Highlight_Final Thesis

175

description

 

Transcript of Highlight_Final Thesis

Page 1: Highlight_Final Thesis

1

Page 2: Highlight_Final Thesis

2

Page 3: Highlight_Final Thesis

3

I-Chun Chen

03653912

Fashion Merchandising

Academy of Art Universi ty

Page 4: Highlight_Final Thesis

4

CONTENTS

01 /

03 /

02 /

04 /

05 /

06 /

07 /

Target Customers

Product Plan

Competi t ive Strategy

Competi t ion Analysis

Business Concept

Execut ive Summary

Market Analysis

2.1 Business Description

2.2 Mission Statement

2.3 Vision Statement

2.4 Business Concept

4.1 Key Competitors Analysis

4.2 Competitive Analysis Chart

5.1 SWOT Analysis

5.2 Competitive Advantage

5.3 Positioning

5.4 Value and Differentiations

6.1 Primary Customers

6.2 Secondary Customers

6.3 Tertiary Customers

6.4 Personas

7.1 Sourcing and Brands

7.2 Proportion of Merchandise

7.3 Categories

7.4 Buying Plan

3.1 Macro-Environment

3.1.1 Taiwan Market Environment

3.1.2. Global Eco Friendly Trend

3.2 Micro-Environment

3.2.1 Baby’s Wear Industry

3.2.2 Organic Cotton’s Industry

3.2.3 Furniture Industry

3.2.4 Location Analysis

3.2.5 Customer Trend/Research

Page 5: Highlight_Final Thesis

5

08 / 11 /

09 /12 /

10 / 13 /

Market ing Plan Operat ional Plan

BrandingFinancial Plan

Visual Merchandising Appendix

8.1 Marketing Objectives

8.2 Marketing Strategy

8.3 Marketing Calendar

11.1 Organization Chart

11.2 Ownership Details

11.3 Employees Responsibilities and Benefits

11.4 Location and Hours of operation

9.1 Brand Identity

9.2 Business Card

9.3 Letterhead and Envelope

9.4 Shopping Bag and Gift Box

12.1 Financial Plan Summary

12.2 Future Growth Plan

12.3 Financial Sheet

10.1 Floor Plan

10.2 Wall Display

10.3 Window Display

10.4 Storefront

10.5 Price Tag, Stamp and Window Signage

13.1 Resume

13.2 Reference

Page 6: Highlight_Final Thesis

6

Page 7: Highlight_Final Thesis

7

01Execut ive Summary

Page 8: Highlight_Final Thesis

8

Execut ive SummaryHighlight is a lifestyle store which emphasizes the best life for children. Nowadays, more and more parents pay attention to quality of life especially for their children and raising the quality of their life has become a very important subject. Therefore, Highlight is a baby and childrens' retail store which imports and sells unique eco-friendly apparel and furniture in Taiwan. In Highlight, the quality of the merchandise must be a priority. The apparel is made from organic materials. All of the furniture is made with natural non-toxic materials. Highlight will be located in the south of Taiwan, Kaohsiung. Since Taiwan’s children market has room for improvement, Highlight hopes to receive the welcome signal from the consumer markets because the consumption ability is also going up year by year. We hope we

will become a leading brand of children’s stores in Taiwan.

Page 9: Highlight_Final Thesis

9

Page 10: Highlight_Final Thesis

10

Page 11: Highlight_Final Thesis

11

02Business Concept

Page 12: Highlight_Final Thesis

12

2.1 Business Descript ion

2.2 Mission Statement

2.3 Vision Statement

Highlight is a children’s lifestyle retail store which has apparel and furniture. For furniture, we will import small childrens' furniture from the USA and Denmark, which are focused on quality, comfort and safety. For apparel, we will carry local and international brands from U.S.A and Sweden. All brands will use organic cotton. We are dedicated to helping parents and children 0-5 years to find the best merchandise for fashion and bedroom. The price belongs to the mid to high price range. Highlight’s target markets are 25-44 year-old parents and 45-65 year-old grandparents. On the whole, we will introduce new styles and concepts for children. The development of Highlight will create a unique brand that adds value and new styles to the children’s market in Taiwan. Our goal is to provide customers with excellent experience. Our products are high quality, modern designs with considerations of sustainability and environment that are important in our retail store.

Highlight provides childrens’ merchandise with high integrity, service and quality. We promote green products to bring consumer new concepts. We promise our products are high quality and meet our customer’s expectations. Quality, organic and eco-friendly merchandise is our responsibility. Our merchandise is tailored to parents who think of themselves as individuals f irst. For us, customers are always first.

Highlight is committed to creating a leading brand children’s lifestyle store in Taiwan. It gives parents and children a chance to proclaim their individuality. The vision of Highlight is to create beautiful children’s clothes and furniture without compromising on social responsibility. Our products are designed and manufactured with love and respect for the world in which we live, the world where our children will grow and play.

Page 13: Highlight_Final Thesis

13

2.4 Business Concept

Page 14: Highlight_Final Thesis

14

Page 15: Highlight_Final Thesis

15

03Market Analysis

Page 16: Highlight_Final Thesis

16

3.1.1 Taiwan Market Environment

3.1 Macro-Environment

•Poli t ical

What is "organic cotton”?

Cotton is the world's most popular fabric. It is used for almost every type of clothing. Today, however, the pesticides used on conventional cotton increasingly threaten people, wildlife and the environment. Conventionally-grown cotton occupies only 3% of the world's farmland, but uses 25% of the world's chemical pesticides. Environmental changes affect each one of us. So, Organic cotton represents a return to safe and sustainable practices. Organic cotton is grown in a way that uses methods and materials that lessen the impact on our environment. A big effort in the organic movement is to use growing systems that replenish and maintain soil fertility and build biologically diverse agriculture. All cotton sold as organics must meet strict federal regulations covering how the cotton is grown. Therefore, the organic cotton needs certification organizations verify that organic producers use only methods and materials allowed in organic production, and it is grown without the use of toxic and persistent pesticides and synthetic fertilizers. Organic cotton is produced without the use of harsh chemical bleaches or dyes, and is allergy free. In conclusion, we try to do everything possible to minimize our ecological footprint by creating organic products and

minimizes the impact on the environment.

The Global Organic Textile Standards (GOTS)

The Global Organic Textile Standard is the worldwide leading textile processing standard for organic fibre including ecological and social criteria, backed up by independent certification of the entire textile supply chain. The aim of the standard is to define world-wide recognized requirements that ensure organic status of textiles from harvesting of the raw materials, through environmentally and socially responsible manufacturing up to labelling in order to provide a credible assurance to consumer. The standard covers the processing, manufacturing, packaging, labelling, trading and distribution of all textiles made from at least 70% certified organic natural fibr e. A textile product carrying the GOTS label grade organic must contain a minimum of 95% certified organic fibre whereas a product with the label grade ‘made with organic’ must contain a minimum of 70% certified organic fibre. ( Herbert Ladwig, 2014)

Page 17: Highlight_Final Thesis

17

Page 18: Highlight_Final Thesis

18

•Economic

Taiwan’s Economy Trends

The Gross Domestic Product (GDP) in Taiwan expanded 1.17 percent in the fourth quarter of 2014 over the previous quarter. GDP Growth Rate in Taiwan averaged 1.35 percent from 1981 until 2014, reaching an all time high of 5.64 percent in the fourth quarter of 1990 and a record low of -5.07 percent in the fourth quarter of 2008. (Trading Economics, 2014)

Figures 1:

Figures 2:

Page 19: Highlight_Final Thesis

19

Consumer confidence is expected to boost apparel performance

As global condi t ions improve, the expor t-dr iven Taiwanese economy should see a shift in spending habits, even as Taiwanese consumers remain rather conservative in their spending since the 2008/2009 global recession. The economic rebound and strengthening consumer confidence should help to boost apparel sales over the forecast period. Nevertheless, consumers may be slower in changing austere habits, expecting heavy discounting and sustaining a preference for standard brands or cheaper alternatives through online channels, night markets and hypermarkets.

GDP in bn. USD

(2014)

489,0 Inf lat ion rate 0.1

GDP per capi ta in

USD (2014)

21,572 Working populat ion

in mi l .

10.97

Economic growth

rate (2014)

2.98% Unemployment rate

( in %)

3,92%

Average wage in

USD/month (2014)

1,549.7 Export (ci f ; nominal;

yoy in %)

2.0

Gross f ixed

investment in % of

GDP (2014)

19.26 Import (ci f ; nominal;

yoy in %)

1.1

Inf lat ion rate (2014,

yoy in %)

-0.19 External debt in

mi l l ion USD (2014)

177,945

   

   

Page 20: Highlight_Final Thesis

20

Page 21: Highlight_Final Thesis

21

Taiwan Interest Rate 2000-2014

The benchmark interest rate in Taiwan was last recorded at 1.88 percent. Interest Rate in Taiwan averaged 2.07 percent from 2000 until 2015, reaching an all time high of 4.63 percent in December of 2000 and a record low of 1.25 percent in February of 2009. Interest Rate in Taiwan is reported by the Central Bank of Taiwan. (Trading Economics, 2014)

Figures 3:

Page 22: Highlight_Final Thesis

22

•Sociocul tural

Population Trends

The Taiwanese Ministry of the Interior estimated that the population of Taiwan in 2012 was 23,268,087. This makes Taiwan the 50th largest country in the world in terms of population, and the 16th most densely populated country in the world.Taiwan’s largest city is New Taipei, which is home to 3,903,745 people. New Taipei should definitely not be confused with Taipei City, the capital of Taiwan. Taipei City is entirely surrounded by the city of New Taipei and has a population of 2,635,766, making it

Taiwan’s fourth largest city. Together with the city of Keelung, they make up the Taipei Metropolitan Area, which has a total population of 6.9 million.Other major cit ies in Taiwan are Kaohsiung City (2,772,461), Taichung City (2,655,456) and Tainan City (1,874,724). No other Taiwanese city has a population of more than 500,000 people. (WPR, 2014)

Figures 4:

Page 23: Highlight_Final Thesis

23

Figures 5:

Figures 6:

Page 24: Highlight_Final Thesis

24

Large international brands continue to saturate apparel

The continued immense and rapid expansion of international fast fashion brands in Taiwan such as Uniqlo and Zara heightened consumer preference for fast fashion. 2013 witnessed the continued growth of these major international brands and the expectation of more international brands to enter Taiwan in the following year. These brands are popular as they are perceived as being fashionable, exotic, high quality, standard-priced and as offering very good value-for-money. Taiwanese consumers continue to value Korean and Japanese fashion, primarily sold in private boutiques, and which offer a cheaper and more unique alternative to standard retail selections. (Apparel and Footwear in Taiwan, 2014)

Consumers looking toward apparel consumption alternatives

There continued to be an increase in the number of Taiwanese consumers switching from premium brands to economy and standard brands in 2013 due to weak consumer conf idence and the increased preference for fast fashion. While the arrival of Uniqlo and Zara offered consumers greater choice, the growth of hypermarket private label, as well as increased reliance on discounting, were driving forces in apparel. Retailers continued to rely heavily on price-reduction strategies throughout the year, thus enforcing a cycle of consumers anticipating discounts to make

purchases. (Apparel and Footwear in Taiwan, 2014)

Page 25: Highlight_Final Thesis

25

Page 26: Highlight_Final Thesis

26

•Geography

Taiwan Profile

The Republic of China(Taiwan) was founded in 1912, making it the first democratic republic in Asia. In 1949, the government moved to Taiwan and maintained jurisdiction over an area encompassing the islands of Taiwan, Penghu, K inmen, Matsu, Dongsha, Zhongsha, and Nansha.

Area: 36,000 square kilometersPopulation: 23 millionLanguage: Mandarin / Taiwanese / Hakka /

Indigenous Languages

Page 27: Highlight_Final Thesis

27

Location

Taiwan's total land area is about 36,000 square kilometers. It is shaped like a leaf that is narrow at both ends. It lies off the southeastern coast of mainland Asia, across the Taiwan Strait from China - an island on the western edge of the Pacific Ocean. To the north is Japan; to the south is the Philippines. Many airlines fly to Taiwan, making it the perfect travel destination.Taiwan lies on the western edge of the Pacific "rim of fire," and continuous tectonic movements have created majestic peaks,

Figures 7:

Age Specific Fertility Rates (2014) ‰

Figures 8:

Total Fertility Rate

rolling hills and plains, basins, coastlines, and other natural landscapes. Taiwan's tropical, sub-tropical, and temperate cl imates provide clear di f ferent iat ion between the di f ferent seasons. There are rare or endangered species of wildlife on the island. Among these are the land-locked salmon, Taiwan serow, Formosan rock monkey, Formosan black bear, blue magpie,

Mikado pheasant, and Hsuehshan grass lizard.

Page 28: Highlight_Final Thesis

28

3.1.2. Global Eco Friendly Trend

In today’s rather apathetic and over-polluted global environment where the drastic effects of climate change and environmental degradation surround us, including: extreme weather events, such as tornadoes, hurricanes, floods and melting of the polar ice caps in the Arctic; we seem to get overwhelmed by all of the talk of living an eco-conscious lifestyle. And in effect, decide to go on living our eco-ignorant lives the way we always have, wasting away the planets finite natural resources, such as water, natural gas, oil, and coal; while simultaneously significantly endangering the lives of ourselves, our family, and future generations. (Five Benefits of Promoting An Eco-Friendly Lifestyle For Your Kids, 2014)

For parents and grandparents, there is nothing more important than keeping your baby healthy. Dressing your baby in organic clothing is a responsible choice that will protect them from harm. Using eco friendly products frequently is the key to an improved and greener planet. It helps save the planet and bring awareness to build informed communities of nature-minded people. We just need to think outside the box a little bit and slowly change our lifestyle to become more eco-conscious, while also teaching our kids that the

key to living a happier and healthier life.

Page 29: Highlight_Final Thesis

29

Figures 9:

Page 30: Highlight_Final Thesis

30

3.2 Microenvironment

3.2.1 Chi ldren’s and Infants Wear Industry

•Global Market Size and Forecast

Children's wear market value to hit $173.6 billion by 2017

The global economic meltdown did not dampen spirits in the vibrant children's wear market, primarily driven by rising income levels, virtually limitless apparel varieties and keenly aware market savvy kids. The global children's wear mark is estimated to hit a value of US $173.6 billion by 2017. Furthermore, growing affluence in emerging markets, nuclear families, and the trend of emulating western culture will also ensure a rapid market growth.

The amount spent annually on children's clothing can vary dramatically from household to household, from under $25 to several thousand dollars. The average family spends $107.28 on children's clothing $123.79 for each girl, $90.77 for each boy. Spending varies dramatically depending on household income and age of the primary householders. Households with an income under $10,000 spend an average of $24.67 on boys' clothes and $49.75 on girls' clothes, while households that earn $70,000 or more spend an average of $167.04 on boys' clothes and $216.57 on girls' clothes.

However, the developed regions within Europe and North America are considered traditional leaders and account for a principal share of the global children's wear market. Asia-Pacific, spurred by rapidly escalating markets in India, China, Korea, Thailand, Taiwan and others is poised to deliver the fastest growth rate of 5.3%

through to 2017. (Matt Bodimeade, 2012)

Page 31: Highlight_Final Thesis

31

The Global Children's Wear market during the forecast period

Over the past few years, children in developed economies in the Americas and Europe have become highly fashion-conscious. These children are treated like adults and they are continually exposed to fashion media and branded clothing. In addition, increased international travel and awareness about branded clothing among their peers is also contributing to awareness about luxury and designer brands among children. Wealthy parents, celebrities, and high-profile businesspeople also prefer to clothe their children in luxury brands for numerous reasons. The growing desire among children to dress like adults and experience the newest fashion trends is inspiring several luxury brands to create miniature versions of adult clothing for children. Therefore, the increasing demand for luxury children's wear in developed economies is a trend that is expected to lead to the growth of the Global Children's Wear market during the forecast period.

Figures 10:

Parents are increasingly spending more on their children's wear due to reasons such as peer pressure and the need to maintain their social status. Currently, across the globe, an average family spends approximately US$105 annually on their child's clothing. Spending extravagantly on children has become an important consideration in their upbringing. Higher disposable income is another reason for the increasing spending on children's wear by families. The availability of newer designer children's clothing and footwear has also increased consumer spending on children's wear, which is adding to the market growth. (Laura Wood, 2014)

Page 32: Highlight_Final Thesis

32

Page 33: Highlight_Final Thesis

33

•Taiwan Market Size and Forecast

Children are their parents’ most precious treasure and a nation’s most important resource and future. Children's clothing represents the most rapidly growing sector in the clothing market, accounting for almost 11% of EU spending on clothing. As result of the great parental care and love, multiple development of children industry in Taiwan is taking shape. ( 施宜煌,2013)

The world children’s clothing market is expected to exceed $186 billion by 2014, representing 15% market expansion since 2009. (Datamonitor) The children’s clothing market is predicted to exceed $115 billion in 2014, representing almost 2% yearly growth over a f ive-year period. (MarketLine) The children and infant clothing industry involves the design, manufacture and retail of children's clothes, which are made in a wide range of materials including cotton, wool, linen and many other fabric. Clothing styles and types change from one country to the next,

depending on culture and temperature. Clothing protects children from various potentially harmful threats such as the elements. Western clothing styles continue to be seen in increasing numbers of other countries outside of the West. The sector is becoming increasingly competit ive. Retailers other than those involved strictly in children's wear are dedicating more and more space to promotional activities for children's wear. Department stores and grocers, for example, are according more importance to this market segment, with some establishing standalone children's clothing stores. The global children's clothing market will recover quickly from the economic recession. As children are constantly growing, their need for clothing replacement is higher than any

other demographic.

Page 34: Highlight_Final Thesis

34

3.2.2 Organic Cotton’s Industry

•Global Market Size and Forecast"Organic" has been the buzzword of significance over the past decade in the food industry, and while it hasn't gained popularity in the fashion industry as quickly, it's on its way to becoming a mainstay, thanks in no small part to the rise of organic cotton. Put simply, organic cotton is any variation of the crop grown without the use of chemical pesticides and fertilizers. This is typically done

by replacing fertilizers with natural composts and rotating crops more frequently. Weeds are abated with innovative machinery or hand labor, and the matured crop is usually harvested by hand because harmful chemicals are absent, this makes the work safe for laborers. (Mattias Wallander, 2014)

Page 35: Highlight_Final Thesis

35

Figures 11:

Why choose organic cotton? Conventionally grown cotton is one of most heavily sprayed field crops in the world-using 2 percent of the farmland worldwide, it consumes 10 percent of the world's pesticides and 25percent of all insecticides, according to Pesticide Action Network. Sprayed from the air, these highly toxic pesticides often drift over farmhouses, roads, water sources, and workers, resulting in water and soil contamination, as well as danger to wildlife and human health. For example, a 1993 EPA study focusing on carbofuran, an insecticide used on cotton, estimated that one to two million birds are killed annually by the chemical. Cotton is also a food crop: cottonseed oil is used in snack foods, and cottonseed is used to feed beef cattle. As insects gradually become resistant to pesticides, ever-increasing amounts are required to be effective.

(Jane McConnell)

Currently, the leading producers of organic cotton are Turkey, Syria, Tanzania, Brazil, India, the US and Australia. The largest producer of traditional cotton is China. Unfortunately, China's organic cotton production has remained stagnant for the past decade. Unlocking the key to increasing organic cotton growth in China is a high priority for proponents of the crop. Despite a recent drop-off, the Textile Exchange reports the organic cotton market is stabilizing and making incremental progress. An estimated 71 percent of retailers plan to increase their use of organic cotton going forward. Organic cotton isn't yet everywhere, but that day is coming soon. When considering the apparel industry is responsible for approximately 10 percent of the global carbon footprint, any way to reduce the environmental impact of our clothing should be taken seriously.

(Mattias Wallander, 2014)

Page 36: Highlight_Final Thesis

36

Functional textiles and eco-friendly textiles categories have both gained in demand in the clothing and household textiles markets. In recent years, the cotton-spinning industry has focused its R&D on improving manufacturing processes, thereby achieving equipment automation and production efficiencies. Taiwan's textile producers are successfully combining the advantages of natural and chemical fibers, with the aim of developing new high-performance, functional and high value-added products that meet consumer demands. Organic cotton has also attracted investment interest as the textile and apparel industries seek more ecologically sustainable operations. For example, several cotton-spinning mills in Taiwan have joined together to produce organic cotton textiles. The production processes used by these companies have been organic-certified, and their organic products have been successfully commercialized. It is expected that textiles using organic cotton and eco-friendly fibers will become important export items for Taiwan in the future. Taiwan’s textile industry is also considering ways to develop more eco-friendly functional textiles. This combination of advanced functionality and environmental sensitivity is making the industry even more competitive and

socially responsible. (ICIA, 2014)

Taiwan Market Size and Forecast

Page 37: Highlight_Final Thesis

37

The Role of Taiwan Government

in Facilitating "Sustainability" of the Sector

Taiwan has implemented the VPC (Voluntary Product Certification) for organic textiles. In recent years, the importance of sustainability in economic and development work is widely recognized internationally. The innovation of manufacturing products to meet ecology demands as well as environmental protection goals is the trend in both the textile and apparel industries. The government has been requested by consumer groups to establish an organic certification mechanism as a way to manage production of organic textile products. The range of materials included in the certification system includes organic cotton, organic wool, organic hemp, organic silk and organic leather. The products cover yarn, fabrics,

clothing and household textiles categories. (ICIA, 2014) The validation process includes product testing and factory inspection, and is divided into four grades:(1) The first level: the product contains more than 95% organic material or organic transition material.(2) The second level: the product contains more than 70% organic material or organic transition material.(3) The third level: the product contains more than 45% organic material or organic transition material.(4) The fourth level: the product contains more than 5% organic material or organic transition material.

Page 38: Highlight_Final Thesis

38

3.2.3 Furni ture Industry

Children's furniture is a popular category, and one of the things that makes it popular for retailers is a lot of the time it 's not the parents buying it, it 's the grandparents said Jerry Epperson who is a furniture analyst. He said the births are expected to increase over the next few years, as the children of the baby boomers the echo boom generation start to become parents. Large numbers of baby boomer grandparents eager to spoil their first grandchildren also could boost sales. However, children's furniture retailers face strong price competition because of an influx of products from Asia that have driven down prices. (Joan Ve rdon, 2014)

Here are ten of the top trends in this industry today:

Green Furni tureKids furniture today is designed to be eco-friendly, sustainable and healthy for children. It is very common for the furniture to be organic and made with non-toxic processes. We want our kids to be green so the furniture we supply them with should reflect that. This is a trend that started a few years ago and is continuing strongly to this day.

Br ight ColorsBright colors that aren’t gender specific. It is not nearly as common as it used to be for girls to have pink furniture and boys to have blue furniture. Today’s kids furniture is usually done in bright colors that are great for both genders. Greens, yellows, oranges and bright blues are popular.

Bold GraphicsThese colors aren’t just being put together with polka dots and stripes. There is a huge trend towards using bright colors in bold graphic designs and patterned upholstery.

Page 39: Highlight_Final Thesis

39

Black and Whi te Furni tureAlthough bright colors are definitely a trend, there’s also a parallel trend towards black and white furniture. Many parents are interested in providing their kids’ rooms with a look that is very modern and edgy. The two trends can be combined when a room that’s mostly done in black and white has some pops of colorful furniture added to it.

Space SaversThe economy has caused many families to scale back including making the choice to move to smaller homes or rent out extra rooms. The result is that there’s been an increase in the need for space-savings kids’ furniture. Bunk beds are popular again. Beds with storage underneath them are popular. Space-saving organizing systems are popular.

Handmade Furni tureAnother trend launched as a result of the recession has been the trend to make your own items for kids in order to save money. Parents who are handy with tools may actually make their own metal or wooden kids’ furniture. More common, though, you’ll find homemade accessories for the furniture. For example knitted and crocheted bedding for kids is popular again.

Designer K ids Furni tureAs a backlash against the recession some people have overcompensated and started a trend towards high-end furniture for kids. Kids furniture designed in the style of Italian villas and Parisian home interiors are not uncommon as a trend among people who have the money to spare.

Chi ldren's DesksOne of the most popular kids furniture items is the desk. Kids spend so much time these days on computers that it is highly common for them to have their own computer desks. The desk may be in the child’s bedroom or in a common area. The trend is typically towards small, organized desks with a lot of drawers and cubbies.

Personalized Furni tureAn emerging trend is furniture that kids can write on. For example, beds and even floors may be painted with chalkboard paint so kids can draw on them, or chairs that can you can place a photo of your child in.

Ret ro TrendsThere are a few trends that were in favor in the past, fell out of favor and are now starting to creep back. For example, Asian influence in children’s furniture design is beginning to make a comeback. Likewise, bohemian styles are beginning to pop up again. It is a great time to pull stuff out of storage and revamp it for the kids.

Page 40: Highlight_Final Thesis

40

Page 41: Highlight_Final Thesis

41

3.2.4 Location Analysis

•Kaohsiung Prof i leFacing Taiwan Strait on the west and Bashi Channel on the south, Kaohsiung is a beautiful and modern metropolis located in southern Taiwan as well as the second largest city of this island. On December 25, 2010, Kaohsiung City was merged with Kaohsiung County to be Greater Kaohsiung, a metropolis occupying an area of 2,946 km extending from the Central Mountains to Taiwan Strait. The total population will be approximately 2.77 million. Possessing all kinds of natural landscapes and living facilities, this metropolis will develop as a new international city. Kaohsiung City is an important international hub for Taiwan. It has a complete air/marine transportation network port and the industries of logistics, financial insurance, and services as the center of talent incubation and technology R&D. Kaohsiung County owns a variety of agricultural resources as well as industrial and high-technology parks. Such an advantage will create more practical benefits from the merging.I n t h i s new K aohs iung , immed ia te se r v i ces and more comprehensive social welfare to each of its citizens will be ensured as the merging optimizes the deployment of the resources and better facilitates the district administration. With all the features and advantages, Greater Kaohsiung’s competitiveness will be greatly enhanced as promised. Kaohsiung is now at a new starting point in communication with the world. (Information Bureau, Kaohsiung City Government)

Population:Approx. 2,770,000Area:Approx. 2947.6159 km2

Population density:941 people/km2

Page 42: Highlight_Final Thesis

42

•Zuoying Distr ict

Geography

Zuoying District is in the north of Kaohsiung City. It connects Sanmin District to the east, Gushan District to the south, Nanzih District to the north, and faces Taiwan Strait to the west.

Total Land Size

Area: 19.3888 square kilometers

Population

There are 40 boroughs, 760 neighborhoods, 76,413 households,

and 195,436 residents

Page 43: Highlight_Final Thesis

43

Page 44: Highlight_Final Thesis

44

3.2.5 Customer Trend/Research

Attitudes Toward Shopping for Baby-Related Items

Fashion has always been a powerful means of expression, as the way we dress reflects our cultural mentality, personality, and even our feelings. In addition, fashion has the great merit of combining practicality with aesthetics, and could be perceived as a pragmatic form of art. Being influenced by many different cultural and social factors and permanently adapting to the needs and requirements of a continuously developing society, fashion has suffered a lot of radical changes over the course of time. During its ongoing process of evolution, it has generated many different styles and trends, revealing traits characteristic to each distinctive generation.As the children's clothing industry was growing in popularity, more and more fashion designers decided to focus their work exclusively on designing clothes for young children and babies with children's clothes gaining a lot in aspect and originality. Supermarkets and clothing stores began to fill up with ingenious and colorful clothing articles for children, lots of shops even specializing in exclusively selling children's clothes.

A lot of children nowadays spend more and more time looking for the most interesting and imaginative clothing items they can find. Mesmerized by so many clothing models, designs and colors, many children can hardly decide upon a single item in particular.

As soon as they step inside children's clothing stores, children are immersed in a colorful and magnificent world, similar to the world created by toy stores. In fact, the young generations' interest towards clothes, and thus their inclination towards originality, aesthetics and sense of beauty.

There are some key points when parents buy merchandise for their children. First, more than half of parents with children age 4 or under who own baby-related products research these products online then buy them in-store. Researching online is a way for parents to see reviews and compare various product attributes side by side. However, the idea of actually seeing a product in person in order to touch and feel it is also important when making purchases in this category, particularly on big ticket items such as furniture and transport items.

Second, the parents rely on information and advice from their friends and family when buying baby products. Friends and family discounts are likely to appeal to this group as they may be bringing friends and family with them when shopping, this can encourage both parties to make purchases during shopping trips.

Last, knowledge of key brands is also a key factor when shopping for baby-related products. They rely on their own knowledge of a few key brands and make purchase decisions based on that. Brands should ensure that they are promoting products and educating parents online, since so many are researching products in that medium. (Alison Lipson, 2013)

Page 45: Highlight_Final Thesis

45

The Power of the Grandparent Economy

Grandparents.com commissioned Peter Francese, founder of American Demographics, to uncover the facts and to shatter some myths about grandparents. He estimates that grandparents will spend $52 billion on their grandkids this year, the bulk of it on school tuition and other education costs ($32 billion), but also on gifts like clothes ($11 billion) and toys ($6 billion). And his research projects continued strong spending, in part because the employment rate among grandparents has increased 10 percent, even while that of all other age groups has seen steady declines

during the recession.(Peter Francese, 2009)

Page 46: Highlight_Final Thesis

46

Page 47: Highlight_Final Thesis

47

04Competi t ion Analysis

Page 48: Highlight_Final Thesis

48

In the children’s apparel and furniture market, there are three direct competitors and two indirect competitors for Highlight. They are chain stores around Taiwan, and the price range is between $15-$80.

Page 49: Highlight_Final Thesis

49

•Direct Competi tors

Why And 1/2

Est: 1979Price range: $15 - $80

Company Overview:

Why And 1/2 was established in 1979, and it has many stores in Taiwan including department stores and franchise stores. Why And 1/2 sells their private label for children apparel that includes parent-child attire and accessories. The famous pattern of Why And 1/2 is pop bear.

Strengths:•Local brand•Good shopping environment•Various styles•Clothes are in full specifications and of bright colors•Alluring advertisements

Weaknesses:•Employees do not have to have fashion background to assist

customers

Page 50: Highlight_Final Thesis

50

Les Enphants

Est: 1971Price range: $15 - $80

Company Overview:Les Enphants was establ ished in 1971. They have other distributions all over Asia, Taiwan, Indonesia, Thailand and China. They sell a lot of different merchandise in stores that include apparel, shoes and supplies.

Strengths:•Quality is proportional to price•The size of company gives the monetary advent on marketing•Varieties choices on brands•Good customer service

Weaknesses:•Employees do not have to have fashion background to assist

customers•The store offers more international brands than local brands has

negative impact due to the lack awareness of the international

brands

Page 51: Highlight_Final Thesis

51

Chick

Est: 1974Price range: $15 - $70

Company Overview:Chick was established in 1974, and it is baby clothings store. Thay develop a wide range of poducts for children and maternity. Chick focus on baby wear and goods, and they also have private labels and import other brands.

Strengths:•Brand awareness is high•Good quality•Customer loyalty degree is high•The size of company gives the monetary advent on marketing

Weaknesses:•The age for apparel is only 0~3 years old•Employees do not have to have fashion background to assist

customers

Page 52: Highlight_Final Thesis

52

•Indirect Competi tors

Love World

Est: 1975Price range: $15 - $70

Company Overview:Love World is Taiwan original brand, and it was founded in 1975. It has a wide range of merchandise for children from newborn to 12 years old and focuses on children's wear. They operate in private label and import overseas wholesale brands.

Strengths:•Promotional events on every month•Varieties choices on brands•The size of company gives the monetary advent on marketing

Weaknesses:•Employees do not have to have fashion background to assist

customers•Quality is lower

•Less seasonal clothing types

Page 53: Highlight_Final Thesis

53

Best pals

Est: 1999Price range: $15 - $70

Company Overview: Best Pals was founded in 1999. Best Pals has unique and diverse selection on children's clothing. The store has multi-brands that include Western and casual style brands that make parents choose what they want.

Strengths:•Variety of choices on brands•The size of company gives the monetary advent on marketing

Weaknesses:•Employee does not have to have fashion background to assist

customers

•Lower quality on apparel

Page 54: Highlight_Final Thesis

54

Page 55: Highlight_Final Thesis

55

4.2 Competi t ive Analysis Chart

 

Founded Number of

S tores in

Kaohsiung

Pr ice

Range

Strengths Weaknesses

Why And 1/2 1979 3 Boutiques

4 Departments

$15 - $80 • Local brand

• Good shopping environment

• Various styles

• Clothes are in full specifications and of

Bright colors

• Alluring advertisements

• Employee does not have to have

fashion background to assist

customers

Les Enphants 1971 13 Boutiques

8 Departments

$15 - $80 • Quality is proportional to price

• The size of company gives the

monetary advent on marketing

• Varieties choices on brands

• Good customer service

• Employee does not have to have

fashion background to assist

customers

• The store offer more international

brands than local brands has

negative impact due to the lack

awareness of the international brands

Chick 1974 7 Departments $15 - $70 • Brand awareness is high

• Good quality

• Customer loyalty degree is high

• The size of company gives the

monetary advent on marketing

• Apparel’s age is only 0~3 years old

• Employee does not have to have

fashion background to assist

customers

 Love World 1975 7 Boutiques $15 - $70 • Promotional events on every month

• Varieties choices on brands

• The size of company gives the

monetary advent on marketing

• Employee does not have to have

fashion background to assist

customers

• Quality is lower

• Less seasonal clothing types

Best Pals 1999 1 Department $15 - $70 • Varieties choices on brands

• The size of company gives the

monetary advent on marketing

• Employee does not have to have

fashion background to assist

customers

• Lower quality on apparel

   

Page 56: Highlight_Final Thesis

56

Page 57: Highlight_Final Thesis

57

05Competi t ive Strategy

Page 58: Highlight_Final Thesis

58

5.1 SWOT Analysis

Strengths   Weakness  • First organic lifestyle store in Taiwan

• Reasonable price for the high quality

merchandise

• High-quality customer service

• High-quality apparel and furniture

• Diverse choices of product

• In-store events

• Unique interior design

• Holding unique promotions

• Limited inventory

• No online store

• Longer Lead time

• The types of apparel are not suitable

for formal occasions

• Not an well known brands  

Opportuni t ies   Threats  • Creating a new lifestyle trend of

children in Taiwan

• Have a large group of potential

customers to open more locations

• Variety of new brands expand new

products  

• Department stores sell various

products

• The price competitions is fierce in

Kaohsiung, Taiwan

• Children population becomes lower for

these years  

 

Page 59: Highlight_Final Thesis

59

5.2 Competi t ive Advantage

The competitive advantage of Highlight is that we promise we provide high integrity, service and quality. - We commit to the customers relationships. We provide customers with products and services, to the best

product and quality assurance in mind. We have the fast prompt customer service because we always put our customers first. Also, we have a special service which is no matter how much our customers spend in the store, we provide free shipping and free return service within Taiwan.

- We commit to our products selected different countries vendors because of quality, eco-friendliness and prestige. If customers have any questions about the quality, we will also take responsibility for that to the end.

- We commit to choosing organic cotton for cleaner, eco-friendly clothing. Organic cotton provides superior softness and quality, which is wonderful for baby's tender skin making it a great choice for customers and an important choice for our environment.

Page 60: Highlight_Final Thesis

60

5.3 Posi t ioning

The positioning is separated with quality and price. However, the positioning of Highlight belongs to high quality and mid-high price when it is compared with other competitors. WHY And 1/2 and Les Enphants are similar with Highlight. However, the direct competitors are may very widely depending on the type of style and quality.

Page 61: Highlight_Final Thesis

61

5.4 Value and Dif ferent iat ions

Our beliefs and ideals include natural, non-toxic and comfortable clothing and furniture. In terms of apparel, all of them are made of organic cotton, especially children’s garments. We have 100% internationally certified of organic cotton, so the garments do not irritate skin. Nowadays, service has been increasingly recognized as a critical factor for any business. Therefore, if customers have any questions, we also have after-sales service. We are eager to solve the problems from customers. In order to make parents feel easy to shop at store, we provide different coloring books with non-toxic crayons for children. They can enjoy drawing and waiting for

their parents.

Page 62: Highlight_Final Thesis

62

Page 63: Highlight_Final Thesis

63

06Target Customers

Page 64: Highlight_Final Thesis

64

6.1 Primary Customers

Highlight’s primary customers are 25-34 years old parents who live in Kaohsiung of Taiwan. The families often have double-salaries, so they can support the household spending. Although they are busy at work, they still enjoy their life.

Demographics-25 to 34 years old parents who have children between 0-5 years old-Middle to high level. The annual income USD 15,000 – 25,000-Graduated from Graduate school / University-Live in Urban districts-Family Size: Nuclear family-Occupation: Office staff

Geographics- Taiwan, especially south of Taiwan- Kaohsiung is the second metropolitan area

Psychographics- Leisure activities- Focus on quality of life- Do not have much time to go shopping- Set the trend- Loyal consumers

Li festyle and Behaviors- Looks for non-brand names- Admired for strong aesthetic taste level- It is a devotee of popular culture

Preferences and Media/Brand Associat ions- Brand loyalty- Heavy computer user

- Up-to-date with the latest technology

Page 65: Highlight_Final Thesis

65

Page 66: Highlight_Final Thesis

66

6.2 Secondary Customers

The Secondary customers of Highlight are 35-44 years old parents. The income level is little lower than primary customers. They pay more and more attention on the education of children and want to give their children the better quality life.

Demographics- 35 to 44 years old parents who have children between 0-3 years old- Middle to high level. The annual income USD 25,000 – 35,000- Graduated from University- Live in Urban or Suburban districts- Family Size: Nuclear family- Occupation: Office staff

Geographics- Taiwan, especially south of Taiwan- Kaohsiung is the second metropolitan area

Psychographics- Follow the trend- Frequent travelers- Focus on quality of life - Focus on a specific type of merchandise

Li festyle and Behaviors- Adventurous in trying trends from the norm- Interest to foreign brands

Preferences and Media/Brand associat ions- Social media savvy such as Facebook and Instagram

Page 67: Highlight_Final Thesis

67

6.3 Tert iary Customers

Highlight’s tertiary customers are 55-65 years old grandparents. Some of them are grandparents. They spend substantial amounts on goods and services for themselves, as well as for their grandchildren.

Demographics- 55 to 65 years old grandparents who want to buy children’s apparel for between 0-3 years old- Middle to high level. The annual income USD 25,000 – 50,000- Graduated from University- Live in Urban or Suburban districts- Family Size: Stem family- Occupation: Retiree

- Taiwan, especially south of Taiwan- Kaohsiung is the second metropolitan area

- Enjoys sharing experience and accept ant good comments- Enjoys placing activities and has positive life attitude- Emphasis on family atmosphere

Li festyle and Behaviors- Loves the great bargain- Likes to go a specific store

- Do not use social media

- Like the traditional way of publicity

Page 68: Highlight_Final Thesis

68

Page 69: Highlight_Final Thesis

69

6.4 Personas

Primary Target Market

Name: Emily Chou Age: 27Educat ion: Nat ional Sun Yat-Sen Universi ty Depar tment of Business AdministrationOccupation: Rise Global Trades Co., Ltd.: ManagerMarriage: 3 yearsChildren: 2 year old girl

Emily is focused on quality of li fe, and she likes unique and special merchandise of stores especially fashion and modern art. Emily normally spends around $700 ~ $1200/month on personal shopping including for her kid. She loves to visit a good quality small boutiques and department stores for her children which is located in Zuoying district. Also, Emily She loves to hang out with her family and friends and uses social media including Facebook

and Instagram to update her status.

Page 70: Highlight_Final Thesis

70

Secondary Target Market

Name: Emma ChangAge: 36Education: Fu Jen Catholic University Department of Textile and ClothingOccupation: Well Mart Merit Co., Ltd.: Marketing managerMarriage: 5 yearsChildren: 4 year old girl

Emma loves fashion, so she always follows the trend. She enjoys foreign culture such as movies, music and food. In cost of living, she spends around $600 ~ $1000/month on personal shopping. When she goes shopping, she expects a clean and comfortable shopping environment. Also, She loves to visit international brands for her children such as Ralph Lauren, Tommy Hilf iger. Emma is good at using digital products, and she likes to use Internet to search the newest information. In her free time, She loves to visit museums and exhibitions in Kaohsiung Museum of Fine Art with

her family. Having her family around means happiness to her.

Page 71: Highlight_Final Thesis

71

Tert iary Target Market

Name: Jean ShenAge: 60Education: Shih Chien University Department of Finance and BankingOccupation: Bank of Taiwan (Retired)Marriage: 38 yearsChildren: 30 year old daughter and 27 year old son

Jean is a traditional Taiwanese woman who attaches importance to her family. Recently, she started dabbling in the stock market. She knows a great deal about the snares and pitfalls of playing the stock and is determined to proceed warily. In her shopping behaviors, Jean spends around $500 ~ $1000/month on personal shopping. She likes to shop at department stores because she likes the good quality goods. She dotes on her grandson, so she likes to visit the children’s stores which are close to her home. She has to watch TV before she goes to sleep. She likes to watch health and financial TV show. She places great emphasis on the importance of family life and times. Therefore, she has a family trip three times within two months.

Page 72: Highlight_Final Thesis

72

Page 73: Highlight_Final Thesis

73

07Product Plan

Page 74: Highlight_Final Thesis

74

7.1 Sourcing and Plan

Sisso

Sisso’s brand designer, Ms. Greer Chon, a fashion designer, encountered her life’s changing point when she was pregnant. The birth of baby inspired her to reconsider the importance of the material. In order to give her baby the most natural protection, she plunged into the world of Organic Cotton and started designing baby clothes and accessories with the Organic Cotton. Sisso was founded in 2010 in Taiwan. They offer apparel from 0-3 year old

boys and girls. Price range is $15 to $70.

Page 75: Highlight_Final Thesis

75

Page 76: Highlight_Final Thesis

76

Page 77: Highlight_Final Thesis

77

Mini Rodini

Mini Rodini is a Swedish children’s wear brand that was founded in 2005 by illustrator Cassandra Rhodin as a tribute to all children, their imagination and sense that everything is possible. Mini Rodini takes children seriously with playfulness, meaning it is important that children too have clothes that match their own personality, mood and creativity. Mini Rodini’s vision has always been to make it both easy and exciting for parents to buy better products for their kids in regards to the design as well as environmental and ethical aspects of the production. And while the playful and humorous aesthetics may speak directly to the children, the quality of the products is equally important. They offer apparel from 0-11 year

old boys and girls. Price range is $40 to $150.

Page 78: Highlight_Final Thesis

78

Koolabah

Koolabah is a Swedish design concept that creates fashion in unisex for small trendsetters from 3 months to 6 years and price range is $30 to $100.

They want the clothes to be nice to look at with its minimalist design and unique shapes, but at the same time they strongly focus on functionality and ergonomics. Inspiration is drawn from the Scandinavian and the Japanese culture and elements from the 80's are a recurring theme in the all collections. All the garments

are made from 100% organic materials.

Page 79: Highlight_Final Thesis

79

Page 80: Highlight_Final Thesis

80

Page 81: Highlight_Final Thesis

81

Kate Quinn

Kate Quinn is the U.S.A children’s wear brand that was founded in 2006. Their designs highlight the baby's natural beauty with simple, elegant lines and fresh, nature-inspired colors. Clothes are available in soothing basic colors, like Vanilla Bean and Chocolate, on their own or uniquely mixed with contrast ing fun, vibrant shades like Dragonfly blue and Pomegranate red. Designed by Kate Quinn, former Hollywood Stylist, and certified organic from seed to packaging. Their apparel was created to be both fashionable and environmentally friendly. They offer apparel

from 0-4 year old boys and girls. Price range is $25 to $100.

Page 82: Highlight_Final Thesis

82

Winter Water Factory

W in te r Wa te r Fac to r y is a B rook lyn based des ign and manufacturing company specializing in screen printed textiles and organic cotton clothing from 3 months to 6 years old, and the price range is from $14 to $58. The company is the brainchild of Stefanie Lynen and Todd Warnock. Fresh, bold and beautiful prints are the signature of Winter Water Factory. Every item is crafted from 100% certified organic cotton and is made in the USA from the fabric to the final stitch. They believe in creating high quality products for healthy planet.

Page 83: Highlight_Final Thesis

83

Page 84: Highlight_Final Thesis

84

Page 85: Highlight_Final Thesis

85

GoatMilk

GoatMilk is the U.S. children’s apparel. The basic, simple and classic with a modern twist are their features. These are the fundamental principles behind the brand Goatmilk. Co-founders, Tania Vargas and Roland Bello, both children of immigrants, grew up conservationists. Meaning that they learned at a very early age how to re-use and re-purpose, how not to be wasteful, and that in general less is more. Tania and Roland stated, “There are many things we cannot control, but when we can, we try to choose what’s best for the planet we live on. It’s the way we live.” They have stayed true to this philosophy with the creation of GoatMilk. They offer apparel from 0-5 year old boys and girls. Price range is

$15 to $52.

Page 86: Highlight_Final Thesis

86

Purebaby

Purebaby is an Australian owned fashion label creating unique, organic clothing for babies and children. Established in 2002, Purebaby was born out of a desire for beautiful and simple products made with awareness and care. Always inspired by the beauty in nature, each Purebaby piece is soft and comfortable beautifully designed beautifully organic. They offer apparel from

0-4 year old boys and girls. Price range is $30 to $90.

Page 87: Highlight_Final Thesis

87

Page 88: Highlight_Final Thesis

88

Page 89: Highlight_Final Thesis

89

Flexa

Founded in Denmark in 1972, FLEXA specializes in design, manufacturing and sales of Scandinavian interior solutions for Kids. All FLEXA products are designed to create a safe and stimulating environment which adapts, grows and transforms to meet children's ongoing developmental needs. They use their knowledge of children to create the world best functional, playful and sustainable room solutions at affordable prices. Price range is

$83 to $210.

Page 90: Highlight_Final Thesis

90

The Land of Nod

The Land of Nod is the U.S.A children’s furniture brand that was founded in 1996. Price range is $69 to $299. Their exclusive selection of kids and baby furnishings has expanded to include toys, room décor, storage and baby gear. Basically, everything for before, during and after naptime, with a focus on design for kids and people that used to be kids. They believe every product they create has a soul. This soul comes from the story behind the item, and boy are there stories. Stories of real people, themselves moms, dads, aunts and uncles, lovingly creating products for your family that are always safe, always high quality, and often just

downright hilarious.

Page 91: Highlight_Final Thesis

91

Page 92: Highlight_Final Thesis

92

Brands Founded Contact Categories Whole Sale Range Retail Price Range Minimum Order Lead Time Age Range Store Location BusinessSisso 2010 2F., No.614, Zhongmei St., West Dist., Tops $7 - $35 $15 - $70 $1,000 1-2 month 0 - 12m Taipei Store/Online

Taiwan Taichung City 403, Taiwan (R.O.C.) Bottoms 1- 3y Taichung886.4232.65279 [email protected] Accessories

Gifts

Mini Rodini 2005 Klippgatan 11, Stockholm, Sweden Tops $17 - $50 $40 - $150 $1,000 3-4 month 1 - 4m Sweden Store/OnlineSweden 468.641.7788 Bottoms 4 - 9m

[email protected] Bodysuits 9m [email protected] Accessories 1.5 - 3y

Gifts 3 - 5y

Koolabah 2009 Brogatan 1 413 01 Göteborg Sweden Tops $15 - $50 $ 30 - $100 $1,000 3-4 month 18 - 24m Sweden Store/OnlineSweden +46 7 0828-1477 Bottoms 2 - 5y Europe

koolabah@Koolabah.com Bodysuits [email protected] Accessories Russia

Gifts South Korea TaiwanUSA

Kate Quinn 2006 4F., No.9, Sec. 3, Kangning Rd., Neihu Dist., Tops $12- $50 $25 - $100 $1,500 2-3 month 0 - 12m U.S.A Store/OnlineU.S.A Taipei City 114, Taiwan (R.O.C.) Bottoms 1 - 4y

886 2263 42860 [email protected] Accessories

Gifts

Winter Water Factory 2003 110 E. 9th Street #A691 Tops $7 - $29 $14 -$58 $1,200 2-3 month 0 - 12m U.S.A Store/OnlineU.S.A Los Angeles, CA 90079 Bottoms 1- 3y Canada

213-627-9586 Bodysuits [email protected] Accessories Germany [email protected]   U.K

Goat Milk 2010 523 East 12th Street Tops $7.5 - $26 $15 - $52 No 2-3 month 1 - 4m U.S.A Store/OnlineU.S.A New York, NY 10009 Bottoms 4 - 9m Canada

212-500-1437 Bodysuits 9m -1.5y [email protected] Accessories 1.5 - 3y Austria

Gifts 3 - 5y FranceItaltyThe NetherlandsSwedenSwitzerlandTaiwanJapanHong KongSouth Korera

Purebaby 2002 135 Cromwell St Collingwood VIC,3066 Tops $15- $45 $30-$90 $1,000 2-3 month 0-12 m Austrialia Store/OnlineAustralia 613.9417.5344 Bottoms 1-4 y

[email protected] BodysuitsAccessoriesGifts

Flexa 1972 4F, 5, Alley 10, Lane 62, Chih Cheng Rd. Beds $40 - $105 $83 - $210 $2,000 2-3 month U.S.A StoreDenmark Shihlin DistrictI, Taipei City, Taiwan (R.O.C.) Play U.K

886 2283 67567 Baby [email protected] Storage France

Textiles GermanyBed parts TaiwanTables & Chairs 40 CountriesMattresses

The Land of Nod 1996 8135 River Drive, Morton Grove, IL 60053 Furniture $35 - $150 $69 - $299 $2,500 2-3 month U.S.A Store/OnlineU.S.A 800.933.9904 Bedding

[email protected] StorageRugsLightingDécorToy&Gift

Page 93: Highlight_Final Thesis

93

Page 94: Highlight_Final Thesis

94

7.2 Proport ion of Merchandise

 

Flexa, 46%

The Land of Nod, 54%

 

     

   

Sisso, 13%

Mini Rodini, 7%

Koolabah, 10%

Kate Quinn, 23%

Winter Water Factory, 15%

Goat Milk, 12%

Page 95: Highlight_Final Thesis

95

Page 96: Highlight_Final Thesis

96

Sisso

SKU S910310 S831203 S930725 S820204-2A S820204-2AMaterial 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic CottonRetail Price $30.00 $25.00 $45.00 $37.00 $37.00Wholesale Price $15.00 $12.50 $22.50 $18.50 $18.50

Mini Rodoni

SKU SP1415ALS78 SP1415ALS80 SP1415ALS85 SP1415AL905 SP1415AL915Material 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic CottonRetail Price $48.00 $43.00 $37.00 $75.00 $84.00Wholesale Price $24.00 $21.50 $18.50 $37.50 $42.00

Koolabah

SKU AW1415CLB03 AW1415CLB01 AW1415CLP11 AW1415CLT02 SP1415ALS30Material 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic CottonRetail Price $40.00 $44.00 $66.00 $37.00 $82.00Wholesale Price $20.00 $22.00 $33.00 $18.50 $41.00

Kate Quinn

SKU K4E003EL K3E218SL K4S459FO K3E310TS K3E520TSMaterial 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic CottonRetail Price $22.00 $34.00 $32.00 $26.00 $26.00Wholesale Price $11.00 $17.00 $16.00 $13.00 $13.00

Item

Item

Core Assortment

Item

Item

7.3 Categories

Page 97: Highlight_Final Thesis

97

Winter Water Factory

SKU B4723 B1093 B7723 B1923 B2381Material 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic CottonRetail Price $44.00 $38.00 $58.00 $52.00 $24.00Wholesale Price $22.00 $19.00 $29.00 $26.00 $12.00

Goat Milk

SKU GM042 GM049 GM051 GM046 GM016Material 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic CottonRetail Price $26.00 $38.00 $40.00 $32.00 $26.00Wholesale Price $13.00 $16.00 $20.00 $16.00 $13.00

PureBaby

SKU PN1003S14 PN1004S15 PN1000S33 PA1006S16 PN1006S14Material 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic Cotton 100% Organic CottonRetail Price $44.00 $25.00 $24.00 $17.00 $48.00Wholesale Price $22.00 $12.50 $12.00 $8.50 $24.00

Flexa

SKU 82-50103-40 82-10047-40 82-10048-40 82-70087-79Material MDF and ash wood MDF and ash wood MDF MDFRetail Price $99.00 $59.00 $148.00 $88.00Wholesale Price $49.50 $29.50 $74.00 $44.00

The Land of Nod

SKU 262846 524689 263486 255319 302623Material Solid teak/Solid mahoganySolid sustainable rubberwoodSolid mahogany/Solid teakSolid sustainable rubberwoodCanvas Retail Price $399.00 $149.00 $99.00 $69.00 $24.95Wholesale Price $199.50 $74.50 $49.50 $34.50 $12.48

Item

Item

Item

Item

Item

Page 98: Highlight_Final Thesis

98

Page 99: Highlight_Final Thesis

99

Page 100: Highlight_Final Thesis

100

Page 101: Highlight_Final Thesis

101

Page 102: Highlight_Final Thesis

102

7.4 Buying Plan

• Trade Shows

 Name Where When Websi te

PlayTime New York /Paris/Tokyo New York: Aug 1-3, 2015

Paris: Jul 4-6, 2016

Tokyo: Aug 25- 27, 2016

http://www.playtimenewyork.com/trends-events/

Children’s Club New York Aug 2-4, 2015 http://www.enkshows.com/childrensclub/

Baby Products Fair Hong Kong Jan 11-14, 2016 http://www.hktdc.com/fair/hkbabyfair-en/HKTDC-Hon

g-Kong-Baby-Products-Fair.html

 

Page 103: Highlight_Final Thesis

103

• Calendar

 

Order Del ivery  

January February March Apri l May June July August September October November December

Sisso F/W Order F/W Delivery

S/S Delivery S/S Order

Mini Rodini F/W Order F/W Delivery

S/S Delivery S/S Order

Koolabah F/W Order F/W Delivery

S/S Delivery S/S Order

Kate Quinn F/W Order F/W Delivery

S/S Delivery S/S Order

Winter Water

Factory

F/W Order F/W Delivery

S/S Delivery S/S Order

Goat Mi lk F/W Order F/W Delivery

S/S Delivery S/S Order

Purebaby

F/W Order F/W Delivery

S/S Delivery S/S Order

Flexa F/W Order F/W Delivery

S/S Delivery S/S Order

The Land of

Nod

F/W Order F/W Delivery

S/S Delivery S/S Order

Page 104: Highlight_Final Thesis

104

Page 105: Highlight_Final Thesis

105

08Market ing Plan

Page 106: Highlight_Final Thesis

106

8.1 Market ing Object ives

(1) Obtain at least 300 new customers per month.

(2) Highlight is going to build brand awareness and attract

potential customers.

(3) Coordinate the development of a new ad campaign with advertising agency with goal of increasing brand recognition by 2017.

(4) Increase market share for children’s product to all southern of Taiwan by 2017.

Page 107: Highlight_Final Thesis

107

Page 108: Highlight_Final Thesis

108

Page 109: Highlight_Final Thesis

109

8.2 Market ing Strategy

Grand opening eventThe grand opening event will be held on Saturday , February 27th, 2pm to 5pm. We will invite magazine’s journalists, bloggers and customers. They will report and share the opening ceremony. We also engage photographer to record event. At the grand opening, we will serve refreshments, such as snacks or appetizers for our guests. Highlight offer discounts and special pricing during the grand opening. When customers attend the event, they will have $10

gift card and have 10% discount on all merchandise.

• Invitation cards• Facebook

• Direct mail

• Market ing Campaigns

Page 110: Highlight_Final Thesis

110

VIP Store Event-runwayWe need to increase our visibility, so we will hold the event-runway during holiday season such as Halloween and X’mas. We will also invite bloggers to join us, and we also provide feature wall for our customers to take photos in front it. They will share the event on

their fan pages. It is an excellent opportunity to publicize our brand.

• Facebook• Instagram• Email

• Line

Page 111: Highlight_Final Thesis

111

Seasonal sales

We will have seasonal markdown sale for the holiday such as Chinese New Year, Mother’s Day, Father’s Day and Christmas. Each promotional sale will last two weeks. It will

offer 10% discount on all merchandise.

• Facebook• Email• Line• Search Engine• Magazines

• Official Website

Page 112: Highlight_Final Thesis

112

Cooperat ion wi th bloggers

Highlight cooperates with bloggers who have 0 to 5 years old children.

Grace is a blogger who has over 980,000 flowers on Facebook. She always shares her style and daily life and has attracted many people to follow her. Her daughter Toby will wear our apparel and share the feedback on Facebook.

Page 113: Highlight_Final Thesis

113

The twins Chelsea & Jesper have over 240,000 followers on Facebook. Their Mom always share their daily life and apparel. Therefore, we sponsor them with our merchandise, and they will

introduce these merchandise to their followers.

• Facebook

• Instagram

Page 114: Highlight_Final Thesis

114

Lifet ime membership

Loyalty program improves customer retention and spending, so we provide accumulative cards when customers spend over $250 at store. They reach 10 points and they can earn the lifetime membership. We will offer special discount of 10%

on all merchandise.

• Facebook• Instagram• Official Website• Email

• Line

Page 115: Highlight_Final Thesis

115

Social Responsibi l i ty

Taiwan Fund for Children and Families(T.F.C.F) was found in 1950. TFCF is a non-governmental organization that dedicates itself to award needy children and their families with welfare and benefits. With their professional social work experience, they prevent children away from being abused, and even provide the financial assistance to the needy children and families. They insist to assist their supported needy children with a timely assistance, heartfelt concerns, Christ’s love and professional social works. Highlight care more about children because they are our precious gifts.

Therefore, we will donate 5% monthly of net sales to support them.

• Facebook• Instagram

• Line

Page 116: Highlight_Final Thesis

116

Email

Highl ight adver t ises our new sales, promot ions and store events through email, and our customers can receive the latest information. Before we can start an email marketing campaign, we need to access our best customers' email addresses. Asking for email addresses in a polite and respectful way will make our customers look forward to our email newsletters or promotions. The other way to collect email addresses from our customers is

through comment cards and response cards.

• Market ing Channels

Page 117: Highlight_Final Thesis

117

Off icial Website

The Highlight website will has online shopping for our customers wi thin Taiwan. We provide free shipping and re turn when customers buy our merchandise online. On the website, we also

show sales promotions and special events information.

Page 118: Highlight_Final Thesis

118

Facebook fan page

Social network also takes up a lot of time, and Internet users are happy to get stuck in. This leads to the use of platforms becoming second-nature, forming habits that influence their lives, both on and offline. Social media has helped us stay engaged with our customers. Therefore, Facebook will be used for spreading our information on sales promotions and special events. We also hope to get feedback from our customers, so we can improve it.

There are 15 millions people in Taiwan use Facebook every month.

Page 119: Highlight_Final Thesis

119

Instagram

Instagram is another popular social networking tool in Taiwan. We will post our newest merchandise on it every week. We will use hashtags such as #highlight #childrenswear #fashionchildren

which is a way to link our pictures.

Page 120: Highlight_Final Thesis

120

Line

Line is an ins tant messaging app which can send mass messages to all customers. We can create messages from the smartphone app or the PC admin page and batch send them to customers who have friended with our account. Messages can be reserved for sending in advance, providing us with the flexibility needed to time messages to campaigns and events. It is the ultimate tool to promote your businesses and events. Close the distance by becoming “friends” with our customers.

There are over 17 millions people in Taiwan use Line everyday.

Page 121: Highlight_Final Thesis

121

Magazines

親子天下 Baby(Commonwealth Parenting baby Special Issue):

It provides parents who have 0-6 years old children the most practical education and care knowledge and also includes lifestyle information.

嬰兒與母親 (Baby & Mommy):It is a book to pregnancy, perinatal health care and 0 - 6 years old baby feeding, nutrition, disease prevention, psychological nursing, education as the main content of the popular science magazine of mother and infant.

At the beginning of Highlight, it needs to build brand awareness. We will place our Ads on two most popular magazines. The message that we will put on Ads is that……

“ Wish Granted Fashion For Our Babies”

Page 122: Highlight_Final Thesis

122

Direct Mail

Direct mail is the most common form of direct market ing. Therefore, the invitation cards will use direct mail to send to our new customers. We will send 1000 direct mails to Gushan district and Sanmin district which are near Zuoying district. The address will collect from post office and the recipients that we will depend on their marital status and salary.

Page 123: Highlight_Final Thesis

123

Page 124: Highlight_Final Thesis

124

Search Engines

Yahoo and Goog le a re mos t p o p u l a r s e a r c h e n g i n e s i n Taiwan. Search adver t isements are targeted to match keywords entered on search engines. In order to create Highlight’s brand awareness, we wil l use banner to spread our b rand qu ick ly. There fore, e f fec t i ve keywords can help increase your website’s re levance and i ts rank ing on search engine results pages. The keywords include baby clothing, kid apparel, organic and children

furniture.

Page 125: Highlight_Final Thesis

125

Page 126: Highlight_Final Thesis

126

8.3 Market ing Calendar

Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec JanEvent (Grand Opening)Store Event-Runway show (Chinese New Year,Mother;s Day, Father's Day, Halloween, X'mas)Seasonal SalesCooperation with bloggers (Grace)Cooperation with bloggers (Chelsea & Jesper)Lifetime MembershipSocial Responsibility

EmailOfficial WebsiteFacebook Fan PageInstagramLineMagazine Print ADS (嬰兒與母親)Magazine Print ADS (親子天下baby雜誌)Direct MailTo buy Yahoo bannerTo buy Google banner

Page 127: Highlight_Final Thesis

127

Jul Aug Sep Oct Nov Dec Jan Total2,000$

$1,200 2,400$ $1,200 2,400$

$50 $50 $50 $50 250$ $1,700 $1,700 6,800$

$1,200 $1,200 4,800$ $120 $1,800 $120 $120 $120 $120 $120 3,120$

$1,000 $1,000 $1,000 5,000$ $1,200 $1,200 $1,200 7,200$

$1,200 $1,200 $1,200 $1,200 7,200$ 30$ -$ -$

1,370$ 6,900$ 3,770$ 2,320$ 3,070$ 3,520$ 1,370$ 41,200$

Feb Mar Apr May JunEvent (Grand Opening) $2,000Magazine Print ADS (嬰兒與母親) $1,200Magazine Print ADS (親子天下baby雜誌) $1,200Email $50Cooperation with bloggers(Grace) $1,700 $1,700Cooperation with bloggers(Chelsea & Jesper) $1,200 $1,200Official Website $120 $120 $120 $120 $120Store Event-Runway Show (Chinese New Year,Mother;s Day, Father's Day, Halloween, X'mas)$1,000 $1,000To Buy Yahoo Banner $1,200 $1,200 $1,200To Buy Google Banner $1,200 $1,200Direct Mail $30

Total 7,250$ 3,720$ 1,370$ 4,020$ 2,520$

Page 128: Highlight_Final Thesis

128

Page 129: Highlight_Final Thesis

129

09Branding

Page 130: Highlight_Final Thesis

130

Page 131: Highlight_Final Thesis

131

9.1 Brand Ident i ty

Page 132: Highlight_Final Thesis

132

9.2 Business Card

Page 133: Highlight_Final Thesis

133

9.3 Let terhead and Envelope

Page 134: Highlight_Final Thesis

134

9.4 Shopping Bag and Gif t Box

Thicker paper bag Canvas bag Gif t BoxSize: 11 ½ x 8 ½ x1 5/8” / 19x12x3”

Page 135: Highlight_Final Thesis

135

9.5 Price Tag, Stamp and Window Signage

Price Tag Stamp Window Signage

Page 136: Highlight_Final Thesis

136

Page 137: Highlight_Final Thesis

137

10Visual Merchandising

Page 138: Highlight_Final Thesis

138

10.1 Floor Plan

700 sq.f t .

Page 139: Highlight_Final Thesis

139

Page 140: Highlight_Final Thesis

140

10.2 Wall Display

Page 141: Highlight_Final Thesis

141

10.3 Window Display

Page 142: Highlight_Final Thesis

142

10.4 Storefront

Page 143: Highlight_Final Thesis

143

Page 144: Highlight_Final Thesis

144

Page 145: Highlight_Final Thesis

145

11Operat ional Plan

Page 146: Highlight_Final Thesis

146

11.1 Organizat ion Chart

11.2 Ownership Detai ls

Highlight is a private business and it owned by I-Chun Chen. Highlight will hire 3 full-time and 1 part-time employees to help operate the store.

Page 147: Highlight_Final Thesis

147

11.3 Employees Responsibi l i t ies and Benefi ts

CEO & Store Owner

- Attend trade shows - Trend analysis and trend forecasting - Analyze and review past and present monthly sales, inventory,

and open to buy reports - Develop and execute the store’s merchandise assortment plan

- Coordinate and plan timing of deliveries with vendors

- Develop a calendar and plan for v isual merchandising;

communicate to Store Manager - Develop a social media strategy and plan - Train and communicate information about product knowledge to

entire team

General Manager

- Create genuine connections with customers by asking questions,

listening to their needs, and offering suggestions

- Manages the implementat ion and execut ion of al l s tore

operations- Evaluates store sales performance daily using key performance

indicators- Executes the visual merchandising plan as directed from CEO

- Manages and implement social media and marketing plan on

all platforms- Analyze and track and increase social media following

- Assist in planning store events and promotions

- Supervises the Sales Associates; t rack sales associates

performance and development- Reports to the CEO

Sale Person

- Assist in opening and closing housekeeping routines- Maintain visual presentations by restocking and merchandising- Process new arrivals efficiently (tag, steam, hang)- Be knowledgeable of merchandise to communicate it to the

customer- Assist in social media posts (Facebook, Instagram)- Responsible for contributing to store sales goals- Responsible for obtaining customers contact information and

email into POS system- Reports to the Store manager and CEO

Part- t ime Sale Assistant

- Process new arrivals efficiently (tag, steam, hang)- Be knowledgeable of merchandise to communicate it to the

customer- Assist in social media posts (Facebook, Instagram)- Responsible for contributing to store sales goals

- Reports to the Store manager and sale persons

Page 148: Highlight_Final Thesis

148

Page 149: Highlight_Final Thesis

149

11.4 Location and Hours of Operat ion

Hours

- 11:00am – 9:00pm- Open 360 days a year. Closed during Chinese New Year (5 days).

Location

- No.58, Liwen Rd., Zuoying Dist., Kaohsiung City 813, Taiwan (R.O.C)

Rent

- 700 sq.ft- $ 930/Month

Return & Exchange Pol icy

- I f you are not happy wi th any product, we wil l gladly accept any reasonable request for exchange or return for store credit within 7 days from the date of purchase.

- Clearance items are final sale. No returns or exchanges are accepted on

clearance merchandise.

Page 150: Highlight_Final Thesis

150

Page 151: Highlight_Final Thesis

151

12Financial Plan

Page 152: Highlight_Final Thesis

152

12.1 Financial Plan Summary

Start Up Cost Forecast

Highlight’s start up cost is $145,706.14 and this money will be obtained via banks and other investors. 30% of the startup cost will come from banks at 3.6% of interest rate annually, and 70% will come from private investors. The startup cost will be used for our business expenses that will include technology and phones, fixtures, leasehold improvements, rent deposit, salaries, marketing startup, opening inventory, other start up expenses, contingency reserve and working capital.

The store rental cost for the first month will be $ 2,790, and that includes a three-month rent deposit. Therefore, each month's rent will be $ 930.

We estimate our first year sales will reach $493,648, which will be powered by our marketing plan. The plan includes an informational website, e-mail, social networks, magazines, store events, cooperation with bloggers and search engines ads that can both generate additional revenue and increase brand-awareness. We also plan to attend trade shows to get the newest information,

trends and negotiate the best pricing and terms.

Market ing Expenses

First Year Total Cost: $ 41,220Event: $ 2,000Magazine Print Ads: $ 4,800Email: $ 300Cooperation With Bloggers: $ 11,600Official Website: $ 3,120Store Event-Runway Show: $ 5,000Search Engine Banner: $ 14,200

Direct Mails: $30

Page 153: Highlight_Final Thesis

153

Prof i t And Loss Forecast

Our expected profit in the first year is 10.7% of the total net sale ($493,648)The estimated gross margin is 44.3%, and the estimated total expense is 33.1%

There will be 4 workers in Highlight, including a CEO, Store manager, two sales people and a par t- t ime assistant. The following list shows each position’s annual salary:

CEO: $ 30,000Store Manager: $16,900Sales Person: $ 12,000

Part-time Assistant: $ 4,800

Cash Flow Forecast

Our expected start up loan is $145,736 and our cash flow will be $78,702 at the end of the first year.

Expected Turnover Rate

First year: 4.01 Second year: 4.63 Third year: 5.77

Sales Forecast

Our first year annual sales estimate is $493,648. The second year annual sales estimate will grow 5% and reach $518,330. The third year annual sales estimate will continue to grow to 5% and reach $544,247. We will carry more different brands and we will hold the promotional activity to sell quantity with the increment product.

Page 154: Highlight_Final Thesis

154

Average Customer Transact ion

$41.38 (1 unit per transaction)Apparel: $37.99 (1 unit per transaction)Furniture: $118.92 (1 unit per transaction)

Annual Sales In First Year

Highlight’s first year sales estimate is $493,648.Average price of an item: $41.38Average units per transaction: 2Average customers transaction: $41.38 x 2 = $ 82.76Expected traffic of Highlight: 55 traffic per dayExpected customers: 30%Buying customer per day 55 x 30% =16.516.5 customers x $82.76 = $1,371.24 sales per day

$1,371.24x 360 days= $493,648

Average I tem Price

Highlight plans a total sale of 11,930 units for the f irst year in business, and the total cost of goods of USD$ $255,617.78 with a 48.6% markup.

Highlight’s merchandise categories include one-piece items, tops, bottom, outerwear, accessories and furniture. Apparel is the largest category, which will be 95% of merchandise and the furniture will be 5%. Duty rates in Taiwan vary from 0% to 30%, with the average duty rate at 6.52%. The duty of apparel is 12%.

Based on our f irst year sales forecast, total sales $493,648 ÷ 11,930 units = $ $41.38. In term of apparel, The average price point is $434,190 ÷ 11,430 units= $ $37.99. The average price

point of furniture is $59,458 ÷ 500 units = $ $118.92.

Page 155: Highlight_Final Thesis

155

11.2 Future Growth Goal

After 2-3 years of steady business, we will grow our business, so we will hire more employees, launch more collections and lines and have an online store to expand our market. Business growth is critical to our store's success. Therefore, a successful business regularly reviews its business plan to ensure it continues to meet its needs. It 's sensible to review current performance on a regular basis and identify the most likely strategies for growth. We will open an online store during the third year. In 5 years, if our revenues permit, we plan to open the second retail store in Tainan city because Tainan city is also the big city in south of Taiwan. Tainan city is an ideal second location because it near Kaohsiung city, and it will be easier to manage operationally.

Page 156: Highlight_Final Thesis

156

Page 157: Highlight_Final Thesis

157

11.3 Financial Sheet

Startup Capital Spending Plan & Monthly Depreciat ion Expense

Startup Capital Spending Planand

Monthly Depreciation Expense

Item Detail $ Amount Depreciate ?# Months ofUseful Life

MonthlyDepreciation

Expense

Technology and PhonesCash Register, Fax/Copier, Printer, PC,

Phones,Software 1,350.00$ Yes 60 22.50$

Selling Floor and Backstock FixturesFloor Fixtures/Shelves, Display Tables, Jewelry

Cases 4,500.00$ Yes 60 75.00$

Leasehold Improvements (Material & Labor)Flooring, Paint, Electrical, Light Fixtures, Fitting

Rooms, Doors, Signage, Awning & Labor 25,000.00$ Yes 60 416.67$

Rent Deposit 3 Months Rent Deposit 2,790.00$ No n/a

Wages and Salaries 3 Months 18,600.00$ No n/a

Marketing Startup Initial Marketing Campaign 12,340.00$ No n/a

Opening Inventory Cost BOM$ Inventory 59,656.14$ No n/a

Other Start Up Expenses Permits, Insurance, Utility Deposits, Supplies 1,000.00$ No n/a

Contingency Reserve Extra Cash for Unforeseen Expenses and Repairs 2,500.00$ No n/a

Working CapitalCash Needed in first months to keep bank funds

positive 18,000.00$ No n/a

Total 145,736.14$ 514.17$

Page 158: Highlight_Final Thesis

158

Assortment Plan

Page 159: Highlight_Final Thesis

159

Page 160: Highlight_Final Thesis

160

Sales and Inventory FlowSales and

Inventory FlowYear 1

year one GM% 44.3% shrink % 2.0%IMU% 48.6%year 2 growth 5.0%year 3 growth 5.0%

Jan-Yr0 Feb-Yr1 Mar-Yr1 Apr-Yr1 May-Yr1 Jun-Yr1 Jul-Yr Aug-Yr1 Sep-Yr1 Oct-Yr1 Nov-Yr1 Dec-Yr1 Jan-Yr1 Q1-Yr1 Q2-Yr1 Q3-Yr1 Q4-Yr1 Yr1 Total

BOM $115,951 $118,925 $118,925 $121,600 $121,679 $122,290 $120,226 $119,928 $128,197 $135,871 $135,138 $128,146 $115,951 $121,600 $120,226 $135,871

Net Sales $40,434 $37,759 $37,759 $43,407 $37,759 $40,434.3 $43,485.8 $38,369.9 $38,369.9 $43,188.5 $46,638.4 $46,043.8 $115,951 $121,600 $120,226 $135,871 $493,648COGS 22,234$ 20,609$ 20,378$ 24,951$ 20,378$ 21,882$ 24,863$ 21,472$ 21,510$ 23,250$ 26,919$ 26,516$ $63,222 $67,212 $67,845 $76,685 $274,963GM$ $18,200 $17,149 $17,380 $18,457 $17,380 $18,552 $18,623 $16,898 $16,860 $19,938 $19,720 $19,527 $52,730 $54,389 $52,381 $59,186 $218,685GM% 45.0% 45.4% 46.0% 42.5% 46.0% 45.9% 42.8% 44.0% 43.9% 46.2% 42.3% 42.4% 45.5% 44.7% 43.6% 43.6% 44.3%

MD$ 4,043.43$ 1,887.93$ 1,887.93$ 4,340.74$ 1,887.93$ 2,021.72$ 4,348.58$ 1,918.49$ 3,836.99$ 2,159.43$ 4,663.84$ 4,604.38$ $7,819 $8,250 $10,104 $11,428 $37,601MD% 10.0% 5.0% 5.0% 10.0% 5.0% 5.0% 10.0% 5.0% 10.0% 5.0% 10.0% 10.0% 6.7% 6.8% 8.4% 8.4% 7.6%

Purchases -Retail $115,951 $48,260 $40,402 $43,077 $48,695 $41,013 $41,200 $48,407 $49,324 $50,648 $45,479 $45,243 $45,172 $247,690 $130,908 $148,379 $135,894 $662,871Purchases -Cost $59,656 $27,307 $21,661 $23,166 $27,392 $22,755 $22,884 $25,784 $28,223 $28,752 $25,495 $24,135 $24,100 $131,790 $73,031 $82,758 $73,731 $361,310

Shrinkage $809 $755 $755 $868 $755 $809 $870 $767 $767 $864 $933 $921

EOM $115,951 $118,925 $118,925 $121,600 $121,679 $122,290 $120,226 $119,928 $128,197 $135,871 $135,138 $128,146 $121,749 $121,600 $120,226 $135,871 $121,749

Avg Stk $117,438 $118,925 $120,262 $121,639 $121,984 $121,258 $120,077 $124,063 $132,034 $135,505 $131,642 $124,948 $118,850 $121,449 $126,055 $130,226 $123,079Stk:Sls 2.9 3.1 3.1 2.8 3.2 3.0 2.8 3.1 3.3 3.1 2.9 2.8Turn 1.0 1.0 1.0 1.0 4.01

Feb-Yr2 Mar-Yr2 Apr-Yr2 May-Yr2 Jun-Yr2 Jul-Yr2 Aug-Yr2 Sep-Yr2 Oct-Yr2 Nov-Yr2 Dec-Yr2 Jan-Yr2 Q1-Yr2 Q2-Yr2 Q3-Yr2 Q4-Yr2 Yr2 Total

BOM $121,749 $102,082 $105,047 $106,452 $104,933 $108,260 $106,093 $103,251 $110,121 $118,491 $119,606 $113,739 $121,749 $106,452 $106,093 $118,491

Net Sales $42,456 $39,646 $39,646 $45,578 $39,646 $42,456 $45,660 $40,288 $40,288 $45,348 $48,970 $48,346 $121,749 $127,680 $126,237 $142,664 $518,330COGS 24,028$ 21,418$ 21,418$ 25,794$ 21,418$ 22,935$ 25,841$ 21,764$ 22,801$ 24,498$ 27,714$ 27,361$ $66,863 $70,148 $70,406 $79,573 $286,990GM$ $18,428 $18,229 $18,229 $19,783 $18,229 $19,521 $19,819 $18,524 $17,487 $20,850 $21,256 $20,985 $54,886 $57,533 $55,831 $63,091 $231,340GM% 43.4% 46.0% 46.0% 43.4% 46.0% 46.0% 43.4% 46.0% 43.4% 46.0% 43.4% 43.4% 45.1% 45.1% 44.2% 44.2% 44.6%

MD$ 4,245.60$ 1,982.32$ 1,982.32$ 4,557.78$ 1,982.32$ 2,122.80$ 4,566.01$ 2,014.42$ 4,028.83$ 2,267.40$ 4,897.03$ 4,834.60$ $8,210 $8,663 $10,609 $11,999 $39,481MD% 10.0% 5.0% 5.0% 10.0% 5.0% 5.0% 10.0% 5.0% 10.0% 5.0% 10.0% 10.0% $0 $0 8.4% 8.4% 7.6%

Purchases -Retail $27,884 $45,387 $43,827 $49,527 $45,749 $43,260 $48,297 $49,979 $53,493 $49,637 $48,980 $47,430 $117,098 $138,537 $151,769 $146,047 $553,452Purchases -Cost $13,538 $22,036 $21,278 $24,046 $22,212 $21,003 $23,449 $24,265 $25,971 $24,099 $23,780 $23,028 $56,852 $67,261 $73,685 $70,907 $268,705

Shrinkage $849 $793 $793 $912 $793 $849 $913 $806 $806 $907 $979 $967

EOM $102,082 $105,047 $106,452 $104,933 $108,260 $106,093 $103,251 $110,121 $118,491 $119,606 $113,739 $107,022 $106,452 $106,093 $118,491 $107,022

Avg Stk $111,915 $103,565 $105,750 $105,692 $106,596 $107,176 $104,672 $106,686 $114,306 $119,049 $116,673 $110,381 $108,833 $106,434 $109,489 $114,715 $111,961Stk:Sls 2.9 2.6 2.6 2.3 2.6 2.5 2.3 2.6 2.7 2.6 2.4 2.4Turn 1.1 1.2 1.2 1.2 4.63

Feb-Yr3 Mar-Yr3 Apr-Yr3 May-Yr3 Jun-Yr3 Jul-Yr3 Aug-Yr3 Sep-Yr3 Oct-Yr3 Nov-Yr3 Dec-Yr3 Jan-Yr3 Q1-Yr3 Q2-Yr3 Q3-Yr3 Q4-Yr3 Yr3 Total

BOM $107,022 $83,258 $89,485 $89,485 $86,208 $92,522 $90,246 $84,606 $89,918 $99,034 $102,182 $95,342 $107,022 $89,485 $90,246 $99,034

Net Sales $44,579 $41,629 $41,629 $47,857 $41,629 $44,579 $47,943 $42,303 $42,303 $47,615 $51,419 $50,763 $127,836 $134,064 $132,549 $149,798 $544,247COGS 25,229$ 22,489$ 22,489$ 27,084$ 22,489$ 24,082$ 27,133$ 22,853$ 23,941$ 25,723$ 29,100$ 28,729$ $70,206 $73,655 $73,927 $83,552 $301,340GM$ $19,350 $19,140 $19,140 $20,773 $19,140 $20,497 $20,810 $19,450 $18,362 $21,893 $22,319 $22,034 $57,630 $60,409 $58,622 $66,246 $242,907GM% 43.4% 46.0% 46.0% 43.4% 46.0% 46.0% 43.4% 46.0% 43.4% 46.0% 43.4% 43.4% 45.1% 45.1% 44.2% 44.2% 44.6%

MD$ 4,457.88$ 2,081.44$ 2,081.44$ 4,785.67$ 2,081.44$ 2,228.94$ 4,794.31$ 2,115.14$ 4,230.28$ 2,380.77$ 5,141.88$ 5,076.33$ $8,621 $9,096 $11,140 $12,599 $41,456MD% 10.0% 5.0% 5.0% 10.0% 5.0% 5.0% 10.0% 5.0% 10.0% 5.0% 10.0% 10.0% $0 $0 8.4% 8.4% 7.6%

Purchases -Retail $26,164 $50,771 $44,543 $50,322 $50,857 $45,423 $48,056 $50,577 $56,495 $54,096 $50,749 $47,720 $121,477 $146,602 $155,128 $152,566 $575,773Purchases -Cost $12,703 $24,650 $21,626 $24,432 $24,692 $22,053 $23,332 $24,555 $27,429 $26,264 $24,639 $23,169 $58,978 $71,176 $75,316 $74,072 $279,542

Shrinkage $892 $833 $833 $957 $833 $892 $959 $846 $846 $952 $1,028 $1,015

EOM $83,258 $89,485 $89,485 $86,208 $92,522 $90,246 $84,606 $89,918 $99,034 $102,182 $95,342 $86,208 $89,485 $90,246 $99,034 $86,208

Avg Stk $95,140 $86,372 $89,485 $87,847 $89,365 $91,384 $87,426 $87,262 $94,476 $100,608 $98,762 $90,775 $92,313 $89,615 $90,951 $95,692 $94,399Stk:Sls 2.4 2.0 2.1 1.9 2.1 2.1 1.9 2.0 2.1 2.1 2.0 1.9Turn 1.4 1.5 1.5 1.6 5.77

Page 161: Highlight_Final Thesis

161

Sls Qtr Yr1-3

Pink Rice 3-Year

MerchandiseInventory Flow

SummaryYear 1 Year 2 Year 3

BOM $115,951 $121,749 $107,022

Sales $493,648 $518,330 $544,247Purchases $662,871 $553,452 $575,773

EOM $121,749 $107,022 $86,208

Avg Inv $123,079 $111,961 $94,399Turn 4.01 4.63 5.77

Pink Rice 3-Year

MerchandiseInventory Flow

SummaryQ1-Yr1 Q2-Yr1 Q3-Yr1 Q4-Yr1 Yr1 Total Q1-Yr2 Q2-Yr2 Q3-Yr2 Q4-Yr2 Yr2 Total Q1-Yr3 Q2-Yr3 Q3-Yr3 Q4-Yr3 Yr3 Total

BOM Inventory $115,951 $121,600 $120,226 $135,871 $121,749 $106,452 $106,093 $118,491 $107,022 $89,485 $90,246 $99,034

Total Net Sales $115,951 $121,600 $120,226 $135,871 $493,648 $121,749 $127,680 $126,237 $142,664 $518,330 $127,836 $134,064 $132,549 $149,798 $544,247COGS $63,222 $67,212 $67,845 $76,685 $274,963 $66,863 $70,148 $70,406 $79,573 $286,990 $70,206 $73,655 $73,927 $83,552 $301,340GM$ $52,730 $54,389 $52,381 $59,186 $218,685 $54,886 $57,533 $55,831 $63,091 $231,340 $57,630 $60,409 $58,622 $66,246 $242,907GM% 45.5% 44.7% 43.6% 43.6% 44.3% 45.1% 45.1% 44.2% 44.2% 44.6% 45.1% 45.1% 44.2% 44.2% 44.6%

Purchases -Retail $247,690 $130,908 $148,379 $135,894 $662,871 $117,098 $138,537 $151,769 $146,047 $553,452 $121,477 $146,602 $155,128 $152,566 $575,773Purchases -Cost $131,790 $73,031 $82,758 $73,731 $361,310 $56,852 $67,261 $73,685 $70,907 $268,705 $58,978 $71,176 $75,316 $74,072 $279,542

EOM Inventory $121,600 $120,226 $135,871 $121,749 $106,452 $106,093 $118,491 $107,022 $89,485 $90,246 $99,034 $86,208

BOM/Avg Inventory $118,850 $121,449 $126,055 $130,226 $123,079 $108,833 $106,434 $109,489 $114,715 $111,961 $92,313 $89,615 $90,951 $95,692 $94,399

Turn 0.98 1.00 0.95 1.04 4.01 1.12 1.20 1.15 1.24 4.63 1.38 1.50 1.46 1.57 5.77

Pink Rice 3-Year

MerchandiseInventory Flow

SummaryQ1-Yr1 Q2-Yr1 Q3-Yr1 Q4-Yr1 Yr1 Total Q1-Yr2 Q2-Yr2 Q3-Yr2 Q4-Yr2 Yr2 Total Q1-Yr3 Q2-Yr3 Q3-Yr3 Q4-Yr3 Yr3 Total

BOM Inventory $115,951 $121,600 $120,226 $135,871 $121,749 $106,452 $106,093 $118,491 $107,022 $89,485 $90,246 $99,034

Total Net Sales $115,951 $121,600 $120,226 $135,871 $493,648 $121,749 $127,680 $126,237 $142,664 $518,330 $127,836 $134,064 $132,549 $149,798 $544,247COGS $63,222 $67,212 $67,845 $76,685 $274,963 $66,863 $70,148 $70,406 $79,573 $286,990 $70,206 $73,655 $73,927 $83,552 $301,340GM$ $52,730 $54,389 $52,381 $59,186 $218,685 $54,886 $57,533 $55,831 $63,091 $231,340 $57,630 $60,409 $58,622 $66,246 $242,907GM% 45.5% 44.7% 43.6% 43.6% 44.3% 45.1% 45.1% 44.2% 44.2% 44.6% 45.1% 45.1% 44.2% 44.2% 44.6%

Purchases -Retail $247,690 $130,908 $148,379 $135,894 $662,871 $117,098 $138,537 $151,769 $146,047 $553,452 $121,477 $146,602 $155,128 $152,566 $575,773Purchases -Cost $131,790 $73,031 $82,758 $73,731 $361,310 $56,852 $67,261 $73,685 $70,907 $268,705 $58,978 $71,176 $75,316 $74,072 $279,542

EOM Inventory $121,600 $120,226 $135,871 $121,749 $106,452 $106,093 $118,491 $107,022 $89,485 $90,246 $99,034 $86,208

BOM/Avg Inventory $118,850 $121,449 $126,055 $130,226 $123,079 $108,833 $106,434 $109,489 $114,715 $111,961 $92,313 $89,615 $90,951 $95,692 $94,399

Turn 0.98 1.00 0.95 1.04 4.01 1.12 1.20 1.15 1.24 4.63 1.38 1.50 1.46 1.57 5.77

Page 162: Highlight_Final Thesis

162

Cash Flow Forecast

Jan - Yr 0 Feb - Yr 1 Mar - Yr 1 Apr - Yr 1 May - Yr 1 Jun - Yr 1 Jul - Yr 1 Aug - Yr 1 Sep - Yr 1 Oct - Yr 1 Nov - Yr 1 Dec - Yr 1 Jan - Yr 1 Yr 1Startup Loan/Personal $$ $145,736

Less: Start-up Capital Expenditures $31,850

Equals: Available Start-up $$ $113,886

Profit or <Loss> (GM$-Expenses) -$3,263 $1,431 $4,015 $1,993 $2,869 $4,979 -$721 $1,094 $2,509 $4,455 $3,514 $5,521 $28,396

Less: Monthly Incr. of Inv ( at Cost) $59,656 $1,530 $0 $1,377 $40 $315 -$1,062 -$153 $4,254 $3,948 -$377 -$3,597 -$3,291 $62,639

Less: Shrink and MDs (cost) $2,356 $1,283 $1,283 $2,529 $1,283 $1,374 $2,534 $1,304 $2,235 $1,468 $2,717 $2,683 $23,049

Plus: Depreciation Expense $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $6,170

Less: Principal Payments $729 $729 $729 $729 $729 $729 $729 $729 $729 $729 $729 $729 $8,744

Equals: Monthly Working Cash -$59,656 -$7,363 -$66 $1,140 -$791 $1,057 $4,453 -$3,316 -$4,678 -$3,889 $3,150 $4,179 $5,915 -$59,866

Equals: Monthly Net Cash $54,230 -$7,363 -$66 $1,140 -$791 $1,057 $4,453 -$3,316 -$4,678 -$3,889 $3,150 $4,179 $5,915

Cumulative Net Cash $54,230 $46,867 $46,800 $47,941 $47,149 $48,206 $52,659 $49,343 $44,665 $40,776 $43,925 $48,105 $54,020

Page 163: Highlight_Final Thesis

163

Jan - Yr 0 Feb - Yr 1 Mar - Yr 1 Apr - Yr 1 May - Yr 1 Jun - Yr 1 Jul - Yr 1 Aug - Yr 1 Sep - Yr 1 Oct - Yr 1 Nov - Yr 1 Dec - Yr 1 Jan - Yr 1 Yr 1Startup Loan/Personal $$ $145,736

Less: Start-up Capital Expenditures $31,850

Equals: Available Start-up $$ $113,886

Profit or <Loss> (GM$-Expenses) -$3,263 $1,431 $4,015 $1,993 $2,869 $4,979 -$721 $1,094 $2,509 $4,455 $3,514 $5,521 $28,396

Less: Monthly Incr. of Inv ( at Cost) $59,656 $1,530 $0 $1,377 $40 $315 -$1,062 -$153 $4,254 $3,948 -$377 -$3,597 -$3,291 $62,639

Less: Shrink and MDs (cost) $2,356 $1,283 $1,283 $2,529 $1,283 $1,374 $2,534 $1,304 $2,235 $1,468 $2,717 $2,683 $23,049

Plus: Depreciation Expense $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $6,170

Less: Principal Payments $729 $729 $729 $729 $729 $729 $729 $729 $729 $729 $729 $729 $8,744

Equals: Monthly Working Cash -$59,656 -$7,363 -$66 $1,140 -$791 $1,057 $4,453 -$3,316 -$4,678 -$3,889 $3,150 $4,179 $5,915 -$59,866

Equals: Monthly Net Cash $54,230 -$7,363 -$66 $1,140 -$791 $1,057 $4,453 -$3,316 -$4,678 -$3,889 $3,150 $4,179 $5,915

Cumulative Net Cash $54,230 $46,867 $46,800 $47,941 $47,149 $48,206 $52,659 $49,343 $44,665 $40,776 $43,925 $48,105 $54,020

Page 164: Highlight_Final Thesis

164

P&L

Feb-Yr1 Mar-Yr1 Apr-Yr1 May-Yr1 Jun-Yr1 Jul-Yr1 Aug-Yr1 Sep-Yr1 Oct-Yr1 Nov-Yr1 Dec-Yr1 Jan-Yr1 Yr1 Total %/SlsNet Sales $40,434 $37,759 $37,759 $43,407 $37,759 $40,434 $43,486 $38,370 $38,370 $43,189 $46,638 $46,044 $493,648 100.0%

COGS $22,234 $20,609 $20,378 $24,951 $20,378 $21,882 $24,863 $21,472 $21,510 $23,250 $26,919 $26,516 $274,963 55.7%Merchandise GM$ $18,200 $17,149 $17,380 $18,457 $17,380 $18,552 $18,623 $16,898 $16,860 $19,938 $19,720 $19,527 $218,685 44.3%

Research & Development $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $2,400 0.5%

Merch. GM w/ R&D $18,000 $16,949 $17,180 $18,257 $17,180 $18,352 $18,423 $16,698 $16,660 $19,738 $19,520 $19,327 $216,285 43.8%

Wages $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $74,400 15.1%Commissions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0%

Rent $930 $930 $930 $930 $930 $930 $930 $930 $930 $930 $930 $930 $11,160 2.3%Charitable Expense $2,022 $1,888 $1,888 $2,170 $1,888 $2,022 $2,174 $1,918 $1,918 $2,159 $2,332 $2,302 $24,682 5.0%Marketing Expense $7,250 $3,720 $1,370 $4,020 $2,520 $1,370 $6,900 $3,770 $2,320 $3,070 $3,520 $1,370 $41,200 8.3%

Travel expense $2,000 $2,000 0.4%Health Insurance $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $4,800 1.0%

Insurance $85 $85 $85 $85 $85 $85 $85 $85 $85 $85 $85 $85 $1,020 0.2%Accounting/Books $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $1,200 0.2%

Banking $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $240 0.0%Interest Expense $131 $129 $127 $125 $122 $120 $118 $116 $114 $111 $109 $107 $1,430 0.3%

Depreciation $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $6,170 1.2%Utilities & Security $230 $230 $230 $230 $230 $230 $230 $230 $230 $230 $230 $230 $2,760 0.6%

Telephone $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $600 0.1%Supplies $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $960 0.2%

Misc. Repairs et al $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $600 0.1%Credit Card Transaction Fee $809 $755 $755 $868 $755 $809 $870 $767 $767 $864 $933 $921 $9,873 2.0%

Shrinkage $393 $367 $367 $421 $367 $393 $422 $373 $373 $419 $453 $447 $4,793 1.0%Total Expense $21,263 $15,518 $13,166 $16,264 $14,311 $13,372 $19,143 $15,603 $14,151 $15,283 $16,006 $13,806 $187,888 38.1%

Profit/Loss -$3,263 $1,431 $4,015 $1,993 $2,869 $4,979 -$721 $1,094 $2,509 $4,455 $3,514 $5,521 $28,396 5.8%

Credit Card Trans Fee rate 2%

Fixed Expenses $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $102,710 20.8%Variable Expenses $8,290 $4,704 $2,352 $5,113 $3,498 $2,399 $7,988 $4,753 $3,301 $4,145 $4,662 $2,498 $53,703 10.9%

Total Expenses $16,849 $13,263 $10,911 $13,672 $12,057 $10,958 $16,547 $13,312 $11,860 $12,704 $13,221 $11,057 $156,413 31.7%Operating Margin % 7.4% 22.7% 37.2% 25.9% 30.6% 40.9% 11.1% 21.2% 29.7% 36.3% 33.0% 43.4% 68.3%

BreakEven$ Volume $226,970 $58,534 $29,314 $52,739 $39,363 $26,771 $148,439 $62,743 $39,993 $35,016 $40,120 $25,491 $785,494BreakEven Sales per day $7,566 $1,951 $977 $1,758 $1,312 $892 $4,948 $2,091 $1,333 $1,167 $1,337 $850 $26,183

BreakEven Sales per hour $946 $244 $122 $220 $164 $112 $618 $261 $167 $146 $167 $106 $3,273

Page 165: Highlight_Final Thesis

165

Feb-Yr1 Mar-Yr1 Apr-Yr1 May-Yr1 Jun-Yr1 Jul-Yr1 Aug-Yr1 Sep-Yr1 Oct-Yr1 Nov-Yr1 Dec-Yr1 Jan-Yr1 Yr1 Total %/SlsNet Sales $40,434 $37,759 $37,759 $43,407 $37,759 $40,434 $43,486 $38,370 $38,370 $43,189 $46,638 $46,044 $493,648 100.0%

COGS $22,234 $20,609 $20,378 $24,951 $20,378 $21,882 $24,863 $21,472 $21,510 $23,250 $26,919 $26,516 $274,963 55.7%Merchandise GM$ $18,200 $17,149 $17,380 $18,457 $17,380 $18,552 $18,623 $16,898 $16,860 $19,938 $19,720 $19,527 $218,685 44.3%

Research & Development $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $2,400 0.5%

Merch. GM w/ R&D $18,000 $16,949 $17,180 $18,257 $17,180 $18,352 $18,423 $16,698 $16,660 $19,738 $19,520 $19,327 $216,285 43.8%

Wages $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $6,200 $74,400 15.1%Commissions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0%

Rent $930 $930 $930 $930 $930 $930 $930 $930 $930 $930 $930 $930 $11,160 2.3%Charitable Expense $2,022 $1,888 $1,888 $2,170 $1,888 $2,022 $2,174 $1,918 $1,918 $2,159 $2,332 $2,302 $24,682 5.0%Marketing Expense $7,250 $3,720 $1,370 $4,020 $2,520 $1,370 $6,900 $3,770 $2,320 $3,070 $3,520 $1,370 $41,200 8.3%

Travel expense $2,000 $2,000 0.4%Health Insurance $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $4,800 1.0%

Insurance $85 $85 $85 $85 $85 $85 $85 $85 $85 $85 $85 $85 $1,020 0.2%Accounting/Books $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $1,200 0.2%

Banking $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $240 0.0%Interest Expense $131 $129 $127 $125 $122 $120 $118 $116 $114 $111 $109 $107 $1,430 0.3%

Depreciation $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $514 $6,170 1.2%Utilities & Security $230 $230 $230 $230 $230 $230 $230 $230 $230 $230 $230 $230 $2,760 0.6%

Telephone $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $600 0.1%Supplies $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $960 0.2%

Misc. Repairs et al $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $600 0.1%Credit Card Transaction Fee $809 $755 $755 $868 $755 $809 $870 $767 $767 $864 $933 $921 $9,873 2.0%

Shrinkage $393 $367 $367 $421 $367 $393 $422 $373 $373 $419 $453 $447 $4,793 1.0%Total Expense $21,263 $15,518 $13,166 $16,264 $14,311 $13,372 $19,143 $15,603 $14,151 $15,283 $16,006 $13,806 $187,888 38.1%

Profit/Loss -$3,263 $1,431 $4,015 $1,993 $2,869 $4,979 -$721 $1,094 $2,509 $4,455 $3,514 $5,521 $28,396 5.8%

Credit Card Trans Fee rate 2%

Fixed Expenses $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $8,559 $102,710 20.8%Variable Expenses $8,290 $4,704 $2,352 $5,113 $3,498 $2,399 $7,988 $4,753 $3,301 $4,145 $4,662 $2,498 $53,703 10.9%

Total Expenses $16,849 $13,263 $10,911 $13,672 $12,057 $10,958 $16,547 $13,312 $11,860 $12,704 $13,221 $11,057 $156,413 31.7%Operating Margin % 7.4% 22.7% 37.2% 25.9% 30.6% 40.9% 11.1% 21.2% 29.7% 36.3% 33.0% 43.4% 68.3%

BreakEven$ Volume $226,970 $58,534 $29,314 $52,739 $39,363 $26,771 $148,439 $62,743 $39,993 $35,016 $40,120 $25,491 $785,494BreakEven Sales per day $7,566 $1,951 $977 $1,758 $1,312 $892 $4,948 $2,091 $1,333 $1,167 $1,337 $850 $26,183

BreakEven Sales per hour $946 $244 $122 $220 $164 $112 $618 $261 $167 $146 $167 $106 $3,273

Page 166: Highlight_Final Thesis

166

Loan PaymentLoan Repayment Schedule $250 @ 5.75

Month Balance of Loan Principal InterestTotal

Payment Due1 $43,720.84 $729 131$ 860$ 2 $42,992.16 $729 129$ 858$ 3 $42,263.48 $729 127$ 855$ 4 $41,534.80 $729 125$ 853$ 5 $40,806.12 $729 122$ 851$ 6 $40,077.44 $729 120$ 849$ 7 $39,348.76 $729 118$ 847$ 8 $38,620.08 $729 116$ 845$ 9 $37,891.40 $729 114$ 842$

10 $37,162.72 $729 111$ 840$ 11 $36,434.04 $729 109$ 838$ 12 $35,705.35 $729 107$ 836$ 13 $34,976.67 $729 105$ 834$ 14 $34,247.99 $729 103$ 831$ 15 $33,519.31 $729 101$ 829$ 16 $32,790.63 $729 98$ 827$ 17 $32,061.95 $729 96$ 825$ 18 $31,333.27 $729 94$ 823$ 19 $30,604.59 $729 92$ 820$ 20 $29,875.91 $729 90$ 818$ 21 $29,147.23 $729 87$ 816$ 22 $28,418.55 $729 85$ 814$ 23 $27,689.87 $729 83$ 812$ 24 $26,961.19 $729 81$ 810$ 25 $26,232.51 $729 79$ 807$ 26 $25,503.82 $729 77$ 805$ 27 $24,775.14 $729 74$ 803$ 28 $24,046.46 $729 72$ 801$ 29 $23,317.78 $729 70$ 799$ 30 $22,589.10 $729 68$ 796$

Loan Repayment Schedule $250 @ 5.75Interest Rate 3.60%

Page 167: Highlight_Final Thesis

167

Loan Repayment Schedule $250 @ 5.7531 $21,860.42 $729 66$ 794$ 32 $21,131.74 $729 63$ 792$ 33 $20,403.06 $729 61$ 790$ 34 $19,674.38 $729 59$ 788$ 35 $18,945.70 $729 57$ 786$ 36 $18,217.02 $729 55$ 783$ 37 $17,488.34 $729 52$ 781$ 38 $16,759.66 $729 50$ 779$ 39 $16,030.98 $729 48$ 777$ 40 $15,302.29 $729 46$ 775$ 41 $14,573.61 $729 44$ 772$ 42 $13,844.93 $729 42$ 770$ 43 $13,116.25 $729 39$ 768$ 44 $12,387.57 $729 37$ 766$ 45 $11,658.89 $729 35$ 764$ 46 $10,930.21 $729 33$ 761$ 47 $10,201.53 $729 31$ 759$ 48 $9,472.85 $729 28$ 757$ 49 $8,744.17 $729 26$ 755$ 50 $8,015.49 $729 24$ 753$ 51 $7,286.81 $729 22$ 751$ 52 $6,558.13 $729 20$ 748$ 53 $5,829.45 $729 17$ 746$ 54 $5,100.76 $729 15$ 744$ 55 $4,372.08 $729 13$ 742$ 56 $3,643.40 $729 11$ 740$ 57 $2,914.72 $729 9$ 737$ 58 $2,186.04 $729 7$ 735$ 59 $1,457.36 $729 4$ 733$ 60 $728.68 $729 -$ -$

Page 168: Highlight_Final Thesis

168

Page 169: Highlight_Final Thesis

169

13Appendix

Page 170: Highlight_Final Thesis

170

13.1 Resume

EDUCATION

Master of Fine Art in Fashion Merchandising / GPA 3.7, Anticipated Graduation-May 2015 Academy Art of University, San Francisco, California

Bachelor of Art in the Department of Health Administration, June 2012 I-Shou University, Kaohsiung City, Taiwan (R.O.C.)

I-CHUN CHEN(415) 527- 6230

PROFESSIONAL EXPERIENCE

Sale Associate, June 2010 - Septenber 2011Tang Pao International Co., Ltd / Tainan, Taiwan

-Sell specific products and services to consumers-Demonstrate products and show consumers how to maximize their features-Process orders in person and over the phone-Check inventory to ensure the desired product was in stock

SKILLS

Fashion : Product Development and Sourcing, Visual Merchandising, Trend Analysis and Textiles & Other Raw Materials

Computer: Photoshop, Illustrator, Excel, Word and Power Point

LANGUAGES

Mandarin & Taiwanese : Native speakerEnglish : Fluent

[email protected]

Page 171: Highlight_Final Thesis

171

13.2 Reference

1. “About Organic” Organic cotton plus. 20142 Edition. Web. 2014. < http://organiccottonplus.com >

2. “About the global organic” The global organic textile standard international working group. 2013 Edition. Web. October 10. 2013. < http://www.global-standard.org/about-us.html >

3. “Eco-friendly baby clothes” Mama’s health. 2000 - 2013 Web. < http://www.mamashealth.com/eco/childclothes.asp >

4. Jane McConnell. ”Clothing industry booming” ecomall.com < http://www.ecomall.com/greenshopping/mothero2.htm >

5.”Taiwan GDP Growth Rate” tradingeconomics.com 2015 Edition. Web. <http://www.tradingeconomics.com/taiwan/gdp-growth>

6. “ 5 Benefits of promoting an Eco-Friendly lifestyle for your kids” woobamboo.com. 2014 Edition. Web. < http://www.woobamboo.com/eco-friendly-benefits-for-kids/ >

7. Groshan Fabiola. ”Children Clothing - a New Trend in Modern Society” . streetdirectory.com. 2014 Edition. Web. < http://www.streetdirectory.com/travel _ guide/202110/kids _ and _ teens/childrens _ clothing _ _ _ a _ new _ trend _ in _ modern _

society.html >

8. Mattias Wallander. “Organic Cotton: Threading Its Way Into Our Closets”. huffingtonpost.com. 2014 Edition. Web. February 14, 2014 < http://www.huffingtonpost.com/mattias-wallander/organic-cotton-threading- _ b _ 4784430.html >

9. Erin Read. “Grandparent Economy”. creatingresults.com. 1999-2013 Edition. Web. February 22, 2010< http://knowledge.creatingresults.com/2010/02/22/grandparent-economy-baby-boomer-spending/ > 10.Peter Franceses. ”The Power of the Grandparent Economy” grandparents.com. 2007-2014 Edition. Web. April 20. 2009< http://www.grandparents.com/money-and-work/saving-and-investing/the-power-of-the-grandparent-economy >

11. “Children's and Infants Clothing Industry Market Research & Statistics” reportlinker.com. 2014 Edition. Web. < http://www.reportlinker.com/ci02116/Children-s-and-Infants-Clothing.html >

Page 172: Highlight_Final Thesis

172

12.“ Taiwan Population 2014” worldpopulationreview.com. 2014 Edition. Web. October 9. 2014. < http://worldpopulationreview.com/countries/taiwan-population/ >

13. Ministry of Foreign Affairs Republic of China (Taiwan). “About Taiwan” taiwan.gov.tw. 2014 Edition. Web. < http://www.taiwan.gov.tw/ct.asp?xItem=21496&ctNode=1918&mp=1001 >

14. Tourism Bureau, Republic of China(Taiwan) < http://eng.taiwan.net.tw/ >

15. Vmarker. “Top 10 Trends in Kids Furniture” 2014 Edition. Web. < http://vmarker.hubpages.com/hub/Top-10-Trends-Kids-Furniture >

16. Heather Buen. “What are Current Trends in the Children’s Furniture?” dallassinglemom.com. 2014 Edition. Web. October 16. 2013 <http://dallassinglemom.com/current-trends-childrens-furniture/ >

17. Cheryl Lu-Lien. “K ids’ Furni ture Grows Up” wsj.com. 2014 Edi t ion. Web. Jan 27. 2005 < ht tp://www.wsj.com/ar t icles/SB110678214237837284 >

18. Alison Lipson. “Children’s clothes shopping”.mintel.com. November 2013

19. “ Taiwan Population 2014” worldpopulationreview.com. 2014 Edition. Web. < http://worldpopulationreview.com/countries/taiwan-population/#>

20. “Apparel and Footwear in Taiwan” euromonitor.com. 2014 Edition.< http://www.euromonitor.com/apparel-and-footwear-in-taiwan/report>

21.”Five Benefits of Promoting An Eco-Friendly Lifestyle For Your Kids” woobamboo.com . 2014 Edition. Web.< http://www.woobamboo.com/eco-friendly-benefits-for-kids/>

22. Laura Wood “Global Children's Wear Market 2014-2018”. 2014 Edition. Apr 30, 2014

23. International Cotton Advisory Committee” Statement From The Delegation of Taiwan At The 69th Plenary Meeting Of The International Cotton Advisory Committee” icac.org. 2014. Edition. Web. <https://www.icac.org/meetings/plenary/69 _ lubbock/documents/country _reports/e _ taiwan.pdf>

Page 173: Highlight_Final Thesis

173

Thank You

Page 174: Highlight_Final Thesis

174

Page 175: Highlight_Final Thesis

175