tape 3.2cm Black 0.320 M $0.091 0.581 $0.029
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.062 0.396 $0.124
N/Slider #7,thick tab Matt Black 1.000 PCS $0.041 0.263 $0.041
PP string 2.5mm,Normal Black/White M $0.036 0.230 $0.000
PE Tube-Heat Shrink 7mm Black M $0.104 0.666 $0.000 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.120 M $0.189 1.210 $0.968
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/130cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A Black 0.040 M $0.098 0.630 $0.004
Velcro 20mm,B Black 0.070 M $0.098 0.630 $0.007
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.460
6.40

CMT $3.90

TOTAL $18.40

Sea Freight 3.8% $19.13

Overhead 12% $21.74

FOB 16.0% $25.88

35.06
-0.23 update label price
-0.01 cmt
$ 34.82
STY Name STYLE STT ITEM NAME
Number/cord

P/T 1300D Cotton-Link Coation PU2

1
P/T 1300D Cotton-Link Coation PU2
RUCK DUCK CRE0/KVJ0 6OZ Cotton Canvas
2
6OZ Cotton Canvas
3 PU Sheep Leather #BY1933 0.9mm

1
2

3
 Specification COLOR Marker table Marker Consumption
table/PCS within 3% Loss

58",W/R Leejo Vol 226 #47 Grape Leaf 19-0511 2.7962 4 0.9516
58",W/R Leejo Vol 226 #47 Black 2.7962 4 0.9516
52",With Check Print Grape Leaf 3.5758 3 1.3802
52",With Check Print Black 3.5758 3 1.3802
54" Chocolate Brown-12B 1.7559 20 0.1045

ွ
Remaker

4way add binding

4way add binding
4way
4way
4way
 NEOBAGS CUTTING SIZE INFORMATION
Buyer: QS NOTE: New Pattern
Season S223
Sty Name RUCK DUCK
Sty Number AQYBP03129
bag size
Pattern make Luan
Cutting size make EVA / Myat Thu
DATE: 2022.01.19 Comment
Pattern size(cm)
Materails Name Position unit
Width Height
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47
handle 21.0 9.6 cm
top back 29.6 4.3 cm
shoulder strap 7.0 41.5 cm
shoulder strape under ( below Metal Revit ) 6.5 7.6 cm
shoulder strap binding 4.2 96.0 cm
triangle 14.3 8.0 cm
back main 32.8 44.1 cm
top both side 19.3 16.0 cm
back of side pocket 20.0 26.3 cm
side pocket 24.9 28.6 cm
side pocket flat 16.9 10.9 cm
below web-side pocket 6.5 5.7 cm
side pocket flat binding 4.2 38.0 cm
top front main 31.6 22.5 cm
open zip front pocket 3.3 55.0 cm
front pocket 31.0 25.9 cm
front pocket zip end 4.8 9.9 cm
top flat 29.2 24.0 cm
flat pocket 27.8 12.8 cm
flat pocket side 20.2 10.8 cm
flat main binding 4.2 80.0 cm

PU Sheep Leather #BY1933 0.9mm 54"

bottom 30.8 25.5 cm
under both side 20.0 9.5 cm
patch on flap 6.0 6.0 cm
zipper puller 0.9 9.5 cm

Cotton Canvas 6OZ 52",With Check Print

top main open 88.5 17.5 cm
inside back panel 32.8 46.6 cm
laptop 40.0 39.8 cm
inside front main 31.0 40.6 cm
 inside side main 20.0 40.5 cm
under of inside both side 20.0 9.5 cm
open zip front pocket 3.3 55.0 cm
front pocket zip end 4.8 9.9 cm
back of inside front pocket 31.0 23.7 cm
front inside zipper pocket top 31.0 5.3 cm
front inside zipper pocket under 31.0 18.7 cm
pen pocket 12.3 15.9 cm
phone pocket 14.3 33.8 cm
phone pocket flat 10.3 11.0 cm
below phone pocket 27.1 3.0 cm
front pocket 31.0 25.9 cm
inside flat main 29.2 32.2 cm
flat pocket side 20.2 10.8 cm
back of flat pocket 27.9 14.3 cm
bottom main 30.8 25.5 cm

Poly Nik mesh 310G 58",BoCheng with Middle level resin coating
inside mesh pocket 10.3 14.9 cm

S/L 1.2mm 54"

inside side pocket flat 16.9 7.0 cm

Poly 600D TPE Backing 57"

inside back 32.8 46.6 cm

PE Board 0.8T
inside laptop pocket top 24.5 6.0 cm

PU Sponge 2T 16KG
inside phone flat 10.3 11.0 cm
inside phone pocket 14.3 16.9 cm

PE Sponge 3T
bottom 30.8 25.5 cm
under both side 20.0 9.5 cm

EVA 10T 25F

back 32.8 46.6 cm
shoulder strape 7.0 39.5 cm

EVA 3T 25F
laptop 36.4 36.9 cm

Plastic Zipper #8,tape 3.6cm

 front pocket 55.0 cm
flat pocket 28.0 cm

N/Zipper N75,tape 3.2cm

inside front pocket 31.0 cm

Plastic Zipper Slider #8,Short tab

front pocket
flat pocket

N/Slider #7,Thick tab

inside front pocket

Poly Spun Webbing 20mm

side pocket ( below metal snap ) 7.0 cm

Poly Spun Webbing 25mm

top back 31.0 cm
top back L buckle 8.0 cm
shoulder strape L buckle 61.0 cm
triangle 60.0 cm
top of open for eyelet 11.0 cm
front SR buckle (flap) 7.0 cm
front SR buckle 31.0 cm
bottom top L Buckle 8.0 cm
bottom under 52.0 cm

Poly bias tape 20mm

organize mesh pocket top 13.0 cm
front pocket open zip 75.0 cm

Poly bias tape 25mm

inside backpanel 125.0 cm
open main top 95.0 cm
both inside front 65.0 cm

Cotton String 4.5mm/126cm both side With QS Metal Tipped TIE(TCD-1058)

open bag 126.0 cm

Cotton String 4.5mm with White Line

inside front pocket ( key hook ) 9.0 cm

Fold E band 20mm

both side pocket 19.0 cm
E band 20mm
front web ring 7.0 cm
bottom web ring 7.0 cm

E band 38mm
laptop pocket 6.5 cm

Velcro 20mm,A
inside phone pocket 3.0 cm

Velcro 20mm,B
inside phone pocket 6.0 cm

Plastic Cordlock 6mm,AM8126

main open ( string )

Plastic SR buckle 25mm,With QS Logo

front main

Plastic L Buckle 25mm,AM1012E

shoulder strape top
shoulder strape under
front under (bottom)

Plastic Mini Key Hook AM6198A

inside front pocket

Metal Double Rivet 8x8mm

shoulder strape under

Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD

both side pocket

Metal Eyelet with Clear PE washer 9x6mm

Main open

Press Logo
flat

Woven Patch ML-JRB29 50mm

front under

Woven Patch ML-JRB30 50x36mm

front under
Woven Label ML-JRB37 47x15mm
shoulder
inside laptop

Inside care label

Global care label
Vendor label

Poly Thread 210D/3P 2000M/con

main fabric
trim fabric
inside lining & binding
webbing
woven label
woven label
 223 main line 223 main line
ttern

GRAPE LEAF BLACK

Q'ty unit Dosage
CRE0 KVJ0

1 pcs 0.016 Grape Leaf 19-0511 Black

1 pcs 0.011 Grape Leaf 19-0511 Black
4 pcs 0.094 Grape Leaf 19-0511 Black
2 pcs 0.008 Grape Leaf 19-0511 Black
2 pcs 0.067 Grape Leaf 19-0511 Black
2 pcs 0.019 Grape Leaf 19-0511 Black
1 pcs 0.113 Grape Leaf 19-0511 Black
2 pcs 0.049 Grape Leaf 19-0511 Black
2 pcs 0.083 Grape Leaf 19-0511 Black
2 pcs 0.112 Grape Leaf 19-0511 Black
4 pcs 0.059 Grape Leaf 19-0511 Black
2 pcs 0.006 Grape Leaf 19-0511 Black
2 pcs 0.027 Grape Leaf 19-0511 Black
1 pcs 0.056 Grape Leaf 19-0511 Black
1 pcs 0.015 Grape Leaf 19-0511 Black
1 pcs 0.063 Grape Leaf 19-0511 Black
2 pcs 0.008 Grape Leaf 19-0511 Black
1 pcs 0.055 Grape Leaf 19-0511 Black
1 pcs 0.028 Grape Leaf 19-0511 Black
2 pcs 0.035 Grape Leaf 19-0511 Black
1 pcs 0.028 Grape Leaf 19-0511 Black
0.955

1 pcs 0.066 Chocolate Brown-12B Chocolate Brown-12B

2 pcs 0.033 Chocolate Brown-12B Chocolate Brown-12B
2 pcs 0.007 Chocolate Brown-12B Chocolate Brown-12B
2 pcs 0.002 Chocolate Brown-12B Chocolate Brown-12B
0.108

1 pcs 0.137 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.135 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
2 pcs 0.280 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.111 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
2 pcs 0.144 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
2 pcs 0.034 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.017 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
2 pcs 0.009 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.065 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.015 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.052 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.018 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.043 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
2 pcs 0.021 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.008 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.071 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.083 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
2 pcs 0.039 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.036 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1 pcs 0.070 Check Print - Black/Grape Leaf 19-0511 Check Print - Black/Grape Leaf 19-0511
1.387

1 yds 0.014 Black Black

0.014

2 yds 0.021 Any Color Any Color

0.021

1 yds 0.123 Any Color Any Color

0.123

1 pcs Black Black

1 pcs Black Black

1 pcs Black Black

1 pcs Black Black

2 pcs Black Black

1 pcs Black Black

2 pcs Black Black

1 pcs Black Black

1 pcs 0.560 Grape Leaf 19-0511 Black
1 pcs 0.290 Grape Leaf 19-0511 Black
0.850

1 pcs 0.320 Black Black

0.320

1 pcs Grape Leaf 19-0511 Matt Black

1 pcs Grape Leaf 19-0511 Matt Black

1 pcs Matt Black Matt Black

2 pcs 0.160 Buck Brown 18-0935 Ruby Wine 19-1629

0.160

1 pcs 0.320 Buck Brown 18-0935 Ruby Wine 19-1629

2 pcs 0.180 Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs 1.240 Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs 1.220 Buck Brown 18-0935 Ruby Wine 19-1629
1 pcs 0.120 Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs 0.160 Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs 0.640 Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs 0.180 Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs 1.060 Buck Brown 18-0935 Ruby Wine 19-1629
5.120

1 pcs 0.140 Black Black

1 pcs 0.760 Black Black
0.900

1 pcs 1.260 Black Black

1 pcs 0.960 Black Black
2 pcs 1.320 Black Black
3.540

1 set Natural 11-0103/Matt Silver Natural 11-0103/Matt Silver

1 pcs 0.100 Ruby Wine 19-1629/White Ruby Wine 19-1629/White

0.100

2 pcs 0.400 Grape Leaf 19-0511 Black

0.400
2 pcs 0.160 Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs 0.160 Buck Brown 18-0935 Ruby Wine 19-1629
0.320

2 pcs 0.150 Black Black

0.150

1 pcs 0.040 Black Black

0.040

1 pcs 0.070 Black Black

0.070

1 pcs Buck Brown 18-0935 Ruby Wine 19-1629

2 set Buck Brown 18-0935 Ruby Wine 19-1629

2 pcs Buck Brown 18-0935 Ruby Wine 19-1629

2 pcs Buck Brown 18-0935 Ruby Wine 19-1629
2 pcs Buck Brown 18-0935 Ruby Wine 19-1629

1 pcs Black Black

4 set Matt Silver Matt Silver

2 set Matt Silver Matt Silver

2 set Matt Silver Matt Silver

2 pcs - -

1 pcs Black/ Tinnin 17-1320 No Use

Black/Grape Leaf 19-0511/Tinnin

1 pcs No Use 17-1320/Ruby Wine 19-1629
 1 pcs Black/Grape Leaf 19-0511 Black/Grape Leaf 19-0511
1 pcs Black/Grape Leaf 19-0511 Black/Grape Leaf 19-0511

1 set White/Black White/Black

1 pcs White/Black White/Black

0.065 CON Grape Leaf 19-0511 Black

0.010 CON Chocolate Brown-12B Chocolate Brown-12B
0.055 CON Black Black
0.017 CON Buck Brown 18-0935 Ruby Wine 19-1629
0.002 CON Black Black
0.001 CON Black Black
 Cost Calculation Sheet
DATE: 2022.01.19
Items RUCK DUCK
Style No AQYBP03129 CRE0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Grape Leaf 19-0511 0.960 YDS $2.800 $2.688 FJF -BOM 7.21 WAIT
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 FJF - BOM 5.12
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x11cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Press Logo - 2.000 PCS $0.120 $0.240 check price
Woven Label ML-JRB37,47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Woven Patch ML-JRB29,50x50mm Black/ Tinnin 17-1320 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.570
Inside Care Label Global care label 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082 BOM 0.1648
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.406 9.000 $0.020
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE backing 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Grape Leaf 19-0511 0.850 M $0.234 1.496 $0.199
N/Zipper N75,tape 3.2cm Black 0.320 M $0.091 0.581 $0.029
Plastic Zipper Slider #8,Short tab Grape Leaf 19-0511 2.000 PCS $0.062 0.396 $0.124
N/Slider #7,thick tab Matt Black 1.000 PCS $0.041 0.263 $0.041
PP String 2.5mm,Normal Black/White M $0.036 0.230 $0.000
PE Tube-Heat Shrink 7mm Black M $0.104 0.666 $0.000 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm Buck Brown 18-0935 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Buck Brown 18-0935 5.120 M $0.189 1.210 $0.968
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/126cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Grape Leaf 19-0511 0.400 M $0.122 0.780 $0.049
E band 20mm Buck Brown 18-0935 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A Black 0.040 M $0.098 0.630 $0.004
Velcro 20mm,B Black 0.070 M $0.098 0.630 $0.007
Plastic Cordlock 6mm,AM8126 Buck Brown 18-0935 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Buck Brown 18-0935 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Buck Brown 18-0935 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXDR0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Grape Leaf 19-0511 0.065 CON $1.000 $0.065
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Buck Brown 18-0935 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Black 0.058 CON $1.000 $0.058
Exchage Rate $3.473
6.40

CMT $3.90

TOTAL $18.41

Sea Freight 3.8% $19.14

Overhead 12% $21.75

FOB 16.0% $25.89

Same as RUCK DUCK in SMU Akubra target $25

3-Jun: this is the QS Akubra backpack that was sampled. So technically, we have a first proto. Below are comments.
1. The fabric swatches that were sent are too light. We want a 10oz or heavier with a waxed coating.
2. The PU leather that was sent can be used. It was perfect.
3. The lining fabric that was sent was ok but the print won’t be on white. It will be tonal print.
4. The are some revisions to the size in the TP – the height was too tall and the side pockets were too tall. Other than that the construction was ok. We just need to get the right fabric and trims on it.

33.97 SMU
0.59 change fabric
0.262 change label at front
0.14 change poly bag/packing
0.1 trims up
35.062
-0.23 update label price
-0.01 cmt
$ 34.82
-5.762 apply OP6/ OP8
$ 29.06

OP1 change all lining to printing lining i/o printing cotton

bom -7.54 $1.09

OP2 -0.86 change webbing to normal i/ o cotton

20/25mm

OP3 -0.418 remove printed cotton at front pkt

cons 0.071

OP4 -0.630 remove printed cotton at flap

cons 0.123 don’t up 15% as - binding don’t knoe

OP5 -1.496 remove printed cotton inside main (both side + front)
cons 0.254

OP6 -0.942 remove printed cotton at both side of water bottle pkt
cons 0.16

OP7 -0.031 remove 1 woven label at laptop pkt

OP8 -4.82 change to normal cotton no WAXED

$3.58

OP9 -1.03 change to Leejo fabric

2.8
FLA COMMENTS: SEPT 9, 2021
1. GRAPE LEAF COLORWAYS- CHANGE WEBBING AND HARDWARE TO BUCK BROWN
2. NEW FABRIC FOR BAG/ SAME AS 221 POSTER PLUS 34.82
3. REMOVE INTERIOR LINING PRINT FROM SIDE POCKETS -5.86 change fabric to Leejo
4. NEW SUEDE QUALITY (OVER JEALOUS)- WALLET- ADD BACKING -0.94 remove lining print at side pkt
FLA all cw 28.03 as BOM
 Cost Calculation Sheet
DATE: 2022.01.19
Items RUCK DUCK
Style No AQYBP03129 KVJ0
Price
Position Items Specification Color M.Cons Units Amount
USD RMB
P/T 1300D Cotton-Link Coation PU2 58",W/R Leejo Vol 226 #47 Black 0.960 YDS $2.800 $2.688 fabric price check again
6OZ Cotton Canvas 52",With Check Print Black/Grape Leaf 19-0511 1.385 YDS $4.650 $6.440 3PX
PE board 0.8T 24.5x6cm Black 1.000 pcs $0.011 $0.011
PU Sponge 2T 16KG 10.3x11cm Black 1.000 PCS $0.001 $0.001
PU Sponge 2T 16KG 14.3x16.9cm Black 1.000 PCS $0.005 $0.005
PE Sponge 3T 30.8x25.5cm Black 1.000 PCS $0.020 $0.020
PE Sponge 3T 20x9.5cm Black 2.000 PCS $0.015 $0.030
EVA 10T 25F 32.8x46.6cm Black 1.000 PCS $0.600 $0.600
EVA 10T 25F 7x39.5cm Black 2.000 PCS $0.100 $0.200
EVA 3T 25F 36.4x36.9cm Black 1.000 PCS $0.180 $0.180
Press Logo - 2.000 PCS $0.120 $0.240 check price
Woven Label ML-JRB37,47x15mm Black/Grape Leaf 19-0511 2.000 PCS $0.028 0.1800 $0.056 BOM 0.031
Black/Grape Leaf 19-0511/Tinnin 17-
Woven Patch ML-JRB30,50x36mm 1320/Ruby Wine 19-1629 1.000 PCS $0.098 0.6300 $0.098 BOM 0.108
$10.570
Inside Care Label Global care label 1.000 SET $0.097 $0.097
Inside Care Label Vendor label 1.000 PCS $0.005 $0.005
Price tag 1.000 PCS $0.015 $0.015
Hang Tag THT-7700 1.000 PCS $0.020 $0.020
Tag Pin 18cm Clear 1.000 PCS $0.005 0.030 $0.005
Silica Gel 1.000 PCS $0.010 $0.010
GLUE 5000N Yellow 0.002 KG $3.000 $0.006
Poly bag - Recycle 50x70cm,MAINETTI #PB-361 1.000 PCS $0.082 $0.082
Poly bag sticker 1.000 PCS $0.035 $0.035
Poly bag tape 18mmx100yds 0.002 ROL $0.234 1.500 $0.000
QAS BOX TAPE 70mmx100yds White/Red Letters 0.005 ROL $1.450 $0.007
Carton box Sticker 0.375 PCS $0.045 $0.017
Carton board 55x30cm 0.250 PCS $0.060 $0.015
Carton box 60x40x40cm 8pcs/box 0.125 PCS $1.250 $0.156
$0.471
0.1265 PU Sheep Leather #BY1933 0.9mm 54" Chocolate Brown-12B 0.110 YDS $4.984 31.90 $0.548
Poly Nik Mesh 310G 58",BoCheng with Middle level resin coating Black 0.014 YDS $1.406 9.000 $0.020
S/L 1.2mm 54" Any Color 0.022 YDS $1.563 10.000 $0.034 update price 24.sep
Poly 600D TPE backing 57" Any Color 0.125 YDS $1.250 8.000 $0.156
Plastic Zipper #8,tape 3.6cm Black 0.850 M $0.234 1.496 $0.199
N/Zipper N75,tape 3.2cm Black 0.320 M $0.091 0.581 $0.029
Plastic Zipper Slider #8,Short tab Matt Black 2.000 PCS $0.062 0.396 $0.124
N/Slider #7,thick tab Matt Black 1.000 PCS $0.041 0.263 $0.041
PP string 2.5mm,Normal Black/White M $0.036 0.230 $0.000
PE Tube-Heat Shrink 7mm Black M $0.104 0.666 $0.000 0.56 RMB change to 0.666 RMB update 12.10.2021
Poly spun webbing 20mm Ruby Wine 19-1629 0.170 M $0.164 1.050 $0.028
Poly spun webbing 25mm Ruby Wine 19-1629 5.120 M $0.189 1.210 $0.968
Poly bias tape 20mm Black 0.900 M $0.023 0.150 $0.021
Poly bias tape 25mm Black 3.550 M $0.036 0.230 $0.128
Cotton string 4.5mm/126cm both side With plain Metal Tipped TIE Natural 11-0103/Matt Silver 1.000 SET $0.383 2.450 $0.383
Cotton String 4.5mm,With White Line Ruby Wine 19-1629/White 0.100 M $0.072 0.460 $0.007
Fold E band 20mm Black 0.400 M $0.089 0.570 $0.036
E band 20mm Ruby Wine 19-1629 0.320 M $0.113 0.720 $0.036
E band 38mm Black 0.150 M $0.152 0.970 $0.023
Velcro 20mm,A Black 0.040 M $0.098 0.630 $0.004
Velcro 20mm,B Black 0.070 M $0.098 0.630 $0.007
Plastic Cordlock 6mm,AM8126 Ruby Wine 19-1629 1.000 PCS $0.033 0.212 $0.033
Plastic SR buckle 25mm,With QS Logo Ruby Wine 19-1629 2.000 SET $0.079 0.503 $0.157
Plastic L buckle 25mm,AM1012E Ruby Wine 19-1629 6.000 PCS $0.022 0.138 $0.129
Plastic Mini Key Hook AM6198A Black 1.000 PCS $0.013 0.084 $0.013
Metal Double Rivet 8x8mm Matt Silver 4.000 SET $0.010 0.065 $0.041
Metal snap hook with clear PE washer 15mm,HXD R0055 ABCD Matt Silver 2.000 SET $0.063 0.400 $0.125
Metal Eyelet Clear PE washer 9x6mm Matt Silver 2.000 SET $0.010 0.065 $0.020
Poly thread 210D/3P,2000m/con Black 0.123 CON $1.000 $0.123
Poly thread 210D/3P,2000m/con Chocolate Brown-12B 0.010 CON $1.000 $0.010
Poly thread 210D/3P,2000m/con Ruby Wine 19-1629 0.017 CON $1.000 $0.017
Poly thread 210D/3P,2000m/con Natural 11-0103 0.000 CON $1.000 $0.000
$3.460
6.40

CMT $3.90

TOTAL $18.40

Sea Freight 3.8% $19.13

Overhead 12% $21.74

FOB 16.0% $25.88

35.06
-0.23 update label price
-0.01 cmt
$ 34.82