LIFSSTIL
ASSORTMENTS: Jeans
August NYC
Chicago
Miami
TTL
total cost
total retail
# of strs color Dark Black Light
1
1
1
3
COST RETAIL $ 28.00 $ 88.00 $ 28.00 $ 88.00 $ 28.00 $ 88.00
MU% 68% 68% 68%
100 150 175
95 100 100
200 85 300
$ 11,060.00 $ 840.00 $ 980.00 $ 12,880.00
$ 34,760.00 $ 2,640.00 $ 3,080.00 $ 40,480.00
Key Item(Cigarette) SKU 3 colors 6 sizes
Black Grey Medium
$ 20.00 $ 58.00 $ 20.00 $ 58.00 $20.00 $58.00
66% 66% 66%
270 150 100
240 125 115
190 150 250
$ 700.00 $ 840.00 $ 840.00 $ 2,380.00
$ 2,030.00 $ 2,436.00 $ 2,436.00 $ 6,902.00
Fashion (Ankle Grazer) SKU 2 colors 6 sizes
Grey Black
$ 25.00 $ 67.00 $ 25.00 $ 67.00
63% 63%
300 400
250 200
500 300
Trend(Colored) Sku 1 COLOR 6 SIZES
Yellow
$ 28.00 $ 72.00
61%
40
30
80
395 30 35 TOTAL Grand TTL 35 42 42 TOTAL Grand TTL 29 37 TOTAL Grand TTL 25 TOTAL GRAND TOTAL
NYC
Chicago
Miami
TTL
total cost
total retail
3 0.0% 50 39 35 0 Total 65 34 37 0 Total 70 105 0 Total 21 TOTAL GRAND TOTAL
$ 1,350.00 $ 1,350.00 $ 945.00 $ 3,645.00
$ 4,400.00 $ 4,400.00 $ 3,080.00 $ 11,880.00
$ 1,235.00 $ 4,880.00 $ 703.00 $ 6,818.00
$ 3,770.00 $ 15,650.00 $ 2,146.00 $ 21,566.00
style Replinishment(Straight Leg) SKU 3 colors 6 sizes
$ 725.00 $ 1,943.00 $ 925.00 $ 2,479.00 $ 1,650.00 $ 4,422.00 $ 700.00 $ 1,800.00 $ 700.00 $ 1,800.00 $ 17,610.00 $ 53,604.00
BUILDING ASSORTMENTS BASED ON PYRMIDS September
Style Replinishment(Straight) SKU 3 COLORS 6 SIZES
Key Item(Cigaerette) SKU3 COLORS 6 SIZES
Fashion(Ankle Grazer)
# of stores Color Black Dark Grey
1
1
1
COST RETAIL $ 27.00 $ 88.00 $ 27.00 $ 88.00 $ 27.00 $ 88.00
MU% 69% 69% 69%
25 15 10
15 12 10
10 12 15
Blue Medium Vintage Blk
$ 19.00 $ 58.00 $ 19.00 $ 58.00 $ 19.00 $ 58.00
67% 67% 67%
20 12 15
15 12 12
30 10 10
Dark Black
$ 24.00 $ 67.00 $ 24.00 $ 67.00
64% 64%
10 30
10 25
50 50
Red
$ 28.00 $ 72.00
61%
8
5
8
NYC
Chicago
Miami
TTL 3 0.0% 170 100 75 0 Total 230 140 130 0 Total
SKU 2colors 6 sizes Trend(Colored) Sku 1 color 6 sizes
October
Style Replinishment(STRAIGHT) SKU3 colors 6 sizes
Key Item(CIGARETTE) SKU 3 colors 6 sizes
# of stores Color Dark Medium Black
1
1
1
COST RETAIL $ 25.00 $ 88.00 $ 25.00 $ 88.00 $ 25.00 $ 88.00
MU% 72% 72% 72%
70 50 40
40 20 20
60 30 15
Black Grey Vintage Blue
$ 18.00 $ 58.00 $ 18.00 $ 58.00 $ 18.00 $ 58.00
69% 69% 69%
100 50 40
80 30 30
50 60 60
$ 1,680.00 $ 4,690.00 $ 8,498.00 $ 26,256.00 $ 10,178.00 $ 30,946.00 $ 588.00 $ 1,512.00 $ 588.00 $ 1,512.00 $ 21,229.00 $ 65,904.00
total cost
total retail
$ 4,250.00 $ 4,250.00 $ 1,875.00 $ 10,375.00
$ 14,960.00 $ 14,960.00 $ 6,600.00 $ 36,520.00
$ 4,140.00 $ 14,515.00 $ 2,340.00 $ 20,995.00
$ 13,340.00 $ 49,860.00 $ 7,540.00 $ 70,740.00
Fashion(ANKLE GRAZER) SKU 3 colors 6 sizes
Black Dark Grey
$ 23.00 $ 67.00 $ 23.00 $ 67.00 $ 23.00 $ 67.00
66% 66% 66%
20 25 15
25 26 20
50 50 40
Trend(COLORED)
Brown
$ 26.00 $ 72.00
64%
8
8
0
NYC
Chicago
Miami
TTL 3 0.0% 40 74 72 Total Grand TTL 120 58 78 Total Grand TTL 60 50 Total Grand TTL 13 0
1 color 6 sizes
November
Style Replinishment(STRAIGHT) SKU 3 colors 6 sizes
Key Item(CIGARETTE) SKU 3 colors 6 sizes
Fashion(ANKLE GRAZER)
# of stores Color Black Indigo Medium
1
1
1
COST RETAIL $ 27.00 $ 88.00 $ 27.00 $ 88.00 $ 27.00 $ 88.00
MU% 69% 69% 69%
10 12 20
10 12 12
20 50 40
Black Grey Dark
$ 19.00 $ 58.00 $ 19.00 $ 58.00 $ 19.00 $ 58.00
67% 67% 67%
50 20 20
50 8 8
20 30 50
Grey Blue
$ 24.00 $ 67.00 $ 24.00 $ 67.00
64% 64%
0 0
0 0
60 50
Navy
$ 27.50 $ 72.00
62%
8
5
0
SKU 2colors 6 sizes Trend(COLORED) SKU 1 color 6 sizes
95 101 75 Total 16 0 GRAND TOTAL
GRAND TTL
December
Style Replinishment(STRAIGHT) SKU 3 colors 6 sizes
Key Item(CIGARETTE) SKU 3 colors 6 sizes
Fashion(ANKLE GRAZER)
total cost
total retail
$ 1,080.00 $ 1,080.00 $ 1,944.00 $ 4,104.00
$ 3,520.00 $ 3,520.00 $ 6,336.00 $ 13,376.00
$ 2,280.00 $ 6,384.00 $ 1,482.00 $ 10,146.00
$ 6,960.00 $ 20,336.00 $ 4,524.00 $ 31,820.00
$ 1,440.00 $ 4,020.00 $ 11,586.00 $ 35,840.00 $ 13,026.00 $ 39,860.00 $ 357.50 $ 936.00 $ 357.50 $ 936.00 $ 27,633.50 $ 85,992.00
Chicago
Miami
TTL
total cost
total retail
1
1
1
MU% 68% 68% 68%
40 8 5
20 8 5
15 8 8
3 0.0% 75 24 18 Total
$ 2,100.00 $ 2,100.00 $ 504.00 $ 4,704.00
$ 6,600.00 $ 6,600.00 $ 1,584.00 $ 14,784.00
$ 20.00 $ 58.00 $ 20.00 $ 58.00 $ 20.00 $ 58.00
66% 66% 66%
8 5 12
8 6 7
8 8 5
24 19 24 Total
$ 480.00 $ 5,184.00 $ 480.00 $ 6,144.00
$ 1,392.00 $ 16,176.00 $ 1,392.00 $ 18,960.00
Light Medium
$ 24.00 $ 67.00 $ 24.00 $ 67.00
64% 64%
0 0
0 0
12 8
$ 288.00 $ 804.00 $ 6,432.00 $ 19,764.00 $ 6,720.00 $ 20,568.00
Orange
$ 28.00 $ 72.00
61%
0
0
25
12 8 0 Total 25 0
GRAND TTL
$ 18,268.00 $ 56,112.00
COST RETAIL $ 28.00 $ 88.00 $ 28.00 $ 88.00 $ 28.00 $ 88.00
Dark Blue Black
January
Style Replinishment(STRAIGHT)
$ 416.00 $ 1,152.00 $ 416.00 $ 1,152.00 $ 33,511.00 $ 113,437.00
NYC # of stores Color Indigo Dark Grey
SKU 2 colors 6 sizes Trend(COLORED) 1 color 6 sizes
$ 2,185.00 $ 6,365.00 $ 23,180.00 $ 77,105.00 $ 1,725.00 $ 5,025.00
# of stores Color Black
COST RETAIL $ 31.00 $ 88.00
MU% 65%
NYC
Chicago
Miami
TTL
1
1
1
5
5
0
3 0.0% 10
$ 700.00 $ 1,800.00 $ 700.00 $ 1,800.00
total cost
total retail
$ 310.00 $ 880.00
SKU 3 colors 6 sizes
Key Item(CIGARETTE) SKU 3 colors 6 sizes
Fashion(ANKLE GRAZER)
Dark Indigo
$ 31.00 $ 88.00 $ 31.00 $ 88.00
65% 65%
7 8
7 8
6 6
Black Light Medium
$ 21.50 $ 58.00 $ 21.50 $ 58.00 $ 21.50 $ 58.00
63% 63% 63%
8 3 5
8 0 5
0 6 5
Black Blue
$ 23.00 $ 67.00 $ 23.00 $ 67.00
66% 66%
0 0
0 0
7 7
Tan
$ 26.00 $ 72.00
64%
5
5
5
SKU 2 colors 6 sizes Trend(COLORED) SKU 1 color 5 sizes
20 22 0 Total 16 9 15 0 Total 7 7 0 Total 15 0 GRAND TOTAL
$ 310.00 $ 880.00 $ 682.00 $ 1,936.00 $ 1,302.00 $ 3,696.00 $ 344.00 $ 1,646.00 $ 322.50 $ 2,312.50
$ 928.00 $ 4,624.00 $ 870.00 $ 6,422.00
$ 161.00 $ 469.00 $ 2,473.50 $ 6,891.00 $ 2,634.50 $ 7,360.00 $ 390.00 $ 1,080.00 $ 390.00 $ 1,080.00 $ 6,639.00 $ 18,558.00
TOTAL REPLENISHMENT
$ 21,970.00 $ 70,840.00
KEY ITEMS
$ 34,989.00 $ 113,548.00
FASHION
$ 31,055.50 $ 94,325.00
TREND
$ 2,794.00 $ 7,344.00
TOTAL
$ 90,808.50 $ 286,057.00