IMPORT CONTAINER PROFIT SUMMARY

Haji Ismail & Sons Limited

Product

Percale Bedding Linen + Skin Set / Curtain

Profit per Piece Change in Cost Previous Cost Price List Value Price List Profit

1.78
### £0.00 $ 42,256.44 £ 82,775.25 ### £ 33,557.11

Quantity Latest Cost Low Price Value Low Price Profit

15784 $ 42,256.44 £ 71,973.00 ### £ 22,754.86
 BISMILLAH FABRICS (PVT) LIMITED
File Information
Invoice Value £ 42,256.44 Price List Profit £ 33,557.11 Ex Rate 1.00 Duty 9.60% Product Percale Bedding Linen + Skin Set / Curtain

Total Investment £ 49,218.14 Low Price Profit £ 22,754.86 % Cost 16.47% Size 40' FCL Commodity Code 6302 0000 00

Financial Costs Analysis

TOTAL IMPORT &

L/C Charges £ - Import Duty £ 4,056.62 Factoring Charges £ 993.30 Bank Charges £ 697.85

SELLING COSTS
IL Opening Charge £ 64.00 Anti Dumping £ - Factoring Interest £ 713.94 Clearance Charges £ 4,556.62
IL Interest £ 633.85 Clearance Charges £ 500.00 Factoring Charges £ 1,707.24

Bank Import Charges £ 697.85 Clearance Charges £ 4,556.62 Selling Costs £ 1,707.24 Total Charges £ 6,961.70

Quantity Product Details Gross Line IMPORTED COST PRICE £ PRICE LIST % SALE PER LINE
LOWEST PRICE % SALE PER LINE INTERNET INTERNET PRICE % SALE PER LINE
AVG %
Value Cost $ COST LINE PROFIT LINE PROFIT QTY LINE PROFIT

£ 632.50 £ 575.00 £ -
230 Fitted Sheets Percale 68pk - Single £ 365.70 £ 1.59 £ 1.85 £ 2.75 33% ### £ 2.50 26% 0 £ - #DIV/0! 24%
£ 206.55 £ 149.05 £ -
£ 2,850.25 £ 2,631.00 £ -
877 Fitted Sheets Percale 68pk - Double £ 1,727.69 £ 1.97 £ 2.29 £ 3.25 29% ### £ 3.00 24% 0 £ - #DIV/0! 22%
£ 837.92 £ 618.67 £ -
£ 1,462.50 £ 1,365.00 £ -
390 Fitted Sheets Percale 68pk - King £ 865.80 £ 2.22 £ 2.59 £ 3.75 31% ### £ 3.50 26% 0 £ - #DIV/0! 24%
£ 454.06 £ 356.56 £ -
£ 1,917.50 £ 1,770.00 £ -
590 Flat Sheets Percale 68pk - Single £ 1,150.50 £ 1.95 £ 2.27 £ 3.25 30% ### £ 3.00 24% 0 £ - #DIV/0! 22%
£ 577.46 £ 429.96 £ -
£ 4,380.00 £ 4,088.00 £ -
1168 Flat Sheets Percale 68pk - Double £ 2,779.84 £ 2.38 £ 2.77 £ 3.75 26% ### £ 3.50 21% 0 £ - #DIV/0! 19%
£ 1,142.18 £ 850.18 £ -
£ 1,513.00 £ 1,424.00 £ -
356 Flat Sheets Percale 68pk - King £ 989.68 £ 2.78 £ 3.24 £ 4.25 24% ### £ 4.00 19% 0 £ - #DIV/0! 17%
£ 360.27 £ 271.27 £ -
£ 445.50 £ 396.00 £ -
99 Valance Sheets Percale 68pk - Single £ 265.32 £ 2.68 £ 3.12 £ 4.50 31% ### £ 4.00 22% 0 £ - #DIV/0! 22%
£ 136.47 £ 86.97 £ -
£ 973.50 £ 796.50 £ -
177 Valance Sheets Percale 68pk - Double £ 559.32 £ 3.16 £ 3.68 £ 5.50 33% ### £ 4.50 18% 0 £ - #DIV/0! 21%
£ 322.03 £ 145.03 £ -
£ 1,080.00 £ 900.00 £ -
180 Valance Sheets Percale 68pk - King £ 642.60 £ 3.57 £ 4.16 £ 6.00 31% ### £ 5.00 17% 0 £ - #DIV/0! 19%
£ 331.53 £ 151.53 £ -
£ 4,448.00 £ 3,892.00 £ -
2780 Pillow Case Percale 68pk - Pairs £ 2,279.60 £ 0.82 £ 0.96 £ 1.60 40% ### £ 1.40 32% 0 £ - #DIV/0! 31%
£ 1,792.84 £ 1,236.84 £ -
£ 25,707.50 £ 21,752.50 £ -
3955 Skin + Camouflague D/Set - Single £ 11,323.55 £ 2.86 £ 3.33 £ 6.50 49% ### £ 5.50 39% 0 £ - #DIV/0! 39%
£ 12,518.41 £ 8,563.41 £ -
£ 17,100.00 £ 14,820.00 £ -
2280 Skin + Camouflague D/Set - Double £ 9,252.00 £ 4.06 £ 4.73 £ 7.50 37% ### £ 6.50 27% 0 £ - #DIV/0! 27%
£ 6,323.74 £ 4,043.74 £ -
£ 20,265.00 £ 17,563.00 £ -
2702 Skin + Camouflague Curtain - 66x72 £ 10,054.84 £ 3.72 £ 4.33 £ 7.50 42% ### £ 6.50 33% 0 £ - #DIV/0! 33%
£ 8,553.64 £ 5,851.64 £ -

15784 £ 42,256.44 £ 42,256.44 £ 49,218.14 £ 82,775.25 41% £ 33,557.11 £ 71,973.00 32% £ 22,754.86 0 £ - #DIV/0! £ - 31%
HIStextile UK & IRELAND - INTERNATIONAL
purchase # 257498/21
The following order is subject to HIStextiles 'Certificate of Compliance' and HIStextiles 'Order/Import Procedure' manual stated on supplier.histextiles.co.uk website

Haji Ismail & Sons Limited Order Date 17th March 2011 Payment Terms CAD Sight Freight Terms CNF Redditch Cost Currency GBP
t/as HIStextiles Payment Method Open Ship VIA Sea Ship VIA Sea
Unit 2 Enfield Industrial Estate Shipment Date 31st March 2011 Payment Days Tenor at Sight Delivery Point Redditch, Warehouse Delivery Point Redditch, Warehouse
Windsor Road Cancel Date On-going
Redditch
Worcestershire HIStex Dept No 01 - Bedding FAILURE TO COMPLY WITH THESE CONDITIONS MAY RESULT IN YOUR DELIVERY BEING REFUSED AT YOUR OWN COST
B97 6BH, UNITED KINGDOM

Bismillah Fabrics (PVT) Ltd Supplier Contact Nadeem Kamran Shipping docs MUST be posted to NO PARTIAL SHIPMENTS
3 KM Jhumra Road Telephone # 00 92 41 4363322-7 HABIB BANK AG ZURICH Do NOT dispatch goods until you have referred to our; Total Units
Khurrianwala Email Address 671-675 STRATFORD ROAD Shipping Manual & Payment Manual
Faisalabad
PAKISTAN Buyer Contact Anwar Malik
BIRMINGHAM
Terms & Conditions
11500
Telephone # 01527 583 100 These are available on our website: supplier.histextiles.co.uk Tolerance +/- 10% Allowed
Email Address anwar@histextiles.co.uk B11 4DX

Carton Inner The Following conditions must be adhered to on all orders;

Quantity Product Description Quantity Cost Price Line Total

1000 Fitted Sheet White - Single 10 £ 1.59 £ 1,590.00 1 All pack sizes must be as per the order (no deviations
1000 Fitted Sheet Cream - Single 10 £ 1.59 £ 1,590.00 whatsoever)
1000 Fitted Sheet White - Double 10 £ 1.97 £ 1,970.00
500
1000
Fitted Sheet Cream - Double
Fitted Sheet White - King
10
10
£
£
1.97
2.22
£
£
985.00
2,220.00
£ 19,506.00 2 No substitutions, over deliveries or balances allowed,
unless specified otherwise
1000 Fitted Sheet Cream - King 10 £ 2.22 £ 2,220.00 CNF Redditch
500 Flat Sheet White - Single 10 £ 1.95 £ 975.00 3 Any shortages must be notified by fax or e-mail to our
500 Flat Sheet Cream - Single 10 £ 1.95 £ 975.00 buying office at time of presenation of B/L
300 Flat Sheet White - Double 10 £ 2.38 £ 714.00
300 Flat Sheet Cream - Double 10 £ 2.38 £ 714.00 4 A HIStextiles carton label must be attached to each
500 Flat Sheet White - King 10 £ 2.78 £ 1,390.00 carton to include a product/outer case barcode
500 Flat Sheet Cream - King 10 £ 2.75 £ 1,375.00 Supplier Checklist
1700 Pillow Case White - Pair 50 £ 0.82 £ 1,394.00 5 We reserve the right to cancel this order if the shipment /
1700 Pillow Case Cream - Pair 50 £ 0.82 £ 1,394.00 Pre-Production Sample delivery date specified has not been met
Packaging/Labelling Approval
Product/Outer Barcodes 6 This order is conditional on compliance with HIStextiles
Carton/Shipping Marks 'Distribution Requirement from Supplier's Manual
Notes Production Sample Sent
Tolerance of +/- 10% Allowed against this order Master Consignment Note
Documentation Buyer Signature

For Haji Ismail & Sons Limited t/as HIStextiles

Supplier Signature Date Supplier Name Supplier Stamp

 H
Haji Ismail & Sons Limited
t/as HIStextiles
Unit 2 Enfield Industrial Estate3
Windsor Road

HIStextiles Redditch, Worcs

B97 6BH, UK detailed purchase order

order date order number order value

Bismillah Fabrics (PVT) Ltd
17th March 2011 257498/21 $42,256.44
3 KM Jhumra Road
Khurrianwala
Faisalabad

Line Quantity Product Description Size Colour Carton Qty Barcode No of Cartons Price Line Value

1 1000 Percale Bedding Linen + Skin Set / Curtain 46 x 54" White 10 5055070998639 100 $ 4.35 $ 4,350.00

2 1000 Percale Bedding Linen + Skin Set / Curtain 46 x 72" White 10 5055070998622 100 $ 5.85 $ 5,850.00

3 252 Percale Bedding Linen + Skin Set / Curtain 46 x 90" White 10 5055070995615 25.2 $ 6.80 $ 1,713.60
4 651 Percale Bedding Linen + Skin Set / Curtain 66 x 54" White 10 5055070998608 65.1 $ 5.90 $ 3,840.90

5 1002 Percale Bedding Linen + Skin Set / Curtain 66 x 72" White 10 5055070998592 100.2 $ 8.00 $ 8,016.00

6 450 Percale Bedding Linen + Skin Set / Curtain 66 x 90" White 10 5055070998585 45 $ 9.70 $ 4,365.00

7 350 Percale Bedding Linen + Skin Set / Curtain 90 x 54" White 10 5055070998578 35 $ 7.80 $ 2,730.00

8 500 Percale Bedding Linen + Skin Set / Curtain 90 x 72" White 10 5055070998561 50 $ 10.25 $ 5,125.00

9 652 Percale Bedding Linen + Skin Set / Curtain 90 x 90" White 10 5055070998554 65.2 $ 12.25 $ 7,987.00

5857 585.7 $ 43,977.50

DISCOUNT VALUE GBP 0%

TOTAL ORDER VALUE GBP $ 43,977.50

DEPOSIT PAID GBP $ -

REF # -
BALANCE GBP $ 43,977.50

TERMS & CONDITIONS

The Seller agrees to sell and Haji Ismail & Sons Limited agrees to purchase the Goods in accordance with the
Contract. The Contract shall comprise (in order of precedence): any Order Amendments, the Purchase Order, the
General Conditions of Purchase, any other document (or part document) referred to on the Purchase Order. The
Contract shall not include any of the Seller's conditions of sale, notwithstanding reference to them in any document.

The Seller will sell to Haji Ismail & Sons Limited the Goods for the firm and fixed price stated in the Contract. If no price
is stated in the Contract then the price shall be a fair price, taking into account prevailing market conditions. The
price shall include storage, packing, insurance, delivery, installation and commissioning (as applicable) but shall
exclude any UK Duties & VAT.