COST SHEET W001

SORT : Ends/Inch 110 Pick/Inch 88 Yarn/Kg Dye/Kg COST FACTORS Weight Components 47.11 47.11 5 8

80 x 80 / 110 x 90 --58" fin YD Voile

Width 58 Width 67 470 110 110x90 Components 22.14 5.18 1.37 2.19 4.00 34.88 Gms/L.mtr 90.6441 Gms/S.mtr 57.5590 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 80 Weft Ct 80 470 110 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 47.1090 Wt.L.Gms 43.5352 Wp.S.Gms 31.9772 Wt.s.Gms 25.5818

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes ( Bruhsed ) 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

43.54 43.54 5 0.27

20.46 4.79 1.26 26.51 23.76 3.00 26.76

5.29 0.00 1.00 0.50 6.79 94.94

10

9.49 Verified : 104.43

COST SHEET W001

SORT : Ends/Inch 92 Pick/Inch 74 Yarn/Kg Dye/Kg COST FACTORS Weight Components 42.80 0.00 0 4

80ht x 80ht /92x76 greige o table

Width 63 Width 67 550 0 92x76 Components 23.54 0.00 0.00 0.94 4.00 28.48 Gms/L.mtr 79.4059 Gms/S.mtr 48.2566 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 80 Weft Ct 80 550 0 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 42.7968 Wt.L.Gms 36.6091 Wp.S.Gms 26.7446 Wt.s.Gms 21.5120

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes ( Bruhsed ) 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

36.61 0.00 0 0.25

20.14 0.00 0.00 20.14 18.50

solid dyed cost / medium shade 98/dark shade 101/Finished width will be 52" /53"

Santhi tex - the price will be Rs 96/- Ex mill for 42 " color classic ivory
0.00 18.50 0 0.00 0.00 1.00 0.50 1.50 68.61 10 6.86 Verified : 75.48

COST SHEET W001

SORT : Ends/Inch 64 Pick/Inch 72 Yarn/Kg Dye/Kg COST FACTORS Weight Components 38.44 38.44 5 6

60 x 60ht / 80x74 -- 44" fin YD Gauze

Width 61 Width 67 370 110 80x74 Components 14.22 4.23 0.92 1.11 3.50 23.98 Gms/L.mtr 85.9283 Gms/S.mtr 52.7140 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 60 Weft Ct 60 450 110 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 38.4354 Wt.L.Gms 47.4929 Wp.S.Gms 24.8066 Wt.s.Gms 27.9074

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes ( Bruhsed ) 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

47.49 47.49 5 0.25

21.37 5.22 1.33 27.93 18.00 3.00 21.00

4.37 0.00 1.00 0.50 5.87 78.78

10

7.88 Verified : 86.66

COST SHEET W001

SORT : Ends/Inch 94 Pick/Inch 88 Yarn/Kg Dye/Kg COST FACTORS Weight Components 49.97 49.97 5 6

60 + 40d x 60 + 40d / 94 x 88 / 52" finished Y/D Auto loom check

Width 54 Width 67 370 100 94x88 Components 18.49 5.00 1.17 1.41 0.40 3.50 29.97 Gms/L.mtr 108.0208 Gms/S.mtr 70.5437 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 60 Weft Ct 60 370 100 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 49.9739 Wt.L.Gms 58.0469 Wp.S.Gms 36.4347 Wt.s.Gms 34.1090

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) warp lycra cost 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) weft lycra cost 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes (Heat Set) 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

40s lycra rate - 380/- kg dyeing cost - 70/- kg total ends - 50 PPI -- 2 average

58.05 58.05 5

21.48 5.80 1.36 0.88 29.53

0.25

22.00 2.50 24.50

5.04 4.50 1.00 0.50 11.04 95.04

10

9.50 Verified : 104.54

COST SHEET W001

SORT : Ends/Inch 84 Pick/Inch 74 Yarn/Kg Dye/Kg COST FACTORS Weight Components 53.59 53.59 5 6

50 + 2/30d x 50 + 30d / 84 x 76 / 52" finished Y/D Auto loom check

Width 54 Width 67 340 110 84x76 Components 18.22 5.89 1.21 1.45 2.00 3.50 32.27 Gms/L.mtr 112.1636 Gms/S.mtr 73.4895 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 50 Weft Ct 50 340 110 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 53.5890 Wt.L.Gms 58.5746 Wp.S.Gms 39.0704 Wt.s.Gms 34.4191

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) warp lycra cost 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) weft lycra cost 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes (Heat Set) 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

2/30s yarn cost - 385+100 dyeing charge total ends -- 110

58.57 58.57 5

19.92 6.44 1.32 1.60 29.28

30lycra cost -- 375/-kg. dye charge -- 110/-kg PPI -- 2 average

0.25

18.50 2.50 21.00

4.95 4.50 1.00 0.50 10.95 93.50

10

9.35 Verified : 102.85

COST SHEET W001

SORT : Ends/Inch 108 Pick/Inch 78 Yarn/Kg Dye/Kg COST FACTORS Weight Components 46.25 46.25 5 8

80 x 75D / 108 x 80 -- 58" finYD Stripe 60/40 cttn/visc

Width 58 Width 67 470 110 108x80 Components 21.74 5.09 1.34 2.15 4.00 34.31 Gms/L.mtr 90.3530 Gms/S.mtr 57.3098 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 80 Weft Ct 70 500 0 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 46.2524 Wt.L.Gms 44.1006 Wp.S.Gms 31.3958 Wt.s.Gms 25.9140

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

44.10 44.10 0 0.3

22.05 0.00 0.00 22.05 23.40 3.00 26.40

4.97 0.00 1.00 0.50 6.47 89.23

10

8.92 Verified : 98.15

COST SHEET W001

SORT : Ends/Inch 100 Pick/Inch 82 Yarn/Kg Dye/Kg COST FACTORS Weight Components 57.10 57.10 5 8

60 x 60 / 100x 84 / 58" finished Y/D Auto loom check

Width 58 Width 67 370 110 100x84 Components 21.13 6.28 1.37 2.19 4.00 34.97 Gms/L.mtr 111.1909 Gms/S.mtr 70.5437 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 60 Weft Ct 60 370 110 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 57.1018 Wt.L.Gms 54.0892 Wp.S.Gms 38.7603 Wt.s.Gms 31.7834

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes ( Bruhsed ) 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

54.09 54.09 5 0.25

20.01 5.95 1.30 27.26 20.50 3.00 23.50

5.14 2.00 1.00 0.50 8.64 94.38

10

9.44 Verified : 103.81

COST SHEET W001

SORT : Ends/Inch 70 Pick/Inch 58 Yarn/Kg Dye/Kg COST FACTORS Weight Components 119.91 119.91 5 8

2/40 x 2/40 / 70 x 60 / 58" finished Y/D Auto loom check

Width 58 Width 67 300 100 70x60 Components 35.97 11.99 2.40 3.84 2.00 56.20 Gms/L.mtr 234.6883 Gms/S.mtr 148.8395 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 20 Weft Ct 20 300 100 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 119.9137 Wt.L.Gms 114.7745 Wp.S.Gms 81.3966 Wt.s.Gms 67.4429

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes (Heat Set) Bruhsed 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

114.77 114.77 5 0.25

34.43 11.48 2.30 48.21 14.50 2.50 17.00

7.28 0.00 1.00 0.50 8.78 130.19

10

13.02 Verified : 143.21

COST SHEET W001

SORT : Ends/Inch 70 Pick/Inch 66 Yarn/Kg Dye/Kg COST FACTORS Weight Components 119.91 119.91 5 8

2/40 x 2/40 / 70 x 68 / 58" finished Y/D Auto loom check

Width 58 Width 67 300 100 70x68 Components 35.97 11.99 2.40 3.84 2.00 56.20 Gms/L.mtr 250.5192 Gms/S.mtr 158.1420 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 20 Weft Ct 20 300 100 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 119.9137 Wt.L.Gms 130.6055 Wp.S.Gms 81.3966 Wt.s.Gms 76.7454

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes (Heat Set) Bruhsed 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

130.61 130.61 5 0.25

39.18 13.06 2.61 54.85 16.50 0.00 3.00 19.50

7.83 0.00 1.00 0.50 9.33 139.89

10

13.99 Verified : 153.88

COST SHEET W001

SORT : Ends/Inch 72 Pick/Inch 66 Yarn/Kg Dye/Kg COST FACTORS Weight Components 82.23 82.23 5 8

30 x 30 / 72 x 68 / 58" finished Y/D Auto loom check

Width 58 Width 67 280 110 72x68 Components 23.02 9.04 1.60 2.57 3.50 39.74 Gms/L.mtr 169.2969 Gms/S.mtr 106.9784 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 30 Weft Ct 30 280 110 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 82.2265 Wt.L.Gms 87.0703 Wp.S.Gms 55.8148 Wt.s.Gms 51.1636

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes (Heat Set) Bruhsed 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

87.07 87.07 5 0.25

24.38 9.58 1.70 35.66 16.50 0.00 3.00 19.50

5.69 0.00 1.00 0.50 7.19 102.09

10

10.21 Verified : 112.29

COST SHEET W001

SORT : Ends/Inch 72 Pick/Inch 52 Yarn/Kg Dye/Kg COST FACTORS Weight Components 123.34 123.34 5 8

20 x 20 / 72 x 54 / 58" finished Y/D Auto loom check

Width 58 Width 67 280 100 72x54 Components 34.54 12.33 2.34 3.75 3.50 56.46 Gms/L.mtr 226.2411 Gms/S.mtr 144.1883 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 20 Weft Ct 20 280 100 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 123.3398 Wt.L.Gms 102.9013 Wp.S.Gms 83.7222 Wt.s.Gms 60.4660

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes (Heat Set) Bruhsed 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

102.90 102.90 5 0.25

28.81 10.29 1.96 41.06 13.00 0.00 3.00 16.00

6.81 0.00 1.00 0.50 8.31 121.83

10

12.18 Verified : 134.01

COST SHEET W001

SORT : Ends/Inch 92 Pick/Inch 92 Yarn/Kg Dye/Kg COST FACTORS Weight Components 48.91 48.91 5 6

60 + 40d x 60 + 40d / 92 x 92 / 52" finished Y/D Auto loom check

Width 54 Width 67 370 110 80x76 Components 18.10 5.38 1.17 1.41 0.60 3.50 30.16 Gms/L.mtr 109.5960 Gms/S.mtr 71.3189 Lbs 1.094 Lbs 1.094 Lt 840 Lt 840 Yarn/kg Dye/Kg Warp Ct 60 Weft Ct 60 370 110 Wt.in gms 453.56 Wt.in gms 453.56 Wp.L.Gms 48.9106 Wt.L.Gms 60.6854 Wp.S.Gms 35.6595 Wt.s.Gms 35.6595

1 Warp raw yarn cost 2 Warp dye cost 3 Warp dye loss in % (On Column 1+ 2) 4 Crimp + Wastage In % (On Column 1 +2) warp lycra cost 5 Sizing/Warping 7 SUB-TOTAL - WARP 8 Weft raw yarn cost 9 Weft dye cost 10 Weft dye loss+wastage in % (On Colmun 7+8) weft lycra cost 11 SUB-TOTAL - WEFT 12 Weaving (Picks per cost) 13 Mending 14 Desizing & Finishing 15 SUB TOTAL (Wvg+Mending+ Finishing) 16 Shirnkage 17 Spl finishes (Heat Set) 18 Local transport 19 Packing 20 SUB TOTAL (Shrkg+Spl finishes+L.Trnprt+Packng) 21 TOTAL 22 Profit % With depreciation (On Colmun 20) and Value loss 23 Rate/mtr

2/40s lycra rate - 330/- kg dyeing cost - 70/- kg total ends - 50 PPI -- 2 average

60.69 60.69 5

22.45 6.68 1.46 0.88 31.47

0.25

23.00 2.50 25.50

5.23 4.50 1.00 0.50 11.23 98.35

10

9.84 Verified : 108.19