S.

no 1 2 3
Order Qty 500 500 500
Original Sample
Collection
Style Name FNY-1022-DV 5007 FNY-0922-SA1124 FNY-1022-DV5004
Fit
98%cotton
Fabric 98%cotton 2%spandex Cot/Pol/Spdx
2%spandex

Ref image

Landed Fabric Cost 290 260 295

Consumption 1.5 1.45 1.5
Fab Cost/Gmt 435.00 377.00 442.50
CMT 150 150 170
Wash 20 120 20
Pocketing/ trim fabrics 40 40 40
Sub-Total 1 645.00 687.00 672.50
Thread 18 25 18
Interlining 12 8 12
Shank/buttons 4 4 4
Rivets/ eyelet 0 0 0
tape/ drawchord 10 15
Zip 18 18 18
Leather Patch 8 13 8
Tags + Labels 15 15 15
Carton 5 5 5
Polybag 4 4 4
Gum Tape 0.5 0.5 0.5
Embroidery / Saddle stitch 7 7 7
Lab Test 3 3 3
Sub-Total 2 94.5 112.5 109.5
Product Cost 739.50 799.50 782.00
Fty Margin 10% 73.95 79.95 78.20
Rejections / wastage 2% 14.79 39.98 15.64
Fty FOB Cost 828 919 876
FRESCO MARGIN @13% FROM FOB 107.67 119.53 113.86
TOTAL COST 935.91 1038.95 989.70
PRICES IN EURO /conversion at 83Rs 11.28 12.52 11.92
REMARKS
 5 6
500 500

FNY-0722-SA-04 FNY-0822-KG1003

cotton / poly/
Cot/Pol/Spdx
spandex

290 290 180

1.4 1.45 1.4
406.00 420.50 252.00
130 140 140
90 100 15
25 25 50
651.00 685.50 457.00
25 25 15
8 8 10
8 8 40
5 5 5
10
18 18 0
13 13 0
15 15 15
5 5 5
4 4 4
0.5 0.5 0.5
10 7 15
3 3 3
114.5 111.5 122.5
765.50 797.00 579.50
76.55 79.70 57.95
15.31 15.94 11.59
857 893 649
111.46 116.04 84.38
968.82 1008.68 733.42
11.67 12.15 8.84