Bill of Materials

Collection: Export/ Cottonique Developed By: Thutz Alvarez Date Created: 9/5/2023 Pattern/Specs Salvador Rafer JR.
Style Code: W12265 Forex Used: 1 USD = Php 54 Rev. Remarks: Added Cost of rem.padDate Created: 29-Jun-23
Style Description: COMFY CURVE RACERBACK CROP TOP BRA Rev. Remarks:
Category: NBC Classic Date Revised:
Classification: Men Women Girls Boys Unisex Acc.
IMAGE
Size Range: 4 5 6 7 8 9 10 11 12 Total Qty
Natural 30 30 30 30 30 30 15 15 15 225
SKU: W12265CLA4 W12265CLA5 W12265CLA6 W12265CLA7 W12265CLA8 W12265CLA9 W12265CLA10 W12265CLA11 W12265CLA12
Melange Black 30 30 30 30 30 30 15 15 15 225
SKU: W12265MBK4 W12265MBK5 W12265MBK6 W12265MBK7 W12265MBK8 W12265MBK9 W12265MBK10 W12265MBK11 W12265MBK12
Melange Gray 30 30 30 30 30 30 15 15 15 225
SKU: W12265MEL4 W12265MEL5 W12265MEL6 W12265MEL7 W12265MEL8 W12265MEL9 W12265MEL10 W12265MEL11 W12265MEL12
Melange Blue 30 30 30 30 30 30 15 15 15 225
SKU: W12265BLU4 W12265BLU5 W12265BLU6 W12265BLU7 W12265BLU8 W12265BLU9 W12265BLU10 W12265BLU11 W12265BLU12
Melange Brown 30 30 30 30 30 30 15 15 15 225
SKU: W12265BRW4 W12265BRW5 W12265BRW6 W12265BRW7 W12265BRW8 W12265BRW9 W12265BRW10 W12265BRW11 W12265BRW12
Packing Way: 1 Pc/ Pack

MATERIALS
Final Cost
Material Cost
Material Material Fabric Width/ Consumption ( Consumption * RM Price ) Packaging and OH
Material Code Where to Use Fabric Weight Supplier MOQ MCQ Consumption UOM
Description Composition Material Width Allowance Melange Melange Melange Melange Melange Melange Melange Melange
Natural Natural
Gray Blue Black Brown Gray Blue Black Brown
Outer front and
Cotton Single
lining/ Armhole, 100% Organic
CSJ8095 Jersey 8095 72" 150 gsm ACME- Knitech N/A 0.11276 kg/pc 0.1184 $ 6.82 $ 8.52 $ 9.74 $ 9.87 $ 8.13 $ 0.81 $ 1.01 $ 1.15 $ 1.17 $ 0.96
Nekline, Keyhole Cotton
(30/1)
piping
Cotton Rib 1*1 100% Organic
CRB8096 Backpart 32" 170 gsm ACME- Knitech N/A 0.0097 kg/pc 0.0102 $ 6.82 $ 9.60 $ 12.01 $ 8.44 $ 9.46 $ 0.07 $ 0.10 $ 0.12 $ 0.09 $ 0.10
(30/1 ) Cotton
BAPBK15BLK/
Back Closure Buckle Plastic N/A 1 Pair 1.0500 $ 0.05 $ 0.04 $ 0.04 $ 0.04 $ 0.05 $ 0.05 $ 0.04 $ 0.04 $ 0.04 $ 0.05
BAPBK15IVY
Bottom band (.3mm) 8mm
Rubber Elastic Latex Free Garware 200 kg 0.013 kg/pc 0.0137 $ 14.90 $ 14.90 $ 14.90 $ 14.90 $ 14.90 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.20
elastic width
Armhole to back,
Rubber Elastic Latex Free (.3mm) 1" width Garware 200 kg 0.013 kg/pc 0.0137 $ 14.90 $ 14.90 $ 14.90 $ 14.90 $ 14.90 $ 0.20 $ 0.20 $ 0.20 $ 0.20 $ 0.20
neckline
Removable Foam
XHL 1434 Foam Cup 1 Pair 1.0500 $ 1.38 $ 1.38 $ 1.38 $ 1.38 $ 1.38 $ 1.45 $ 1.45 $ 1.45 $ 1.45 $ 1.45
cup M/XL
SIC 134 Back closure tape Twill Tape 100% Cotton 15mm Shindo N/A 0.07614793 Meter/pc 0.0800 $ 0.9800 $ 0.9800 $ 0.9800 $ 0.9800 $ 0.9800 $ 0.08 $ 0.08 $ 0.08 $ 0.08 $ 0.08
Dymax Thread 106 Meter/pc 111.3000 $ 0.0011 $ 0.12
Tkt 120 106 Meter/pc 111.3000 $ 0.0011 $ 0.0011 $ 0.0011 $ 0.0011 $ 0.12 $ 0.12 $ 0.12 $ 0.12
Back Label Woven Label 100% Cotton Uniwin N/A 1 Pc 1.0500 $ 0.0490 $ 0.0490 $ 0.0490 $ 0.0490 $ 0.0490 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05
Total Material Cost $ 2.86 $ 3.08 $ 3.25 $ 3.23 $ 3.05

PACKING ACCESSORIES
Cottonique
Standup Pouch w/ 1 $ 0.43 $ 0.43 $ 0.43 $ 0.43 $ 0.43 $ 0.43 $ 0.43 $ 0.43 $ 0.43 $ 0.43
Print, BIG
Cottonique Style
1 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01
Sticker

Cottonique Size
1 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00
Sticker

Cottonique
Barcode - 1 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05
Production sticker

Cottonique
1 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05 $ 0.05
Barcode

Plastic Polybag , 1 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01
9X12
Total Packaging Cost $ 0.5611 $ 0.5611 $ 0.5611 $ 0.5611 $ 0.5611

OVERHEAD
Cutting $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04
Sewing $ 0.62 $ 0.62 $ 0.62 $ 0.62 $ 0.62
Trimming $ 0.02 $ 0.02 $ 0.02 $ 0.02 $ 0.02
QC
Inspection/Examini
ng $ 0.02 $ 0.02 $ 0.02 $ 0.02 $ 0.02
Pullout/Miscellaneou
s Activities $ 0.02 $ 0.02 $ 0.02 $ 0.02 $ 0.02
Washing $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04
Pressing $ 0.02 $ 0.02 $ 0.02 $ 0.02 $ 0.02
Packing $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04
Factory OH $ 1.50 $ 1.50 $ 1.50 $ 1.50 $ 1.50
Total Overhead Cost ( OH* 10% ) $ 2.555 $ 2.555 $ 2.555 $ 2.555 $ 2.555

Final Cost per color $ 5.98 $ 6.20 $ 6.37 $ 6.35 $ 6.16

Melange Melange Melange Melange
Natural
Gray Blue Black Brown
Prepared by: Pre-approved by: Approved by: Production T/O: Marketing T/O: Suggested Retail Price $ 44.00 $ 44.00 $ 44.00 $ 44.00 $ 44.00
Contribution Margin Ratio 736% 710% 691% 693% 714%
Thutz Alvarez Ms. Emmie Bautista Mr. Nikh Genomal Ms. Jen DelosReyes Ms. Gelai Racca Gross Margin 86% 86% 86% 86% 86%