Opening Inventory Plan

Category
Dresses/
Skirts

Wgt. Avg.
Total
Bottoms

Wgt. Avg.
Total
Tops

Wgt. Avg.
Total
Jackets/
Outerwear

Wgt. Avg.
Total
Accessories

Wgt. Avg.
Total
Grand Tot.

Opening Inventory Plan

Avg. Retail
Avg. Cost
% Price Pt.
$120.00
$80.00
$60.00
$40.00
$75.00 $
$80.00
$65.00
$50.00
$25.00
$55.00 $
$60.00
$50.00
$35.00
$15.00
$40.00 $
$250.00
$100.00
$75.00
$55.00
$120.00 $
$45.00
$30.00
$15.00
$10.00
$25.00 $

34.00

33.00

20.00

96.00

21.25

40%
30%
20%
10%

# Pc./Price Pt.
207
155
104
52

100%
15%
25%
50%
10%
100%
10%
30%
50%
10%
100%
25%
40%
25%
10%
100%
10%
50%
30%
10%
100%

Planned %

Total Cost

27% $ 17,626.00
518
59
99
198
40
20% $ 13,051.00
396
98
293
490
98
30% $ 19,577.00
979
18
27
18
7
10% $ 6,526.00
70
40
200
121
40
40
399

13% $ 8,483.00
$ 65,257.00

Numbers in italics are manually derived to represent either rounding or numbers imported from Sales and Gross Margin exercise

Opening Inventory Plan

Numbers in italics are manually derived to represent either rounding or numbers imported from Sales and Gross Margin exercise