RIB 1X1 97% CTN 3% SPANDEX GSM 330 CUFF & BTM BND, SELF PKT

BAGS & BONES, NYLONE ZIPPER W-PULLER, MESH 100% POLY GSM
65 HOOD LINING, S/J 100% CTN GSM 200 CBN TAPE, MOBILION TAPE 16-Dec-11
SHOULDER SEAM, HT LABEL CBN, CARE LABEL SIDE SEAM, 1-PC
HANGER PACK, 2-PCS/MASTER PERFORATED P/B.
3-END SILK WASH FLEECE 80% CTN 20% POLY GSM 260

30/S CMB
45/DD POLY
12/S CVC/RG 30:70
28/S HTR
YARN COST / Kg
KNITTING RATE /Kg
KNIT LOSS
DYEING COST/KG
PROCESSING LOSS
SILK WASH APPLICATION
MB FABRIC / Kg
MB FABRIC CONS/PC
MB FABRIC COST/PC
TRIM FABRIC / Kg
Trim Fab CONS/PC
Trim FABRIC COST/PC
CUTTING COST/PC
CUT PARTS PRICE/PC
ACCESSORY COST/PC
SAM
SMV
STITCH-PACK COST/PC
FORWARDING CHARGES
CORPORATE & PROMOTIONAL CHRGS
REJECTIOM/PC
WORKING CAPITAL
PROFIT MARGIN
TAX ON TURNOVER PROCEEDS
MISC. MARKET CHARGES
EXPORT DEVELOPMENT SURCHARGE
SAMPLING+PRODUCT DEVELOPMENT
CLAIM MARGIN

FOB/PC
NOTE: NO GMT WASH, NO EMBELLISHMENT.

85

SIZE RANGE S-XXL

36%
13000
8%
13154
47%
9000
9%
18800
$3.02
11654
$0.25
21
$0.08
2.5%
$1.15
97.4
$0.15
4.6%
$0.41
35.0

$5.06

RATIO

26%
2%
1%
10%
1%
4%
43%

0.469
$2.37

1.33076916

$5.23
0.135
$0.71
$0.08
$3.16
$0.86
31.95
$0.06
$1.92
$0.05
$0.13
$0.25
$0.15
$0.32
$0.07
$0.29
$0.02
$0.06
$0.07

21

82

1%
45%
12%

$0.94
3.195

4.23
0.0042
5.0%
$6.85

27%
1%
2%
4%
2%

4.40%
1.00%
4.00%
0.25%
0.75%
1.00%

$7.36

1%
4%
0%
1%
1%

RIB 1X1 97% CTN 3% SPANDEX GSM 330 CUFF & BTM BND, SELF PKT
BAGS & BONES, NYLONE ZIPPER W-PULLER, MESH 100% POLY GSM
65 HOOD LINING, S/J 100% CTN GSM 200 CBN TAPE, MOBILION TAPE 16-Dec-11
SHOULDER SEAM, HT LABEL CBN, CARE LABEL SIDE SEAM, 1-PC
HANGER PACK, 2-PCS/MASTER PERFORATED P/B.
3-END SILK WASH FLEECE 80% CTN 20% POLY GSM 260

30/S CMB
45/DD POLY
12/S CVC/RG 30:70
28/S HTR
YARN COST / Kg
KNITTING RATE /Kg
KNIT LOSS
DYEING COST/KG
PROCESSING LOSS
SILK WASH APPLICATION
MB FABRIC / Kg
MB FABRIC CONS/PC
MB FABRIC COST/PC
TRIM FABRIC / Kg
Trim Fab CONS/PC
Trim FABRIC COST/PC
CUTTING COST/PC
CUT PARTS PRICE/PC
ACCESSORY COST/PC
SAM
SMV
STITCH-PACK COST/PC
FORWARDING CHARGES
CORPORATE & PROMOTIONAL CHRGS
REJECTIOM/PC
WORKING CAPITAL
PROFIT MARGIN
TAX ON TURNOVER PROCEEDS
MISC. MARKET CHARGES
EXPORT DEVELOPMENT SURCHARGE
SAMPLING+PRODUCT DEVELOPMENT
CLAIM MARGIN

FOB/PC
NOTE: NO GMT WASH, NO EMBELLISHMENT.

85

SIZE RANGE S-XXL

36%
12000
8%
11794
47%
9000
9%
18800
$2.90
11185
$0.25
21
$0.07
2.5%
$1.15
97.4
$0.15
4.6%
$0.41
35.0

$4.93

RATIO

25%
2%
1%
10%
1%
4%
42%

0.435
$2.14

1.2106694

$4.96
0.114
$0.56
$0.08
$2.79
$0.94
30.00
$0.06
$1.80
$0.05
$0.13
$0.09
$0.14
-$0.06
$0.06
$0.25
$0.02
$0.05
$0.06

21

82

1%
44%
15%

$1.03
3

3.84
0.0042
2.0%
$6.23

28%
1%
2%
1%
2%

-1.00%
1.00%
4.00%
0.25%
0.75%
1.00%

$6.31

1%
4%
0%
1%
1%

RIB 1X1 97% CTN 3% SPANDEX GSM 330 CUFF & BTM BND, SELF PKT
BAGS & BONES, NYLONE ZIPPER W-PULLER, MESH 100% POLY GSM
65 HOOD LINING, S/J 100% CTN GSM 200 CBN TAPE, MOBILION TAPE 28-Aug-13
SHOULDER SEAM, HT LABEL CBN, CARE LABEL SIDE SEAM, 1-PC
HANGER PACK, 2-PCS/MASTER PERFORATED P/B.
3-END SILK WASH FLEECE 80% CTN 20% POLY GSM 260

30/S CRD
45/DD POLY
16/S CVC/RG 30:70
YARN COST / Kg
KNITTING RATE /Kg
KNIT LOSS
DYEING COST/KG
PROCESSING LOSS
FABRIC BRUSHING
FABRIC BRUSHING LOSS
SILK WASH APPLICATION
MB FABRIC / Kg
MB FABRIC CONS/PC
MB FABRIC COST/PC
TRIM FABRIC / Kg
Trim Fab CONS/PC
Trim FABRIC COST/PC
CUTTING COST/PC
CUT PARTS PRICE/PC
ACCESSORY COST/PC
SAM
SMV
STITCH-PACK COST/PC
FORWARDING CHARGES
CORPORATE & PROMOTIONAL CHRGS
REJECTIOM/PC
WORKING CAPITAL
PROFIT MARGIN
TAX ON TURNOVER PROCEEDS
MISC. MARKET CHARGES
EXPORT DEVELOPMENT SURCHARGE
SAMPLING+PRODUCT DEVELOPMENT
CLAIM MARGIN

FOB/PC
NOTE: NO GMT WASH, NO EMBELLISHMENT.

97

SIZE RANGE XS to XXL

50%
16700
10%
17237
40%
13900
$3.55
15634
$0.27
26
$0.07
2.0%
$1.33
129.0
$0.12
3.0%
$0.10
10
$0.05
1.0%
$0.36
35.0

$5.86

RATIO

29%
2%
1%
11%
1%
1%
0%
3%

$0.15
$0.89

47%

0.388
$2.27

$5.68
0.076
$0.43
$0.08
$2.79
$1.01
19.50
$0.06
$1.17
$0.03
$0.08
$0.12
$0.13
$0.64
$0.06
$0.26
$0.02
$0.05
$0.06

19

90.13

3.25
0.0042
3.0%
$5.59

1%
48%
17%

20%
1%
1%
2%
2%

10.00%
1.00%
4.00%
0.25%
0.75%
1.00%

$6.41
$6.86

1%
4%
0%
1%
1%

1.024484322

Dollar Rate
Yarn Prices/ bag
Yarn Prices/ lb
Knitting/lb
Dyeing + Finishing/lb
Fabric price /Lb
Consumption in lbs
Fabric price / GMT
CMT
Accessories Cost
Total Cost

yds/lbs
Fabric price/yds
Fabric yield in yard
Heather

97

97

PKR 17,500.00 PKR 17,500.00

$1.80
$1.80
$0.25
$1.62
$3.67
0.993
$3.65
$1.76
$1.01
$0.00
$6.41

$0.25
$1.62
$3.67
0.973
$3.57
$1.76
$1.01
$0.00
$6.34

1.17
$3.13
1.165

1.17
$3.13
1.142

$0.05
$0.32
0.029

1.002

1.005298

0.849
0.02547
0.87447

$6.86
5.79

$1.94

6.29