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