Sr.

No Size Grey Finish Fabric Cut Stitch Packing GJ Trans

Width Width Rate Size Cost Dispatch
1 60x90 120 275(84%) 115 1.56 11 5 5
2 60x108 120 275 137 1.56 11 5 5
3 72x90 120 275(84%) 115 1.87 11 5 5
4 72x108 120 275 137 1.87 11 5 5
5 80x108 120 275 137 2.07 11 5 5
6 90x100 120 275(84%) 115 2.56 11 5 5
7 90x108 120 275(84%) 137 2.32 11 5 5
8 100x108 120 275 137 2.58 11 5 5
9 108x108 120 275 137 2.78 11 5 5
10 108x114 120 275 137 2.93 11 5 5
11 114x118 120 275 137 3.05 11 5 5

Sr.No Size Grey Finish Fabric Cut Stitch Packing GJ Trans

Width Width Rate Size Cost Dispatch
1 17x27 120 275 137 0.25833 8 3 5
2 17x27(Frame) 120 275 137 0.342 8 3 5
3 20x30 120 275 137 0.342 8 3 5
4 20x40 120 275 137 0.445 8 3 5

Sr.No Size Grey Finish Fabric Cut Stitch Packing GJ Trans

Width Width Rate Size Cost Dispatch
1 60x90 120 275(84%) 115 3.12 45 5 0
2 72x92 120 275(84%) 115 3.74 45 5 0
3 72x100 120 275 137 3.74 45 5 0
4 90x102 120 275 137 4.65 55 7 0
5 102x108 120 280 137 5.26 55 8 0
6 72x108 120 280 137 3.74 45 5 0
7 90x108 120 280 137 4.65 55 7 0
8 100x100 120 275 137 5.12 55 8 0
Final Overhead Total Profit Selling
Cost 5% Cost 18% Price
200.4 10.0 210.4 37.9 248
234.7 11.7 246.5 44.4 291
236.1 11.8 247.9 44.6 292
277.2 13.9 291.0 52.4 343 BEDSHEET
304.6 15.2 319.8 57.6 377
315.4 15.8 331.2 59.6 391
338.8 16.9 355.8 64.0 420
374.5 18.7 393.2 70.8 464
401.9 20.1 422.0 76.0 498
422.4 21.1 443.5 79.8 523
438.8 21.9 460.8 82.9 544

Final Overhead Total Profit Selling

Cost 3% Cost 10% Price
51.39 1.54 52.93 5.29 58 PILLOW COVER
57.85 1.74 59.59 5.96 66
57.85 1.74 59.59 5.96 66
71.97 2.16 74.12 7.41 82

Final Overhead Total Profit Selling

Cost 3% Cost 10% Price
408.8 12.3 421.1 42.1 463
480.1 14.4 494.5 49.5 544
562.4 16.9 579.3 57.9 637 DUVET COVER
699.1 21.0 720.0 72.0 792
783.6 23.5 807.1 80.7 888
562.4 16.9 579.3 57.9 637
699.1 21.0 720.0 72.0 792
764.4 22.9 787.4 78.7 866