CUTTING SIZE INFORMATION

BUYER: OUTDOOR SPORTS Comments

Season:
Style name: C3AOD 301-5
Size 30x48x20cm
Rev. Stage:
Date: November 23, 2022
Pattern
Tâm- Cúc
maker:

No. of
Unit of Patt Cutting size patter Cons.
material ern (WxH)cm ns usage
Material (PC)
description
Vietnamese English
MO TA VAT
TU
So
Dinh
Don vi tinh Rap Thong so luong
muc
rap

Main fabric RIPSTOP PU #01 Black

YD/58"
Thân trước (EMB) Front panel (emb) p 29.4 x 44.4 1 0.101
CĐKéo túi trước End zip 3.4 x 5.5 2 0.003
Phần dưới túi trong thân trước Under front p 57.9 x 26.8 1 0.121
Sle dây kéo chính trước Opening main Front p 62.4 x 14.4 1 0.070
Sle dây kéo chính sau Opening main back p 65.8 x 16.6 1 0.085
Main Phần dưới túi hông Side pocket p 19.4 x 8.7 2 0.027
Hông túi chính Side panel 2 18.4 x 25.5 2 0.074
Đáy túi Bottom panel p 28 x 18.3 1 0.040
Phần trên quai đeo Shoulder strap top p 32.2 x 12.2 2 0.062
Phần dưới quai đeo Shoulder strap under p 27.3 x 11 2 0.048
Nối mặt dưới quai đeo Shoulder strap under p 6.1 x 10.6 2 0.011
Tam giác Triangles p 14.3 x 7.2 2 0.017
0.659
YD/54"
Poly mesh Black
Túi mesh 2 bên hông Side pocket p 20.1 x 20.9 2 0.077

Mesh
YD/54"
Poly Air mesh Black
Mặt dưới quai đeo Shoulder strap p 52.5 x 13.5 2 0.129
Thân sau Back panel p 32.7 x 50.6 1 0.145
0.274
YD/58"
Poly 150D PU Black
Mặt túi thân trước Front panel (emb) p 29.4 x 44.4 1 0.101
Túi slip in trong thân trước Slip in Front pocket p 30.1 x 17.9 1 0.042
Phần dưới túi trong thân trước Under front p 57.9 x 26.8 1 0.121
CĐKéo túi trước End zip 3.4 x 5.5 2 0.003
Trong thân trước Front panel p 30.1 x 47.1 1 0.110
Lining Sle dây kéo chính trước Opening main Front p 62.4 x 14.4 1 0.070
Sle dây kéo chính sau Opening main back p 65.8 x 16.6 1 0.085
Túi treo trong sau Back pocket 18 x 19.1 1 0.027
Túi treo trong sau Back pocket 18 x 13.8 1 0.020
Thân sau Back panel p 32.1 x 50 1 0.125
Đáy liền túi Bottom & side panel p 75.4 x 18.3 1 0.108
Phần dưới túi hông Side pocket p 19.4 x 8.7 2 0.027
0.839
Nonwoven 100g YD/63" White
Mặt túi thân trước Front panel (emb) p 29.4 x 44.4 1 0.093
Phần dưới túi trong thân trước Under front p 57.9 x 26.8 1 0.110
Sle dây kéo chính trước Opening main Front p 62.4 x 14.4 1 0.064
Sle dây kéo chính sau Opening main back p 65.8 x 16.6 1 0.078
Non
Đáy túi Bottom panel p 28 x 18.3 1 0.037
Hông túi chính Side panel 2 18.4 x 25.5 2 0.067
Phần dưới túi hông Side pocket p 19.4 x 8.7 2 0.025
Thân sau Back panel p 32.7 x 50.6 1 0.117
0.590
Pe Foam 5T PC Black
Đệm đáy túi p 25 x 18.3 1

Pe Foam 8T PC Black
Foam Thân sau Back panel p 32.7 x 50.6 1 Lang

Pe Foam 10T PC Black

Đệm quai đeo Shoulder strap 49.7 x 10.8 2

N/Zipper #5, Chain P16 YKK M Black

Zipper Nẹp dây kéo chính (may ngược) Opening main 65 1 0.660
Tui dây kéo mặt trước (may ngược) Front pocket 47.5 1 0.485
1.145

N/Slider #5,No Tab Reverse ,YKK PC Nickel

Slider Nẹp dây kéo chính Opening main 2
Tui dây kéo mặt trước Front pocket 1

Nylon Webbing 20mm M Black

Tay nắm trên thân sau Handle 23 1 0.240
Lúp Đai D-ring trên quai đeo trái D-ring left Shoulder strap 5 1 0.060
Đai nịt ngức Chest belt 12 1 0.130
Đai nịt ngức Chest belt 35 1 0.360
Webbing
Đai trên đầu quai đeo Shoulder strap 31 2 0.640
Đai tam giác Triangles 60 2 1.220
Đai SR Buckle trên sle chính sau SR Buckle side panel 28 2 0.580
Đai SR Buckle trên sle chính trước SR Buckle side panel 6 2 0.140
 No. of
Unit of Patt Cutting size patter Cons.
material ern (WxH)cm ns usage
Material (PC)
description
Webbing Vietnamese English
MO TA VAT
TU
So
Dinh
Don vi tinh Rap Thong so luong
muc
rap

3.370
Nylon bias tape 20mm Black

Viền trong miệng túi trước Opening Front pocket 59 1 0.600

Viền trong dưới túi trước Front pocket 88 1 0.890

Viền 2 bên hong túi treo Back pocket 27 2 0.560
Binding Viền đáy túi treo Back pocket 24 1 0.250
0.810
Nylon bias tape 25mm Black
Viền trong thân trước Front panel 147 1 1.480
Viền trong thân sau Back panel 155 1 1.560
3.040
E Band FOLD 25MM Black
E Band Viền miệng túi hông Side pocket 15 2 0.300

Poly string 3mm Black

string Tép đầu kéo miệng túi chính Puller 26 3 0.780

Plastic D- ring 20MM :trên quai đeo trái D-ring left Shoulder strap PC 1 Black

Plastic SR Buckle 20mm :2 bên sle + nịt ngực Side panel +Chest belt Set 3 Black

ACC

Plastic L buckle 20mm :đầu quai đeo Shoulder strap PC 2 Black

Label:22x38mm :gắn trên quai đeo phải Shoulder strap PC 1

EMB: Thân trước PC 1

Poly thread 210D/3P 2000m/cone Cone Main

Poly thread 210D/3P 2000m/cone Cone lining

Thread
Poly thread 210D/3P 2000m/cone Cone Binding

Nylon Thread Bond 210D/3 2000M Cone bọ

 Cost Calculation Sheet
DATE: 2022.11.30
Items OUTDOOR SPORTS
Style No C3AOD 301-05 size:30x48x20cm
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 47.9x10.8cm
PE Sponge 8T 32.7x50.6cm
PE Sponge 5T 25x18.3cm
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 36x60cm
Poly bag tape 18mmx100yds
Carton box tape 70mmx100yds
Carton board 40x30cm
Carton box 58x40x38.5cm 16pcs/box

Poly Air Mesh 53",BCJA2908B

Poly Air Mesh 53",BCJA09315B
Non Woven 100G 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
Fold 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 0.635 YDS $1.800 $1.143
Gray AA306 0.840 YDS $0.630 $0.529
Black 2.000 PCS $0.039 $0.078
Black 1.000 PCS $0.099 $0.099
Black 1.000 PCS $0.017 $0.017
Black/White 1.000 PCS $0.030 $0.030
Colors 1.000 PCS $0.240 $0.240
$2.136
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 $0.045 $0.045
Clear 0.002 ROL $0.214 1.500 $0.000
Clear 0.003 ROL $0.679 4.750 $0.002
0.125 PCS $0.060 $0.008
0.063 PCS $1.230 $0.077
$0.568
Gray YKK AA-306 0.080 YDS $2.514 17.600 $0.201
Gray AA-306 0.235 YDS $2.571 18.000 $0.604
White 0.600 YDS $0.200 1.400 $0.120
Black YKK AA-580 1.140 M $0.127 0.886 $0.144
Nickel 3.000 PCS $0.071 0.500 $0.214
Gray AA-306 0.780 M $0.033 0.230 $0.026
Black YKK AA-580 3.370 M $0.096 0.670 $0.323
Gray AA-306 0.820 M $0.030 0.210 $0.025
Gray AA-306 3.050 M $0.033 0.230 $0.100
Black YKK AA-580 0.320 M $0.081 0.570 $0.026
Black 1.000 PCS $0.021 0.150 $0.021
Black 3.000 SET $0.127 0.890 $0.381
Black 2.000 PCS $0.036 0.250 $0.071
Main fabric 0.045 CON $1.305 $0.059
Inside lining+binding 0.040 CON $1.305 $0.052
Webbing 0.008 CON $1.070 $0.009
Air Mesh 0.005 CON $1.070 $0.005
Exchage Rate $2.382
7.00
CMT $2.50 VN CMT $4.42

TOTAL $7.59

Sea Freight 3.8% $7.89

Overhead 12% $8.96

FOB 16% $10.67 Target $8.50

 CUTTING SIZE INFORMATION
BUYER: OUTDOOR SPORTS Comments
Season:
Style name: C3AOD 301-5
Size 30x48x20cm
Rev. Stage:
Date: November 23, 2022
Pattern
Tâm- Cúc
maker:

No. of
Unit of Patt Cutting size patter Cons.
material ern (WxH)cm ns usage
Material (PC)
description
Vietnamese English
MO TA VAT
TU
So
Dinh
Don vi tinh Rap Thong so luong
muc
rap

Main fabric RIPSTOP PU #01 Black

YD/58"
Thân trước (EMB) Front panel (emb) p 29.4 x 44.4 1 0.101
CĐKéo túi trước End zip 3.4 x 5.5 2 0.003
Phần dưới túi trong thân trước Under front p 57.9 x 26.8 1 0.121
Sle dây kéo chính trước Opening main Front p 62.4 x 14.4 1 0.070
Sle dây kéo chính sau Opening main back p 65.8 x 16.6 1 0.085
Main Phần dưới túi hông Side pocket p 19.4 x 8.7 2 0.027
Hông túi chính Side panel 2 18.4 x 25.5 2 0.074
Đáy túi Bottom panel p 28 x 18.3 1 0.040
Phần trên quai đeo Shoulder strap top p 32.2 x 12.2 2 0.062
Phần dưới quai đeo Shoulder strap under p 27.3 x 11 2 0.048
Nối mặt dưới quai đeo Shoulder strap under p 6.1 x 10.6 2 0.011
Tam giác Triangles p 14.3 x 7.2 2 0.017
0.659
YD/54"
Poly mesh Black
Túi mesh 2 bên hông Side pocket p 20.1 x 20.9 2 0.077

Mesh
YD/54"
Poly Air mesh Black
Mặt dưới quai đeo Shoulder strap p 52.5 x 13.5 2 0.129
Thân sau Back panel p 32.7 x 50.6 1 0.145
0.274
YD/58"
Poly 150D PU Black
Mặt túi thân trước Front panel (emb) p 29.4 x 44.4 1 0.101
Túi slip in trong thân trước Slip in Front pocket p 30.1 x 17.9 1 0.042
Phần dưới túi trong thân trước Under front p 57.9 x 26.8 0.000
CĐKéo túi trước End zip 3.4 x 5.5 2 0.003
Trong thân trước Front panel p 30.1 x 47.1 1 0.110
Lining Sle dây kéo chính trước Opening main Front p 62.4 x 14.4 0.000
Sle dây kéo chính sau Opening main back p 65.8 x 16.6 0.000
Túi treo trong sau Back pocket 18 x 19.1 1 0.027
Túi treo trong sau Back pocket 18 x 13.8 1 0.020
Thân sau Back panel p 32.1 x 50 1 0.125
Đáy liền túi Bottom & side panel p 34 x 18.3 1 0.049
Phần dưới túi hông Side pocket p 19.4 x 8.7 0.000
0.477
Nonwoven 100g YD/63" White
Mặt túi thân trước Front panel (emb) p 29.4 x 44.4 1 0.093
Phần dưới túi trong thân trước Under front p 57.9 x 26.8 1 0.110
Sle dây kéo chính trước Opening main Front p 62.4 x 14.4 1 0.064
Sle dây kéo chính sau Opening main back p 65.8 x 16.6 1 0.078
Non
Đáy túi Bottom panel p 28 x 18.3 1 0.037
Hông túi chính Side panel 2 18.4 x 25.5 2 0.067
Phần dưới túi hông Side pocket p 19.4 x 8.7 2 0.025
Thân sau Back panel p 32.7 x 50.6 1 0.117
0.590
Pe Foam 5T PC Black
Đệm đáy túi p 25 x 18.3 1

Pe Foam 8T PC Black
Foam Thân sau Back panel p 32.7 x 50.6 1 Lang

Pe Foam 10T PC Black

Đệm quai đeo Shoulder strap 49.7 x 10.8 2

N/Zipper #5, Chain P16 YKK M Black

Zipper Nẹp dây kéo chính (may ngược) Opening main 65 1 0.660
Tui dây kéo mặt trước (may ngược) Front pocket 47.5 1 0.485
1.145

N/Slider #5,No Tab Reverse ,YKK PC Nickel

Slider Nẹp dây kéo chính Opening main 2
Tui dây kéo mặt trước Front pocket 1

Nylon Webbing 20mm M Black

Tay nắm trên thân sau Handle 23 1 0.240
Lúp Đai D-ring trên quai đeo trái D-ring left Shoulder strap 5 1 0.060
Đai nịt ngức Chest belt 12 1 0.130
Đai nịt ngức Chest belt 35 1 0.360
Webbing
Đai trên đầu quai đeo Shoulder strap 31 2 0.640
Đai tam giác Triangles 60 2 1.220
Đai SR Buckle trên sle chính sau SR Buckle side panel 28 2 0.580
Đai SR Buckle trên sle chính trước SR Buckle side panel 6 2 0.140
 No. of
Unit of Patt Cutting size patter Cons.
material ern (WxH)cm ns usage
Material (PC)
description
Webbing Vietnamese English
MO TA VAT
TU
So
Dinh
Don vi tinh Rap Thong so luong
muc
rap

3.370
Nylon bias tape 20mm Black

Viền trong miệng túi trước Opening Front pocket 59 1 0.600

Viền trong dưới túi trước Front pocket 88 1 0.890

Viền 2 bên hong túi treo Back pocket 27 2 0.560
Binding Viền đáy túi treo Back pocket 24 1 0.250
0.810
Nylon bias tape 25mm Black
Viền trong thân trước Front panel 147 1 1.480
Viền trong thân sau Back panel 155 1 1.560
3.040
E Band FOLD 25MM Black
E Band Viền miệng túi hông Side pocket 15 2 0.300

Poly string 3mm Black

string Tép đầu kéo miệng túi chính Puller 26 3 0.780

Plastic D- ring 20MM :trên quai đeo trái D-ring left Shoulder strap PC 1 Black

Plastic SR Buckle 20mm :2 bên sle + nịt ngực Side panel +Chest belt Set 3 Black

ACC

Plastic L buckle 20mm :đầu quai đeo Shoulder strap PC 2 Black

Label:22x38mm :gắn trên quai đeo phải Shoulder strap PC 1

EMB: Thân trước PC 1

Poly thread 210D/3P 2000m/cone Cone Main

Poly thread 210D/3P 2000m/cone Cone lining

Thread
Poly thread 210D/3P 2000m/cone Cone Binding

Nylon Thread Bond 210D/3 2000M Cone bọ

 Cost Calculation Sheet
DATE: 2022.12.02
Items OUTDOOR SPORTS
Style No C3AOD 301-05
Position Items

0.66675 PF 210D Waffle check Ripstop PU2

0.49875 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
0.0027344 Carton box tape
0.13125 Carton board
0.065625 Carton box

0.084 Poly Air Mesh

0.24675 Poly Air Mesh
0.63 Non Woven 100G
1.197 N/Zipper
3 N/Slider
0.819 Poly String
3.5385 PP Nylonjik webbing AF-037
0.861 PP bias tape AF-019-N
3.2025 PP bias tape AF-019-N
0.336 Fold E Band
1 Plastic D Ring
3 Plastic SR Buckle
2 Plastic L buckle
0.047 Nylon Thread
0.042 Nylon Thread
0.008 Nylon Thread
0.005 Nylon Thread
 Cost Calculation Sheet
DATE: 2022.12.02
size:30x48x20cm
Price
Specification Color M.Cons Units
USD RMB
58",W/R Leejo Vol221 #10 ( 3PX ) Coyote YKK D-367 0.635 YDS $1.800
58" Gray AA306 0.475 YDS $0.580
47.9x10.8cm Black 2.000 PCS $0.039
32.7x50.6cm Black 1.000 PCS $0.099
25x18.3cm Black 1.000 PCS $0.017
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
36x60cm 1.000 PCS $0.045
18mmx100yds Clear 0.002 ROL $0.227 1.500
70mmx100yds Clear 0.003 ROL $0.720 4.750
40x30cm 0.125 PCS $0.060
58x40x32.5cm 16pcs/box 0.063 PCS $1.230

53",BCJA2908B Gray YKK AA-306 0.080 YDS $1.894 12.500

53",BCJA09315B Gray AA-306 0.235 YDS $1.970 13.000
63" White 0.600 YDS $0.212 1.400
#5,Fake YKK tape Black YKK AA-580 1.140 M $0.115 0.760
#5,Reverse Without tab Black YKK E #580 3.000 PCS $0.039 0.260
3.0mm Gray AA-306 0.780 M $0.035 0.230
20mm,600x600D Black YKK AA-580 3.370 M $0.048 0.320
20mmx0.6mm,600x600D Gray AA-306 0.820 M $0.032 0.210
22mmx0.6mm,600x600D Gray AA-306 3.050 M $0.035 0.230
20mm Black YKK AA-580 0.320 M $0.086 0.570
20mm,Nifco D201 Black 1.000 PCS $0.023 0.150
20mm,Nifco FSR20 Black 3.000 SET $0.135 0.890
20mm,Nifco LL20 Black 2.000 PCS $0.038 0.250
#30 M60 1800m/con Main fabric 0.045 CON $1.305
#30 M60 1800m/con Inside lining+binding 0.040 CON $1.305
#20 M40 1200m/con Webbing 0.008 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

Amount
$1.143
$0.276
$0.078 $0.04 BOM
$0.099 $0.11 BOM
$0.017 $0.02 BOM
$0.030
$0.240
$1.883
$0.010
$0.007
$0.139
$0.035
$0.000
$0.000
$0.010 $0.01 BOM
$0.045 $0.05 BOM
$0.000 $0.25 BOM
$0.002 $0.79 BOM
$0.008 $0.07 BOM
$0.077 $1.35 BOM
$0.333
$0.152 our supplier $2.08 BOM
$0.463 our supplier $2.17 BOM
$0.127
$0.131 $0.13 BOM
$0.118 not yet get p $0.04 BOM
$0.027
$0.163 our supplier $0.05 BOM
$0.026
$0.106
$0.028
$0.023
$0.405
$0.076
$0.059
$0.052
$0.009
$0.005
$1.970

$4.42

$8.60

$8.94

$10.16

$12.10 Target $8.50

NOT YET OFFER PRICE

FOB $11.85 with ORIGINAL CMT/5% fabric consumption up

 CUTTING SIZE INFORMATION
BUYER: OUTDOOR SPORTS
Season:
Style name: C3AOD 301-5
Size 30x48x20cm
Rev. Stage:
Pattern maker: Tâm- Cúc
Cutting Size Marker PHY0E
Date: 2022.12.09
Materials Name Position Pattern Pattern size(cm) unit Q'ty unit Dosage
Black
Number Wide x height #01
PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
Front panel (emb) p 29.4 x 44.4 cm 1 pcs 0.101 Black YKK AA-580
End zip 3.4 x 5.5 cm 2 pcs 0.003 Black YKK AA-580
Under front p 57.9 x 26.8 cm 1 pcs 0.121 Black YKK AA-580
Opening main Front p 62.4 x 14.4 cm 1 pcs 0.070 Black YKK AA-580
Opening main back p 65.8 x 16.6 cm 1 pcs 0.085 Black YKK AA-580
Side pocket p 19.4 x 8.7 cm 2 pcs 0.027 Black YKK AA-580
Side panel 2 18.4 x 25.5 cm 2 pcs 0.074 Black YKK AA-580
Bottom panel p 28.0 x 18.3 cm 1 pcs 0.040 Black YKK AA-580
Shoulder strap top p 32.2 x 12.2 cm 2 pcs 0.062 Black YKK AA-580
Shoulder strap under p 27.3 x 11.0 cm 2 pcs 0.048 Black YKK AA-580
Shoulder strap under p 6.1 x 10.6 cm 2 pcs 0.011 Black YKK AA-580
Triangles p 14.3 x 7.2 cm 2 pcs 0.017 Black YKK AA-580
0.659
Poly Mesh 53",BCJA2908B
Side pocket p 20.1 x 20.9 cm 2 pcs 0.077 Black YKK AA-580
0.077
Poly Air Mesh 53",BCJA09315B
Shoulder strap p 52.5 x 13.5 cm 2 pcs 0.129 Black YKK AA-580
Back panel p 32.7 x 50.6 cm 1 pcs 0.145 Black YKK AA-580
0.274
Poly 150D Polyester Ox Pu2 58"
Front panel (emb) p 29.4 x 44.4 cm 1 pcs 0.101 Black YKK AA-580
Slip in Front pocket p 30.1 x 17.9 cm 1 pcs 0.042 Black YKK AA-580
Under front p 57.9 x 26.8 cm pcs 0.000 Black YKK AA-580
End zip 3.4 x 5.5 cm 2 pcs 0.003 Black YKK AA-580
Front panel p 30.1 x 47.1 cm 1 pcs 0.110 Black YKK AA-580
Opening main Front p 62.4 x 14.4 cm pcs 0.000 Black YKK AA-580
Opening main back p 65.8 x 16.6 cm pcs 0.000 Black YKK AA-580
Back pocket 18.0 x 19.1 cm 1 pcs 0.027 Black YKK AA-580
Back pocket 18.0 x 13.8 cm 1 pcs 0.020 Black YKK AA-580
Back panel p 32.1 x 50.0 cm 1 pcs 0.125 Black YKK AA-580
Bottom & side panel p 34.0 x 18.3 cm 1 pcs 0.049 Black YKK AA-580
Side pocket p 19.4 x 8.7 cm pcs 0.000 Black YKK AA-580
0.477
Non Woven 100G 63"
Front panel (emb) p 29.4 x 44.4 cm 1 pcs 0.093 White
Under front p 57.9 x 26.8 cm 1 pcs 0.110 White
Opening main Front p 62.4 x 14.4 cm 1 pcs 0.064 White
Opening main back p 65.8 x 16.6 cm 1 pcs 0.078 White
Bottom panel p 28.0 x 18.3 cm 1 pcs 0.037 White
Side panel 2 18.4 x 25.5 cm 2 pcs 0.067 White
Side pocket p 19.4 x 8.7 cm 2 pcs 0.025 White
Back panel p 32.7 x 50.6 cm 1 pcs 0.117 White
0.590
PE Sponge 5T
Đệm đáy túi p 25.0 x 18.3 cm 1 pcs Black

PE Sponge 8T
Back panel p 32.7 x 50.6 cm 1 pcs Black

PE Sponge 10T
Shoulder strap 49.7 x 10.8 cm 2 pcs Black

N/Zipper N75,32mm
Opening main 65.0 cm 1 pcs 0.660 Black YKK AA-580
Front pocket 47.5 cm 1 pcs 0.485 Black YKK AA-580
1.145
N/Slider N75,Reverse Without tab All Closed
Opening main 2 pcs Black YKK E #580
Front pocket 1 pcs Black YKK E #580

PP Nylonjik webbing AF-037 20mm,600x600D

Handle 23.0 cm 1 pcs 0.240 Black YKK AA-580
D-ring left Shoulder strap 5.0 cm 1 pcs 0.060 Black YKK AA-580
Chest belt 12.0 cm 1 pcs 0.130 Black YKK AA-580
Chest belt 35.0 cm 1 pcs 0.360 Black YKK AA-580
Shoulder strap 31.0 cm 2 pcs 0.640 Black YKK AA-580
Triangles 60.0 cm 2 pcs 1.220 Black YKK AA-580
SR Buckle side panel 28.0 cm 2 pcs 0.580 Black YKK AA-580
SR Buckle side panel 6.0 cm 2 pcs 0.140 Black YKK AA-580
 Materials Name Position Pattern Pattern size(cm) Black
Number Wide x height unit Q'ty unit Dosage #01
3.370
PP bias tape AF-019-N 20mmx0.6mm,600x600D
Opening Front pocket 59.0 cm 1 pcs 0.600 Black YKK AA-580
Front pocket 88.0 cm 1 pcs 0.890 Black YKK AA-580
Back pocket 27.0 cm 2 pcs 0.560 Black YKK AA-580
Back pocket 24.0 cm 1 pcs 0.250 Black YKK AA-580
0.810
PP bias tape AF-019-N 25mmx0.6mm,600x600D
Front panel 147.0 cm 1 pcs 1.480 Black YKK AA-580
Back panel 155.0 cm 1 pcs 1.560 Black YKK AA-580
3.040
Fold E Band 25mm
Side pocket 15.0 cm 2 pcs 0.320 Black YKK AA-580
0.320
Poly string 3.0mm
Puller 26.0 cm 3 pcs 0.810 Black YKK AA-580
0.810
Plastic D Ring 20mm,Nifco D201
shoulder 1 pcs Black

Plastic SR Buckle 20mm,Nifco FSR20

both sides 3 set Black

Plastic L Buckle 20mm,Nifco LL20

Shoulder 2 pcs Black

Woven Label 21P-OD4 22x38mm

inside 1 pcs Black/White

EMB Logo
60mm OUTDOOR SPORTS 1 pcs Black YKK AC-155

Nylon Thread #30 M60 1800m/con

Main fabric 0.045 CON Black YKK AA-580
Inside lining+binding 0.040 CON Black YKK AA-580

Nylon Thread #20 M40 1200m/con

Webbing 0.008 CON Black YKK AA-580
Air Mesh 0.005 CON Black YKK AA-580
 CUTTING SIZE INFORMATION
Buyer Name: ACE
Season: C3AOD 301 Outdoor Sports
Style name: C3AOD 301-5
Style number:
bag size 30x48x20cm
Pattern maker: Tâm- Cúc
Cutting Siz: PHY0E
Date: 2022.12.12
Pattern Pattern size(cm) Black
Materials Name Position unit Q'ty unit Dosage
Number Wide x height #01
PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
Front panel (emb) p 29.4 x 44.4 cm 1 pcs 0.101 Black YKK AA-580
front pocket end zip 3.4 x 5.5 cm 2 pcs 0.003 Black YKK AA-580
Under front side p 57.9 x 26.8 cm 1 pcs 0.121 Black YKK AA-580
Opening main Front p 62.4 x 14.4 cm 1 pcs 0.070 Black YKK AA-580
Opening main back p 65.8 x 16.6 cm 1 pcs 0.085 Black YKK AA-580
Side panel 2 18.4 x 25.5 cm 2 pcs 0.074 Black YKK AA-580
Side pocket-under p 19.4 x 8.7 cm 2 pcs 0.027 Black YKK AA-580
Bottom panel p 28.0 x 18.3 cm 1 pcs 0.040 Black YKK AA-580
Shoulder strap top p 32.2 x 12.2 cm 2 pcs 0.062 Black YKK AA-580
Shoulder strap under p 27.3 x 11.0 cm 2 pcs 0.048 Black YKK AA-580
Shoulder strap under p 6.1 x 10.6 cm 2 pcs 0.011 Black YKK AA-580
Triangles p 14.3 x 7.2 cm 2 pcs 0.017 Black YKK AA-580
0.659
Poly 150D Polyester Ox Pu2 58"
Front panel (emb) p 29.4 x 44.4 cm 1 pcs 0.101 Black YKK AA-580
Slip in Front pocket p 30.1 x 17.9 cm 1 pcs 0.042 Black YKK AA-580
Under front p 57.9 x 26.8 cm pcs 0.000 Black YKK AA-580
End zip 3.4 x 5.5 cm 2 pcs 0.003 Black YKK AA-580
Front panel p 30.1 x 47.1 cm 1 pcs 0.110 Black YKK AA-580
Opening main Front p 62.4 x 14.4 cm pcs 0.000 Black YKK AA-580
Opening main back p 65.8 x 16.6 cm pcs 0.000 Black YKK AA-580
inside Hang pocket 18.0 x 19.1 cm 1 pcs 0.027 Black YKK AA-580
inside Hang pocket 18.0 x 13.8 cm 1 pcs 0.020 Black YKK AA-580
Back panel p 32.1 x 50.0 cm 1 pcs 0.125 Black YKK AA-580
Bottom & side panel p 28.0 x 18.3 cm 1 pcs 0.040 Black YKK AA-580
Side pocket p 19.4 x 8.7 cm pcs 0.000 Black YKK AA-580
0.469
Poly NIK Mesh 200G 46",Bocheng-K093
Side pocket p 20.1 x 20.9 cm 2 pcs 0.091 Black YKK AA-580
0.091
Poly Air Mesh 370G 54",Bocheng-006
Shoulder strap p 52.5 x 13.5 cm 2 pcs 0.129 Black YKK AA-580
Back panel p 32.7 x 50.6 cm 1 pcs 0.145 Black YKK AA-580
0.274
Non Woven 100G 63"
Front panel (emb) p 29.4 x 44.4 cm 1 pcs 0.093 White
Under front p 57.9 x 26.8 cm pcs 0.000 White
Opening main Front p 62.4 x 14.4 cm pcs 0.000 White
Opening main back p 65.8 x 16.6 cm pcs 0.000 White
Bottom panel p 28.0 x 18.3 cm 1 pcs 0.037 White
Side panel 2 18.4 x 25.5 cm pcs 0.000 White
Side pocket p 19.4 x 8.7 cm pcs 0.000 White
Back panel p 32.7 x 50.6 cm 1 pcs 0.117 White
0.246
PE Sponge 5T
Bottom panel p 25.0 x 18.3 cm 1 pcs Black

PE Sponge 8T
Back panel p 32.7 x 50.6 cm 1 pcs Black

PE Sponge 10T
Shoulder strap 49.7 x 10.8 cm 2 pcs Black

N/Zipper N75,tape 3.2cm

Opening main 65.0 cm 1 pcs 0.660 Black YKK AA-580
Front pocket 47.5 cm 1 pcs 0.485 Black YKK AA-580
1.145
N/Slider N75,Reverse Head closed without tab
Opening main 2 pcs Black YKK E #580
Front pocket 1 pcs Black YKK E #580

Poly string 3.0mm

Puller 29.0 cm 3 pcs 0.900 Black YKK AA-580
0.900
PP Nylonjik webbing AF-037 20mm,600x600D
Handle 23.0 cm 1 pcs 0.240 Black YKK AA-580
D-ring left Shoulder strap 5.0 cm 1 pcs 0.060 Black YKK AA-580
Chest belt 26.0 cm 1 pcs 0.270 Black YKK AA-580
Chest belt 35.0 cm 1 pcs 0.360 Black YKK AA-580
chest belt-under 6.0 cm 2 pcs 0.140 Black YKK AA-580
Shoulder strap 31.0 cm 2 pcs 0.640 Black YKK AA-580
Triangles 60.0 cm 2 pcs 1.220 Black YKK AA-580
SR Buckle side panel 28.0 cm 2 pcs 0.580 Black YKK AA-580
SR Buckle side panel 6.0 cm 2 pcs 0.140 Black YKK AA-580
 Pattern Pattern size(cm) Black
Materials Name Position Number unit Q'ty unit Dosage
Wide x height #01
3.650
PP bias tape AF-019-N
20mmx0.6mm,600x600D
Opening Front pocket 59.0 cm 1 pcs 0.600 Black YKK AA-580
Front pocket 88.0 cm 1 pcs 0.890 Black YKK AA-580
inside back pocket-side 27.0 cm 2 pcs 0.560 Black YKK AA-580
Back pocket-under 24.0 cm 1 pcs 0.250 Black YKK AA-580
2.300
PP bias tape AF-019-N
25mmx0.6mm,600x600D
Front panel 147.0 cm 1 pcs 1.480 Black YKK AA-580
Back panel 155.0 cm 1 pcs 1.560 Black YKK AA-580
3.040
Fold E Band 25mm
Side pocket 15.0 cm 2 pcs 0.320 Black YKK AA-580
0.320
Plastic D Ring 20mm,Nifco D201
shoulder 1 pcs Black

Plastic SR Buckle 20mm,Nifco FSR20

both sides 3 set Black

Plastic L Buckle 20mm,Nifco LL20

Shoulder 2 pcs Black

Woven Label 21P-OD4 22x38mm

inside 1 pcs Black/White

EMB Logo
60mm OUTDOOR SPORTS 1 pcs Black YKK AC-155

Nylon Thread #30 M60 1800m/con

Main fabric 0.040 CON Black YKK AA-580
Inside lining+binding 0.035 CON Black YKK AA-580

Nylon Thread #20 M40 1200m/con

Webbing 0.010 CON Black YKK AA-580
Air Mesh 0.005 CON Black YKK AA-580
 Cost Calculation Sheet
DATE: 2022.12.12
Items OUTDOOR SPORTS
Style No C3AOD 301-05 size:30x48x20cm
Position Items Specification

0.667 PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
0.494 Poly 150D Polyester Ox Pu2 58"
2 PE Sponge 10T 47.9x10.8cm
1 PE Sponge 8T 32.7x50.6cm
1 PE Sponge 5T 25x18.3cm
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 36x60cm
0.0021 Poly bag tape 18mmx100yds
0.0027 Carton box tape 70mmx100yds
0.1313 Carton board 40x30cm
0.0656 Carton box 58x40x32.5cm 16pcs/box

0.110 Poly NIk Mesh 200G 46",Bocheng-K093

0.247 Poly Air Mesh 370G 54",Bocheng-006
0.257 Non Woven 100G 63"
1.197 N/Zipper N75,tape 3.2cm
3 N/Slider N75,Reverse Head closed without tab
0.945 Poly String 3.0mm,Normal
3.812 PP Nylonjik webbing AF-037 20mm,600x600D
2.415 PP bias tape AF-019-N 20mmx0.6mm,600x600D
3.255 PP bias tape AF-019-N 22mmx0.6mm,600x600D
0.336 Fold E Band 25mm
1 Plastic D Ring 20mm,Nifco D201
3 Plastic SR Buckle 20mm,Nifco FSR20
2 Plastic L Buckle 20mm,Nifco LL20
0.0420 Nylon Thread #30 M60 1800m/con
0.0368 Nylon Thread #30 M60 1800m/con
0.0105 Nylon Thread #20 M40 1200m/con
0.0053 Nylon Thread #20 M40 1200m/con
 tion Sheet
22.12.12

Price
Color M.Cons Units Amount
USD RMB
Coyote YKK D-367 0.635 YDS $1.800 $1.143
Black YKK AA-580 0.470 YDS $0.580 $0.273
Black 2.000 PCS $0.039 $0.078 $0.04 BOM
Black 1.000 PCS $0.099 $0.099 $0.11 BOM
Black 1.000 PCS $0.017 $0.017 $0.02 BOM
Black/White 1.000 PCS $0.038 0.252 $0.038
Colors 1.000 PCS $0.240 $0.240
$1.888
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 $0.045 $0.045 $0.05 BOM
Clear 0.002 ROL $0.227 1.500 $0.000 $0.25 BOM
Clear 0.003 ROL $0.720 4.750 $0.002 $0.79 BOM
0.125 PCS $0.060 $0.008 $0.07 BOM
0.063 PCS $1.230 $0.077 $1.35 BOM
$0.332
Black YKK AA-580 0.105 YDS $0.894 5.900 $0.094 our supplier 0.98333333333
Black YKK AA-580 0.235 YDS $2.227 14.700 $0.523 our supplier 2.45
White 0.245 YDS $0.212 1.400 $0.052
Coyote YKK D-367 1.140 M $0.087 0.574 $0.099 0.0956666667
Black YKK E #580 3.000 PCS $0.038 0.253 $0.115 not yet get p0.04216666667
Black YKK AA-580 0.900 M $0.035 0.230 $0.031
Black YKK AA-580 3.630 M $0.048 0.320 $0.176 our supplier 0.05333333333
Black YKK AA-580 2.300 M $0.027 0.180 $0.063
Black YKK AA-580 3.100 M $0.030 0.200 $0.094
Black YKK AA-580 0.320 M $0.092 0.610 $0.030
Black 1.000 PCS $0.023 0.150 $0.023
Black 3.000 SET $0.135 0.890 $0.405
Black 2.000 PCS $0.038 0.250 $0.076
Main fabric 0.040 CON $1.305 $0.052
Inside lining+binding 0.035 CON $1.305 $0.046
Webbing 0.010 CON $1.070 $0.011
Air Mesh 0.005 CON $1.070 $0.005
Exchage Rate $1.894
 6.60
CMT $3.26 John JI $2.5

TOTAL $7.37

Sea Freight 3.8% $7.67

Overhead 12% $8.71

FOB 16% $10.37 Target $8.50

TTD 3.8% in CAM
not yet offer price

FOB $11.85 with ORIGINAL CMT/5% fabric cons

BOM
BOM

BOM
BOM

BOM
ORIGINAL CMT/5% fabric consumption up
 STYLE
STY Name Number/c STT Item name Specification
ord

1 PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
2 Poly 150D Polyester Ox Pu2 58"
C3AOD 301-5 BLACK 3 Poly NIk Mesh 200G 46",Bocheng-K093
4 Poly Air Mesh 370G 54",Bocheng-006
5 Non Woven 100G 63"

1
2

3
4
5
 Consumpti
color Marker Marker on within Remaker
table table/PCS
3% Loss

Coyote YKK D-367 3.0173 7 0.502 2 way

Black YKK AA-580 3.4142 8 0.495 4 way
Black YKK AA-580 0.9714 15 0.080
2 way
Black YKK AA-580 2.5688 12 0.251
White 3.0497 13 0.273 4 way
 CUTTING SIZE INFORMATION
Buyer Name: ACE
Season: C3AOD 301 Outdoor Sports
Style name: C3AOD 301-5
Style number:
bag size 30x48x20cm
Pattern maker: Tâm- Cúc
Cutting Siz: PHY0E
Date: 2022.12.21

Materials Name Position Pattern Pattern size(cm) unit Q'ty unit Dosage Black
Number Wide x height #01
PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
Front panel (emb) P13 29.4 x 44.4 cm 1 pcs 0.101 Black YKK AA-580
front pocket end zip P19 3.4 x 5.5 cm 2 pcs 0.003 Black YKK AA-580
Under front side P14 57.9 x 26.8 cm 1 pcs 0.121 Black YKK AA-580
Opening main Front P10 62.8 x 15.3 cm 1 pcs 0.075 Black YKK AA-580
Opening main back P11 65.8 x 17.5 cm 1 pcs 0.090 Black YKK AA-580
Side panel P16 18.4 x 25.5 cm 2 pcs 0.074 Black YKK AA-580
Side pocket-under P18 19.4 x 8.7 cm 2 pcs 0.027 Black YKK AA-580
Bottom panel P12 28.0 x 18.3 cm 1 pcs 0.040 Black YKK AA-580
Shoulder strap top P5 32.2 x 12.2 cm 2 pcs 0.062 Black YKK AA-580
Shoulder strap under P6 27.3 x 11.0 cm 2 pcs 0.048 Black YKK AA-580
Shoulder strap under P7 6.1 x 10.6 cm 2 pcs 0.011 Black YKK AA-580
Triangles P22 14.3 x 7.2 cm 2 pcs 0.017 Black YKK AA-580
0.668
Poly 150D Polyester Ox Pu2 58"
Front panel (emb) P13 29.4 x 44.4 cm 1 pcs 0.101 Black YKK AA-580
Slip in Front pocket P1 30.1 x 17.9 cm 1 pcs 0.042 Black YKK AA-580
End zip P19 3.4 x 5.5 cm 2 pcs 0.003 Black YKK AA-580
Front panel P15 30.1 x 47.1 cm 1 pcs 0.110 Black YKK AA-580
inside Hang pocket P2 18.0 x 19.1 cm 1 pcs 0.027 Black YKK AA-580
inside Hang pocket P21 18.0 x 13.8 cm 1 pcs 0.020 Black YKK AA-580
Back panel P3 32.1 x 50.0 cm 1 pcs 0.125 Black YKK AA-580
Bottom & side panel P12 28.0 x 18.3 cm 1 pcs 0.040 Black YKK AA-580
Side pocket P18 19.4 x 8.7 cm 2 pcs 0.027 Black YKK AA-580
0.496
Poly NIK Mesh 200G 46",Bocheng-K093
Side pocket P17 20.1 x 20.9 cm 2 pcs 0.091 Black YKK AA-580
0.091
Poly Air Mesh 370G 54",Bocheng-006
Shoulder strap P8 52.5 x 13.5 cm 2 pcs 0.129 Black YKK AA-580
Back panel P4 32.7 x 50.6 cm 1 pcs 0.145 Black YKK AA-580
0.274
Non Woven 100G 63"
Front panel (emb) P13 29.4 x 44.4 cm 1 pcs 0.094 White
Side pocket P18 19.4 x 8.7 cm 2 pcs 0.025 White
Bottom panel P12 28.0 x 18.3 cm 1 pcs 0.037 White
Back panel P4 32.7 x 50.6 cm 1 pcs 0.119 White
0.275
PE Sponge 10T
Shoulder strap P9 49.7 x 10.8 cm 2 pcs Black

PE Sponge 8T
Back panel P4 32.7 x 50.6 cm 1 pcs Black

PE Sponge 5T
Bottom panel P20 25.0 x 18.3 cm 1 pcs Black

N/Zipper N75,tape 3.2cm

Opening main 65.0 cm 1 pcs 0.660 Black YKK AA-580
Front pocket 47.5 cm 1 pcs 0.485 Black YKK AA-580
1.145
N/Slider N75,Reverse Head closed without tab
Opening main 2 pcs Matt Black
Front pocket 1 pcs Matt Black

Poly string 3.0mm,Normal

Puller 26.0 cm 3 pcs 0.810 Black YKK AA-580
0.810
PP Nylonjik webbing AF-037 20mm,600x600D
Handle 23.0 cm 1 pcs 0.240 Black YKK AA-580
D-ring left Shoulder strap 5.0 cm 1 pcs 0.060 Black YKK AA-580
Chest belt-left 26.0 cm 1 pcs 0.270 Black YKK AA-580
Chest belt-right 35.0 cm 1 pcs 0.360 Black YKK AA-580
chest belt-under 5.0 cm 2 pcs 0.120 Black YKK AA-580
Shoulder strap 31.0 cm 2 pcs 0.640 Black YKK AA-580
Triangles 60.0 cm 2 pcs 1.220 Black YKK AA-580
SR Buckle side panel 28.0 cm 2 pcs 0.580 Black YKK AA-580
SR Buckle side panel 6.0 cm 1 pcs 0.070 Black YKK AA-580
 Pattern Pattern size(cm) Black
Materials Name Position Number Wide x height unit Q'ty unit Dosage #01
3.560
PP bias tape AF-019-N 20mmx0.6mm,600x600D
Opening Front pocket 59.0 cm 1 pcs 0.600 Black YKK AA-580
Front pocket 88.0 cm 1 pcs 0.890 Black YKK AA-580
inside back pocket-side 27.0 cm 2 pcs 0.560 Black YKK AA-580
Back pocket-under 24.0 cm 1 pcs 0.250 Black YKK AA-580
2.300
PP bias tape AF-019-N 22mmx0.6mm,600x600D
Front panel 147.0 cm 1 pcs 1.480 Black YKK AA-580
Back panel 155.0 cm 1 pcs 1.560 Black YKK AA-580
3.040
Fold E Band 25mm
Side pocket 15.0 cm 2 pcs 0.320 Black YKK AA-580
0.320
Plastic D Ring 20mm,Nifco D201 --> D20L
shoulder 1 pcs Black

Plastic SR Buckle 20mm,Nifco FSR20

both sides 3 set Black

Plastic L Buckle 20mm,Nifco LL20

Shoulder 2 pcs Black

Woven Label 21P-OD4 22x38mm

inside 1 pcs Black/White

EMB Logo
60mm OUTDOOR SPORTS 1 pcs Black YKK AC-155

Nylon Thread #30 M60 1800m/con

Main fabric 0.040 CON Black YKK AA-580
Inside lining+binding 0.035 CON Black YKK AA-580

Nylon Thread #20 M40 1200m/con

Webbing 0.010 CON Black YKK AA-580
Air Mesh 0.005 CON Black YKK AA-580
 Cost Calculation Sheet
DATE: 2022.12.21
Items OUTDOOR SPORTS
Style No C3AOD 301-05 size:30x48x20cm
Position Items Specification

0.525 PF 210D Waffle check Ripstop PU2 58",W/R Leejo Vol221 #10 ( 3PX )
0.520 Poly 150D Polyester Ox Pu2 58"
2 PE Sponge 10T 47.9x10.8cm
1 PE Sponge 8T 32.7x50.6cm-back panel special
1 PE Sponge 5T 25.0x18.3cm
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 36x60cm
0.0021 Poly bag tape 18mmx100yds
0.0027 Carton box tape 70mmx100yds
0.1313 Carton board 40x30cm
0.0656 Carton box 58x40x32.5cm 16pcs/box

0.084 Poly NIk Mesh 200G 46",Bocheng-K093

0.263 Poly Air Mesh 370G 54",Bocheng-006
0.289 Non Woven 100G 63"
1.202 N/Zipper N75,tape 3.2cm
3 N/Slider N75,Reverse Head closed without tab
0.851 Poly String 3.0mm,Normal
3.738 PP Nylonjik webbing AF-037 20mm,600x600D
2.415 PP bias tape AF-019-N 20mmx0.6mm,600x600D
3.192 PP bias tape AF-019-N 22mmx0.6mm,600x600D
0.336 Fold E Band 25mm
1 Plastic D Ring 20mm,Nifco D20L
3 Plastic SR Buckle 20mm,Nifco FSR20
2 Plastic L Buckle 20mm,Nifco LL20
0.0420 Nylon Thread #30 M60 1800m/con
0.0368 Nylon Thread #30 M60 1800m/con
0.0105 Nylon Thread #20 M40 1200m/con
0.0053 Nylon Thread #20 M40 1200m/con
ation Sheet
22.12.21

Price
Color M.Cons Units Amount
USD RMB
Coyote YKK D-367 0.500 YDS $1.800 $0.900
Black YKK AA-580 0.495 YDS $0.580 $0.287
Black 2.000 PCS $0.039 $0.078 $0.04 BOM
Black 1.000 PCS $0.099 $0.099 $0.11 BOM
Black 1.000 PCS $0.017 $0.017 $0.02 BOM
Black/White 1.000 PCS $0.038 0.252 $0.038
Colors 1.000 PCS $0.240 $0.240
$1.659
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 $0.045 $0.045 $0.05 BOM
Clear 0.002 ROL $0.227 1.500 $0.000 $0.25 BOM
Clear 0.003 ROL $0.720 4.750 $0.002 $0.79 BOM
0.125 PCS $0.060 $0.008 $0.07 BOM
0.063 PCS $1.230 $0.077 $1.35 BOM
$0.332
Black YKK AA-580 0.080 YDS $0.894 5.900 $0.072 our supplier 0.9833333 BOM
Black YKK AA-580 0.250 YDS $2.227 14.700 $0.557 our supplier 2.45 BOM
White 0.275 YDS $0.212 1.400 $0.058
Black YKK AA-580 1.145 M $0.087 0.574 $0.100 0.0956667 BOM
Matt Black 3.000 PCS $0.038 0.253 $0.115 not yet get p 0.0421667 BOM
Black YKK AA-580 0.810 M $0.035 0.230 $0.028
Black YKK AA-580 3.560 M $0.048 0.320 $0.173 our supplier 0.0533333 BOM
Black YKK AA-580 2.300 M $0.027 0.180 $0.063
Black YKK AA-580 3.040 M $0.030 0.200 $0.092
Black YKK AA-580 0.320 M $0.092 0.610 $0.030
Black 1.000 PCS $0.026 $0.026
Black 3.000 SET $0.129 $0.387
Black 2.000 PCS $0.021 $0.042
Main fabric 0.040 CON $1.305 $0.052
Inside lining+binding 0.035 CON $1.305 $0.046
Webbing 0.010 CON $1.070 $0.011
Air Mesh 0.005 CON $1.070 $0.005
Exchage Rate $1.855
6.60
CMT $3.26 John JI $2.5
 TOTAL $7.11

Sea Freight 3.8% $7.39

Overhead 12% $8.40

FOB 16% $9.99 Target $8.50

TTD 3.8% in CAM
not yet offer price

FOB $11.85 with ORIGINAL CMT/5% fabric cons

AL CMT/5% fabric consumption up