India Costing Sheets

KEMM DENIM Date: 3/1/21

COST SHEET (BLAIR EUSTACE)

Country INDIA

Style # DPWV01 Season F/W 2022
Style Name Wash DESTROY
DENIM PATCHWORK
Description VEST ^ Descrip. DRY METHOD, SUBTLY AGED LOOK
MIXED PATCHWORK,
REG. FIT

FABRICS

Mill Style # $/yard* Yield** Total
420461
Medium Blue MOOD FABRICS $7.0000 1.00 $7.2100
Denim 329390

Coronet Blue 420506

Cotton Denim MOOD FABRICS 325817 $6.0000 0.50 $3.0900
313947
with Give 320000
FCC22660
Bright Navy MOOD FABRICS $6.0000 0.50 $3.0900
Cotton Denim
Twill $5.6000 0.50 $2.8840
$4.0000 0.25 $1.0300
Powder Blue MOOD FABRICS $7.0000 0.50 $3.6050
Cotton Denim $3.0000 0.25 $0.7725

Pocketing MOOD FABRICS $0.0000
$21.6815
Off-White Stretch MOOD FABRICS
Cotton Denim

Interlining MOOD FABRICS

TOTAL FABRIC COST

Components Vendor Style # $/unit Quantity** $Total
#20826306012
Buttons M. S. ENTERPRISES, $0.0280 2.00 $0.0577
Zippers SHAHDARAH, DELHI JLD-MZ-005
B.T.A. FASTENERS, RB-2 0.015 $0.0000
Burrs & Rivets UTTAR PRADESH
Hook & eye K. P. OVERSEAS, $0.0070 4.00 $0.0288
Thread CHAWRI BAZAR,
Care label DELHI $0.0000
$0.0675
Woven label ARTS & CRAFTS, #22303411462 0.00126 52.00
UTTAR PRADESH 1.00 $0.0029
Embroidered label SUMOL LABELS, #11513825673 $0.0028 1.00
UTTAR PRADESH 20X70MM / $0.0140 $0.0144
Other label POLYWVN $0.0000
NANAK CREATIONS, $0.0000
Embroidery SHAHDARA, DELHI $0.0000
$0.0000
Other
$0.1713
TOTAL COMPONENT COSTS

PACKAGING Vendor Style # $/unit Quantity $Total

Hangtags QUALITY LABEL CO. PAPER RECT. / $0.0140 1.00 $0.0144
20MM
Price Tkt
$0.0000
Size Tkts $0.0000
$0.0000
Uvms
THINK DESIGN, #20655901497 $0.0035 1.00 $0.0036
Size Strips MADHYA PRADES

Jet clips ULINE S-3106 $0.0000
pins $0.0000
polybags ULINE S-4851 $0.1400 1.00 $0.1442
stays $0.0000
tissue $0.0000
hangers $0.0000
Bag $0.5200 1.00 $0.5356
$0.0000
TOTAL PACKAGING COSTS $0.0000
$0.6978

PACKING

Vendor Style # $/unit Quantity $Total
S-4193
Cartons U-line S-423 $8.63/BOX, $8.6300 20000.00 0.0004315
S-5492 24/BOX

Tape U-line $0.0010
$0.0600
Labels U-line

Straps

TOTAL PACKING COSTS $0.0614

LABOR Cost per Minute Number of $Total
Minutes
Patternmaking
Grading $0.0063
Marking
Cutting $0.0063
Sewing
$0.0000
Finishing*
$0.0630
Washing*
Prepacks $0.0900 7.00 $0.6300
Admin
SINGEING / $0.5000 5.00 $2.5000
SANFORIZATION
DESTROY $0.5000 5.00 $2.5000

$0.5000

TOTAL LABOR $1.2056

*Includes pressing & packing unless otherwise noted.

SUBTOTAL $23.8177

DUTY country code % $Total
INDIA 6110.20.2030 0.17 $4.0490
OTHER
Freight Cost 40 ft Number of $Total
Broker container Units
Insurance
$4,421.5600 20000.00 $0.2211
TOTAL OTHER
$350.0000 20000.00 $0.0175
GRAND TOTAL
$150.0000 20000.00 $0.0075

$0.2461

$28.1127

KEMM DENIM Date: 3/1/21

COST SHEET (BLAIR EUSTACE)

Country INDIA

Style # DPWS01 Season F/W 2022
Style Name DENIM PATCHWORK SHORTS Wash
DESTROY
Description MIXED PATCHWORK, ^ Descrip.
PINUP STYLE DRY METHOD,
FABRICS SUBTLY AGED
LOOK
Medium Blue
Denim Mill Style # $/yard* Yield** Total
Coronet Blue MOOD FABRICS 420461 1.50 $10.8150
Cotton Denim $7.0000
with Give MOOD FABRICS 329390 0.50 $3.0900
Bright Navy $6.0000
Cotton Denim MOOD FABRICS 420506
Twill MOOD FABRICS 325817 $6.0000 0.50 $3.0900
Powder Blue MOOD FABRICS 313947
Cotton Denim $5.6000 0.50 $2.8840
Pocketing $4.0000 0.25
$1.0300
TOTAL FABRIC COST $0.0000
$0.0000
$0.0000
$20.9090

Components Vendor Style # $/unit Quantity** $Total
#20826306012 1.00 $0.0433
Buttons M. S. ENTERPRISES, $0.0420
SHAHDARAH, DELHI JLD-MZ-005
Zippers B.T.A. FASTENERS, 0.015 1.00 $0.0155
Burrs & Rivets UTTAR PRADESH 0.00126 151.00 $0.0000
Hook & eye $0.0000
Thread ARTS & CRAFTS, #22303411462
UTTAR PRADESH $0.1960
Care label #11513825673
SUMOL LABELS, 20X70MM / $0.0028 1.00 $0.0029
Woven label UTTAR PRADESH POLYWVN
$0.0140 1.00 $0.0144
Embroidered label NANAK CREATIONS,
SHAHDARA, DELHI $0.0000
Other label $0.0000
$0.0000
Embroidery $0.0000

Other

TOTAL COMPONENT COSTS $0.2720

PACKAGING Vendor Style # $/unit Quantity $Total

Hangtags QUALITY LABEL CO. PAPER RECT. $0.0140 1.00 $0.0144
/ 20MM
Price Tkt
$0.0000
Size Tkts $0.0000
$0.0000
Uvms
THINK DESIGN, #20655901497 $0.0035 1.00 $0.0036
Size Strips MADHYA PRADES $0.1400
$0.5200
Jet clips ULINE S-3106 1.00 $0.0000
pins 1.00 $0.0000
polybags ULINE S-4851 $0.1442
stays $0.0000
tissue $0.0000
hangers $0.0000
Bag $0.5356
$0.0000
TOTAL PACKAGING COSTS $0.0000
$0.6978

PACKING

Vendor Style # $/unit Quantity $Total
S-4193
Cartons U-line S-423 $8.63/BOX, $8.6300 20000.00 0.0004315
S-5492 24/BOX
Tape U-line $0.0010
$1.69/ROLL $0.0600

Labels U-line

Straps

TOTAL PACKING COSTS $0.0614

LABOR Cost per Minute Number of Minutes $Total
Patternmaking
Grading $0.0072
Marking
Cutting $0.0072
Sewing
Finishing* $0.0000
Washing*
Prepacks $0.0720
Admin
$0.0900 8.00 $0.7200

SINGEING / SANFORIZATION $0.5000 5.00

TOTAL LABOR $0.5000
$1.3064
*Includes pressing & packing unless otherwise noted.

SUBTOTAL $23.2466

DUTY country code % $Total
INDIA 6104.62.2030
OTHER 0.15 $3.4870
Freight
Broker Cost 40 ft Number of Units $Total
Insurance container

TOTAL OTHER $4,421.5600 20000.00 $0.2211

GRAND TOTAL $350.0000 20000.00 $0.0175

$150.0000 20000.00 $0.0075

$0.2461

$26.9797

KEMM DENIM Date: 3/1/21

COST SHEET (BLAIR EUSTACE)

Country: INDIA

Style # DPWP01 Season F/W 2022
Style Name DENIM PATCHWORK PANTS Wash DESTROY
Description MIXED PATCHWORK, STRAIGHT LEG ^ Descrip. DRY METHOD, SUBTLY AGED LOOK

FABRICS Mill Style # $/yard* Yield** Total
420461
Medium Blue $7.0000 2.00 $14.4200
Denim
Coronet Blue 329390 $6.0000 1.00 $6.1800
Cotton Denim
with Give 420506 $6.0000 1.00 $6.1800
Bright Navy
Cotton Denim 325817 $5.6000 1.00 $5.7680
Twill 313947 $4.0000 0.20 $0.8240
Powder Blue $0.0000
Cotton Denim $0.0000
Pocketing $0.0000
$33.3720
Interlining
**must include waste
TOTAL FABRIC COST
*to include freight

Components Vendor Style # $/unit Quantity** $Total
M. S. ENTERPRISES, #20826306012
Buttons SHAHDARAH, DELHI JLD-MZ-005 $0.0280 1.00 $0.0288
Zippers B.T.A. FASTENERS,
UTTAR PRADESH RB-2 0.015 1.00 $0.0155
Burrs & Rivets
Hook & eye K. P. OVERSEAS, $0.0070 8.00 $0.0577
Thread CHAWRI BAZAR, $0.0000
Care label DELHI
$0.3245
Woven label ARTS & CRAFTS, #22303411462 0.00126 250.00
UTTAR PRADESH 1.00 $0.0029
Embroidered label SUMOL LABELS, #11513825673 $0.0028 1.00
UTTAR PRADESH 20X70MM / $0.0140 $0.0144
Other label POLYWVN $0.0000
NANAK CREATIONS, $0.0000
Embroidery SHAHDARA, DELHI $0.0000
$0.0000
Other

TOTAL COMPONENT COSTS $0.4437

PACKAGING Vendor Style # $/unit Quantity $Total
QUALITY LABEL CO. PAPER RECT. /
Hangtags 20MM $0.0140 1.00 $0.0144
Price Tkt $0.0000
$0.0000
Size Tkts $0.0000

Uvms THINK DESIGN, #20655901497 $0.0035 1.00 $0.0036
MADHYA PRADES
Size Strips
$0.0000
Jet clips
pins $0.0000
polybags
stays ULINE S-3106 $0.1400 1.00 $0.1442
tissue
hangers $0.0000
Box
$0.0000

$0.0000

ULINE #S-4851 $0.5200 1.00 $0.5356

$0.0000

$0.0000

TOTAL PACKAGING COSTS $0.6978

PACKING

Vendor Style # $/unit Quantity $Total

Cartons U-line S-4193 $8.63/BOX, $8.6300 20000.00 0.0004315
S-423 24/BOX
S-5492
Tape U-line $1.69/ROLL $0.0010

Labels U-line $0.0600

Straps

TOTAL PACKING COSTS $0.0614

LABOR Number of
Cost per Minute Minutes $Total
Patternmaking
Grading $0.0140
Marking
Cutting $0.0140
Sewing
Finishing* $0.0000
Washing*
Prepacks $0.1395
Admin
$0.0900 15.50 $1.3950

SINGEING / SANFORIZATION $0.5000 5.00 $2.5000
DESTROY
$0.5000 5.00 $2.5000

$0.5000

TOTAL LABOR $2.0624

*Includes pressing & packing unless otherwise noted.

SUBTOTAL $36.6374

DUTY country code % $Total
INDIA 6204.62.4011
OTHER 0.17 $6.0818
Freight
Broker Cost 40 ft Number of
Insurance container
TOTAL OTHER Units $Total

GRAND TOTAL $4,421.5600 20000.00 $0.2211

$350.0000 20000.00 $0.0175

$150.0000 20000.00 $0.0075

$0.2461

$42.9653

KEMM DENIM Date: 3/1/21

COST SHEET (BLAIR EUSTACE)

Country INDIA

Style # DPWJ01 Season F/W 2022
Style Name DENIM PATCHWORK JACKET Wash
DESTROY
Description MIXED PATCHWORK, BOYFRIEND FIT ^ Descrip. DRY METHOD, SUBTLY AGED
LOOK

FABRICS Mill Style # $/yard* Yield** Total
420461
Medium Blue $7.0000 3.50 $25.2350
Denim 329390
Coronet Blue $6.0000 0.75 $4.6350
Cotton Denim 420506
with Give 325817 $6.0000 0.75 $4.6350
Bright Navy 313947
Cotton Denim $5.6000 0.75 $4.3260
Twill $4.0000
Powder Blue 0.25 $1.0300
Cotton Denim $3.0000
Pocketing

$0.0000

Interlining FC22660 0.75 $2.3175
$0.0000

TOTAL FABRIC COST $42.1785

Components Vendor Style # $/unit Quantity** $Total
M. S. ENTERPRISES, #20826306012
Buttons SHAHDARAH, DELHI $0.0280 7.00 $0.2019
Zippers RB-2 $0.0000
K. P. OVERSEAS, 0.015
Burrs & Rivets CHAWRI BAZAR, #22303411462
Hook & eye DELHI #11513825673 $0.0070 4.00 $0.0288
20X70MM / $0.0000
Thread ARTS & CRAFTS, POLYWVN 0.00126 114.00
Care label UTTAR PRADESH 1.00 $0.1479
SUMOL LABELS, $0.0028 1.00
Woven label UTTAR PRADESH $0.0140 $0.0029
NANAK CREATIONS,
Embroidered label SHAHDARA, DELHI $0.0144
$0.0000
Other label $0.0000
$0.0000
Embroidery $0.0000

Other $0.3960

TOTAL COMPONENT COSTS

PACKAGING Vendor Style # $/unit Quantity $Total
QUALITY LABEL CO. PAPER RECT. /
Hangtags 20MM $0.0140 1.00 $0.0144
Price Tkt $0.0000
$0.0000
Size Tkts $0.0000

Uvms THINK DESIGN, #20655901497 $0.0035 1.00 $0.0036
MADHYA PRADES $0.1400
Size Strips $0.5200
Jet clips $0.0000
pins
polybags $0.0000
stays
tissue ULINE S-3106 1.00 $0.1442
hangers
Box $0.0000

$0.0000

$0.0000

ULINE S-4851 1.00 $0.5356

$0.0000

$0.0000

TOTAL PACKAGING COSTS $0.6978

PACKING

Vendor Style # $/unit Quantity $Total
S-4193
Cartons U-line $8.63/BOX, $8.6300 20000.00 0.0004315
24/BOX $0.0010
$0.0600
Tape

Labels

Straps

TOTAL PACKING COSTS $0.0614

LABOR Cost per Minute Number of $Total
Minutes
Patternmaking
Grading $0.0909
Marking
Cutting $0.0909
Sewing
Finishing* $0.0000
Washing*
Prepacks $0.9090
Admin
$0.0900 101.00 $9.0900

SINGEING / SANFORIZATION $0.5000 5.00
DESTROY
$0.5000 5.00

$0.5000

TOTAL LABOR $10.6808

*Includes pressing & packing unless otherwise noted.

SUBTOTAL $54.0145

DUTY country code % $Total
INDIA 6101.20.0010 0.16 $8.5883
OTHER
Freight Cost 40 ft Number of Units $Total
Broker container
Insurance
TOTAL OTHER $4,421.5600 20000.00 $0.2211

GRAND TOTAL $350.0000 20000.00 $0.0175

$150.0000 20000.00 $0.0075

$0.2461

$62.8489