LIFSSTIL
ASSORTMENTS:Shorts
August
# of strs style color Replinishment High waist Denim Dark SKU 3 colors 6 sizes Medium Light
NYC
Chicago
Miami
TTL
total cost
total retail
1
1
1
3
COST RETAIL $ 14.00 $ 44.00 $ 14.00 $ 44.00 $ 14.00 $ 44.00
MU% 68% 68% 68%
200 55 80
110 70 55
150 120 180
$ 6,440.00 $ 3,430.00 $ 4,410.00 $ 14,280.00
$ 20,240.00 $ 10,780.00 $ 13,860.00 $ 44,880.00
Key Item Cummerbund SKU 3 colors 3 sizes
Burnt Orange $ 15.25 $ 39.50 Black $ 15.25 $ 39.50 Grey $15.25 $39.50
61% 61% 61%
140 300 120
100 250 165
300 120 95
$ 8,235.00 $ 10,217.50 $ 5,795.00 $ 24,247.50
$ 21,330.00 $ 26,465.00 $ 15,010.00 $ 62,805.00
Fashion Tailored SKU 3 colors 3 sizes
Camel Red
$ 24.00 $ 78.00 $ 24.00 $ 78.00
69% 69%
75 65
90 85
200 100
Black
$ 24.00 $ 78.00
69%
150
90
60
$ 8,760.00 $ 6,000.00 $ 14,760.00 $ 7,200.00
$ 28,470.00 $ 19,500.00 $ 47,970.00 $ 23,400.00
Red
$ 26.00 $ 75.00
65%
60
45
100
460 245 315 0 Total 540 670 380 0 Total 365 250 0 300 Total 205 TOTAL GRAND TOTAL
NYC
Chicago
Miami
TTL
total cost
total retail
Trend Scalloped Pin-‐Up SKU 1 color 3 sizes
$ 5,330.00 $ 15,375.00 $ 5,330.00 $ 15,375.00 $ 58,617.50 $ 171,030.00
BUILDING ASSORTMENTS BASED ON PYRMIDS September # of stores Style Color Replinishment Hign waist denim Light Dark SKU 3 colors 6 sizes Blue
Key Item Cummerbund SKU 3 colors 3 sizes
Fashion Tailored
1
1
1
3
COST RETAIL $ 16.00 $ 44.00 $ 16.00 $ 44.00 $ 16.00 $ 44.00
MU% 64% 64% 64%
20 30 20
20 25 25
30 40 50
$ 1,120.00 $ 1,120.00 $ 1,520.00 $ 3,760.00
$ 3,080.00 $ 3,080.00 $ 4,180.00 $ 10,340.00
White Black Floral
$ 14.00 $ 39.50 $ 14.00 $ 39.50 $ 14.00 $ 39.50
65% 65% 65%
12 30 15
12 30 15
20 15 25
$ 616.00 $ 4,376.00 $ 770.00 $ 5,762.00
$ 1,738.00 $ 12,078.00 $ 2,172.50 $ 15,988.50
White Blue
$ 24.00 $ 78.00 $ 24.00 $ 78.00
69% 69%
12 6
9 8
15 7
Grey
$ 24.00 $ 75.00
68%
20
12
15
70 95 95 0 Total 44 75 55 0 Total 36 21 0 Total 47 TOTAL GRAND TOTAL
NYC
Chicago
Miami
TTL
total cost
1
1
1
3
30 15
40 20
80 70
150 105
SKU 2 colors 3 sizes Trend Scalloped pin-‐up SKU 1 color 3 sizes
October # of stores Style Color Replinishment Hign waist denim Light Grey
COST RETAIL $ 15.00 $ 44.00 $ 15.00 $ 44.00
MU% 66% 66%
$ 864.00 $ 2,808.00 $ 6,626.00 $ 18,796.50 $ 7,490.00 $ 21,604.50 $ 1,128.00 $ 3,525.00 $ 1,128.00 $ 3,525.00 $ 18,140.00 $ 51,458.00
total retail
$ 2,250.00 $ 6,600.00 $ 2,250.00 $ 6,600.00
SKU 3 colors 6 sizes
Blue
$ 15.00 $ 44.00
66%
16
60
50
Key Item Cummerbund
Floral Herringbone Tan
$ 13.75 $ 39.50 $ 13.75 $ 39.50 $ 13.75 $ 39.50
65% 65% 65%
20 12 12
35 25 40
50 6 30
Navy Brown
$ 26.50 $ 78.00 $ 26.50 $ 78.00
66% 66%
40 20
60 50
30 15
Chartreuse
$ 27.00 $ 75.00
64%
4
3
40
NYC
Chicago
Miami
TTL
SKU 3 colors 3 sizes
Fashion Tailored SKU 2 colors 3 sizes Trend Scalloped pin-‐up SKU 1 color 3 sizes November
# of stores Style Color Replinishment High waist denim Black Indigo SKU 3 colors 6 sizes Dark
Key Item Cummerbund SKU 3 colors 3 sizes
Fashion Tailored
$ 4,147.50 $ 22,891.50 $ 3,239.00 $ 30,278.00
$ 3,445.00 $ 10,140.00 $ 13,850.00 $ 40,418.00 $ 17,295.00 $ 50,558.00 $ 1,269.00 $ 3,525.00 $ 1,269.00 $ 3,525.00 $ 35,359.00 $ 103,105.00 total cost
total retail
1
1
1
3
15 15 5
12 7 5
40 50 50
$ 1,172.50 $ 1,172.50 $ 1,050.00 $ 3,395.00
$ 2,948.00 $ 2,948.00 $ 2,640.00 $ 8,536.00
Heather Brown Multi Black
$ 13.00 $ 39.50 $ 13.00 $ 39.50 $ 13.00 $ 39.50
67% 67% 67%
12 8 8
25 15 8
60 12 5
$ 1,261.00 $ 4,656.00 $ 273.00 $ 6,190.00
$ 3,831.50 $ 12,367.50 $ 829.50 $ 17,028.50
Fuscia Polka-‐dot
$ 25.00 $ 78.00 $ 25.00 $ 78.00
68% 68%
10 8
8 8
15 80
Black
$ 23.00 $ 75.00
69%
9
8
100
67 72 60 0 Total 97 35 21 0 Total 33 96 0 Total 117 0 0
NYC
Chicago
Miami
TTL
total cost
total retail
3 0.0% 15 18 14 0 Total 12 14 14 0
$ 202.50 $ 202.50 $ 189.00 $ 594.00
$ 660.00 $ 660.00 $ 616.00 $ 1,936.00
$ 180.00 $ 774.00 $ 210.00 $ 1,164.00
$ 474.00 $ 2,410.00 $ 553.00 $ 3,437.00
December # of stores Style Color Replinishment High waist denim Black Grey SKU 3 colors 6 sizes Blue
SKU 3 colors 3 sizes
$ 1,443.75 $ 7,833.75 $ 1,127.50 $ 10,405.00
MU% 60% 60% 60%
SKU 1 color 3 sizes
Key Item Cummerbund
$ 1,890.00 $ 5,544.00 $ 6,390.00 $ 18,744.00
COST RETAIL $ 17.50 $ 44.00 $ 17.50 $ 44.00 $ 17.50 $ 44.00
SKU 2 colors 3 sizes Trend Scalloped pin-‐up
126 0 Total 105 43 82 0 Total 130 85 0 Total 47 TOTAL GRAND TOTAL
Black Brown Charcoal
1
1
1
COST RETAIL $ 13.50 $ 44.00 $ 13.50 $ 44.00 $ 13.50 $ 44.00
MU% 69% 69% 69%
6 6 4
6 8 4
3 4 6
$ 15.00 $ 39.50 $ 15.00 $ 39.50 $ 15.00 $ 39.50
62% 62% 62%
5 4 6
5 6 5
2 4 3
$ 825.00 $ 2,574.00 $ 7,015.00 $ 19,602.50 $ 7,840.00 $ 22,176.50 $ 2,691.00 $ 8,775.00 $ 2,691.00 $ 8,775.00 $ 20,116.00 $ 56,516.00
Fashion Tailored
Total 13 15 18 0 Total 16 TOTAL GRAND TTL
SKU 3 colors 3 sizes
Navy Teal Beige
$ 25.00 $ 78.00 $ 25.00 $ 78.00 $ 25.00 $ 78.00
68% 68% 68%
4 5 5
6 5 5
3 5 8
Trend Scalloped pin-‐up
Blue
$ 25.00 $ 75.00
67%
4
4
8
NYC
Chicago
Miami
TTL 3 0.0% 20 20 9 0 Total 13 12 8 0 0 15 18 0 Total 17 TOTAL GRAND TOTAL
SKU 1 color 3 sizes January # of stores Style Color Replinishment High waist denim Medium Grey SKU 3 colors 6 sizes Indigo
Key Item Cummerbund SKU 3 colors 3 sizes
Fashion Tailored
1
1
1
COST RETAIL $ 15.00 $ 44.00 $ 15.00 $ 44.00 $ 15.00 $ 44.00
MU% 66% 66% 66%
6 5 0
6 5 0
8 10 9
Red Black Burnt
$ 14.00 $ 39.50 $ 14.00 $ 39.50 $ 14.00 $ 39.50
65% 65% 65%
3 4 3
4 5 0
6 3 5
Teal Stripe
$ 24.00 $ 78.00 $ 24.00 $ 78.00
69% 69%
5 5
4 5
6 8
Nude
$ 26.00 $ 75.00
65%
4
4
9
SKU 2 colors 3 sizes Trend Scalloped pin-‐up SKU 1 color 3 sizes
$ 325.00 $ 1,489.00 $ 450.00 $ 2,264.00
$ 1,014.00 $ 4,451.00 $ 1,404.00 $ 6,869.00
$ 400.00 $ 1,200.00 $ 400.00 $ 1,200.00 $ 4,422.00 $ 13,442.00 total cost
total retail
$ 300.00 $ 300.00 $ 135.00 $ 735.00
$ 880.00 $ 880.00 $ 396.00 $ 2,156.00
$ 182.00 $ 917.00 $ 112.00 $ 1,211.00
$ 513.50 $ 2,669.50 $ 316.00 $ 3,499.00
$ 360.00 $ 1,170.00 $ 1,571.00 $ 4,669.00 $ 1,931.00 $ 5,839.00 $ 442.00 $ 1,275.00 $ 442.00 $ 1,275.00 $ 4,319.00 $ 12,769.00
TOTAL FOUNDATION
$ 29,154.00 $ 86,592.00
KEY ITEMS
$ 48,979.50 $ 133,036.00
FASHION
$ 40,556.00 $ 119,834.00
TRENDS
$ 11,260.00 $ 33,675.00
TOTAL
$ 129,949.50 $ 373,137.00