42501382.

xls

Working below is based on 40ft container Warp 20

Weft 20
Yards Meters Ends 60
Warp/unit 0.25 0.27 Picks 60
Weft/unit 0.24 0.26 Width 63
Lbs/unit 0.48 0.53 Width 1.75
Qty/FCL 117,829 107,745 Weave 1/1
Warp Contraction 10.0% in
Local Grey Price 100.00 Weft Contraction 5.0% yd
Wastage + Shrinkage 10.0%
Transport Forwarding
Gross Gray Price 111.11 FCL Weight (lbs) Charges Charges
B-grade price/grey 40.0% 20 ft 28,500 10,000 2,500
B-grade available 5.0% 40 ft 57,000 15,000 3,500
B-grade proceeds -2.00
Dyeing Charges 40.00 Bank Charges
Local transportation 0.10 Foreign USD 200
Total Cost 149.21 Local PKR 3,000

Variable Export Cost/Mtr less EDS & Commission Ocean Freight

Transportation 0.14 20 ft USD. 300
Freight 0.28 40 ft USD. 500
Forwarding charges 0.03
Foreign bank charges 0.11 Exchange Rate
Local bank charges 0.03 Rs/USD 60.00
0.59

Proceeds required 149.80

Commission 1.0%
Proceeds including commission 151.31
EDS 0.25%
Proceeds including EDS 151.69
Required Sales Price/mtr 2.53
Required Sales Price/yard 2.31
Margin on cost 5.00%
Required Sales Price/yard 2.43
Required Sales Price/mtr 2.65

Page 1 of 1