T 400 Smart Sheet 80sx80s (Egyptian cotton) / 208 x 96*2 Yarn Price :80s Egyptian Cotton (Giza - 86)

Weaving:Width Warp yarn 80s Weft yarn 80s GLM Gray Fabric Cost Warp Weft Wastage @ 2% Sizing Charges Rs.16.25 / kg Conversation Charge Rs.0.35 / insertion Gray Cost / meter in Rupees 57.98 53.52 2.23 3.19 33.60 150.52 120" 196.56 gm 181.44 gm 378 gms Rs.295 / Kg

Cost / Sheet Set Fabric Consumption Fabric cost Processing Charge @ Rs.33.50 / Meter DXL (Anti Crease)finishing Charge @ Rs. 45 / kg Sewing Trims & Accessories Over head Charges

Full 5.18 779.69 173.53 88.11 23.20 59.00 6.50

Queen 5.56 836.89 186.26 94.58 23.20 59.00 6.50

King 6.64 999.45 222.44 112.95 23.20 59.00 6.50

Cal.King 6.49 976.87 217.42 110.39 23.20 59.00 6.50

Final Product cost

1135.22

1211.99

1430.18

1399.87

96*2

Table Cloth - 70"x70 Round - 2/40sx2/20x20s /48x46

Yarn Price Warp - 2/40s / Bundle (4.5 Kgs) Sucker Warp - 2/20s / Bundle (5 Kgs) Weft - 20s / Bundle (4.5 Kg) Dyeing Rate Warp - 2/40s / Bundle (4.5 Kgs) Sucker Warp - 2/20s / Bundle (5 Kgs) Weft - 20s / Bundle (4.5 Kg) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight Sucker Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 16.50 / meter Cost of Sucker Warp @ 16.17/ meter Cost of Weft @ 20.13 / meter Weaving @ 20.00 / meter Washing @ 5 % Sewing Trims & Accessories Over head Charges Final Product cost 31.02 30.40 37.84 37.60 6.84 6.00 9.00 4.00 162.71 78" 1.88 82.36 101.08 (35 % Crimp) 118.4 301.84 Rs.275.00 Rs.275.00 Rs.275.00 Rs.620.00 Rs.525.00 Rs.490.00

Table Cloth - 60"x84 - 2/40sx2/20x20s /48x46

Yarn Price Warp - 2/40s / Bundle (4.5 Kgs) Sucker Warp - 2/20s / Bundle (5 Kgs) Weft - 20s / Bundle (4.5 Kg) Dyeing Rate Warp - 2/40s / Bundle (4.5 Kgs) Sucker Warp - 2/20s / Bundle (5 Kgs) Weft - 20s / Bundle (4.5 Kg) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight Sucker Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 13.90 / meter Cost of Sucker Warp @ 13.68 / meter Cost of Weft @ 17.03/ meter Weaving @ 20.00 / meter Washing @ 5 % Sewing Trims & Accessories Over head Charges Final Product cost 31.00 30.51 37.98 44.60 7.20 7.10 9.00 4.00 171.38 66" 2.23 69.69 85.54 (35 % Crimp) 100.19 255.42 Rs.275.00 Rs.275.00 Rs.275.00 Rs.620.00 Rs.525.00 Rs.490.00

(35 % Crimp)

Napkin - 18"x18" - 2/40sx2/20sx20s / 48x46

Yarn Price Warp - 2/40s / Bundle (4.5 Kgs) Sucker Warp - 2/20s / Bundle (5 Kgs) Weft - 20s / Bundle (4.5 Kg) Dyeing Rate Warp - 2/40s / Bundle (4.5 Kgs) Sucker Warp - 2/20s / Bundle (5 Kgs) Weft - 20s / Bundle (4.5 Kg) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight Sucker Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 13.23 / meter Cost of Sucker Warp @ 13.06/ meter Cost of Weft @ 16.25 / meter Weaving @ 16.00 / meter Washing @ 5 % Sewing Trims & Accessories Over head Charges Final Product cost 2.25 2.22 2.76 2.72 0.50 1.25 4.50 2.00 18.20 63" 0.17 66.53 81.65 (35 % Crimp) 95.63 243.81 Rs.275.00 Rs.275.00 Rs.275.00 Rs.620.00 Rs.525.00 Rs.490.00

Kitchen Towel 20x30 - 2/20sx10s /40x34

Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 29.60 Cost of Weft @ 20.80 Weaving @ 15.00 / meter Sewing Trims & Accessories Over head Charges Final Product cost 8.09 5.68 4.10 0.90 4.50 2.50 25.77 67" 0.27 185 151 336 Rs.275.00 Rs.250.00 Rs.525.00 Rs.370.00

Dish towel 12

Dish towel 12"x12 - 2/20s x10x / 40x34

Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 27.68 Cost of Weft @ 20.25 Weaving @ 15.00 / meter Sewing Trims & Accessories Over head Charges Final Product cost 1.77 1.30 0.96 0.90 1.50 1.25 7.68 63" 0.06 173 147 320 Rs.275.00 Rs.250.00 Rs.525.00 Rs.370.00

Apron 26"x36" - 2/20sx10s - 40x34

String - 95 cm ; neck 60cm Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft -10s / Bundle (4.5 Kgs) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 24.48 Cost of Weft @ 17.93 Weaving @ 15.00 / meter Sewing Trims & Accessories Over head Charges Final Product cost 15.91 11.65 9.75 8.00 4.50 2.50 52.32 58" 0.65 153 130 283 Rs.275.00 Rs.250.00 Rs.525.00 Rs.370.00

Glove 13"x6 - 2/20sx10s / 40x34

Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 27.50 Cost of Weft @ 20.12 Weaving @ 15.00 / meter 300 gsm Poly Wadding @ Rs.65 / meter Inner Lining @ 30 / meter Sewing Trims & Accessories Over head Charges Final Product cost 3.14 2.29 1.71 8.26 Consumption - 0.127 3.42 8.00 4.50 2.50 33.81 63" 0.11 172 146 318 Rs.275.00 Rs.250.00 Rs.525.00 Rs.370.00

Potholder 6"x9 2/20sx10s - 40x34

Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 27.50 Cost of Weft @ 20.12 Weaving @ 15.00 / meter 300 gsm Poly Wadding @ Rs.65 / meter Sewing Trims & Accessories Over head Charges Final Product cost 3.05 2.23 1.67 3.46 Consumption - 0.0533 3.50 4.50 2.50 20.92 63" 0.11 172 146 318 Rs.275.00 Rs.250.00 Rs.525.00 Rs.370.00

Chair pad with strings 12x12

Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft - 10s / Bundle (4.5 Kgs) Weaving Fabric Width Fabric Consumption / piece Weight of Warp in grams / meter Weight of Weft in grams / meter Product weight in grams Cost / Piece Cost of Warp @ 21.76 Cost of Weft @ 15.98 Weaving @ 15.00 / meter 400 gms - 6 D Siliconized Poly fill @ Rs.90 /Kg Sewing Trims & Accessories Over head Charges Final Product cost 7.40 5.43 5.10 36.00 12.00 10.00 3.00 78.93 51" 0.34 136 116 252 Rs.275.00 Rs.250.00 Rs.525.00 Rs.370.00

Table Runner (Ribbed) - 14"x72" - Yarn Dyed - 2/20s X 2s - 96/28 4ply

Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 2s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft - 2s / Bundle (4.5 Kgs) Weaving Fabric Width Weight of Warp in grams Weight of Weft in grams Product weight in grams Cost / Piece Cost of Warp Cost of Weft Weaving Sewing Trims & Accessories Over head Charges Final product cost 14" 192 260 452 Rs.275.00 Rs.250.00 Rs.525.00 Rs.360.00

30.72 35.24 18.50 0.60 9.00 5.00 99.06

Ribbed Mat - Yarn Dyed - 14"x19 - 2/20s X 2s - 96/28 4ply Yarn Price Warp - 2/20s / Bundle (5 Kgs) Weft - 2s / Bundle (4.5 Kgs) Dyeing Rate Warp - 2/20s / Bundle (5 Kgs) Weft - 2s / Bundle (4.5 Kgs) Weaving Fabric Width Weight of Warp in grams Weight of Weft in grams Product weight in grams Cost / Piece Cost of Warp Cost of Weft Weaving Sewing Trims & Accessories Over head Charges Final Product cost 8.80 10.84 5.00 0.60 4.50 2.00 31.74 14" 55 80 135 Rs.275.00 Rs.250.00 Rs.525.00 Rs.360.00