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