You are on page 1of 95

CUTTING SIZE INFORMATION

BUYER: ACE
Season: OUTDOOR SPORTS
Style name: C3AOD-301-6
Size 52x35x21cm
Rev. Stage: 25-Nov-22
Date:
Pattern maker:Tranh + Vân +Duy
Develop VL

Material
description
MO TA VAT Vietnamese English
TU

Polyester Ristop
Trước nắp túi Flap panel - top
Sau nắp túi (Nẹp dây kéo nắp túi) Flap back panel
CĐK nắp túi Flap panel
Hai bên vách nắp túi Side Flap
Giữa vành nắp trên Middle of flap
Nền nắp túi (Vành nắp ) Flap round panel
Viền nắp túi ngoài ( cắt xéo) Flap panel (Cut Cross)
Hộp trước ( thêu) Front pocket ( EMB)
CĐk hộp trước Zip end -front pocket
Suple hộp trước Gusset- Front pocket
Đáy hộp trước Bottom front pocket
Thân trước Front panel
Main Mặt hông túi Side pocket
CĐk hộp hông Zip end -side panel
Suple hộp hông trên Side gusset pocket
Đáy hộp hông Bottom side pocket
Nền hông túi Side panel
Hông túi (nối Hông suple chính) Side pocket
Đáy túi Bottom panel
Đắp trên thân sau Back panel -top
Đắp dưới thân sau Back panel - under
Tam giác Triangles
PhầnTrên quai đeo Shoulder straps top
Phần dưới quai đeo Shoulder straps
Đắp dưới quai đeo( nối mesh) Shoulder straps -Add

Polyester Airmesh
Mặt dưới quai đeo Shoulder straps
Mesh
Thân sau Back panel

Poly 150D Polyester Ox Pu2


Trước nắp túi Flap panel- top
CĐK nắp túi Flap panel
Trong nắp (nền ngăn trong nắp túi) Flap panel
Nắp túi Flap panel
Nền nắp túi(vành nắp ngoài viền vải ) Flap panel
Vành trên túi (vành nắp trong) Middle of flap
CĐk hộp trước Zip end -front pocket
Đáy hộp trước (Nối dưới hộp trước) Bottom front pocket
Lining
Ngăn trong hộp trước Front pocket
CĐk hộp hông Zip end -side panel
Đáy hộp hông Bottom side pocket
Nền túi treo thân sau Hang pocket- Backgroudl
Túi treo thân sau Hang pocket
Nền hông túi Side panel
Đáy túi Bottom panel
Trong thân sau Back panel

Non woven 100g


Nền nắp túi Flap panel
Đáy túi Back panel

Non woven 150g


Non Đệm trong nắp Flap panel
Đệm trong thân sau Back panel

Non woven 200g


Đệm đắp trên thân sau Back panel- top
Pe foam 5T
Đáy túi Bottom panel

PE foam 10T
Foam Quai đeo Shoulder straps

PE foam 8T
Thân sau Back panel

N/Zipper #5,YKK RCF CHAIN 16mm


Ngăn chính Main opening

N/Zipper #5,YKK RCF CHAIN 16mm


Zipper
Nắp túi Flap panel
Hộp trước Front pocket
Hai hông Sides panel

N/Slider #5 (DFNT3)
Ngăn chính Main opening

N/Slide #5 (DFNT3)
Slider
Nắp túi Flap panel
Hộp trước Front pocket
Hai hông Sides panel

Poly Twill Webbing 20mm


Quai xách Handle
Pad Dring trên quai đeo trái Shoulder straps -left
Đắp trên quai đeo Shoulder straps
Webbing Đai nịt ngực trái-hộp Chest-belt -left
Đai nịt ngực phải-càng Chest-belt- right
Lúp dưới nịt ngực trái + phải Chest-belt left +right
Tam giác Triangles

PP bias tape 20mm,600x600D


Viền túi treo trong thân sau Hang pocket
PP bias tape 23mm,600x600D
Viền dk chính Open main

PP bias tape 20mm,600x600D


Binding Viền dk hôp trước Front pocket
Viền dk hông túi Side panel

PP bias tape 25mm,600x600D


Viền 2 bên thân trước Inside front panel
Viền hông liền đáy túi Bottom panel
Viền thân sau liền nắp Inside back panel

Polyester Cord 3mm(check tên) ( Poly String+Black TPU Puller)


Tép đầu kéo Puller

E band 20mm
Eband Lúp thun giữ đai quai đeo Keep webbing Shoulder strap

Plastic L buckle 20mm: Shoulder strap


điều chỉnh quai đeo

Plastic SR Buckle 20mm :


Acc. Chest-belt
Nịch ngực

Plastic Dring 20mm :


Shoulder strap-left
Quai đeo trái

EMB EMB 60mm AC 155 : (THÊU) Front pocket


Hộp trước

Label Woven Label 22x38mm: Quai đeo phải Shoulder strap-right

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


Poly Thread 210D/3P,2000m/Con
Poly Thread 210D/3P,2000m/Con
Thread
Poly Thread 210D/3P,2000m/Con
Thread
Poly Thread 210D/3P,2000m/Con
Poly Thread 210D/3P,2000m/Con
Comment

No. of
Unit of
Patter Cutting size patter Cons.
materia Remark
l n (WxH)cm ns usage
(PC)
So
Don vi Rap Thong so luong Dinh muc Ghi chu
tinh
rap
YD/57''
P 34.2 x 15.8 1 0.044
P 37 x 18.4 1 0.055
P 3.8 x 3.3 2 0.002 add 25.11.2022
p 6.7 x 26.8 2 0.030
p 32.2 x 5.9 1 0.016
p 75.2 x 16.7 1 0.101
3.6 x 85 1 0.026
P 28.7 x 24.8 1 0.057
P 3.3 x 13.5 2 0.008
P 57.6 x 24.5 1 0.113
P 42.2 x 14.3 1 0.049
P 34.1 x 42 1 0.114
P 19.9 x 24.7 2 0.079
P 3.3 x 13.5 4 0.016
P 55.3 x 19.6 2 0.174
P 35.9 x 10.3 2 0.060
P 19.8 x 44.6 2 0.142
P 22.9 x 53.5 2 0.196
p 19.8 x 38.8 1 0.062
P 5.9 x 37 1 0.018
P 36.9 x 6.8 1 0.021
P 12.1 x 7 2 0.014
p 11.4 x 32.1 2 0.060
p 10.9 x 27.5 2 0.049
p 10.5 x 6.5 2 0.012
1.516
YD/54''
P 13.6 x 53 2 0.131
p 37.6 x 49.8 1 0.164
0.295
YD/58"
P 34.2 x 15.8 1 0.042
P 3.8 x 3.3 2 0.002 add 25.11.2022
P 34.6 x 17.3 1 0.047
P 37.3 x 26.2 1 0.076
p 75.2 x 16.7 1 0.098
p 65.8 x 20.2 1 0.104
P 3.3 x 13.5 2 0.008
P 42.4 x 11.4 1 0.038
P 34.1 x 25.5 1 0.068
P 3.3 x 13.5 4 0.015
P 35.9 x 10.3 2 0.059
P 18 x 18.9 1 0.027
p 18 x 13.8 1 0.020
P 19.8 x 44.6 2 0.138
p 19.8 x 38.8 1 0.060
P 37 x 53.8 1 0.154
0.955
YD/63"
p 75.2 x 16.7 1 0.091
P 19.8 x 25.8 1 0.037
0.128
YD/63"
P 37 x 15 1 0.040
p 37 x 55 1 0.146
0.186
YD/63"
P 37 x 4.1 1 0.012
PC
P 19.8 x 25.8 1

PC
P 11 x 50.4 2

PC
p 35.2 x 51.2 1

M
85 1 0.850

M
34 1 0.340
43 1 0.430
36 2 0.720
1.490
PC
2

PC
1
2
2

M
21 1 0.220
6 1 0.070
32 2 0.660
26 1 0.270
35 1 0.360
5 2 0.120
60 2 1.220
2.920
M
60 1 0.600
M
84 1 0.840

70 1 0.700
64 2 1.280
1.980
M
45 2 0.900
145 1 1.450
215 1 2.150
4.500
M
25 7 1.820

M
6 2 0.120

PC 2

check tên
SET 1

check tên
PC 1

PC 1

PC 1

con Main Windows User:


bọ lên tam giác , dưới
con Air Mesh quai đeo
con Lining + binding
con Webbing + Eband
bọ lên tam giác , dưới
quai đeo

con Bartack outside-on Fabric


con Bartack Inside binding
chưa kiểm tra dc túi do gửi
đi gấp (chưa đo lại viền )

Black(AKK-580)
Gray 306

Gray 306

White

White

White
Black

Black

Black

Black YKK 580

Black YKK 580

Matt Silver

Matt Silver

Black

Gray 306
Gray 306

Gray 306

Gray 306

Black

Black

Black

Black

Tone on Tone

Black/white

Black
Black
Gray 306
Black
Black
Gray 306
Cost Calculation Sheet
DATE: 2022.11.30
Items OUTDOOR SPORTS
Style No C3AOD-301-06 size:52x35x21cm
Position Items Specification
PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
Poly 150D Polyester Ox Pu2 58"
PE Sponge 10T 11x50.4cm
PE Sponge 8T 35.2x51.2cm
PE Sponge 5T 19.8x25.8cm
Woven Label 22x38mm 21P-OD4
EMB Logo 60mm OUTDOOR SPORTS

Inside Care Label 2P-0211-11-N


Inside Care Label P-9261
Inside Woven Label 2R-161
Inside Woven Label 15R-AC3(ACE)
inside Warranty card 15A-ACE5
Hang tag With tag string ACT-1105-E
Silica gel
Poly bag 45x60cm
Poly bag tape 18mmx100yds
Carton box tape 70mmx100yds
Carton board 40x30cm
Carton box 58x40x38.5cm 10pcs/box

Poly Air Mesh 53",BCJA09315B


Non Woven 100G 63"
Non Woven 150G 63"
Non Woven 200G 63"
N/Zipper #5,YKK RC Chain P16
N/Slider #5,YKK RC Reverse DFNT3 with no tab
Poly String 3.0mm
PP webbing AF-037 20mm
PP bias tape AF-019-N 20mmx0.6mm,600x600D
PP bias tape AF-019-N 22mmx0.6mm,600x600D
E Band 20mm
Plastic D Ring 20mm,Tifco D20
Plastic SR Buckle 20mm,Tifco
Plastic L buckle 20mm,Tifco LL20
Nylon Thread #30 M60 1800m/con
Nylon Thread #30 M60 1800m/con
Nylon Thread #20 M40 1200m/con
Nylon Thread #20 M40 1200m/con
ation Sheet
22.11.30

Price
Color M.Cons Units Amount
USD RMB
Coyote YKK D-367 1.520 YDS $1.800 $2.736
Gray AA306 0.950 YDS $0.630 $0.599
Black 2.000 PCS $0.042 $0.083
Black 1.000 PCS $0.108 $0.108
Black 1.000 PCS $0.019 $0.019
Black/White 1.000 PCS $0.030 $0.030
Colors 1.000 PCS $0.240 $0.240
$3.815
1.000 PCS $0.010 $0.010
1.000 PCS $0.007 $0.007
1.000 PCS $0.139 $0.139
1.000 PCS $0.035 $0.035
1.000 PCS $0.023 $0.023
1.000 PCS $0.212 $0.212
1.000 PCS $0.010 $0.010
1.000 PCS $0.052 $0.052
Clear 0.002 ROL $0.214 1.500 $0.000
Clear 0.004 ROL $0.679 4.750 $0.003
0.200 PCS $0.060 $0.012
0.100 PCS $1.230 $0.123
$0.626
Gray AA-306 0.255 YDS $2.571 18.000 $0.656
White 0.130 YDS $0.200 1.400 $0.026
White 0.190 YDS $0.309 2.160 $0.059
White 0.012 YDS $0.400 2.800 $0.005
Black YKK AA-580 2.340 M $0.127 0.886 $0.296
Nickel 7.000 PCS $0.071 0.500 $0.500
Gray AA-306 1.820 M $0.033 0.230 $0.060
Black YKK AA-580 2.920 M $0.123 0.860 $0.359
Gray AA-306 2.600 M $0.030 0.210 $0.078
Gray AA-306 5.400 M $0.033 0.230 $0.177
Gray AA-306 0.120 M $0.103 0.720 $0.012
Black 1.000 PCS $0.021 0.150 $0.021
Black 1.000 SET $0.127 0.890 $0.127
Black 2.000 PCS $0.036 0.250 $0.071
Main fabric 0.055 CON $1.305 $0.072
Inside lining+binding 0.045 CON $1.305 $0.059
Webbing 0.010 CON $1.070 $0.011
Air Mesh 0.005 CON $1.070 $0.005
Exchage Rate $2.594
7.00
CMT $3.26 VN CMT $3.26

TOTAL $10.30

Sea Freight 3.8% $10.70

Overhead 12% $12.16

FOB 16% $14.48 Target $10.50


CUTTING SIZE INFORMATION
BUYER: ACE
Season: OUTDOOR SPORTS
Style name: C3AOD-301-6
Size 52x35x21cm
Rev. Stage: 25-Nov-22
Date:
Pattern maker:Tranh + Vân +Duy
Develop VL

Material
description
MO TA VAT Vietnamese English
TU

Polyester Ristop
Trước nắp túi Flap panel - top
Sau nắp túi (Nẹp dây kéo nắp túi) Flap back panel
CĐK nắp túi Flap panel
Hai bên vách nắp túi Side Flap
Giữa vành nắp trên Middle of flap
Nền nắp túi (Vành nắp ) Flap round panel
Viền nắp túi ngoài ( cắt xéo) Flap panel (Cut Cross)
Hộp trước ( thêu) Front pocket ( EMB)
CĐk hộp trước Zip end -front pocket
Suple hộp trước Gusset- Front pocket
Đáy hộp trước Bottom front pocket
Thân trước Front panel
Main Mặt hông túi Side pocket
CĐk hộp hông Zip end -side panel
Suple hộp hông trên Side gusset pocket
Đáy hộp hông Bottom side pocket
Nền hông túi Side panel
Hông túi (nối Hông suple chính) Side pocket
Đáy túi Bottom panel
Đắp trên thân sau Back panel -top
Đắp dưới thân sau Back panel - under
Tam giác Triangles
PhầnTrên quai đeo Shoulder straps top
Phần dưới quai đeo Shoulder straps
Đắp dưới quai đeo( nối mesh) Shoulder straps -Add

Polyester Airmesh
Mặt dưới quai đeo Shoulder straps
Mesh
Thân sau Back panel

Poly 150D Polyester Ox Pu2


Trước nắp túi Flap panel- top
CĐK nắp túi Flap panel
Trong nắp (nền ngăn trong nắp túi) Flap panel
Nắp túi Flap panel
Nền nắp túi(vành nắp ngoài viền vải ) Flap panel
Vành trên túi (vành nắp trong) Middle of flap
CĐk hộp trước Zip end -front pocket
Đáy hộp trước (Nối dưới hộp trước) Bottom front pocket
Lining
Ngăn trong hộp trước Front pocket
CĐk hộp hông Zip end -side panel
Đáy hộp hông Bottom side pocket
Nền túi treo thân sau Hang pocket- Backgroudl
Túi treo thân sau Hang pocket
Nền hông túi Side panel
Đáy túi Bottom panel
Trong thân sau Back panel

Non woven 100g


Nền nắp túi Flap panel
Đáy túi Back panel

Non woven 150g


Non Đệm trong nắp Flap panel
Đệm trong thân sau Back panel

Non woven 200g


Đệm đắp trên thân sau Back panel- top
Pe foam 5T
Đáy túi Bottom panel

PE foam 10T
Foam Quai đeo Shoulder straps

PE foam 8T
Thân sau Back panel

N/Zipper #5,YKK RCF CHAIN 16mm


Ngăn chính Main opening

N/Zipper #5,YKK RCF CHAIN 16mm


Zipper
Nắp túi Flap panel
Hộp trước Front pocket
Hai hông Sides panel

N/Slider #5 (DFNT3)
Ngăn chính Main opening

N/Slide #5 (DFNT3)
Slider
Nắp túi Flap panel
Hộp trước Front pocket
Hai hông Sides panel

Poly Twill Webbing 20mm


Quai xách Handle
Pad Dring trên quai đeo trái Shoulder straps -left
Đắp trên quai đeo Shoulder straps
Webbing Đai nịt ngực trái-hộp Chest-belt -left
Đai nịt ngực phải-càng Chest-belt- right
Lúp dưới nịt ngực trái + phải Chest-belt left +right
Tam giác Triangles

PP bias tape 20mm,600x600D


Viền túi treo trong thân sau Hang pocket
PP bias tape 23mm,600x600D
Viền dk chính Open main

PP bias tape 20mm,600x600D


Binding Viền dk hôp trước Front pocket
Viền dk hông túi Side panel

PP bias tape 25mm,600x600D


Viền 2 bên thân trước Inside front panel
Viền hông liền đáy túi Bottom panel
Viền thân sau liền nắp Inside back panel

Polyester Cord 3mm(check tên) ( Poly String+Black TPU Puller)


Tép đầu kéo Puller

E band 20mm
Eband Lúp thun giữ đai quai đeo Keep webbing Shoulder strap

Plastic L buckle 20mm: Shoulder strap


điều chỉnh quai đeo

Plastic SR Buckle 20mm :


Acc. Chest-belt
Nịch ngực

Plastic Dring 20mm :


Shoulder strap-left
Quai đeo trái

EMB EMB 60mm AC 155 : (THÊU) Front pocket


Hộp trước

Label Woven Label 22x38mm: Quai đeo phải Shoulder strap-right

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


Poly Thread 210D/3P,2000m/Con
Poly Thread 210D/3P,2000m/Con
Thread
Poly Thread 210D/3P,2000m/Con
Thread
Poly Thread 210D/3P,2000m/Con
Poly Thread 210D/3P,2000m/Con
Comment

No. of
Unit of
Patter Cutting size patter Cons.
materia Remark
l n (WxH)cm ns usage
(PC)
So
Don vi Rap Thong so luong Dinh muc Ghi chu
tinh
rap
YD/57''
P 34.2 x 15.8 1 0.044
P 37 x 18.4 1 0.055
P 3.8 x 3.3 2 0.002 add 25.11.2022
p 6.7 x 26.8 2 0.030
p 32.2 x 5.9 1 0.016
p 75.2 x 16.7 1 0.101
3.6 x 85 1 0.026
P 28.7 x 24.8 1 0.057
P 3.3 x 13.5 2 0.008
P 57.6 x 24.5 1 0.113
P 42.2 x 14.3 1 0.049
P 34.1 x 42 1 0.114
P 19.9 x 24.7 2 0.079
P 3.3 x 13.5 4 0.016
P 55.3 x 19.6 2 0.174
P 35.9 x 10.3 2 0.060
P 19.8 x 44.6 2 0.142
P 22.9 x 53.5 2 0.196
p 19.8 x 38.8 1 0.062
P 5.9 x 37 1 0.018
P 36.9 x 6.8 1 0.021
P 12.1 x 7 2 0.014
p 11.4 x 32.1 2 0.060
p 10.9 x 27.5 2 0.049
p 10.5 x 6.5 2 0.012
1.516
YD/54''
P 13.6 x 53 2 0.131
p 37.6 x 49.8 1 0.164
0.295
YD/58"
P 34.2 x 15.8 1 0.042
P 3.8 x 3.3 2 0.002 add 25.11.2022
P 34.6 x 17.3 1 0.047
P 37.3 x 26.2 1 0.076
p 75.2 x 16.7 1 0.098
p 65.8 x 20.2 1 0.104
P 3.3 x 13.5 2 0.008
P 42.4 x 11.4 1 0.038
P 34.1 x 25.5 1 0.068
P 3.3 x 13.5 4 0.015
P 35.9 x 10.3 2 0.059
P 18 x 18.9 1 0.027
p 18 x 13.8 1 0.020
P 19.8 x 44.6 2 0.138
p 19.8 x 38.8 1 0.060
P 37 x 53.8 1 0.154
0.955
YD/63"
p 75.2 x 16.7 1 0.091
P 19.8 x 25.8 1 0.037
0.128
YD/63"
P 37 x 15 1 0.040
p 37 x 55 1 0.146
0.186
YD/63"
P 37 x 4.1 1 0.012
PC
P 19.8 x 25.8 1

PC
P 11 x 50.4 2

PC
p 35.2 x 51.2 1

M
85 1 0.850

M
34 1 0.340
43 1 0.430
36 2 0.720
1.490
PC
2

PC
1
2
2

M
21 1 0.220
6 1 0.070
32 2 0.660
26 1 0.270
35 1 0.360
5 2 0.120
60 2 1.220
2.920
M
60 1 0.600
M
84 1 0.840

70 1 0.700
64 2 1.280
1.980
M
45 2 0.900
145 1 1.450
215 1 2.150
4.500
M
25 7 1.820

M
6 2 0.120

PC 2

check tên
SET 1

check tên
PC 1

PC 1

PC 1

con Main
con Air Mesh
con Lining + binding
con Webbing + Eband
Windows User:
bọ lên tam giác , dưới quai
đeo
Windows User:
con Bartack outside-on Fabric bọ lên tam giác , dưới quai
con Bartack Inside binding đeo
chưa kiểm tra dc túi do gửi
đi gấp (chưa đo lại viền )

Black(AKK-580)
Gray 306

Gray 306

White

White

White
Black

Black

Black

Black YKK 580

Black YKK 580

Matt Silver

Matt Silver

Black

Gray 306
Gray 306

Gray 306

Gray 306

Black

Black

Black

Black

Tone on Tone

Black/white

Black
Black
Gray 306
Black
Black
Gray 306
CUTTING SIZE INFORMATION
BUYER: ACE
Season: OUTDOOR SPORTS
Style name: C3AOD-301-6
Size 52x35x21cm
Rev. Stage: 25-Nov-22
Pattern maker: Tranh + Vân +Duy
Cutting Size Marker: PHY0E
Date: 2022.12.09
Pattern Pattern size(cm)
Materials Name Position unit Q'ty unit
Number Wide x height
PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10
( 3PX )
Flap panel - top P 34.2 x 15.8 cm 1 pcs
Flap back panel P 37.0 x 18.4 cm 1 pcs
Flap panel P 3.8 x 3.3 cm 2 pcs
Side Flap p 6.7 x 26.8 cm 2 pcs
Middle of flap p 32.2 x 5.9 cm 1 pcs
Flap round panel p 75.2 x 16.7 cm 1 pcs
Flap panel (Cut Cross) 3.6 x 85.0 cm 1 pcs
Front pocket ( EMB) P 28.7 x 24.8 cm 1 pcs
Zip end -front pocket P 3.3 x 13.5 cm 2 pcs
Gusset- Front pocket P 57.6 x 24.5 cm 1 pcs
Bottom front pocket P 42.2 x 14.3 cm 1 pcs
Front panel P 34.1 x 42.0 cm 1 pcs
Side pocket P 19.9 x 24.7 cm 2 pcs
Zip end -side panel P 3.3 x 13.5 cm 4 pcs
Side gusset pocket P 55.3 x 19.6 cm 2 pcs
Bottom side pocket P 35.9 x 10.3 cm 2 pcs
Side panel P 19.8 x 44.6 cm 2 pcs
Side pocket P 22.9 x 53.5 cm 2 pcs
Bottom panel p 19.8 x 38.8 cm 1 pcs
Back panel -top P 5.9 x 37.0 cm 1 pcs
Back panel - under P 36.9 x 6.8 cm 1 pcs
Triangles P 12.1 x 7.0 cm 2 pcs
Shoulder straps top p 11.4 x 32.1 cm 2 pcs
Shoulder straps p 10.9 x 27.5 cm 2 pcs
Shoulder straps -Add p 10.5 x 6.5 cm 2 pcs

Poly Air Mesh 53",BCJA09315B


Shoulder straps P 13.6 x 53.0 cm 2 pcs
Back panel p 37.6 x 49.8 cm 1 pcs

Poly 150D Polyester Ox Pu2 58"


Flap panel- top P 34.2 x 15.8 cm 1 pcs
Flap panel P 3.8 x 3.3 cm 2 pcs
Flap panel P 34.6 x 17.3 cm 1 pcs
Flap panel P 37.3 x 26.2 cm 1 pcs
Flap panel p 75.2 x 16.7 cm 1 pcs
Middle of flap p 65.8 x 20.2 cm 1 pcs
Zip end -front pocket P 3.3 x 13.5 cm 2 pcs
Bottom front pocket P 42.4 x 11.4 cm 1 pcs
Front pocket P 34.1 x 25.5 cm 1 pcs
Zip end -side panel P 3.3 x 13.5 cm 4 pcs
Bottom side pocket P 35.9 x 10.3 cm 2 pcs
Hang pocket- Backgroudl P 18 x 18.9 cm 1 pcs
Hang pocket p 18 x 13.8 cm 1 pcs
Side panel P 19.8 x 44.6 cm 2 pcs
Bottom panel p 19.8 x 38.8 cm 1 pcs
Back panel P 37 x 53.8 cm 1 pcs

Non Woven 100G 63"


Flap panel p 75.2 x 16.7 cm 1 pcs
Back panel P 19.8 x 25.8 cm 1 pcs

Non Woven 150G 63"


Flap panel P 37.0 x 15.0 cm 1 pcs
Back panel p 37.0 x 55.0 cm 1 pcs

Non Woven 200G 63"


Back panel- top P 37.0 x 4.1 cm 1 pcs

PE Sponge 10T
Shoulder straps P 11 x 50.4 cm 2 pcs

PE Sponge 8T
Back panel p 35.2 x 51.2 cm 1 pcs

PE Sponge 5T
Bottom panel P 19.8 x 25.8 cm 1 pcs

N/Zipper N75,32mm
Main opening 85.0 cm 1 pcs
Flap panel 34.0 cm 1 pcs
Front pocket 43.0 cm 1 pcs
Sides panel 36.0 cm 2 pcs

N/Slider N75,Reverse Without tab All Closed


Main opening 2 pcs
Flap panel 1 pcs
Front pocket 2 pcs
Sides panel 2 pcs
PP Nylonjik webbing AF-037 20mm,600x600D
Handle 21.0 cm 1 pcs
Shoulder straps -left 6.0 cm 1 pcs
Shoulder straps 32.0 cm 2 pcs
Chest-belt -left 26.0 cm 1 pcs
Chest-belt- right 35.0 cm 1 pcs
Chest-belt left +right 5.0 cm 2 pcs
Triangles 60.0 cm 2 pcs

PP bias tape AF-019-N 20mmx0.6mm,600x600D


Hang pocket 60.0 cm 1 pcs
Front pocket 70.0 cm 1 pcs
Side panel 64.0 cm 2 pcs

PP bias tape AF-019-N 22mmx0.6mm,600x600D


Open main 84.0 cm 1 pcs
Inside front panel 45.0 cm 2 pcs
Bottom panel 145.0 cm 1 pcs
Inside back panel 215.0 cm 1 pcs

Poly String 3.0mm


Puller 25.0 cm 7 pcs

E Band 20mm
Lúp thun giữ đai quai đeo 6.0 cm 2 pcs

Plastic D Ring 20mm,Nifco D201


shoulder 1 pcs

Plastic SR Buckle 20mm,Nifco FSR20


both sides 1 set

Plastic L Buckle 20mm,Nifco LL20


Shoulder 2 pcs

Woven Label 21P-OD4 22x38mm


inside 1 pcs

EMB Logo
60mm OUTDOOR SPORTS 1 pcs

Nylon Thread #30 M60 1800m/con


Main fabric 0.055
Inside lining+binding 0.045

Nylon Thread #20 M40 1200m/con


Webbing 0.010
Air Mesh 0.005
Black Coyote Dark Grey
Dosage
#01 #05 #09

0.044 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.055 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.002 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.030 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.016 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.101 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.026 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.057 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.008 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.113 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.049 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.114 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.079 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.016 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.174 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.060 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.142 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.196 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.062 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.018 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.021 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.014 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.060 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.049 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.012 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
1.516

0.131 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.164 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.295

0.042 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.002 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.047 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.076 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.098 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.104 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.008 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.038 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.068 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.015 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.059 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.027 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.020 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.138 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.060 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.154 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.955

0.091 White White White


0.037 White White White
0.128

0.040 White White White


0.146 White White White
0.186

0.012 White White White


0.012

Black Black Black

Black Black Black

Black Black Black

0.860 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.350 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.440 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.740 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
2.390

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580


Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.220 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.070 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.660 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.270 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.360 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.120 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.220 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.920
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.610 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.710 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.300 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.620

0.850 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.920 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.460 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.160 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
5.390

1.820 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.820

0.140 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.140

Black Black Black

Black Black Black

Black Black Black

Black/White Black/White Black/White

Black YKK AC-155 Coyote YKK D-108 Dark Grey YKK AC-311

CON Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
CON Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
CON Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
CON Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Blue
#15

Blue YKK M-027


Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027
Blue YKK M-027

Black YKK AA-580


Black YKK AA-580

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

White
White

White
White

White

Black

Black

Black

Blue YKK M-027


Blue YKK M-027
Blue YKK M-027
Blue YKK M-027

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580

Black YKK AA-580

Black

Black

Black

Black/White

Blue YKK L-231

Blue YKK M-027


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Cost Calculation Sheet
DATE: 2022.12.02
Items OUTDOOR SPORTS
Style No C3AOD-301-06
Position Items

1.596 PF 210D Waffle check Ripstop PU2


0.9975 Poly 150D Polyester Ox Pu2
2 PE Sponge 10T
1 PE Sponge 8T
1 PE Sponge 5T
1 Woven Label
1 EMB Logo

1 Inside Care Label


1 Inside Care Label
1 Inside Woven Label
1 Inside Woven Label
inside Warranty card
Hang tag With tag string
1 Silica gel
1 Poly bag
0.0021 Poly bag tape
0.004375 Carton box tape
0.21 Carton board
0.105 Carton box

0.26775 Poly Air Mesh


0.1365 Non Woven 100G
0.1995 Non Woven 150G
0.0126 Non Woven 200G
2.457 N/Zipper
7 N/Slider
1.911 Poly String
3.066 PP Nylonjik webbing AF-037
2.73 PP bias tape AF-019-N
5.67 PP bias tape AF-019-N
0.126 E Band
1 Plastic D Ring
1 Plastic SR Buckle
2 Plastic L buckle
0.058 Nylon Thread
0.047 Nylon Thread
0.011 Nylon Thread
0.005 Nylon Thread
Cost Calculation Sheet
DATE: 2022.12.02
size:52x35x21cm
Price
Specification Color M.Cons Units
USD
58",W/R Leejo Vol221 #10 ( 3PX ) Coyote YKK D-367 1.520 YDS $1.800
58" Gray AA306 0.950 YDS $0.580
11x50.4cm Black 2.000 PCS $0.042
35.2x51.2cm Black 1.000 PCS $0.108
19.8x25.8cm Black 1.000 PCS $0.019
22x38mm 21P-OD4 Black/White 1.000 PCS $0.030
60mm OUTDOOR SPORTS Colors 1.000 PCS $0.240

2P-0211-11-N 1.000 PCS $0.010


P-9261 1.000 PCS $0.007
2R-161 1.000 PCS $0.139
15R-AC3(ACE) 1.000 PCS $0.035
15A-ACE5 PCS $0.023
ACT-1105-E PCS $0.212
1.000 PCS $0.010
45x60cm 1.000 PCS $0.052
18mmx100yds Clear 0.002 ROL $0.227
70mmx100yds Clear 0.004 ROL $0.720
40x30cm 0.200 PCS $0.060
58x40x32.5cm 10pcs/box 0.100 PCS $1.230

53",BCJA09315B Gray AA-306 0.255 YDS $1.970


63" White 0.130 YDS $0.212
63" White 0.190 YDS $0.327
63" White 0.012 YDS $0.424
#5,Fake YKK tape Black YKK AA-580 2.340 M $0.115
#5,Reverse Without tab Black YKK E #580 7.000 PCS $0.039
3.0mm Gray AA-306 1.820 M $0.035
20mm,600x600D Black YKK AA-580 2.920 M $0.048
20mmx0.6mm,600x600D Gray AA-306 2.600 M $0.032
22mmx0.6mm,600x600D Gray AA-306 5.400 M $0.035
20mm Gray AA-306 0.120 M $0.109
20mm,Tifco D201 Black 1.000 PCS $0.023
20mm,Nifco FSR20 Black 1.000 SET $0.135
20mm,Tifco LL20 Black 2.000 PCS $0.038
#30 M60 1800m/con Main fabric 0.055 CON $1.305
#30 M60 1800m/con Inside lining+binding 0.045 CON $1.305
#20 M40 1200m/con Webbing 0.010 CON $1.070
#20 M40 1200m/con Air Mesh 0.005 CON $1.070
Exchage Rate
6.60
CMT

TOTAL

Sea Freight 3.8%

Overhead 12%

FOB 16%

TTD 3.8% in CAM


Price
Amount
RMB
$2.736
$0.551
$0.083 $0.05 bom
$0.108 $0.12 bom
$0.019 $0.02 bom
$0.030
$0.240
$3.767
$0.010
$0.007
$0.139
$0.035
$0.000
$0.000
$0.010 $0.01 bom
$0.052 $0.06 bom
1.500 $0.000 $0.25 bom
4.750 $0.003 $0.79 bom
$0.012 $0.07 bom
$0.123 $1.35 bom
$0.391
13.000 $0.502 our supplier $2.17 bom
1.400 $0.028
2.160 $0.062
2.800 $0.005
0.760 $0.269 $0.13 bom
0.260 $0.276 not yet get pri $0.04 bom
0.230 $0.063
0.320 $0.142 our supplier $0.05 bom
0.210 $0.083
0.230 $0.188
0.720 $0.013
0.150 $0.023
0.890 $0.135
0.250 $0.076
$0.072
$0.059
$0.011
$0.005
$2.011

$3.26

$9.43

$9.80

$11.14

$13.26 Target $10.50

NOT YET OFFER PRICE

FOB $13.19 with ORIGINAL CMT/5% fabric consumption up


CUTTING SIZE INFORMATION
Buyer Name: ACE
Season: C3AOD 301 Outdoor Sports
Style name: C3AOD-301-6
Style number:
bag size 52x35x21cm
Pattern maker: Tranh + Vân +Duy
Cutting Siz: PHY0E
Date: 2022.12.09
Pattern size(cm)
Materials Name Position Pattern Number unit Q'ty unit
Wide x height
PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
Flap panel top P 37.0 x 18.4 cm 1 pcs
Flap panel - under P 34.2 x 15.8 cm 1 pcs
Side Flap p 6.7 x 26.8 cm 2 pcs
Middle of flap p 32.2 x 5.9 cm 1 pcs
Flap round panel p 75.2 x 16.7 cm 1 pcs
Flap panel P 3.8 x 3.3 cm 2 pcs
Flap panel (Cut Cross) 3.6 x 85.0 cm 1 pcs
Front pocket ( EMB) P 28.7 x 24.8 cm 1 pcs
Zip end -front pocket P 3.3 x 13.5 cm 2 pcs
Gusset- Front pocket P 57.6 x 24.5 cm 1 pcs
Bottom front pocket P 42.2 x 14.3 cm 1 pcs
Front panel P 34.1 x 42.0 cm 1 pcs
Side panel P 19.8 x 44.6 cm 2 pcs
Side pocket P 22.9 x 53.5 cm 2 pcs
Side pocket-under P 19.9 x 24.7 cm 2 pcs
Side gusset pocket P 55.3 x 19.6 cm 2 pcs
Zip end -side panel P 3.3 x 13.5 cm 4 pcs
Bottom side pocket P 35.9 x 10.3 cm 2 pcs
Bottom panel p 19.8 x 38.8 cm 1 pcs
Back panel -top P 5.9 x 37.0 cm 1 pcs
Back panel - under P 36.9 x 6.8 cm 1 pcs
Triangles P 12.1 x 7.0 cm 2 pcs
Shoulder straps top p 11.5 x 32.1 cm 2 pcs
Shoulder straps p 10.9 x 27.5 cm 2 pcs
Shoulder straps -Add p 10.5 x 6.5 cm 2 pcs

Poly 150D Polyester Ox Pu2 58"


Flap panel- under P 34.2 x 15.8 cm 1 pcs
Flap panel P 3.8 x 3.3 cm 2 pcs
Flap panel-under back P 34.6 x 17.3 cm 1 pcs
Flap panel-inside P 37.3 x 26.2 cm 1 pcs
Flap round panel p 75.2 x 16.7 cm 1 pcs
Middle of flap p 65.8 x 20.2 cm 1 pcs
Zip end -front pocket P 3.3 x 13.5 cm 2 pcs
Bottom front pocket P 42.4 x 11.4 cm 1 pcs
Small pocket - front pocket P 34.1 x 25.5 cm 1 pcs
Zip end -side panel P 3.3 x 13.5 cm 4 pcs
Bottom side pocket P 35.9 x 10.3 cm 2 pcs
Hang pocket- Backgroud P 18 x 18.9 cm 1 pcs
Hang pocket p 18 x 13.8 cm 1 pcs
Side panel P 19.8 x 44.6 cm 2 pcs
Bottom panel p 19.8 x 38.8 cm 1 pcs
Back panel P 37 x 53.8 cm 1 pcs

Poly Air Mesh 370G 54",Bocheng-006


Shoulder straps P 13.6 x 53.0 cm 2 pcs
Back panel p 38.2 x 50.4 cm 1 pcs

Non Woven 100G 63"


Flap panel p 75.2 x 16.7 cm 1 pcs
Back panel P 19.8 x 25.8 cm 1 pcs

Non Woven 150G 63"


Flap panel P 37.0 x 15.0 cm 1 pcs
Back panel p 37.0 x 55.0 cm 1 pcs

Non Woven 200G 63"


Back panel- top P 37.0 x 4.1 cm 1 pcs

PE Sponge 10T
Shoulder straps P 11 x 50.4 cm 2 pcs

PE Sponge 8T
Back panel p 35.2 x 51.2 cm 1 pcs

PE Sponge 5T
Bottom panel P 19.8 x 25.8 cm 1 pcs

N/Zipper N75,tape 3.2cm


Main opening 85.0 cm 1 pcs
Flap panel 34.0 cm 1 pcs
Front pocket 43.0 cm 1 pcs
both Sides pocket 36.0 cm 2 pcs

N/Slider N75,Reverse Head closed without tab


Main opening 2 pcs
Flap panel 1 pcs
Front pocket 2 pcs
both Sides pocket 2 pcs
Poly String 3.0mm
Puller 29 cm 7 pcs

PP Nylonjik webbing AF-037 20mm,600x600D


Handle 21.0 cm 1 pcs
Shoulder straps -left D ring 6.0 cm 1 pcs
Shoulder straps 32.0 cm 2 pcs
Chest-belt -left 26.0 cm 1 pcs
Chest-belt- right 35.0 cm 1 pcs
chest belt-under 6.0 cm 2 pcs
Triangles 60.0 cm 2 pcs

PP bias tape AF-019-N 20mmx0.6mm,600x600D


Hang pocket 60.0 cm 1 pcs
Front pocket 70.0 cm 1 pcs
Side panel 64.0 cm 2 pcs

PP bias tape AF-019-N 22mmx0.6mm,600x600D


Open main 84.0 cm 1 pcs
Inside front panel 50.0 cm 2 pcs
Bottom panel 145.0 cm 1 pcs
Inside back panel 215.0 cm 1 pcs

E Band 20mm
Lúp thun giữ đai quai đeo 6.0 cm 2 pcs

Plastic D Ring 20mm,Nifco D201


shoulder 1 pcs

Plastic SR Buckle 20mm,Nifco FSR20


both sides 1 set

Plastic L Buckle 20mm,Nifco LL20


Shoulder 2 pcs

Woven Label 21P-OD4 22x38mm


inside 1 pcs

EMB Logo
60mm OUTDOOR SPORTS 1 pcs

Nylon Thread #30 M60 1800m/con


Main fabric 0.050
Inside lining+binding 0.040

Nylon Thread #20 M40 1200m/con


bartack 0.006
Webbing 0.010
Air Mesh 0.005
Black Coyote Dark Grey
Dosage
#01 #05 #09

0.055 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.044 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.030 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.016 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.101 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.002 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.026 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.057 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.008 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.113 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.049 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.114 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.142 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.196 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.079 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.174 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.016 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.060 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.062 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.018 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.021 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.014 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.060 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.049 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.012 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
1.517

0.042 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.002 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.047 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.076 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.098 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.104 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.008 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.038 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.068 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.015 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.059 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.027 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.020 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.138 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.060 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.154 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.955

0.131 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.169 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.299

0.091 White White White


0.037 White White White
0.128

0.040 White White White


0.146 White White White
0.186

0.012 White White White


0.012

Black Black Black

Black Black Black

Black Black Black

0.860 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.350 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.440 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
0.740 Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
2.390

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580


Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.1 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.100

0.220 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.070 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.660 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.270 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.360 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.140 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.220 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.940
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.610 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.710 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.300 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.620

0.850 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.020 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
1.460 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
2.160 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
5.490

0.140 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
0.140

Black Black Black

Black Black Black

Black Black Black

Black/White Black/White Black/White

Black YKK AC-155 Coyote YKK D-108 Dark Grey YKK AC-311

CON Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389
CON Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
CON Black YKK AC-155 Coyote YKK D-108 Dark Grey YKK AC-311
CON Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
CON Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Blue
#15

Blue YKK L-198


Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198
Blue YKK L-198

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580


Black YKK AA-580

White
White

White
White

White

Black

Black

Black

Blue YKK L-198


Blue YKK L-198
Blue YKK L-198
Blue YKK L-198

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580


Black YKK AA-580
Black YKK AA-580
Black YKK AA-580

Black YKK AA-580

Black

Black

Black

Black/White

Blue YKK L-198

Blue YKK L-198


Black YKK AA-580
Blue YKK L-231
Black YKK AA-580
Black YKK AA-580
Cost Calculation Sheet
DATE: 2022.12.09
Items OUTDOOR SPORTS
Style No C3AOD-301-06 size:52x35x21cm
Position Items Specification

1.229 PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
0.872 Poly 150D Polyester Ox Pu2 58"
2 PE Sponge 10T 11x50.4cm
1 PE Sponge 8T 35.2x51.2cm
1 PE Sponge 5T 19.8x25.8cm
1 Woven Label 21P-OD4 22x38mm
1 EMB Logo 60mm OUTDOOR SPORTS

1 Inside Care Label 2P-0211-11-N


1 Inside Care Label P-9261
1 Inside Woven Label 2R-161
1 Inside Woven Label 15R-AC3(ACE)
ACE Warranty Card 15A-ACE5
Hang tag With tag string ACT-1105-E
1 Silica gel
1 Poly bag 45x60cm
0.002 Poly bag tape 18mmx100yds
0.004 Carton box tape 70mmx100yds
0.210 Carton board 40x30cm
0.105 Carton box 58x40x32.5cm 10pcs/box

0.278 Poly Air Mesh 370G 54",Bocheng-006


0.137 Non Woven 100G 63"
0.200 Non Woven 150G 63"
0.013 Non Woven 200G 63"
2.510 N/Zipper N75,tape 3.2cm
7 N/Slider N75,Reverse Head closed without tab
2.205 Poly String 3.0mm,Normal
3.066 PP Nylonjik webbing AF-037 20mm,600x600D
2.783 PP bias tape AF-019-N 20mmx0.6mm,600x600D
5.775 PP bias tape AF-019-N 22mmx0.6mm,600x600D
0.126 E Band 20mm
1 Plastic D Ring 20mm,Nifco D201
1 Plastic SR Buckle 20mm,Nifco FSR20
2 Plastic L buckle 20mm,Nifco LL20
0.053 Nylon Thread #30 M60 1800m/con
0.042 Nylon Thread #30 M60 1800m/con
0.006 Nylon Thread #20 M40 1200m/con
0.011 Nylon Thread #20 M40 1200m/con
0.005 Nylon Thread #20 M40 1200m/con
ation Sheet
22.12.09

Price
Color M.Cons Units Amount
USD RMB
Coyote YKK D-367 1.170 YDS $1.800 $2.106
Black YKK AA-580 0.830 YDS $0.580 $0.481
Black 2.000 PCS $0.042 $0.083 $0.05 bom
Black 1.000 PCS $0.108 $0.108 $0.12 bom
Black 1.000 PCS $0.019 $0.019 $0.02 bom
Black/White 1.000 PCS $0.038 0.252 $0.038
Colors 1.000 PCS $0.240 $0.240
$3.076
1.000 PCS $0.020 0.133 $0.020
1.000 PCS $0.007 0.046 $0.007
1.000 PCS $0.111 0.735 $0.111
1.000 PCS $0.052 0.344 $0.052
PCS $0.024 0.158 $0.000
PCS $0.194 1.281 $0.000
1.000 PCS $0.010 $0.010 $0.01 bom
1.000 PCS $0.052 $0.052 $0.06 bom
Clear 0.002 ROL $0.227 1.500 $0.000 $0.25 bom
Clear 0.004 ROL $0.720 4.750 $0.003 $0.79 bom
0.200 PCS $0.060 $0.012 $0.07 bom
0.100 PCS $1.230 $0.123 $1.35 bom
$0.391
Black YKK AA-580 0.265 YDS $2.227 14.700 $0.590 our supplier $2.45
White 0.130 YDS $0.212 1.400 $0.028
White 0.190 YDS $0.327 2.160 $0.062
White 0.012 YDS $0.424 2.800 $0.005
Coyote YKK D-367 2.390 M $0.087 0.574 $0.208 $0.10
Black YKK E #580 7.000 PCS $0.038 0.253 $0.268 not yet get pri $0.04
Black YKK AA-580 2.100 M $0.035 0.230 $0.073
Black YKK AA-580 2.920 M $0.048 0.320 $0.142 our supplier $0.05
Black YKK AA-580 2.650 M $0.027 0.180 $0.072
Black YKK AA-580 5.500 M $0.030 0.200 $0.167
Black YKK AA-580 0.120 M $0.080 0.530 $0.010
Black 1.000 PCS $0.023 0.150 $0.023
Black 1.000 SET $0.135 0.890 $0.135
Black 2.000 PCS $0.038 0.250 $0.076
Main fabric 0.050 CON $1.305 $0.065
Inside lining+binding 0.040 CON $1.305 $0.052
Bartack 0.006 CON $1.070 $0.006
Webbing 0.010 CON $1.070 $0.011
Air Mesh 0.005 CON $1.070 $0.005
Exchage Rate $1.998
6.60
CMT $3.26 John JI $3.2 / VN team $4.42

TOTAL $8.72

Sea Freight 3.8% $9.07

Overhead 12% $10.31

FOB 16% $12.27 Target $10.50


TTD 3.8% in CAM
not yet offer price

FOB $13.19 with ORIGINAL CMT/5% fabric consum


bom

bom
bom

bom
VN team $4.42

th ORIGINAL CMT/5% fabric consumption up


STYLE
STY Name STT Item name
Number/cord

1 PF 210D Waffle check Ripstop PU2


2 Poly 150D Polyester Ox Pu2
3 Poly Air Mesh 370G
C3AOD-301-06 BLACK
4 Non Woven 100G
5 Non Woven 150G
6 Non Woven 200G

1
2

3
4
5
6
Marker Marker Consumption
Specification Color Remaker
table table/PCS within 3% Loss

58",W/R Leejo Vol221 #10 ( 3PX ) Coyote YKK D-367 2.7703 3 1.103
4 way
58" Black YKK AA-580 2.8898 4 0.842
54",Bocheng-006 Black YKK AA-580 3.1402 14 0.261 2 way
63" White 1.1655 24 0.059
63" White 2.7861 10 0.325 4 way
63" White 0.1738 25 0.012
CUTTING SIZE INFORMATION
Buyer Name: ACE
Season: C3AOD 301 Outdoor Sports
Style name: C3AOD-301-6
Style number:
bag size 52x35x21cm
Pattern maker: Tranh + Vân +Duy
Cutting Siz: PHY0E
Date: 2022.12.21
Pattern Pattern size(cm)
Materials Name Position unit Q'ty unit Dosage
Number Wide x height
PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10
( 3PX )
Flap panel top P23 33.5 x 18.6 cm 1 pcs 0.049
Flap panel - under P24 30.3 x 15.8 cm 1 pcs 0.038
Side Flap P27 9.6 x 25.3 cm 2 pcs 0.039
Middle of flap P26 32.2 x 5.8 cm 1 pcs 0.015
Flap round panel P29 73.2 x 17.0 cm 1 pcs 0.097
Flap panel (Cut Cross -binding) - 3.6 x 85.0 cm 1 pcs 0.025
Front pocket ( EMB) P8 28.7 x 24.8 cm 1 pcs 0.056
Zip end -front pocket P10 3.3 x 13.5 cm 2 pcs 0.008
Gusset- Front pocket P9 57.6 x 24.5 cm 1 pcs 0.110
Bottom front pocket P37 42.2 x 14.5 cm 1 pcs 0.048
Front panel P34 34.1 x 42.0 cm 1 pcs 0.111
Side panel P31 19.8 x 33.3 cm 2 pcs 0.103
Side pocket P30 22.6 x 54.4 cm 2 pcs 0.191
Side pocket-under P1 19.9 x 24.7 cm 2 pcs 0.077
Side gusset pocket P6 55.3 x 19.6 cm 2 pcs 0.169
Zip end -side panel P5 3.3 x 13.5 cm 4 pcs 0.015
Bottom side pocket P7 35.9 x 10.3 cm 2 pcs 0.059
Bottom panel P32 19.8 x 38.4 cm 1 pcs 0.059
Back panel -top P20 33.7 x 5.9 cm 1 pcs 0.016
Back panel - under P19 36.9 x 6.7 cm 1 pcs 0.020
Triangles P4 12.1 x 7.0 cm 2 pcs 0.014
Shoulder straps top P13 11.4 x 32.1 cm 2 pcs 0.058
Shoulder straps P14 10.9 x 27.5 cm 2 pcs 0.048
Shoulder straps -Add P12 10.5 x 6.5 cm 2 pcs 0.011
1.436
Poly 150D Polyester Ox Pu2 58"
Front pocket ( EMB) P8 28.7 x 24.8 cm 1 pcs 0.056
Flap panel- under P24 30.3 x 15.8 cm 1 pcs 0.038
Flap panel-under back P25 30.5 x 17.4 cm 1 pcs 0.042
Flap panel-inside P22 31.0 x 26.3 cm 1 pcs 0.064
Flap round panel P29 73.2 x 17.0 cm 1 pcs 0.097
Middle of flap P28 65.3 x 20.1 cm 1 pcs 0.102
Zip end -front pocket P10 3.3 x 13.5 cm 2 pcs 0.008
Bottom front pocket P37 42.2 x 14.5 cm 1 pcs 0.048
Small pocket - front pocket P35 34.1 x 25.5 cm 1 pcs 0.068
Zip end -side panel P5 3.3 x 13.5 cm 4 pcs 0.015
Bottom side pocket P7 35.9 x 10.3 cm 2 pcs 0.059
Hang pocket- Backgroud P3 18.0 x 18.9 cm 1 pcs 0.027
Hang pocket P2 18.0 x 13.8 cm 1 pcs 0.020
Side panel P31 19.8 x 33.3 cm 2 pcs 0.103
Bottom panel P32 19.8 x 38.4 cm 1 pcs 0.059
Back panel P16 36.9 x 53.8 cm 1 pcs 0.154
0.958
Poly Air Mesh 370G 54",Bocheng-006
Shoulder straps P11 13.6 x 53.0 cm 2 pcs 0.131
Back panel P17 38.0 x 50.4 cm 1 pcs 0.168
0.299
Non Woven 100G 63"
bottom panel P32 19.8 x 38.4 cm 1 pcs 0.055
0.055
Non Woven 150G 63"
Flap round panel P29 73.2 x 17.0 cm 1 pcs 0.090
Back Panel P17 38.0 x 50.4 cm 1 pcs 0.137
Back panel P16 36.9 x 53.8 cm 1 pcs 0.142
0.369
Non Woven 200G 63"
Back panel- top P21 33.3 x 4.1 cm 1 pcs 0.010
0.010
PE Sponge 10T
Shoulder straps P15 11.0 x 50.4 cm 2 pcs

PE Sponge 8T
Back panel P18 35.0 x 47.4 cm 1 pcs

PE Sponge 5T
Bottom panel P33 19.8 x 26.9 cm 1 pcs

N/Zipper N75,tape 3.2cm


Main opening 81.0 cm 1 pcs 0.820
Flap panel 31.0 cm 1 pcs 0.320
Front pocket 43.0 cm 1 pcs 0.440
both Sides pocket 36.0 cm 2 pcs 0.740
2.320
N/Slider N75,Reverse Head closed without tab
Main opening 2 pcs
Flap panel 1 pcs
Front pocket 2 pcs
both Sides pocket 2 pcs

Poly String 3.0mm


Puller 26.0 cm 7 pcs 1.890
1.890
PP Nylonjik webbing AF-037 20mm,600x600D
Handle 21.0 cm 1 pcs 0.220
Shoulder straps -left D ring 5.0 cm 1 pcs 0.060
Shoulder straps 32.0 cm 2 pcs 0.660
Chest-belt -left 26.0 cm 1 pcs 0.270
Chest-belt- right 35.0 cm 1 pcs 0.360
chest belt-under 5.0 cm 2 pcs 0.120
Triangles 60.0 cm 2 pcs 1.220
2.910
PP bias tape AF-019-N 20mmx0.6mm,600x600D
Hang pocket 60.0 cm 1 pcs 0.610
Front pocket 70.0 cm 1 pcs 0.710
Side panel 64.0 cm 2 pcs 1.300
2.620
PP bias tape AF-019-N 22mmx0.6mm,600x600D
Open main 84.0 cm 1 pcs 0.850
Inside front panel 50.0 cm 2 pcs 1.020
Bottom panel 145.0 cm 1 pcs 1.460
Inside back panel 215.0 cm 1 pcs 2.160
5.490
E Band 20mm
side pocket 6.0 cm 2 pcs 0.140
0.140
Plastic D Ring 20mm,Nifco D201 --> D20L
shoulder 1 pcs

Plastic SR Buckle 20mm,Nifco FSR20


both sides 1 set

Plastic L Buckle 20mm,Nifco LL20


Shoulder 2 pcs

Woven Label 21P-OD4 22x38mm


inside 1 pcs

EMB Logo
60mm OUTDOOR SPORTS 1 pcs

Nylon Thread #30 M60 1800m/con


Main fabric 0.050 CON
Inside lining+binding 0.040 CON

Nylon Thread #20 M40 1200m/con


bartack 0.006 CON
Webbing 0.010 CON
Air Mesh 0.005 CON
Black Coyote Dark Grey Blue
#01 #05 #09 #15

Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

White White White White

White White White White


White White White White
White White White White

White White White White

Black Black Black Black

Black Black Black Black

Black Black Black Black

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Matt Black Matt Black Matt Black Matt Black


Matt Black Matt Black Matt Black Matt Black
Matt Black Matt Black Matt Black Matt Black
Matt Black Matt Black Matt Black Matt Black
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Black Black Black Black

Black Black Black Black

Black Black Black Black

Black/White Black/White Black/White Black/White

Black YKK AC-155 Coyote YKK D-108 Dark Grey YKK AC-311 Blue YKK L-231

Black YKK AA-580 Coyote YKK D-367 Dark Grey YKK AB-389 Blue YKK L-198
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580

Black YKK AC-155 Coyote YKK D-108 Dark Grey YKK AC-311 Blue YKK L-231
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Black YKK AA-580 Black YKK AA-580 Black YKK AA-580 Black YKK AA-580
Cost Calculation Sheet
DATE: 2022.12.21
Items OUTDOOR SPORTS
Style No C3AOD-301-06 size:52x35x21cm
Position Items Specification

1.155 PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
0.882 Poly 150D Polyester Ox Pu2 58"
2 PE Sponge 10T 11x50.4cm
1 PE Sponge 8T 35x47.4cm
1 PE Sponge 5T 19.8x26.9cm
1 Woven Label 21P-OD4 22x38mm
1 EMB Logo 60mm OUTDOOR SPORTS

1 Inside Care Label 2P-0211-11-N


1 Inside Care Label P-9261
1 Inside Woven Label 2R-161-JAN
1 Inside Woven Label 15R-AC3(ACE)
1 Silica gel
1 Poly bag 45x60cm
0.002 Poly bag tape 18mmx100yds
0.004 Carton box tape 70mmx100yds
0.210 Carton board 40x30cm
0.105 Carton box 58x40x32.5cm 10pcs/box

0.273 Poly Air Mesh 370G 54",Bocheng-006


0.063 Non Woven 100G 63"
0.341 Non Woven 150G 63"
0.013 Non Woven 200G 63"
2.436 N/Zipper N75,tape 3.2cm
7 N/Slider N75,Reverse Head closed without tab
1.985 Poly String 3.0mm,Normal
3.056 PP Nylonjik webbing AF-037 20mm,600x600D
2.751 PP bias tape AF-019-N 20mmx0.6mm,600x600D
5.765 PP bias tape AF-019-N 22mmx0.6mm,600x600D
0.147 E Band 20mm
1 Plastic D Ring 20mm,Nifco D20L
1 Plastic SR Buckle 20mm,Nifco FSR20
2 Plastic L buckle 20mm,Nifco LL20
0.053 Nylon Thread #30 M60 1800m/con
0.042 Nylon Thread #30 M60 1800m/con
0.006 Nylon Thread #20 M40 1200m/con
0.011 Nylon Thread #20 M40 1200m/con
0.005 Nylon Thread #20 M40 1200m/con
ation Sheet
22.12.21

Price
Color M.Cons Units Amount
USD RMB
Coyote YKK D-367 1.100 YDS $1.800 $1.980
Black YKK AA-580 0.840 YDS $0.580 $0.487
Black 2.000 PCS $0.042 $0.083 $0.05 bom
Black 1.000 PCS $0.100 $0.100 $0.11 bom
Black 1.000 PCS $0.020 $0.020 $0.02 bom
Black/White 1.000 PCS $0.038 0.252 $0.038
Colors 1.000 PCS $0.240 $0.240
$2.948
1.000 PCS $0.020 0.133 $0.020
1.000 PCS $0.007 0.046 $0.007
1.000 PCS $0.111 0.735 $0.111
1.000 PCS $0.052 0.344 $0.052
1.000 PCS $0.010 $0.010 $0.01 bom
1.000 PCS $0.052 $0.052 $0.06 bom
Clear 0.002 ROL $0.227 1.500 $0.000 $0.25 bom
Clear 0.004 ROL $0.720 4.750 $0.003 $0.79 bom
0.200 PCS $0.060 $0.012 $0.07 bom
0.100 PCS $1.230 $0.123 $1.35 bom
$0.391
Black YKK AA-580 0.260 YDS $2.227 14.700 $0.579 our supplier $2.45 bom
White 0.060 YDS $0.212 1.400 $0.013
White 0.325 YDS $0.327 2.160 $0.106
White 0.012 YDS $0.424 2.800 $0.005
Black YKK AA-580 2.320 M $0.087 0.574 $0.202 $0.10 bom
Matt Black 7.000 PCS $0.038 0.253 $0.268 not yet get pri $0.04 bom
Black YKK AA-580 1.890 M $0.035 0.230 $0.066
Black YKK AA-580 2.910 M $0.048 0.320 $0.141 our supplier $0.05 bom
Black YKK AA-580 2.620 M $0.027 0.180 $0.071
Black YKK AA-580 5.490 M $0.030 0.200 $0.166
Black YKK AA-580 0.140 M $0.080 0.530 $0.011
Black 1.000 PCS $0.026 $0.026
Black 1.000 SET $0.129 $0.129
Black 2.000 PCS $0.021 $0.042
Main fabric 0.050 CON $1.305 $0.065
Inside lining+binding 0.040 CON $1.305 $0.052
Bartack 0.006 CON $1.070 $0.006
Webbing 0.010 CON $1.070 $0.011
Air Mesh 0.005 CON $1.070 $0.005
Exchage Rate $1.966
6.60
CMT $3.26 John JI $3.2 / VN team $4.42

TOTAL $8.57

Sea Freight 3.8% $8.90

Overhead 12% $10.12

FOB 16% $12.05 Target $10.50


TTD 3.8% in CAM
not yet offer price

FOB $13.19 with ORIGINAL CMT/5% fabric consump


L CMT/5% fabric consumption up

You might also like