Manorma Textiles Cost Sheet Date 20/6/2008

Merchant EPI 50 Tape len 108 RS 65

Srl No. 1 PPI 46 Weft len 100 Proc Type

Warp Yarn Name Repeat Ends Deener Weight Rate Amount

A 2\30 1 1625 360.00 6.890 0.00 0.00
B 0.000 0.00 0.00
C
D
E
Total 1 1625 6.890 0.00 0.00

Weft Repeat Picks Deener Weight Rate Amount

A 15s 1 46 0.000 0.00 0.00
B 15s dayed 0.00 0.00
C
D
E
1 46 0.000 0.00 0.00

Yarn cost per 100 mtr 0.00

Yarn cost per mtr Grey Weight 0.069 0.00
Finish weight 6.890
Yarn wst+Trp 5 % 0.00 0.00
Wvg Charge 0.14 per pick 46 6.44 6.44
Grey Int + Yarn Brokerg 3.00 % 0.19
Grey cost per mtr 49.57
Shrinkage 3% 1.49 51.06
Processing Charges 5 56.06
Cutting 2 % 1.12 57.18
Packing + Fright 6 63.18
Commission + Profit 2% 1.26 64.44
Total 64.44
$ @ 40 1.61
REED 60/2 D.NO = 8
PICK 56
R/S 65
WARP WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 12.22 172 21.01
B
C

WEFT WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 10.97 172 18.87
B

Q.WT. 23.19 TOTAL 39.89

WEAVING 0.16 8.96

48.85
SHRINKAGE 4% 1.95
TOTAL 50.80

WASTAGE 2% 1.02
51.82
VALUE LOUS 2% 1.04
52.85
FREIGHT 5 57.855
COMMISSION 3% 1.74
59.59
DYEING CHARGE 6 65.59
$ 1.60

REED 48/3 D.NO = 9

PICK 64
R/S 65
WARP WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 14.66 172 25.22
B
C

WEFT WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 12.54 172 21.57
B

Q.WT. 27.2 TOTAL 46.79

WEAVING 0.16 10.24

57.03
SHRINKAGE 6% 3.42
TOTAL 60.45

WASTAGE 2% 1.21
61.66
VALUE LOUS 2% 1.23
62.89
FREIGHT 5 67.893
COMMISSION 3% 2.04
69.93
DYEING CHARGE 13.5 83.43
$ 2.03

REED 48/4 D.NO = 10

PICK 72
R/S 65
WARP WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 9.77 172 16.81
B 150 5.88 110 6.47
15.65 23.28
WEFT WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 7.05 172 12.13
B 150 4.24 110 4.67
11.3 16.80
Q.WT. 26.95 TOTAL 40.08

WEAVING 0.16 11.52

51.60
SHRINKAGE 6% 3.10
TOTAL 54.69

WASTAGE 2% 1.09
55.79
VALUE LOUS 2% 1.12
56.90
FREIGHT 5 61.904
COMMISSION 3% 1.86
63.76
DYEING CHARGE 13.5 77.26
$ 1.88

REED 64/3 D.NO = 11

PICK 58
R/S 65
WARP WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 15.8 172 27.18
B
C

WEFT WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 40/2 9.19 172 15.80
B

Q.WT. 24.99 TOTAL 42.98

WEAVING 0.16 9.28

52.26
SHRINKAGE 6% 3.14
TOTAL 55.39

WASTAGE 2% 1.11
56.50
VALUE LOUS 2% 1.13
57.63
FREIGHT 5 62.631
COMMISSION 3% 1.88
64.51
DYEING CHARGE 13.5 78.01
$ 1.90

REED 52/4 D.NO = 12

PICK 74
R/S 65
WARP WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 50/2 8.56 203 17.37
B 150 6.37 110 7.01
C 14.93 24.38
WEFT WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 50/2 5.86 203 11.90
B 150 4.36 110 4.80
10.22 16.69
Q.WT. 25.15 TOTAL 41.07

WEAVING 0.16 11.84

52.91
SHRINKAGE 6% 3.17
TOTAL 56.09
WASTAGE 2% 1.12
57.21
VALUE LOUS 2% 1.14
58.35
FREIGHT 5 63.354
COMMISSION 3% 1.90
65.25
DYEING CHARGE 13.5 78.75
$ 1.92

REED 50/4 D.NO = 13

PICK 74
R/S 65
WARP WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 50/2 16.46 203 33.41
B
C
16.46
WEFT WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 150 8.72 110 9.59
B
8.72
Q.WT. 25.18 TOTAL 43.01

WEAVING 0.16 11.84

54.85
SHRINKAGE 6% 3.29
TOTAL 58.14
WASTAGE 2% 1.16
59.30
VALUE LOUS 2% 1.19
60.49
FREIGHT 5 65.485
COMMISSION 3% 1.96
67.45
DYEING CHARGE 13.5 80.95
$ 1.97

REED 56/6 D.NO = 14

PICK 82
R/S 65
WARP WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 60/2 7.72 174 13.43
B 150 6.600 110 7.26
 14.32 20.69
WEFT WEIGHT
COUNT WEIGHT YARN RATE YARN COST
A 60/2 5.65 174 9.83
B 150 4.83 110 5.32
10.48 15.14
Q.WT. 24.8 TOTAL 35.83

WEAVING 0.16 13.12

48.95
SHRINKAGE 6% 2.94
TOTAL 51.89
WASTAGE 2% 1.04
52.93
VALUE LOUS 2% 1.06
53.99
FREIGHT 5 58.985
COMMISSION 3% 1.77
60.76
DYEING CHARGE 6.50 67.26
$ 1.64