STOCK #: FACTORY:LAST:
SYNTHETIC
28%STYLE NAME:FINAL FOB :
4.13TARGET COST:TEXTILE 2%DEVELOPER:WORKING COST: 4.13
COSTING SIZE:OTHER 0%
DESIGNER:
COLOR:
CONSTRUCTION:
TOTAL
100%
EXCHANGE RATE:32.51NTD 7.50 RMB
M/FOB USD USD (C.I.F.)
Net yield
per pair
Cutting
Allowanc
e%
UPPER 1TOE CAP WHITE Feng AN SQF 0.970.990.5008%0.532HEEL WHITE Feng AN SQF 0.970.990.3658%0.393TONGUE WHITE
Jia Wei 54"Y 0.970.0212%0.024VAMP GREY single row, stitch down Tong Hong SQF 1.03 1.050.13115%0.165EYESTAY GREY Tong Hong SQF 1.03 1.050.18015%0.226
HEEL LOOP
GREY Tong Hong SQF 1.03
1.050.01115%
0.01UPPER SUBTOTAL
1.33LINING
7COLLAR LINING WHITE Tian Yao 44"Y 1.410.0730%0.108TONGUE LINING WHITE Tian Yao
44"Y 1.410.0000%0.009VAMP LINING WHITE 44"Y 0.500.0000%0.0010Q'TR LINING
WHITE
44"Y 0.500.0000%
0.00LINING SUBTOTAL 0.10OTHER MATERIALS
11LACE
PR 0.000.0000%0.0012GROMMETS
PC 0.000.0000%0.0013SOCK INSERT SCREEN PRINT
PR 0.000.0000%0.0014BOX TOE SQM 0.000.00
0.0000%0.0015
SIZE LABEL PR 0.00
0.0000%
0.000.0016OUTSOLE PR 0.000.0000%0.0017MIDSOLE PR 0.000.0000%0.0018SHANK
PR 0.00 1.0200%0.0019SHANK PAINT PR 0.00 1.0200%0.00BOTTOM SUBTOTAL
PR
0.00THREAD & CEMENT 20THREAD PR 0.000%0.0021CEMENT
PR 0.000%0.00THREAD/CEMENT SUBTOTAL PR 0.00PACKING 22BOX
PR 0.000.00 1.0000%0.0023CARTON
PR 0.000.00 1.0000%0.0024STUFFIING PAPER PR 0.000.00 1.0000%0.0025UPC LABEL PR 0.000.00 1.0000%0.0026BOX LABEL PR 0.000.00 1.0000%0.0027BOX STICKER
PR 0.000.00 1.0000%0.0028
WRAPPING TISSUE PR
0.00
0.00
1.000
0%
0.00PACKING SUBTOTAL
0.00LABOR COST
29CUTTING / SORTING
PR 0.00 1.0000%0.0030STITCHING / HANDSEWING
PR 0.00 1.0000%0.0031BOTTOM UNIT ASSEMBLY PR 0.00 1.0000%0.0032SHOE ASSEMBLY
PR 0.00 1.0000%0.0033
PACKING
PR
0.00 1.0000%
0.000.00
0.00LABOR SUBTOTAL
0.00SUBTOTALs
34TOTAL MATERIAL COST 55% 1.4435TOTAL LABOR COST
0%0.0036OVERHEAD / ADMINISTRATIO 39% 1.0037
PROFIT 6%0.16
SUBTOTALS
100%
2.60MOLD AMORTIZATION:
EQUIPMENT
SIZE RANGE
UNITS
US$/UNIT
COST/PR
O/S 15-11.5158200.49O/S25-11.5
1
500
0.02
M/S 1M/S 2
TOTAL TOOLING COST (US$/PR)0.51WORKING COST: 3.11FINAL FOB:
3.11
INSERT SHOE PICTURE: *
Notes:12345
FACTORY :STRIDE RITE-CHINA OFFICE:
#TOTAL COST AMORT PAIRAGE
12300.0025000EQUITMENT NO.
H173(TW8107)MOULD SHOP NAME
XING LONG MATERIALS Per Pair Cost
Component COLOR MATERIAL DETAILS Yield
UNIT COST
UOM
H173(TW8107)H173(TW8107)
YUAN FENG
1.4-1.6MM SUEDE 180 Visa +4mm KF329+28g T/C 1.4-1.6MM SUEDE 400G JW-006 SANDWICH MESH 1.4-1.6mm ACTION LEATHER 1.4-1.6mm ACTION LEATHER SUPPLIER OTHER MATERIALS SUBTOTAL BOTTOM EVA, 52+/-2C
0.8mm cosmo 1-sticky 0.8mm cosmo 1-sticky 1.4-1.6MM SUEDE Screen Print
180 Visa +4mm KF329+28g T/C
PU MOULD EVA
500.00
23000
RUBBER
STOCK #: FACTORY:LAST:
SYNTHETIC
28%STYLE NAME:FINAL FOB :
4.13TARGET COST:TEXTILE 2%DEVELOPER:WORKING COST: 4.13
COSTING SIZE:OTHER 0%
DESIGNER:
COLOR:
CONSTRUCTION:
TOTAL 100%
STOCK #:
Original FOB :$3.109EXCHANGE RATE:32.51NTD 7.50 RMB
DATE:
2007-6-25
#
Component
Color Supplier UOM M/FOB USD USD (C.I.F.)Net yield
per pair
Cutting
Allowanc
e%
Per Pair Cost
#2 Heel White Feng An SQF 0.970.990.3655%0.38White Tong Hong SQF 1.03 1.050.36515%0.44#4Vamp
Grey Tong Hong sf 1.03 1.050.13115%0.16Grey
Feng An
sf
0.97
0.99
0.1315%0.14Difference Total:0.04
New FOB:3.15
FACTORY:SR LEX:
DATE:
39,283.000#3Tongue WHITE Jia Wei 54"Y 0.970.0212%0.02White Tong Hong SQF 1.03 1.050.20015%0.24#4Vamp
Grey Tong Hong sf 1.03 1.05
0.13115%0.16Grey Feng An sf
0.97
0.1315%0.13Difference Total:0.20
New FOB:3.34
FACTORY:SR LEX:
DATE:
39,293.000#3Tongue WHITE Jia Wei 54"Y 0.970.0212%0.02White Tong Hong SQF 1.03 1.050.20015%0.24#4Vamp
Grey Tong Hong sf 1.03 1.05
0.13115%0.16Grey Feng An sf
0.97
0.1315%0.13Difference Total:0.20
New FOB:3.54
FACTORY:SR LEX:
DATE:
39,304.000#3Tongue WHITE Jia Wei 54"Y 0.970.0212%0.02White Tong Hong SQF 1.03 1.050.20015%0.24#4Vamp
Grey Tong Hong sf 1.03 1.05
0.13115%0.16Grey Feng An sf
0.97
0.1315%0.13Difference Total:0.20
New FOB:3.74
FACTORY:SR LEX:
DATE:
39,314.000#3Tongue WHITE Jia Wei 54"Y 0.970.0212%0.02White Tong Hong SQF 1.03 1.050.20015%0.24#4Vamp
Grey Tong Hong sf 1.03 1.05
0.13115%0.16Grey Feng An sf
0.97
0.1315%0.13Difference Total:0.20
New FOB:3.93
FACTORY:SR LEX:
DATE:
39,324.000#3Tongue WHITE Jia Wei 54"Y 0.970.0212%0.02White Tong Hong SQF 1.03 1.050.20015%0.24#4Vamp
Grey Tong Hong sf 1.03 1.05
0.13115%0.16Grey Feng An sf
0.97
0.1315%0.13Difference Total:0.20
New FOB:4.13
FACTORY:SR LEX:
1.4-1.6mm Suede
1.4-1.6mm Soft Action Leather 400G JW-006 SANDWICH MESH 1.4-1.6mm Suede 1.4-1.6mm Suede
1.4-1.6mm Soft Action Leather 400G JW-006 SANDWICH MESH 1.4-1.6mm Suede 1.4-1.6mm Suede
1.4-1.6mm Soft Action Leather 400G JW-006 SANDWICH MESH 1.4-1.6mm Suede 1.4-1.6mm Suede 1.4-1.6mm Suede
1.4-1.6mm Soft Action Leather
MATERIAL
400G JW-006 SANDWICH MESH 1.4-1.6mm Suede CHANGE FORM
Details
1.4-1.6mm Soft Action Leather 400G JW-006 SANDWICH MESH 1.4-1.6mm Suede
1.4-1.6mm Soft Action Leather 1.4-1.6mm Suede 1.4-1.6mm Suede
1.4-1.6mm Soft Action Leather