Jeans assortment

Page 1

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


Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.