LILIPAN_ePortfolio

LILI PAN

PAGE 33

500 500 500 500

* Include + 5% wastage on all quantities

Product Component Qty in GMT

* 5% wastage

Component Description $/mt/ea $/gmt

CMT Cost $

Total Order Qty (m)

Total Order cost $ Total Product

Fabric 95%cotton, 5% spandex, 280gsm, cotton waffle woven fabric 1.7 5%Pale Blue $ 3.00$ 5.3550 850 $ 2,677.50

Rib 94% Cotton, 4% elastrant solid color cuff ribbing 0.42 5%Blue $ 0.20$ 0.0882 210 $ 44.10

Trims Drawstring 1 5%Blue $ 0.50$ 0.5250 500 $ 262.50 Lables 1 x Care label/content/country of origin (COO) 1 5% White $ 0.07$ 0.0735 500 $ 36.75 1 x Fire warnning label 1 5% White $ 0.07$ 0.0735 500 $ 36.75 1 x Brand and Size label 1 5% White $ 0.10$ 0.1050 500 $ 52.50 Total $ 6.2202 $ 3,110.10 500

Fabric "95%cotton, 5% spandex, 280gsm, cotton waffle woven fabric" 1.2 5%Pale Blue $ 3.00$ 3.7800 600 $ 1,890.00

Rib 94% Cotton, 4% elastrant solid color cuff ribbing 1.5 5% Blue $ 0.20$ 0.3150 750 $ 157.50 Trims Rabbit print 1 5% Multi colours $ 2.50$ 2.6250 500 $ 1,312.50 Labels 1 x Care label/content/country of origin (COO) 1 5% White $ 0.07$ 0.0735 500 $ 36.75 1 x Fire warnning label 1 5% White $ 0.07$ 0.0735 500 $ 36.75 1 x Brand and Size label 1 5% White $ 0.10$ 0.1050 500 $ 52.50 1 x Side Brand label 1 5% Blue $ 0.10$ 0.1050 500 $ 52.50 Packaging1 x Poly bag 1 5% Transparent $ 0.10$ 0.1050 500 $ 52.50 1 x Handtag 1 5% Pale Blue $ 0.15$ 0.1575 500 $ 78.75 1 x Handtag tie 1 5% Transparent $ 0.0018$ 0.0019 500 $ 0.95 Fabric

1 x Fabric Bag 95%cotton, 5% spandex, 280gsm, cotton waffle woven fabric 0.3 5% Pale Blue $ 3.00$ 0.9450 150 $ 472.50 Trims 1 x Fabric Bag's Drawstring 1 5% Blue $ 0.30$ 0.3150 500 $ 157.50 Total $ 8.6014 $ 4,300.70 500

Fabric

95%cotton, 5% spandex, 280gsm, cotton waffle woven fabric 1.7 5%Pale Pink $ 3.00 $ 5.3550 850 $ 2,677.50 Rib 94% Cotton, 4% elastrant solid color cuff ribbing 0.42 5%Pink $ 0.20$ 0.0882 210 $ 44.10 Trims Drawstring 1 5%Pink $ 0.50$ 0.5250 500 $ 262.50 Lables 1 x Care label/content/country of origin (COO) 1 5%White $ 0.07$ 0.0735 500 $ 36.75 1 x Fire warnning label 1 5%White $ 0.07 $ 0.0735 500 $ 36.75 1 x Brand and Size label 1 5%White $ 0.10 $ 0.1050 500 $ 52.50 Total $ 6.2202 $ 3,110.10 500

Fabric

"95%cotton, 5% spandex, 280gsm, cotton waffle woven fabric" 1.2 5%Pale Pink $ 3.00 $ 3.7800 600 $ 1,890.00 Rib 94% Cotton, 4% elastrant solid color cuff ribbing 1.5 5%Pink $ 0.20$ 0.3150 750 $ 157.50 Trims Rabbit print 1 5%Multi colours $ 2.50$ 2.6250 500 $ 1,312.50 Labels 1 x Care label/content/country of origin (COO) 1 5%White $ 0.07$ 0.0735 500 $ 36.75 1 x Fire warnning label 1 5%White $ 0.07 $ 0.0735 500 $ 36.75 1 x Brand and Size label 1 5%White $ 0.10 $ 0.1050 500 $ 52.50 1 x Side Brand label 1 5%Pink $ 0.10 $ 0.1050 500 $ 52.50 Packaging1 x Poly bag 1 5%Transparent $ 0.10$ 0.1050 500 $ 52.50 1 x Handtag 1 5%Pale Pink $ 0.15 $ 0.1575 500 $ 78.75 1 x Handtag tie 1 5%Transparent $ 0.0018 $ 0.0019 500 $ 0.95

Fabric

1 x Fabric Bag 95%cotton, 5% spandex, 280gsm, cotton waffle woven fabric 0.3 5% Pale Pink $ 3.00$ 0.9450 150 $ 472.50 Trims 1 x Fabric Bag's Drawstring 1 5%Pink $ 0.30$ 0.3150 500 $ 157.50 Total $ 8.6014 $ 4,300.70 500

Stars and Dreams Children's Wear

Bill of Materials

PANTS

TOP

Production quantity = 1000

Material Cost (per garment) USD $ Material Cost (bulk order) USD $

PANTS

TOP

Peter Rabbit Pants Blue Peter Rabbit Pants Pink

Peter Rabbit Top Blue Peter Rabbit Top Pink

Document: Bill of Material, BOM Print Date: 23/10/2020 Page 1 of 1

Production

Planning

GRAP 2463 Pattern Specifications

GRAP2491 Production Planning

GRAP2487 Professional Practice

Project Date / June 2019 to current

Apps Used / Excel & Adobe Illustrator

I am able to compile Excel sheets preparing for the

production process, such as cost sheets, quality

assurance, bill of materials, etc.

Cost Break Down

Company Order

Purchase Order

Cost Card

Quality Assurance

Bill of Materials

Date: Style no.: Description: Season:

Size range: Sample size: Color: Designer: MOQ Sample made?

Material Unit cost Quantity (metre)Wastage Cost

Fabric 1 $ 3.00 1.2 5% $ 3.7800

Fabric 2 $ 0.20 1.5 5% $ 0.3150

Subtotal$ 4.0950 Notions Unit cost Quantity Wastage Cost

Thread $ 0.20 1 5% $ 0.2100 Labels $ 0.07 1 5% $ 0.0735 Labels $ 0.07 1 5% $ 0.0735 Labels $ 0.10 1 5% $ 0.1050 Labels $ 0.10 1 5% $ 0.1050

Trim 1 $ 2.50 1 5% $ 2.6250 Subtotal$ 3.1920 SMV Labor rate Cost Cutting US$0.50 1 US$0.50

Grading US$0.50 1 US$0.50 Sewing US$2.00 1 US$2.00 Subtotal US$3.00 Packaging Quantity Unit cost Wastage Cost Hangtag 1 US$0.15 5% $ 0.1575

Othershandtag tie 1 US$0.02 5% $ 0.0210 Subtotal$ 0.1785 US$10.4655

Rabbit Print

Total cost of goods: Additional information: Price is valid until January 30th 2021.

Size / Style 402

Care/content/country of origion

Brand and Silze label Side brand label

Fire warning label

94% Cotton, 4% elastrant solid color cuff ribbing

95%cotton, 5% spandex, 280gsm, cotton waffle woven fabric

Width / Style

14/05/2020 Kids Winter Pajama Top with Print

COST SHEET

PR-T01 W/A 2021

Sketch

5 - 8 Pale Blue and Pale Pink 1000 units

6 Stars and Dreams Children's Wear No

Date: 14/05/2020 Style no.:

Description:

Kids Winter Pajama pants with patch hip pockets Season: Size range: 5 - 8 Sample size: Color: Pale Blue and Pale PinkDesigner: MOQ 1000 units Sample made?

Material Width / Style Unit cost/m/pc Quantity (metre) Wastage Cost

Fabric 1

USD 3.00 1.7 5% USD 5.3550

Fabric 2

94% Cotton, 4% elastrant solid color cuff ribbing USD 0.20 0.42 5% USD 0.0882

Trims Drawstring 0.50USD 1 5% USD 0.5250 Subtotal USD 5.9682 Notions Size / Style Unit cost Quantity Wastage Cost Thread 402 USD 0.20 1 5% USD 0.2100

Labels

Care/content/contry of origion USD 0.07^1 5% USD 0.0735

Labels Fire warning label USD 0.07 1 5% USD 0.0735 Labels Brand and Size label USD 0.10 1 5% USD 0.1050 Subtotal USD 0.4620 Labor SMV Labor rate Cost Cutting USD0.5 1 US$0.50 Grading USD0.5 1 US$0.50 Sewing USD2.0 1 US$2.00 Subtotal US$3.00 Notions Packaging Unit cost Quantity Wastage Cost

Fabric Bag (Fabric 1)

USD 3.00 0.3 5% US$0.9450

Labels Size label USD 0.10 1 5% US$0.1050

PolyBag USD 0.10 1 5% US$0.1050 Trims Drawstring 0.30USD 1 5% US$0.3150 Subtotal US$1.47 US$10.9002

No Sketch

Notions

COST SHEET

PR-P02

W/A 2021 6 Stars and Dreams Children's Wear

Total cost of goods:

Date: 22/05/2020 Style no.: Description: Kids Winter Pajama Top with Print Season: Size range: Sample size: Color: Pale Blue and Pale Pink Designer: Stars and Dreams Children's Wear MOQ

Critical Major 2.5%Minor 4% x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x x

0 5 7

PASS FAIL

PR-T01, PR-T02, PR-P01, PR-P02 W/A 2021 6

1000 units

Quality checklist 1000 40

5 to 8

Irregular seam allowance Raw edges and messy seams

Incorrect thread colour

Fabric

Total Order Sampling Size Defected Wrong Colour Cuts, holes or small tears in fabric

Stained

Mismached pattern repeat on bottoms fabric Unsatisfactory pressing

Metal/Broken needles in packaged set

INSPECTED BY: Phuong, Alyssa DATE:22th May APPROVED BY: LiLi DATE: 22th May

Incorrect swing ticket Total defects found Total allowance/ accepted

Packaging

Swing tag missing

Poly bag is damaged

Damaged swing tag

Fabric bag is damaged

Factory marks on fabric - oil, chalk, dirt etc

Odour Inorrect Fabric as approved

Ribbing colour doesnt match fabric

Visible damage from needles

Mock drawstring not secured

Wrong placement of placement print

Trims

Elastic around waistband twisted

Sewing

Puckering - mismatches seam lines

All loose items are secured

Irregular stitching

Tension on ribbing

Uneven placement of ink on print

Placement print smudged Placement print is wrong

Uneven hems Overlocking tension too tight/loose

Labelling

Missing care label

Care lable not secure Label sew in up side down

Loose thread

Missing fire hazard label Missing size label Missing brand label Fire hazard label not to Australian Standards

Labels not in right positions Labels have faded

ORDER NO AB1000 Amount

Style FabricColourBrief Description size 5 size 6size 7 size 8Total Qty

Sell Price Total PR - P01

Cotton JerseyBLUEPeter Rabbit Set - Blue 90 160 160 90 500 $54.500$27,250.00 PR - P01

Cotton JerseyPINKPeter Rabbit Set - Pink 90 160 160 90 500 $54.500$27,250.00 $54,500 $5,450.0 $59,950

Sub Total

CUSTOMER ORDER

TOTAL

DATE DELIVERY DATE INTO CUSTOMER WHS 21/05/2020 30th September, 2020 Details

+GST

Stars and Dreams Children's Wear 25 Dawson St, Brunswick, Melbourne Australia

CUSTOMER: Stars and Dreams Children's Wear

DATE INCO TERM CURRENCYPAYMENT METHOD ORDER NO 21.05.20 FOB USD $TT on sight PP1000

Amount StyleFabricColour Brief Description size 5 size 6 size 7 size 8 Total QtySell PriceTotal PR - P01

Cotton JerseyBlue Peter Rabbit Set - Blue 90 160 160 90 500 21.3657$10,682.85 PR - P01Cotton JerseyPink Peter Rabbit Set - Pink 90 160 160 90 500 21.3657$10,682.85 $21,366

PURCHASE ORDER

Stars and Dreams Children's Wear 25 Dawson St, Brunswick, Melbourne Australia

CUSTOMER: Glamour Garment Co

Details

TOTAL

SHIP METHOD SEA

DELIVERY DATE EX FACTORY August 30th, 2020

LILIPAN_ePortfolio

Get our desktop app

Company

Features

Documentation

Resources