Y-3 Children's Wear Collection Mockup

1. SPRING/ SUMMER 19’
FASM 310 | FINAL PROJECT | NOBUE CHEN | SHREYA LUNAWAT
CHILDREN’S WEAR COLLECTION

2. “to create the perfect combination of sports and
fashion, pushing the boundaries with innovative
designs and expert craftsmanship”

3. H
I
S
T
O
R
Y
/ 2002 - first link up in paris fashion week
/ 2003 - Creation of Y-3
/ inspiration from atomic bomb
“maybe this is my route...this dark side of life is
attractive to me” - Yohji Yamamoto
/ Inspired by people walking and wearing trainers
/ Marriage between french fashion and hip-hop

4. C
O
L
O
R

5. M
O
O
D

6. I
N
S
P
I
R
A
T
I
O
N

7. T
A
R
G
E
T
M
a
r
k
E
T
/ Men and women aged 20-45
/ Art driven
/ Sophisticated and classy
/ active in physical fitness and
activities
/ willingness to spend on
sportswear

8. C
U
S
T
O
M
E
R
/ Name - anton tonard
/ Age - 24
/ male
/ Love for contemporary fashion
/ Active, Outgoing, Friendly

9. C
O
M
P
E
T
I
T
I
O
N

10. F
A
B
R
I
C
S
RIB
KNIT
COTTON
Jersey
COTTON
POLYESTER

11. M
A
N
U
F
A
C
T
U
R
E
R
SPEEDFACTORY
U.S.A

12. A
V
E
R
A
G
E
M
A
R
G
I
N
Average Margin
Romper 202,252.68$
High-Low Dress 88,588.08$
Sweater 68,162.30$
Assymetric skirt 68,526.86$
Collared dress 89,994.24$
Long Dress 66,745.73$
T-shirt 73,120.32$
High neck top 51,184.22$
Collared button Shirt 72,557.86$
Pants 89,056.80$
Total Margin 870,189.09$
Average Margin Plan 87,018.91$

13. Unit Breakdown
Style Nbr. Description % to total Total Units
Average Monthly
Units
Retail per
unit Total Retail Cost per unit Total Cost
101 Romper 15% 1953 162.75 145.00$ 283,185.00$ 41.44$ 80,932.32$
102 High-Low Dress 9% 1171.8 97.65 105.00$ 123,039.00$ 29.40$ 34,450.92$
103 Sweater 8% 1041.6 86.8 91.00$ 94,785.60$ 25.56$ 26,623.30$
104 Assymetric skirt 9% 1171.8 97.65 84.00$ 98,431.20$ 25.52$ 29,904.34$
105 Collared dress 12% 1562.4 130.2 80.00$ 124,992.00$ 22.40$ 34,997.76$
106 Long Dress 8% 1041.6 86.8 89.00$ 92,702.40$ 24.92$ 25,956.67$
107 T-shirt 13% 1692.6 141.05 60.00$ 101,556.00$ 16.80$ 28,435.68$
108 High neck top 7% 911.4 75.95 78.00$ 71,089.20$ 21.84$ 19,904.98$
109 Collared button Shirt 9% 1171.8 97.65 86.00$ 100,774.80$ 24.08$ 28,216.94$
110 Pants 10% 1302 108.5 95.00$ 123,690.00$ 26.60$ 34,633.20$
Total 100% 13,020 1085 913 1214245.2 258.56 344056.10
U
N
I
T
B
R
E
A
K
D
O
W
N

14. C
O
L
L
E
C
T
I
O
N

15. L
I
S
T
L
I
N
E
Style # 2018-1
Cost: $ 41.44
Retail: $ 148.00
Style # 2018-2
Cost: $ 29.40
Retail: $ 105.00
Style # 2018-3
Cost: $ 25.56
Retail: $ 91.00
Style # 2018-4
Cost: $ 23.52
Retail: $ 84.00
Style # 2018-5
Cost: $ 22.40
Retail: $ 80.00
Style # 2018-6
Cost: $ 24.92
Retail: $ 89.00
Style # 2018-7
Cost: $ 16.80
Retail: $ 60.00
Style # 2018-8
Cost: $ 21.84
Retail: $ 78.00
Style # 2018-9
Cost: $ 24.08
Retail: $ 86.00
Style # 2018-10
Cost: $ 26.60
Retail: $ 95.00

16. T
I
M
E
A
C
T
I
O
N

17. S
A
L
E
S
Sales per Unit
Romper 23,598.75$
High-Low Dress 10,253.25$
Sweater 7,898.80$
Assymetric skirt 8,202.60$
Collared dress 10,416.00$
Long Dress 7,725.20$
T-shirt 8,463.00$
High neck top 5,924.10$
Collared button Shirt 8,397.90$
Pants 10,307.50$
Total Sales 101,187.10$
Average Monthly Total Sales Plan 10,118.71$

18. T
E
C
H
P
A
C
K
#1

19. C
O
S
T
QTY PRICE TOTAL $
1 10.99$ 10.99$
1 4.99$ 4.99$
15.98$
QTY PRICE TOTAL $
1 3.99$ 3.99$
1 2.00$ 2.00$
1 0.78$ 0.78$
1 0.95$ 0.95$
1 3.99$ 3.99$
11.71$
COUNTRY COST $ TOTAL $
South Africa 5.82$ 5.82$
5.82$
RATE COST $
6% 2.01$
15% 5.03$
0.64$
0.25$
7.93
MU% Cost
-$
MU% MSRP
72% 148.00$
RETAIL
Markup%
RETAIL PRICE 148.00$
TOTAL GLC
WHOLESALE
WHOLESALE COST
41.44$
33.51
LABOUR COST
CMT
Misc.
Freight (sea or air)
TOTAL MISCELLANEOUS COST
*DIRECT TO CUSTOMER*
TOTAL FIRST COST
Zipper
Paint
Labels
Hangtags
Rib Knit Trim
Duty %
Total Labor
Description comfortable-fit romper
Selling Price: $148
COMPONENTS
Materials
Jersey
Finishing
TOTAL TRIM COST
TOTAL MATERIAL COST
Trims/ Findings
MISCELLANEOUS
Agent's Commission %
Style # 2018-1 Season Spring/Summer 2019
Size Range XS-L Classificiation Jumpsuit/ Romper
#1

20. B
U
Y
I
N
G
P
L
A
N

21. P
R
O
C
E
S
S

22. H
a
n
g
T
a
g

23. Y-3 CHILDREN’S WEAR XQIS INSPIRED
BY STREETWEAR FASHION, TAKING THE
BRAND A STEP FORWARD.
E
d
i
t
o
r
i
a
l

24. S
T
O
R
E
D
i
s
p
l
a
y

25. W
e
b
s
i
t
e

26. L
a
u
n
c
h
E
v
e
n
t
LOCATION:
Japan, 150-0042 Tokyo, Shibuya,
Udagawacho, 21−1
ATTIRE:
All Black
BUDGET:
$30,000
ENTERTAINMENT
Drinks & Food,
Children
Entertainment
BY
INVITE ONLY
P
r
o
d
u
c
t