Professional Documents
Culture Documents
Sample Toronto PDF
Sample Toronto PDF
Thefeasibilitystudyofatweenclothingstorein
Leaside,NorthToronto
Submittedby:TaviaMcLachlan
SubmittedTo:GordSorli
APRJ699
WordCount:12000
March27,2010
McLachlan2
TableofContents
Abstract......................................................................................................................................................4
Executive Summary..............................................................................................................................5
Introduction..............................................................................................................................................9
Background...........................................................................................................................................9
Research Problem..............................................................................................................................9
Hypothesis............................................................................................................................................9
Delimiting the Research...................................................................................................................9
Defining the Terms............................................................................................................................9
Stating the Assumptions.................................................................................................................9
Literature Review.................................................................................................................................10
Strategic Planning............................................................................................................................10
Marketing Communications..........................................................................................................11
Marketing Plan...................................................................................................................................12
Financial Implications.....................................................................................................................13
Summary.............................................................................................................................................14
Research Design...................................................................................................................................15
Statement of Results: A Business Plan for twixt....................................................................16
Company Profile................................................................................................................................16
Industry Analysis..............................................................................................................................17
Macro environment......................................................................................................................17
Market Situation...........................................................................................................................18
Map.....................................................................................................................................................22
Distribution Situation..................................................................................................................22
Opportunities and Issues Analysis.........................................................................................23
Objectives........................................................................................................................................23
Marketing Strategy......................................................................................................................24
Merchandising................................................................................................................................39
Operations.......................................................................................................................................40
McLachlan3
McLachlan4
Abstract
Thispaperwilloutlineastartupbusinessplanfortheestablishmentofatween(childrenaged712)
clothingstore.Thecompletedbusinessplanwillfocusonutilizingstrategicconceptsofdifferentiationto
putforthafirstclassmarketingcommunicationplanandahighqualityfinancialanalysis.Strengthsand
weaknessesofthestorewillbeoutlinedandevaluated.Thebusinessplanwillincludeamarketingplan
andfinancialstatementsandwillbethedeterminingfactoringoingforwardwiththebusiness.The
conceptoriginatedwhenImovedintotheareaofLeaside,NorthToronto.Itwasrealizedthatalthough
themajorityoffamiliesintheareahadschoolagedchildrentherewasnoclothingstorededicatedto
thatagegroupinthearea.Inordertoassessneedmarketresearchwascarriedout.Qualitativeand
quantitativeresearchwasdonetoassesstoneedintheareaandtogatherfiguresnecessaryforthe
financialstatements.Amarketingplanwasconstructedtocatertotheuniqueneedsidentifiedinthe
marketresearch.Themarketingplanisthoroughandinclusive.Themarketingplanidentifiedtheneed
fordifferentiationthroughuniqueproductsandservices.Thevisionofthebusinessistoprovidea
uniqueandfriendlystorewithindividualcustomerservice,aimedatprovidingtheup&comingyouthof
SouthBayviewwithfashionsasindividualastheyare.Inspiredbythenewesttrends,andcomfortedby
oldfavourites,thereisatreasureineverytrip.Anoverallstrategywasputinplacetoensurea
consistentbrandimagefromstorefronttosalesstafftoproduct.Paramounttothesuccessofthe
ventureisanaccuratepredictionofsales.Salesarepredictedforthefirstthreeyearsandfinancial
statementsarepreparedusingtheseforecasts.Incomestatementsandabreakevenanalysisdnot
demonstrateprofitabilityuntilyearthree.Anapparentissueisthehighcostofrentandinventory.This
negativelyaffectsthebusinessscashflow.Cashflowwillalwaysbeintheforefrontunlessotherterms
ofpaymentorleasenegotiationscanbemade.Inthecurrentstatethebusinessplanforatween
apparelstoreinLeasidewouldnotbeviable.Indicationsarethatthenicheistoosmalltoprovide
enoughrevenueforasuccessfulventure.TheareaofLeasidecansupporttheopeningofatween
clothingstore,underthecurrentfinancialstructure,theanswerisnull.Smallbusinessgrants,asilent
investor,orapartnerisneededtomakethecurrentbusinessplanviable.
McLachlan5
Executive Summary
Theresearchpaperwilloutlineastartupbusinessfortheestablishmentofatweenclothingstoreon
BayviewAvenueinLeaside,NorthToronto.Thisopportunitywasseenasapotentialbusinessbecause
themajorityofthefamilieslivingintheareahavechildrenyetBayviewAvenuelacksachildrens
clothingstore.Inordertobesuccessfulthebusinessmusthaveastrongstrategicandmarketfocuswith
toattentionwhatcustomerswantandarewillingtopayfor.Thepurposeofthepaperistodetermine
thefeasibilityofthebusinessventure.Theresearchwillbecompliedintoabusinessplanincludinga
literaturereviewandfinishingwithrecommendations.TheyhypothesisisthattheareaofLeaside,North
Torontocansupporttheopeningofatweenclothingstore.
Inordertounderstandtheproblemandformulateastrongbusinessplanaliteraturemustbecarried
out.Thefirstsectionoftheliteraturereviewencompassesstrategicplanning.HenryMintzberg(1987b)
maintainsthatstrategyisneededtocreatecohesion.Failuretocompleteastrategicplanwillleadtoan
unsuccessfulbusiness.Inordertocreateasoundbusinessplanthestrategymustcarryfromthe
marketingplanthroughouttherestofthebusinessplan.However,whileformulatingastrategyis
proveneffectiveitisimportanttonotethatthestrategymustbeofsoundintentionandmustnotbe
madeinhaste.Onewaytocombatapoorstrategyistolookatallinternalandexternalfactorsincluding
aPorterFiveForceanalysis.Alsoofimportancetothestrategicreviewisthenotionthatnostrategy
shouldremainstagnant.Thiswillbeafactordowntheroadshouldthebusinessbeviable.
Thesecondsectionoftheliteraturereviewconsidersmarketingcommunications.Marketsegmentation
isasubquestionoftheoverallresearchproblem.WendellSmith(1995)reflectsthatproduct
differentiationandmarketsegmentationaretwoavailablemarketingstrategies.Atweenclothingstore
isasegmentoftheoverallapparelmarketbutsegmentationalonewillnotmaketheventuresuccessful.
Focusingonthetweenmarketwillallowthestoretoconcentrateonanichemarketandformulatea
uniquestrategyforcompetitiveadvantage.Differentiationcompletessegmentationsobydifferentiating
thestoreithasmorelikelihoodofsuccess.Deliveringapositivecustomerexperienceisparamountto
anyretailbusinesssuccess.Marketresearchmustbedoneinordertounderstandwhatthecustomer
wantsandneeds.Marketresearchmustbeanongoingprocessthroughoutthelifespanofthebusiness.
ThetemplateforthemarketingplanhasbeenadaptedfromAthabascaUniversitysMarketing
Management:MKMT504(Sorli,2006).Thistemplateisthoroughandinclusive.
Thefinalportionoftheliteraturereviewcomprisesthefinancialimplicationsofstartinganewbusiness
venture.Theprinciplesoffinancialforecastingmustbeadheredtoandconsiderationneedstobegiven
totheincomestatement,balancesheetandcashflow.Thestrengthoffinancialforecastingliesinthe
accurateforecastofsales.Oncethesalesforecastisdonethebalancestatementandcashflow
statementcanbepredicted.Afinalimportanttopictobeaddressedistheimportanceoffinancialratios,
leveragesandliquidities.Thesefiguresgiveabetterunderstandingofthebusinessfinancialstrength.
Theresearchdesignonthebusinessplanwillincludebothqualitativeandquantitativedatacollection.
Thequalitativecollectionwillconsistof;interviewingchildrensclothingstoreowners,interviewinglocal
McLachlan6
businessowners,performinganonlinesurveytoassessneeds,andcarryingoutanonlinesurveyto
selectastorename.Thequantitativedatacollectionwillinvolve;researchingthecosttoleasespaceon
Bayview,thecostofinventory,startupcostsandanymiscellaneouscosts.Afurtherliteraturereview
willbeneededtoaddressanyongoingconcernsregardingstrategy,marketingandfinanceaswellasto
understandtherequirementsofstartingasmallbusiness.
Thebusinessplanwillcommencewithashortcompanyprofile.Thestorenameistweetandwaschosen
byapaneloftweenchildren.Themacroenvironmentanalysisshallfollowandstudiesthedemographic,
economic,political/legal,environment,socioculturalandtechnologicalaspectsoftheretailindustry.
Leasideisanaffluentareawithaveryhighpopulationoffamilieswithyoungtotweenagedchildren.
TheareahasacommunityfeelandBayviewAvenuefeelslikethemainstreetofasmalltown.
Residentsenjoyshoppinglocalandtendtosupportlocalsmallbusinesses.Theaverageincomeinthis
areaisover$150000implicatingtheavailabilityofdisposableincome.
Whilethecurrenteconomicinstabilityisnotoptimisticforsalesforecasts,researchshowsthatretail
salesareontherise.Thestabilityofthejobmarketcoupledwithrealisticsalesforecastscanensurethe
businesswilloperateefficiently.Afurtherhindrancetotheeconomicclimateistheintroductionofthe
harmonizedsalestax(HST)bytheCanadiangovernment.Thistaxwillbechargedtoallpurchasesata
surchargeof15%.Anothernewbylawputinplaceforcesretailerstochargecustomers$0.05fortheuse
ofaplasticbag.Thisshouldnotbeathreattothebusinessasthefeeisminimalandmanypeoplebring
theirownbagorthestoreisabletoprovideanonplasticbagfreeofcharge.
ThereisastrongcommunityfeelandyearningforsocialacceptanceinLeaside.Thispeerpressurecan
haveasignificanteffectonstorebusiness.Wordofmouthandcustomerreferralsarethemajorformof
advertisingintheareaandneedtoberecognizedasimportant.Onebadexperiencecouldhave
detrimentaleffectsofsales.
Thefinalfactorcontemplatestechnology.Theincreaseduseoftechnologyinsocietyrequiresanynew
businesstohaveanonlinepresence.Awebsiteandsocialnetworkingarebareminimumsrequiredto
reachtheintendedaudience.AdditionalaCRMprogramandPOSprogramareessentialtostayingupto
dateoncustomersandinventory.
TheFiveForceanalysiswillbeusedtoexaminethemarketsituation.Thepowerofbuyersinanurban
settingsuchasTorontoisenormous.Buyershaveanabundanceofchoiceandcanshoparoundforthe
bestprice,selectionandservice.Theimplicationisthatastoremustbeabletodifferentiateitselfto
obtainbusiness.Suppliersalsohavealotofpoweroversmallretailers.Supplierscandictateallthe
termssurroundingtheiragreementwithsmallretailers.Sincesuppliershavenumerousoptionstheyare
bestabletoselectonesfavourabletotheirbusiness.Suppliersandbuyerscreateanunattractive
environmentfornewentrants.Thecostsassociatedwithstaringanewbusinessaswellasthelarge
capitalassociatedwithinventoryandleaseagreementsmakethethreatofnewentrantslow.
Alternatively,thethreatofsubstitutionforchildrensclothingishigh.Therearemanyknockoffbrands
andcompanieslookingtocreatefashionablelooksatcheaperprices.ThefifthPorterforceis
McLachlan7
competition.Fivecompetitorshavebeenidentifiedasathreattoanewtweenstore.Thesebusinesses
areGAPKids,OldNavy,JoeFresh,SportingLifeandonlineretailers.Overallcompetitionisfierceand
offersalotofvarietytocustomersandreliesonquickinventoryturnover.Deeppocketsandcontinuous
pricecuttinghavehelpedestablishedretailersweathertheeconomicstorm.
Theopportunityliesinthefactthatthereisademandintheareaforanichetweenapparelstore.The
mainthreatstothisarebigboxstoresenteringthearea,notbeingthefirststoretomarketandvertical
integrationbysuppliers.Themarketingplanlooksmaximizetheopportunitywhileminimizingthreats.
Theissuestobeaddressedare:
1. Whenandhowshouldthestorebelaunched?
2. Howwillsalesbedriven?
3. Whatareinnovativeandcosteffectivewaystodifferentiatethestorefromcompetitors?
InordertoreachitsfinancialobjectivestweetmustmeetasetofSMARTmarketingobjectivesaswell.
Theforemostgoalistobreakevenbyyearthree.Inordertoreachthesegoalsastrongandcohesive
marketingstrategywillbeputinplace.Theaimistohaveaneffectivestrategythatunifiestheentire
businessplan.Thestrategiesare:
Toattractbuyerstoalocalstorethatoffersuniqueproductsandcustomordering
ToofferuniqueprogramsandservicestoencouragerepeatVIPclientele
Theestablishmentwillbepositionedasauniqueandfriendlystorewithindividualcustomerservice,
aimedatprovidingheup&comingyouthofSouthBayviewwiththefashionsasindividualsastheyare.
Inspiredbythenewesttrends,andcomfortedbyoldfavourites,thereisatreasureineverytrip.Itwill
targetboysandgirlsaged712andtheirmotherswhotypicallyshopforthem.
Marketingcommunicationswillbesegmentedintosevenfocalpoints:salesstaff,storeimage,direct
marketing,salespromotions,publicrelations,networkingandadvertising.Themaindutiesofthesales
staffistogenerateallinternalsalesandprovideexcellentcustomerservice.Therearefourfactorsthat
comeintoplaywhenconsideringthestoreimage:storedesignandname,visualcommunication,store
planningandmerchandising.Allaspectsmustbecongruentwiththeoverallbrandimageofthestore.
DirectmarketingwillcomefromtheinformationobtainedintheCRMdatabase.Thisinformationwillbe
usedtotargetselectgroupsforpromotionsandsales.Therewillbefivetypesofsalespromotions
including;jeanclub,salescommission,registry,themodelcontestandthebirthdayclub.Forthefirst
yeartheconcentrationforthepublicrelations(PR)campaignwillbethroughafreelocalnewspaperand
theGrandOpening.AfteryearonePRwillbecarriedoutthroughwordofmouth,alocalcharityfashion
showandanonlinepresence.Socialandbusinessnetworkingwillfinishoffthepublicpersonaoftwixt.
Finally,advertisingwillbeintheformofreusable,branded,storebags,thecompanywebsiteand
supplierswebsites.Controlsandcontingencieshavebeenputinplacetoensuretwixtistrackingto
meetallitsfinancialandmarketingobjectives.
McLachlan8
Merchandisingwillbedonethroughlocalandinternationalsuppliers.Tradeshowswillbeattended
annuallywherenewbrandlinesandsupplierswillbesoughtout.Inordertoobtainadvantageous
marginsonallproductsanoverallbuyingstrategyhasbeenputinplace.
Businessoperationstakeintoconsiderationallpermitsandfeesassociatedwithopeningasmall,retail
business.Theseincludebutarenotlimitedtotaxes,packaging,inventorycontrol,CRMandquality
control.
TheHRstrategywillbeputinplacetocomplimentthemarketingcommunicationsplan.Inadditionto
theownerparttimesalesassociatesandinternswillbeusedtostaffthestore.
Thefinalportionofthebusinessplanencompassesthefinancialstatements.Theshorttermgoalsof
twixtaretoachievegrosssalesof$98773foryearone.Thelongtermgoalsistoachievebreakevenby
yearthree,reachaveragemonthlysalesof$20000byyearthreeandpaybackborrowedfundsbyyear
five.
Whenconsideringstartupcoststhebiggestcostsareinventoryandlease/leaseimprovements.
Consideringallunsoldinventorycanbereturnedforarefundtheonlysunkcostarethelease/lease
improvementsandbusinesslicencesandpermits.
Thebalancesheetispreparedforthefirstthreeyearsbasedonsalespredictions.Itiscleartoseea
decreaseinassetsandanincreaseinliabilitiesinyearonethroughthree.Thiscanbestudiedinmore
depthbylookingatthefinancialratiosandleverages.Debt/equityratio,currentratioandquickratioall
indicatenegativeoutcomesfortwixtandhighlighttheshortageofcurrentassetsversuscurrent
liabilities.Itcanbenotedthatthebusinessisheavilyleveragedbyyearthreeduetoashortageofcash.
Theincomestatement(andbreakevenanalysis)ispredictedforyearonethroughthreeandshowsthat
thebusinesswillnotbeabletobreakevenuntilyearthree.Theslowgrowthandthevariabilityofsales
donotcoverthehighfixedcostsattachedtooperatingaretailbusinessonLeaside.Ofevenmore
concernisthecashflowprediction.Thecashflowstatementindicatestheexistenceofcreditproblems
andshedslightonthehugeimpactofpurchasinginventoryforagrowingbusiness.Thestoreisnotable
tomeetitscashflowneedsinyeartwoandwouldhavetorelyonashorttermlineofcredittocarryon
withbusiness.Thiswouldfurtherleveragethestoreandputinitfurtherdangerofbankruptcyshould
salesnotcontinuetogrow.
Uponanalysisofalldatathebusinessdoesnotappeartobeprofitableatthecurrentdebtlevel.The
apparentissueiscashflow.Inordertobeviablethestorewouldhavetoincreasesalesorincrease
prices;bothoptionsnotbeingfeasiblesolutions.Whileindicatedasaneedintheareaitappearsas
thoughLeasideistoosmalltosustainanichetweenclothingstore.
McLachlan9
Introduction
Background
Theresearchpaperwilloutlineastartupbusinessplanfortheestablishmentofatweenagedclothing
store.Theideawasformulatedwhenitwasidentifiedthattherewerenochildrensclothingstoreson
BayviewAvenueinLeaside,NorthToronto.Thisisviewedasapotentialopportunitybecausethe
majorityoffamilieslivinginthisareahavechildren:toddlerstoteenagers.Whileitmayseemerroneous
tostartabusinessduringthesechaoticeconomictimes,someentrepreneursbelievethatthisisthe
perfecttimetostartanewbusiness.Inordertobesuccessfulthebusinessmusthaveastrongstrategic
andmarketfocus,withattentionpaidtowhatcustomerswant,need,andarewillingtopayfor.
Research Problem
ThepurposeofthisresearchprojectistodeterminethefeasibilityofatweenclothingstoreonBayview
AvenueinLeaside,NorthToronto.Theresearchwillbecompiledintoabusinessplanoutliningan
overallstrategy,amarketingplanandthefinancialimplicationsofastartupventure.Thebusinessplan
willbethedeterminingfactormovingforwardwiththebusiness.
Subproblems
1. Isanoverallstrategynecessary?Howcanthestoredifferentiateitself?
2. WhatwilltheMarketingCommunicationPlanlooklike?Howwillmarketresearchbecarried
out?
3. Whatfinancialnumbersandreportsareneededtoassessthefeasibilityofthisventure?
Hypothesis
ThehypothesisisthattheareaofLeasidecansupporttheopeningofatweenclothingstore.
ThestudywillnotevaluatetheHumanResourceneedsoftheplanjustageneralstrategicplanfor
budgetingpurposes.
ThesecondassumptionisthatthestorewillbethefirsttomarketonBayviewAvenue.
Thethirdassumptionisthattheeconomicclimateintheareaisstrengthening.
McLachlan10
Theimportanceoftheresearchproposedisimmense.Whenstartingabusinesstherearenumerous
unknowns.Marketresearchwillbeessentialindeterminingtheoptimaldesignandofferingsofthe
business.Inordertodeterminethebestmethodstouseliteraryresearchwillbedoneforstrategic
planning,marketresearch,theoptimaltemplateformarketingcommunications,andrelevantfinancial
dataandreports.
Literature Review
Strategic Planning
Sothequestionmustbeasked,whatisstrategicintentandisitreallynecessary?TheCanadianauthority
onthesubject,HenryMintzberg,describesthecharacteristicsofagoodstrategyas:neededtofocus
effortsandpromotecoordinationofactivity(Mintzberg,1987b).Inessencestrategymustknitpeople
andideastogether.Abusinessmustbestrategicinordertosurvive.Failuretocompleteastrategicand
dynamicbusinessplanwillresultinanullhypothesis.Sincetheaimofthispaperistocreateaviable
businessplanforopeningaretailtweenclothingstoreitisimportantthatthehypothesisbeproven.
Strategicintentneedstoaddresstheresourcesneededfortheventureandhowtooptimizesaid
resources.
ResearchdonebyOttawasLeadEconomicDevelopmentCorporation(OCRI)hasledtoatemplatetobe
putinplaceforWritinganEffectiveBusinessPlan(OCRI,2002).Thisframeworklooksatcompletinga
marketingplan,financialplanandoperationalplanbeforeventuringintobusiness.Thisplanisvery
practicalbutgiveslittlethoughttoanoverallbusinessstrategyandtheimportanceofsettingaroad
mapfortheventure.Itisimportantwhenundertakingthisprojectthattheoverallstrategyofthe
businessbedefinedsothatthebusinessplanandmarketingplanarecohesive.Onewaytoensure
consistencyistoaddstrategicformulationtothebusinessplantoensuremarketinggoalsandbudgetary
goalsfitwiththeoverallgoalsofthebusiness.Afurthersteptoplanningisofkeyimportancenotedby
Mintzberg.Mintzbergstatesthatoncedeveloped,thestrategymustbeshared(Mintzberg,1987a.P.17).
Thisisimportanttothepaperbecauseitexplainshowanoverallstrategywillinfluencethebusiness
planandthoughtmustbegiventohowthestrategyandgoalsofthecompanywillbecommunicatedto
customers,employeesandcreditors.
Whileformulatingastrategyhasbeenproveneffectiveitisimportanttonotethattheassumptionthat
anystrategyisbetterthannoneisjustnottrue(Mintzberg,1987b.P.26).Thisisimportantforthe
purposeofthisresearchpaperbecauseattentionmustbepaidtothebeststrategyforthestoreinorder
tohaveoverallcohesion.AflawisthatMintzbergdoesnotgoontostatehowtoensureoneisnot
formulatingabadstrategy.However,otherresearchintheareaattemptstoaddressthisissue.Robert
GrantattemptstoaddresstheactivityofcreatingasuccessfulstrategyintheBookContemporary
StrategyAnalysis,5thEdition.(Grant,2005).Grantidentifieskeysuccessfactorsforasuccessfulstrategy
whichinclude;adetailedenvironmentalanalysis,industryanalysisandconsumerawareness.Thefactors
laidoutbyGrantareimportanttothisresearchpaperbecausetheydirecttheresearchtoanswerkey
McLachlan11
questionsabouttheproposedbusinessenvironment,competitors,suppliersandconsumers.Inorderto
becompetitive,PortersFiveForces(Grant,2005.P.73)mustbeaddressed.
Howwillstrategyhelpthebusinessattainacompetitiveadvantage?Mintzberghasaddressedthat
corporationsfunctionbestwhentheycantakeonethingforgrantedsothattheycanfocusonother
things(Mintzberg,1987b.P.30).Astrategyisneededtoreduceuncertaintyandprovideconsistency...,
inordertoaidcognition(Mintzberg,1987b.P.29).However,howdoweknowwhenweneedto
reassesswhatwetakeforgrantedsoasnottofallbehindinthemarketplace?Ifastrategyisoutdateda
companywillquicklyloseitscompetitiveadvantage.Whencreatingastrategicplanitisimperativethat
thisissueisaddressed.Mintzbergspeakstothepointofstrategybecomingaliabilitybutdoesnot
addresstheissueshehimselfbringsup.Instead,Mintzbergresearchedtheissueinaseparatepaper
titledReflectingonStrategythathecowrotein1999.Inthispaper,MintzbergandLampel,identified
thattherearecyclesofinnovationinstrategyfollowedbyimitationandconsolidation(Mintzbergand
Lampel,1999.P.28).Theinformationpresentedhereillustrateshowthestrategycreatedforthenew
businessventureproposedinthisresearchpaperwillneedtochangeandadaptovertime.
Marketing Communications
Marketsegmentationisasubquestionoftheoverallresearchproblem.WendellSmithreflectsthat
productdifferentiationandmarketsegmentationaretwoalternativemarketingstrategies(Smith,
1995.P.63).Atweenclothingstoreisasegmentoftheoverallapparelmarketbutsegmentationalone
willnotmaketheventuresuccessful.Differentiationcompletessegmentationsobydifferentiatingthe
storeithasmorelikelihoodofsuccess.Smithstatesthatamarketermaydetermineitisbesttoaccept
divergentdemandandadjustproductlinesandstrategy(Smith,1995.P.64).Whatisnotclearfrom
Smithsresearchishowdoesamarketerrealizethis?Isthereastageinplanningthatbestillustrates
whatsegmentstochooseorproductlinestocarry?Isthisintuition?Moreresearchmustbedoneon
thisissueinordertouseproductsegmentationasanadditionalmarketsegmentandtomaximize
differentiationasastrategyforcompetitiveadvantage.Smithalsosupportsthepremisethatstrategies
ofdifferentiationandsegmentationcallfordifferentmarketingstrategies(Smith,1995.P.64).uniqueBy
focusingonasegmentofthefashionmarketthecompanywillbeabletotargetonegroupofconsumers
withanoverallplan.Itisexpectedthatbyconcentratingonthetweenmarket,thebusinesscangain
competitiveadvantageoverthosestorestryingtomarkettoabroadconsumerbaseanddifferentiation
withuniqueproductofferingsandcustomerservicewillhelpdifferentiateitfromitscompetitorswithin
thetweenclothingmarket.
Deliveringthepositivecustomerexperienceisimportanttotheoverallmarketingmix.Todetermine
whatthecustomerwantsmarketresearchmustbedone.Inordertodeterminewhatinformationis
needed,marketDepthInterviewinghasbeenreviewed.PaulHague,NickHagueandCarolAnnMorgan
studieddifferenttypesofinterviewsandhowtotailorinterviewstogettheinformationneeded(Hague
etal.,2004.P.74).Thisinvestigationwillbehelpfulwhenwritingtheinformationgathering
questionnairesrequiredforthemarketresearch.Hagueetal.statethatwheninsightsandexploration
arerequired(onemust)interviewmorelooselystructuredwithflexibilitytoallowforalotofscope
(Hagueetal.,2004.P.74).Sincetheresearchobtainedfromthesequestionnaireswillbeusedinlieuof
McLachlan12
historicalfigures,itisimperativethattheinformationgatheredisasvalidaspossible.Onedrawbackto
Hagueetal.isthattheydidlittleexplorationofquantitativeresearch.RobinBirnexploredtheneedfor
marketresearchinthebookEffectiveUseofMarketResearch(2004).Marketresearchhasbeenseenas
essentialinordertocomposeandevaluatemarketingobjectives(Birn,2004.P.62).Theterm
evaluateisimportanttohighlightbecauseitsupportsthenotionthatresearchmustbeongoingand
notonlyusedforthepurposeofaccomplishingthebusinessplan.
Writingabusinessplanandlaunchingasuccessfulnewbusinessishighlydependentonthestrengthof
itsmarketingplan.InhisbookWritingandImplementingaMarketingPlan,RichardGersonstatedthat
youcanvirtuallyguaranteethesuccessofyourbusinessifyouknowwhoyouare,whatyourcustomer
wants,whereyouaregoing,howyouwillgetthere,andwhatyouwilldoonceyouarrive.(Gerson,
1991.P.1).Gersonexplainswhyitissoimportanttohaveadetailedmarketingplantocomplementthe
businessplan.However,whatconstitutesasolidmarketingplan?Thisquestionhasbeenaddressed
throughresearchbymanyindividuals;ofnotePhilipKotlerandKevinLaneKellerintheirtextbook
MarketingManagement:12thEdition(KotlerandKeller,2006)andJohnWestwoodinhisbookHowto
WriteaMarketingPlan(Westwood,2006).Westwoodoffersadetailedmaptobeusedwhenwritinga
marketingplan.However,thelimitationsofhisplanlieinstrategicalanalysis.Thereviewgivenby
Westwooddoesnotconsiderhowtoprovidevaluebeyondthatofskimmingorpenetrationpricing
strategies(Westwood,2006.P.55).Incontrast,KotlerandKellerhighlighttheimportanceof
distinguishingbetweenstrategicmarketingandtacticalmarketing(KotlerandKeller,2006.P.36).In
ordertowritethemarketingplanstrategicmarketingmustfirstaddresscustomersegmentation,market
focusandvaluepositioning.Thisisimportanttothisprojectbecauseaclearmarketmustbedetermined
beforedecidingonwhatproductstosellandhowtopromotethem.
Marketing Plan
InordertowritethemarketingplanthetemplatehasbeenadaptedfromAthabascaUniversitys
MarketingManagement(MKMT504)(Sorli,2006).Itisimportantthatthefollowingsectionsbeadhered
to.Thesectionstobeincludedare:
SituationAnalysis
Macroenvironment
Demographics
Economics
PoliticalLegal
Ecological
SocioCultural
Technological
MarketSituation
DistributionSituation
McLachlan13
OpportunitiesandIssuesAnalysis
OpportunitiesandThreats
IssuesAnalysis
Objectives
Financial
Marketing
MarketingStrategy
TargetMarket
Positioning
Product/Service
Pricing
MarketingCommunications
SalesForce
SalesService
DirectMarketing
SalesPromotion
PublicRelations
Advertising
MarketResearch
ActionProgram
FinancialImpact
ControlsandContingency
Thistemplateisthoroughandinclusive.TheresearchdonebyKotlerandKellerandbyGersonsupport
thesectionsandsubsectionsoftheSorliMarketingplan.
Financial Implications
Inordertodeterminethefinancialimplicationsofthebusinessplanfinancialforecastingoftheincome
statement,balancesheetandcashflowwillbedone.Theprinciplesoffinancialforecastingoutlinedin
PrinciplesofCorporateFinance(2008)are:
1. Itisnotanafterthought
2. Itiscarriedoutfrequently
3. Itforecastsrollingaverages1518monthsahead
4. Itbeginswithsales
McLachlan14
5. Itinvolvescompletebusinessperformance
6. Accuracyoftheforecastingmustbemeasurable
7. Outcomesmustbecomparedtotheforecast
(GitmanandHennessey,2008.P.188)
Theprinciplesstatedabovearegoodguidelinesforfinancialforecastingbuttheydolittletoindicate
howforecastingiscarriedoutinstartupventures.Mostoftheresearchonforecastingandfinancial
planninguseshistoricalnumberstoanticipatefutureresults.Moreresearchneedstobedoneon
forecastingfinancialstatementsfornewbusinessventures.Theaimoftheresearchpaperisthatthe
informationattainedthroughquantitativeandqualitativemeasureswillbeabletodetermineifthe
businessshouldbestated.
Thestrengthoffinancialforecastingliesintheaccurateforecastofsales(GitmanandHennessey,
2008.P.177).Oncethesalesforecastisdonethebalancestatementandcashflowstatementcanbe
predicted.Thepercentagesalesapproachlooksatallcostasaconsistentpercentageofsales(Gitman
andHennessey,2008.P.192).Thismethodisunrealisticbecauseofthefixedcostsassociatedwith
runningaretailstore.Whileproductcostswillincreaseasaresultofsalesincreaseitmaynotbe
consistent(duetodiscounts)andotheritemsonthebalancesheetwillnotbetieddirectlytosales.The
judgementapproachwillbeusedtoindividuallyanalyzethefactorsassociatedwithoperatingaretail
store(GitmanandHennessey,2008.P.203).Inaddition,alowhightechniquewillbeusedinforecasting.
Afinalimportantfinancialtopictobeaddressedistheimportanceoflookingatfinancialratios,
leveragesandliquidity.AnthonyAtkinson,RobertKaplan,EllaMaeMatsumuraandS.MarkYoung
introducethebasicratiosneededtobestudiedinManagementAccounting:5thEdition(2007).The
importantequationstothebusinessplanare:breakeven,operatingprofitmargin,netprofitmargin,
financialleverage,debtratio,currentratio,quickratio,freecashflowandinventoryturnover.Atkinson
etal.illustratehowtopreparethereportsandwhatthenumbersmean.Itisimportanttopredictwhat
thesenumbersareforthebusinessandwhatthenumbersrepresent.
Summary
Theresearchstudiedimpliesthatastrongbusinessplanneedsastrongstrategicplanthatiswell
thoughtout,communicatedandimplemented.Thefailuretocompleteastrategicplanwillresultina
nullhypothesisfortheresearchproblem.AgreatdealofattentionhasbeenpaidtoHenryMintzbergs
theoriesandresearchonstrategy.Mintzbergillustrateshowstrategycanbeacompetitiveadvantage.
Overall,inorderforthebusinessplantobeeffectiveandforabusinesstosucceedagoodstrategyisa
necessity.
Awellrecognizedstrategyismarketsegmentation.Inordertomaximizeresultsaplanneedstobe
madetofocusonanichemarket.Whatisnotclearfromtheresearchisifbeyondanichemarketif
moresegmentationneedstobedone.Attentionwillbepaidtothiswhencompletingmoreresearchon
McLachlan15
thebusinessplan.Alotofconsiderationhasgoneintothepropermarketresearchtocarryout.Amixof
qualitativeandquantitativeinterviewsandsurveysmustbeusedinordertogetacompletepictureof
whattheconsumerwants.Fromthemarketresearchadetailedmarketingcommunicationsplanwillbe
completed.
Finallythefinancialforecastswillindicatewhethertheventurewillbefeasibleornot.Forecastingwillbe
preparedtodetermineiftheventurecanbeprofitableandtoanticipatecashflowneeds.Special
attentionwillbepaidtoresearchonpredictingsalesandinventoryturnoverastheyarethemain
limitingfactors.
Research Design
InordertodeterminethefeasibilityofopeningatweenagedclothingstoreinLeasideabusinessplan
mustbeprepared.Theresearchdesignwillincludebothqualitativeandquantitativedatacollection.
Ethicsapprovalwillbesoughtforthequalitativeinterviewscarriedout.Inordertocompletethe
businessplanthefollowingresearchneedstoinvestigate:
1. QUALITATIVEDATACOLLECTION:
Interviewchildrensclothingstoreownersnotinarea.
Interviewclothingstoreownersinarea
Onlineneedsassessmentsurveytomothersoftweenagedchildreninthearea
Onlinestorenamesurvey
2. QUANTITATIVEDATACOLLECTION:
CosttoleaseandimprovespaceonBayview
Costoftaxes,permitsandcommissions
Costofinventory
Costofstaff
Costofstartupfees
Costofinternetsite
3. LITERATUREREVIEW:
Startingasmallbusiness
McLachlan16
CanadianGovernmentrequirements
Strategyresearch
Marketingresearch
Financialresearch
Oncetheinformationhasbeengathereditwillbecompiledforthepurposeofabusinessplanthat
incorporatesthefinancialstatementsaswellasacompletemarketingplan.
Company Profile
NAME:twixt
FORM:Thebusinesswillbeasoleproprietorship.
STARTDATE:August1st,2010
HOURSOFOPERATION:TuesdaytoSaturday:10am6pm,Sunday:11am5pm.
VISION:Auniqueandfriendlystorewithunparalleledcustomerserviceaimedtoprovidetheup&
comingyouthofSouthBayviewwithfashionstodemonstratetheirindividualstyle.Inspiredbythe
newesttrendsandcomfortedbyoldfavourites,thereisatreasureforeverywardrobe.
LOCATION:1531BayviewAvenue,Toronto,Ontario
BUSINESSADVISORS:
Lawyer:TerrencePochmurski
Accountant:VincentTitel
Mentor:HeatherAdams
McLachlan17
Industry Analysis
Macro environment
Demographics
Leaside,theareainwhichthestorewillbelocated,iscomposedofmainlydoubleincome
familieswithanaverageincomeofover$150000(AppendixA).Ofthepeoplesurveyed
(AppendixA),themajorityoffamilieshave2children(72.2%).Mostfamiliesintheareahave
youngchildrenandprefertoshopintheareainwhichtheyreside.Whiletheaveragepriceof
homesinthearea($700000)isabovetheTorontoaverage,mostparentswaitlongerbefore
havingchildrenandareintheirmidfortieswithestablishedcareers.Thismeansthatthereis
disposableincomeavailable.Thedemographicsarefavourableforatweensclothingboutique
openingonBayviewAvenue.
Economics
Thecurrenteconomicrecessionnegativelyaffectssales.However,nationalretailsalesfigures
roseinDecember2009by2.8%(Tong,2010)yearoveryear,showingsignsofincreased
consumerspendingforthefirsttimeinoverayear.Thejobmarketisalsoseeingaresurgence
whichmeansmoredisposableincomewillbeavailabletoliftspending.Tougheconomic
conditionswillforceanewbusinesstooperateefficientlyanddemandapositiverateofreturn
onmarketingdollarsspent.
Political/Legal
CommencingJuly2010theCanadiangovernmenthasimposeda15%harmonizedsalestax
(HST)onallpurchases.Thisreplacestheprovincialsalestax(PST)andgoodsandservicetax
(GST)whichcombinedtogetherwere15%.ThedifferenceisthatHSTwillapplytoallclothing
purchaseswhilesomechildrenspurchaseswereexemptfromPSTpriortoJuly2010.This
increaseintaxmaynegativelyinfluencesales.Additionally,thecityofTorontorequiresthe
paymentofmanypermitfeesandtaxesbyallbusinessesoperatingintheirjurisdiction.These
willbeaddressedinStartupFees.Thesefeesincreasethecostofopeningandrunningastorein
thecityofToronto.
Environmental
TheCityofTorontonowregulatesthatallcustomersmustbecharged$0.05forallplastic
shoppingbags.Inordertoavoidthissurchargeshoppersareencouragedtobringtheirownbag
orthestoremustusematerialsotherthanplastic.Thenewbylawimpactsthematerialusedto
packagethepurchase.Paperorreusablebagsareagreatoptionbecausetheyareoftenreused
bycustomersofferingfreeadvertisingforthestore.
Sociocultural
ThereisastrongcommunityfeelandyearningforsocialacceptanceinLeaside.Manyfamilies
chosewheretheyeat,shopandplaybasedonwhattheirneighboursdo.Thisinformalpeer
pressurecanhaveasignificanteffect,eitherpositiveornegativeonstorebusiness.Wordof
McLachlan18
mouthisaveryimportantformofadvertisingandcancarrymoreweightthandiscountsor
productsoffered(KellerandKotler,2006.P.156).Usingclientsasadvocatescanbeusedas
positiveadvertisingandhelpdrivenewcustomersintothestore.Conversely,anegative
experienceissharedwithtentimesasmanypeopleasapositiveone(Grant,2005.P.450).
Therefore,onebadexperiencecouldhavedetrimentaleffectsonsales.
Technological
Theincreaseduseoftechnologyinsocietymeansthatcustomerswantinstantgratification.
Thereisanincreasedtrendforonlineshoppingorbrowsing.Thepresenceofawebsiteisa
requirement.Thetweenagegroupreliesheavilyontechnologyandsocialnetworkingtostayup
todateonfashions,trendsandgossip.Anonlinepresenceintheformofsocialnetworkingisa
necessity.Anothernecessityisaninventorytrackingsystemwhichenablesthestoretheability
toefficientlyknowwhatisavailableandwhathasbeensold.Usedproperlytechnologycanbe
incorporatedintoamarketingplanasaformofadvertisingandnetworkingtostayincontact
withtheclientbase.
Market Situation
ThePorterFiveForceAnalysiswillbeusedtoexaminethemarketsituation.
PowerofBuyers
InanurbansettingsuchasTorontothepowerofbuyersishighduetoanabundanceofchoice.
Buyersareabletocomparisonshopforthebestpriceandquality.Whilebuyersdonotreceive
bulkdiscountstheyareabletoinfluencetheirbuyingpoweroversmallretailersthrough
frequentbusinessandloyalty.Withholdingtheirbusiness,shoppingelsewhereorwaitinguntila
productgoesonsaleareallwaysbuyerscaninfluenceretailers.Additionally,buyersareableto
influenceotherbuyersbyrevealingtheirshoppingexperience.Theimplicationofthisanalysisis
thatifasimilarproductcanbefoundelsewhereatacheaperpriceorbetterservicethenthere
isahighpotentialthebuyerwillmaketheirpurchaseelsewhere.However,thisopensupthe
potentialforstoredifferentiation.Ifastorecanprovidevalueaddedservicesandunique
productsthebuyerwillhavelessdesiretoshopelsewhere.Returnbuyersdrivesalesbywordof
mouth,productselection,priceandcustomerserviceandthemarketingstrategyshouldreflect
thisfact.
PowerofSuppliers
Suppliershavealargeamountofpoweroversmallretailers.Supplierscandictatetheminimum
volumerequiredtoplaceanorder,thenumberofstoresinanareathatsellaspecificbrand,the
unitprice,andtheaccountspayableterms.Inaddition,recenttrendsshowanincreasein
suppliersverticallyintegratingtoopenbrandedstoresinwhichtheyselltheirownproduct.
Historicallyaccesstosuppliershasbeenlimitedbutonlinepresenceaswellasnumeroustrade
showshasdecreasedthemystiqueofsuppliers.Theimplicationofthisinformationillustrates
thatsuppliershavenumerousoptionstodistributetheirproduct.Reliablebusinesspartners,
McLachlan19
shortpaymenttermsandmutuallybeneficialmarginsallcanpositivelyinfluencesuppliers.
Backwardsintegrationcanneutralizethepowerofsuppliersbyeliminatingthemiddlemanand
increasingmarginsonmerchandise.
ThreatofNewEntrants
ThereisalowthreatofnewentrantstotheretailchildrensclothingindustryonBayview
Avenue.Thecostadvantagefavouredbyestablishedretailersandtheproprietaryexclusive
rightstosellcertainproductslimitstheproximityofvendorsforsomebrands.Furthermore,
attainingvaluablerealestatetorentandthelargecapitalrequirementsdissuadenewstores
fromopening.Thisresearchindicatesthattheareacanonlysupportoneretailtweenclothing
storesothekeyistobefirsttomarket.
ThreatofSubstitution
ThreatofSubstitutionishighfortweenbrandnameclothing.Therearemanyknockoffbrands
thatofferbettermarginsforaretailerwithnoswitchingcostsforacustomer.Intheendthe
customerisfacedwithapriceversusperformancetradeoff.Thesedetailsrevealthatsalesmay
beveryunpredictableandthereisstrongevidencetosupportdecliningretailsaleswithdeclined
economicconditions.
CompetitiveRivalry
Overallcompetitionisfierceandoffersalotofvarietytocustomersandreliesonquick
inventoryturnover.Deeppocketsandcontinuouspricecuttinghavehelpedestablishedretailers
weathertheeconomicstorm.MoredetailiscoveredinCompetition.
Competition
GAPKids
Location2574YongeStreet.(Refertomap)
HoursofOperationMondaytoSaturday:10am6pm,Sunday:11am5pm.
YearsinBusinessFifteenyearsatthislocation.
ProductDescriptionGAPKidscarriesfashionable,casualclothingandwardrobeessentials.
CustomerProfileMiddleclassmothersshoppingfortheirchildren.
PricingTops$15$25,Bottoms$25$40.
StrengthsGAPKidshasastrongmarketingpresencethroughprintandtelevisionadvertising.A
moderateonlinepresenceintheformofawebsiteaddstothemarketingmix.Agreatstrength
ofGAPKidsliesintheirdirectmarketingwithanextensivecustomermailinglist.Thestoreis
visuallyattractiveandprovidestheabilitytoshopforarangeofagesbothmaleandfemaleallin
oneplace.Theclothingiswellmadeandfashionable.GAPKidsoffersacustomerloyalty
programintheformofaJeansClubthatrewardsmultiplepurchaseswithafreepairofjeans.
McLachlan20
WeaknessesGAPKidspresentsgenericclothingthatisthesameineverystoreregardlessof
clientele.Thebusinessmodelallowsforlittlestorecustomizationandanoverallstandardized
feel.Littleleewayisgivenforthosewhowantanindividuallookoruniqueexperience.
Furthermore,GAPclothingismadeinAsia(doesnotappealtobuylocaltrends)andGAPisan
Americancorporation.
OldNavy
Location6LebovicAve.(Refertomap)
HoursofOperationMondaytoSaturday:10am9pm,Sunday:11am6pm.
YearsinBusinessEightyearsatthislocation.
ProductDescriptionOldNavycarriesfashionable,seasonal,clothingandaccessoriesatlow
prices.Eachstoreoffersarangeofclothingfrommenandwomen,tochildrenandinfants,to
pets,allunderoneroof.
CustomerProfileLowtomidIncomeshopperswantingtogetgooddealsonfashionable,
trendyitemsforthemselvesandtheentirefamily.
PricingTops$10$15,Bottoms$15$25.
StrengthsOldNavyoffersfamiliestheabilitytoshopatthesametimeandinonelocation.
Seasonal,trendyclothesareofferedatgoodprices.Thecontinualinventoryupdatesand
bargainpricesencouragemorefrequentpurchases.OldNavystaysintouchwithcustomerswell
throughfrequentsatisfactionsurveyswhichofferadditionaldiscountsonfuturepurchases.
SinceOldNavystoresaretypicalbigboxstorestheyofferampleparking.
WeaknessesThequalityofclothingatOldNavyispoorandhasashortlifespan.AsOldNavyis
abigboxstoreitisnotconvenientlylocatedonornearBayviewAvenue.AswithGAPKids,Old
Navyoffersgenericclothingthatisthesameineverystoreregardlessofclientele.Clothingdoes
notappealtobuylocaltrendsasitismadeinAsiaandOldNavy,aGAPsubsidiary,isan
Americancorporation.
JoeFresh
Location11RedwayRd.(Refertomap).
HoursofOperationMondaytoSaturday:8am10pm,Sunday:8am8pm.
YearsinBusinessSixyears.
ProductDescriptionFashionable,knockoffclothingcombinedwithwardrobeessentialsat
cheapprices.Offeringarangeofclothingfrommenandwomentochildrenandinfants,allin
onelocation.
McLachlan21
CustomerProfileLowtomidincomeworkingmothers,withlittletime,lookingtocombineall
shoppinginoneouting.
PricingTops$5$12,Bottoms$10$12.
StrengthsJoeFreshisabletoreplicatetrendsquicklyandcheaply.Bysellingtheirclothing
linesincorporatelyownedgrocerystorestheycouplecheapoverheadwithexcellentcustomer
access.Cheappricesappealtomotherswithgrowingchildrenand/orchildrenwhoarehardon
theirclothesandgothroughthemquickly.Beingabletocheaplyreplaceessentialsisconsidered
agreatstrength.Customersareofferedconvenientshoppingandthestoreisrewardedwith
impulsepurchases.JoeFreshhasunbeatablepricesattributedtotheirlowcosts.Thismodel
appealstotimecrunched,workingmothers.
WeaknessesThequalityofJoeFreshsclothingispoor.Thelifespanoftheclothingisshort;
meaningitcannotbehandeddowntoothersiblings.JoesFreshhasnocustomertargetlistor
customerappreciationprograms.
SportingLife
Location2665YongeSt.(Refertomap).
HoursofOperationMondaytoFriday:9:30am9pm,Saturday9am6pm,Sunday10am
6pm.
YearsinBusinessThirtyoneyearsinbusinessattheYongeStreetlocation.
ProductDescriptionOriginallyaskiandsportsequipmentstore,SportingLifenow
concentratesonbrandnameapparelandclothing.ProductlinesincludeNorthFace,Patagonia,
RalphLauren,RoxyandTommyHilfiger.
CustomerProfileMidhighIncomefamilieslookingforbrandnameouterwear,clothingand
apparel.Customersarewillingtopayapremiumforbrandnameclothing.
Pricingbrandnameprices.Topsrangingfrom$30$50,Bottomsrangingfrom$50$250.
StrengthsSportingLifeoffershighqualityclothingandaccessories.Thestoreisdividedinto
brandnamecategoriesaswellasbywomen,menandchildren.Familiesareabletoshopatthe
sametimeinonestore.SportingLifeownstheirownpropertywhichmeanstheyincurnocostly
rentexpenseonlypropertytaxes.
WeaknessesSportingLifedoesnothavemuchselectionforsizes(ages)712.Thestoreislarge
withalotofmerchandisemakingithardtofinditemsunlessyouknowexactlywheretolook.
StaffatSportingLifegenerallyonlyworkintheequipmentdepartments,sothereisalackof
customerservice.Nocustomerloyaltyprogramisoffered,noristhereacustomerrelationship
McLachlan22
programordatabase.Anotherdownfallistheminimalparking,whichoverloadsonweekends
andinbusyseasons.
OnlineRetailers(eBay,LandsEnd,LLBean)
HoursofOperationOpenatalltimes.
ProductDescriptionAnentirerange:fromessentialstopremiumbrandnameproducts
ranginginpricefromcheaptopremium.
CustomerProfileTimecrunchedmothersandmotherslookingfordeals.
PricingTops$5$100,Bottoms$5$250.
StrengthsOnlinestoresoffertheabilitytoshopatanytimefromanywhere.Consumersare
abletosearchforbargainsandcomparisonshopallfromthecomfortablelocationoftheir
home.Onlineshoppingmakesiteasierforparentstoshopwiththeirchildrensinceitcanbe
scheduledintoanyfamilyagenda.
WeaknessesOnlinestoresmustshiptheirorderstocustomers.Shippingincursanadditional
feeaswellasatimedelaybetweenpurchaseandacquisition.Additionally,returnsincur
additionalshippingcosts.Finally,onlineshoppingdoesnotpermitcustomerstheabilitytotryan
itemontoensurefitandlikeability.
Map
Distribution Situation
Distributorsarepowerfulintheretailindustry.InCanadathereareusuallyexclusivedistributionrights
whichplacesallthecontrolinthehandsofthedistributor.AsdiscussedinthePowerofSupplierssection
McLachlan23
therearewaystoimprovethissituationbutthebusinessplanmustaddressthisissueanddevelopa
strategyfordealingwithsuppliers.
Thethreatsare:
Abigboxcomplexenteringtheareawithlargestoresandampleparking.
Notobtainingfirstmoveradvantage..
Retaliationintheformofpricecuttingbylarger,moreestablishedstores.
Inabilitytokeepupwithfashiontrends.
Verticalintegrationbysuppliers.
Thefollowingissuesmustbeaddressedinthemarketingplan:
1. Whenandhowshouldthestorebelaunched?
2. Howwillsalesbedriven?
3. Whatareinnovativeandcosteffectivewaystodifferentiatethestorefromitscompetitors?
Objectives
Financial
1 2 3
NetSales $113850 $182850 $235750
Est.Profit $43432.87 $23373.18 $4359.60
Marketing
InordertolaunchthestoreandgrowsalesthefollowingSMARTgoalsmustbeattained:
1. Increaseawarenessofstoreanditsservicestotargetmarketby100%bySeptember1st2010.
Thiswillbemeasurethroughafollowupinternetsurvey.
2. Growsalesto$6900(exclusiveoftaxes)byendofmonthone,$16100byendofmonth5and
haveGrosssalesof$98773foryearone.Thiswillbemeasuredthroughpointofsale(POS)data.
3. Breakevenbytheendofyearthree.
4. Acquire50clientfilesbymonththree,100clientfilesbymonthfiveand300clientfilesinyear
one.ThiswillbemeasuredbytheCustomerRelationshipMonitoring(CRM)program.
McLachlan24
Marketing Strategy
Ananalysisoftheexternalfactorsandtheoverallcompetitiveenvironmentindicatesastrongbusiness
strategyforthestoreisnecessary.Anoverallstrategywillbethebasisonwhichtheoperationofthe
storewillberun:inclusiveofmarketingplan,buyingeffortsandinstorepromotions.Keysourcesof
differentiationmustbeidentifiedandexploitedinthemarketingplaninordertoreachtheobjectives
setforth.Thesekeysourcesare:
Toofferuniquebrands.
Promotequalityoverquantity.
Offerunparalleledandpersonalcustomerservice.
Provideajeanloyaltyprogramtoencouragerepeatpurchases.
Makecustomorderingavailable.
Differentiatethestorewithrelationshipbuildingprogramsandevents.
Thefollowingmarketingplanwillcoverthefirstthreeyearsofbusinesswithroomformodificationand
continuousimprovementquarterlyforyearoneandannuallythereafter.
ProductsandServices
Products
Theproductsofferedatthestorewillbeclothingandrelatedaccessoriesforgirlsandboysagedfrom
seventotwelveyearsofage.Brandsofferedatthestorewillbefashionable,casualandsemiexclusive
tothestore.ExamplescanbefoundintheOperationssection.
Services
Inordertocreatedifferentiation,uniquecourtesyserviceswillbeofferedbythestore.Theseservices
are:
1. Clientmailingstoinformclientsofnewproductlaunchesandsales.
2. Specialorderingofitems.
3. Aregistryforwishlistitemsthatcanbeselectedbyclientsandkeptonfileatthe
store.Thislistcanbeaccessedbythosebuyingpresentsfortheclientandwillbe
updatedtoreflectpurchases.
4. Clientholdforuptofivedaysfordesireditem(s).
McLachlan25
Inadditiontothesecomplementaryservicesthereisoneservicethatcarriesanominalfee:
HostingFashionShootBirthdaypartieswhereVIPclientscanbringinfriendstotryonclothing
andbephotographedlikeupandcomingfashionistas.Includedinthepriceoftheservicewillbe
food,theuseofthefacility,makeupartists,hairstylistandphotographer.
Theseserviceswilldistinguishthestorefromitscompetitorsandserveasaplatformtobuilda
reputationforuniquecustomerservice.
Positioning
Auniqueandfriendlystorewithindividualcustomerservice,aimedatprovidingtheup&comingyouth
ofSouthBayviewwithfashionsasindividualastheyare.Inspiredbythenewesttrends,andcomforted
byoldfavourites,thereisatreasureineverytrip.
Targetmarket
Fromthemarketresearchcompleted(SeeAppendixA)thefollowingtargetmarkethasbeencreated.
Uniquetoachildrensclothingstoreisthedualtargetgroups:childrenwhowillweartheclothingand
parentswhowillpurchasetheclothing.Bothmustbeaddressed
Agerange
Thetargetagegroupwearingtheclothingis7to12yearoldboysandgirls.
Thetargetpurchasersaremothersintheirlatethirtiesthroughforties.
Incomerange
Combinedfamilyincome$150000to$200000+.
Gender
Themainendusertargetwillbe30%boysand70%girls.
Themainpurchaserswillbewomen.
Locationboundaries
LocalLeasideandDavisvilleVillageresidentsofNorthToronto.
Averagepurchase
$50$100.Theaveragepurchaseisestimatedat$75.
Frequencyofpurchase
Bimonthly.
McLachlan26
Psychographics
ParentsandchildrenintheLeasideareasareverytrendconsciousandintouchwithwhatothersinthe
communityarebuyingandwearing.Tweensareinfluencedbywhattheirfriendsarewearingtoschool,
whileadultsareconsciousofpricebutwanttoappearasthoughtheytoocanaffordtokeepupwiththe
trends.Currenttrendsfortweensare:
JonasBrothers
MileyCyrus
Vampires
LoveandPeacerelatedclothing
Videogames
SocialNetworking
TextMessaging
Theproductmustfillthebasicneedofclothingaswellasoneoftwopsychologicalneed:A)tofitinorB)
toexertindividuality.Theagegrouponwhichthestorecatersexperiencesasignificantpowershiftin
whochoosestheclothingwornbythetween.Theyoungerdemographicarestillhappytohavetheir
parents(mainlymother)chooseandbuytheirclothing.Clothingisboughtwhenneededorasan
impulseonthepartofthemother.Asthechildgetsolderthisbehaviourchangestothechildwanting
moreinputintowhattheywear.Themarketingdifficultyliesinthefactthatthisspecificageisdifferent
foreachindividual.Withmanyopinionsandpeopletoconsider,thepsychographicsofeach
child/parentduoareveryimportanttounderstandandthismustbeutilizedinthemarketing
communicationplan.
Pricing
Clothingwillhaveanoverallaveragemarkupof120%.Thiswilldifferdependingonthebrandanditem.
Topswillbefrom$20$40,pantsfrom$40$60,anddressesfrom$40$60.
Accessorieswillhaveamarkupof200%.
MarketingCommunications
SalesStaff
Thesalesstaffisresponsibleforgeneratingallinternalsales.Thesalesstaffwillbetrainedbytheowner
toensuretheimportanceofcustomerserviceiscomprehended.Responsibilitiesofthesalesstaffare:
Maintaininginventorylevelsandrestockingasneeded.
Keepingrecordofwhatitemshavebeensoldusingpointofsale(POS)programming.
Balancingthecashflowandcreditcardreceiptsdaily.
Keepingthestorecleanandorganized.
Provideinputintothevisualaestheticsofthestore.
Providinginputintohotitemsandreordering.
McLachlan27
Promotingthejeanloyaltyprogram.
Promotingthevalueaddedservicesavailable.
PromotingandbuildingtheCRMdatabasewithrelevant,uptodateinformation.
Storeimage
Therearefourfactorsthatcomeintoplaywhenconsideringstoreimage.
1. Storedesignandstorename
Anameconjuresupanimmediatereactionandemotionalattachment.Thestorenamemustbe
memorableandsupporttheoverallvision.Inordertosupportthevision,thenameneedstobe
short,catchyandfitwiththevocabularyoftheenduser.Inputwastakenfrompotentialcustomers
andmarketresearchwascompletedonthetopeightnames(AppendixB).Thetopthreenames
werepresentedtoasmallfocusgroup(fivetweens)whovotedunanimouslyforthefinalname.The
namechosenwastwixt.
Thestorefrontisthefirstvisualimpressionofthebrandandmustcongruentwiththepositioning
statementinthemindofthecustomer.Signagewillbeconsistentwiththevisualcommunication
insidethestoreandwithbusinesscardsandpromotionalmaterial.Sincethebuildingislongand
narrowthestoresignwillcovertheentirefrontofthebuildingintheformofafluorescentsignsoas
tobeseeninbothdayandnight(ImageA).
ImageA:StorefrontSign
twixt
Theoverallinteriorwillbebrightandwelcomingwithcontemporaryoverheadlightsaswellasspot
lightingondisplaysanddisplayshelves,aswellasineachchangeroom.Thestoremustbekept
cleanandtidyatalltimes.
Trendy,tweenmusicwillbeplayingthroughoverheadspeakersatalowtomidvolumesoasnotto
overpowerconversationbuttoaddtotheoverallambianceofthestore.
McLachlan28
2. VisualCommunication
Inordertoconveyafashionableandtrendymoodeachaspectofthestoremustcomplimentthe
other.Allsignagewillbebrandedandwillbeconsistentwiththestorelogo(ImageB).Productswill
beprominentlydisplayedonshelvesandmannequinswillbestyledtoreflectseasonaltrends.In
additiontothemannequinstherewillbelarge,postersizedphotographsdisplayedonthewalls
(refertoSalesPromotion#4)ofmodelswearingtheseasonalfashionsavailable.Allmerchandisewill
belabelledwithbrandedpricetagsandallcommunicationwillbedoneonstoreletterheadwhich
includesthestorelogo.
ImageB:StoreLogo
twixt
3. Storeplanning
Whenpreparingaplannogramforaretailspacethoughtmustbegiventoamountofspaceallocated
toalldepartments,whattheoveralllayoutshouldlooklikeandthedesiredtrafficflowofthe
customers.Additionally,ithasbeenreportedthatemployeetheftandshoplifting combined
accountforthelargestsourceofpropertycrimecommittedannuallyinNorthAmerica(Retail
Council,2008)).Theeasiestwaytodiscouragetheftinastoreisbytakingawayopportunitiesto
steal.Alittlethoughtintothestore'slayoutanddesigncanpreventtheftbeforealossoccurs.
ImageCprovidesanillustrationoftheplannogram.Directlyinsidethedoortherewillbeanarea
voidofproductdisplay.Thisareawillserveasadecompressionzonewhichwillallowcustomers
toenterthestoreandadjusttotheenvironment.Thedecompressionzonewillwelcomethe
customersintothestoreandallowthemtogetanoverallvisualwhiletheymaketheirfirst
judgement.Sincefirstjudgementsareoftentheonesthatstick,thisareaisveryimportant.
Importanttoallretailclothingstores,isthechangeroomspaceprovidedtocustomers.Therewillbe
threethemedchangeroomsinthestore.ChangeroomonewillhaveMileyCyrus/HannahMontana
theme,ChangeroomtwowillbedecoratedwithSydneyCrosbyparaphernaliaandChangeroom
threewillbeadornedwithJonasBrothersgear.Theywillbelocatedattherearofthestorebehind
theredcarpetareawherecustomerscanshowofftheiroutfitstothoseshoppingwiththem.The
roomswillbebigenoughforachildandaparent.Roomonewillbebigenoughtofitthreepeoplein
ordertoaccommodatemultipleshoppingchildrenoryoungerchildrenaccompanyingoldersiblings
andparentsontheirexcursion.Also,attherearofthestorewillbeasmallplayareaforyoung
McLachlan29
childrenwhomaybeaccompanyingtheirparentsandoldersiblings.Thisareawillhousetoys,video
gamesandatelevision.
Thefinalconsiderationistheoverallfloorplan.Sincethevisionofthestoreisforyouthclothing
withatrendyandfunvibethestorelayoutwillbeafreeflowingone,asopposedtoatraditional
gridlayout.However,sincemostpeoplereactpositivelytobothbalanceandsymmetry,thesemust
becontemplatedaswell.ImageCoutlinesthestoreplannogram.Theadvantageofafreeflowing
storeplanisthatitallowsforbrowsingfreely,itincreasesimpulsebuying,anditaffordsvisual
appeal.
McLachlan30
ImageC:Storeplannogram
1
2 3 Playarea
RedCarpet
CashRegisterand
display
DisplayWindow
McLachlan31
4. Merchandising.
Merchandisingwillbeintheformofshelving,hangingracksandstandfolding.When
consideringmerchandisingpsychologicalpreferencessuchasimage,sightlinesandcolour
blockingmustbeconsidered.Theplannogramillustratestheoverallmerchandisingplan.
Popularitemswillbedisplayedateyelevelwithextrastockorlargersizeshousedhigherup
onshelves.Essentialswillbefoldedontables.Merchandisewillbeseparatedbyboysand
girlsandthenseparatedintobrandclusters.Theonlyareatonotbeseparatedwillbethe
jeanbar,anareaofshelvingaccessedbystaffthathostsallthejeans.Asampleofeach
pairofjeanswillbedisplayedononeoftwoexclusivejeanracksthatallowscustomersto
contrastandcompareallpairsavailablebeforetryingasomeon.Theoverallaimof
merchandisingistoprovideappealingvisualcuesthatdrawsthecustomertotheproduct
anddrivessales.Theflowofthestorewillushercustomerstowardsthechangeroomswith
accesstoessentialsalongtheway.
Directmarketing
DirectMarketingwillbetargetedtopreviousclientsbyusingtheCRMprogram.TheCRMprogramwill
bepositionedasanidentitycardthatkeepsthestoreandpeoplebuyingfortheclientuptodateon
theirwardrobesandsizes.CustomersregisteredtotheprogramwillbecalledVIPclients.Datastored
intheCRMprogramwillinclude:
Name,Birthdate,Gender
Addresses:home,email
Namesofparents,siblings,bestfriends
Sizes:tops,bottoms,dresses,shoes
Favouritecolours
Favouritedesigners
Hobbies.
Thisinformationwillbeusedtosendoutbirthdaycardswith10%offcoupons,sendtargetedemails
whentherearerelevantnewarrivals,andemailtheentiredatabasewhentherearesales.Theaimisto
keepVIPclientsthefirsttoknowofstoreoccurrences.
Salespromotion
Thefocuswillbeonfivetypesofsalespromotions:
1. JeanClub
Thejeanclubisaloyaltyprogramdesignedtoencouragerepeatpurchasesofjeans.Theprogram
willbeavailabletoallVIPclients.Foreveryfivepairsofjeansboughtthecustomergetsonepair(at
McLachlan32
thelowestpricepurchased)free.Clientswillgetabusinesscardstampedforeverypurchaseanda
recordwillbekeptonfileatthestore.
2. Commission
Inadditiontoabasesalarysalesrepresentativeswillbecommissionedonwhattheysell.Therate
willbe5%forallregularpriceditems.Nocommissionwillbegiventosaleitemsortoalready
discounteditems
3. Registry
Customerscanregisterforupcomingspecialeventssuchasbarandbahmitzvahs,birthdays,
graduationandChristmas.ThisprogramwillbeavailabletoallVIPclients.Itemscanbepreselected
andrecordedonfiletomakebuyinggiftsforthesepeopleeasier.Potentialgiftgiversneedonlyto
enterthestoreandaskfortheregistereditemswhenselectinggifts.
4. ModelContest
Thewallartanddisplaywindowimageswillbeintheformofalargeposterdisplayingseasonal
merchandise.ThemodelsforthisprintadvertisementwillbeselectedrandomlyfromtheVIP
databaseandcustomerswillbegiventheopportunitytoposefordisplay.Threetimesayearthe
pictureswillbeupdatedandthewinnerwillreceivetheirposterintheend,aswellas15%offaone
timepurchase.
5. BirthdayClub
AllVIPclientswillbeeligiblefor15%offallitemsontheiractualbirthday.
PublicRelations(PR)
Thefocusinthefirstyearwillbeonfourmeansofpublicrelations.Theseconsistof:
1. SNAPNewspaper
SNAPisalocalmonthlynewspaperaimedatcoveringlocalevents.SNAPcoversallstoreopeningsin
NorthTorontoandincludesanarticleonthenewbusinessinitspublication.Itisprovidedfreeof
chargeandisavailableinthemajorityofretailstoresinNorthToronto.Itsdistributionreaches2000
people.
2. GrandOpening
ThestorewillbelaunchedAugust2010withaGrandOpening.Thegrandopeningwillcorrespond
withbacktoschoolshoppinginordertoattractcustomersatthebeginningofanewschoolyear
whenwardrobesarebeingreplenished.AGrandOpeningpartywillbethrownfortheofficial
openingoftwixt.Suppliers,localbusinesses,mediaandpotentialcustomerswillbeinvitedtothe
event.ThefocuswillbeontheVIPprogram.Tenpercentoffcouponswillbegivenatthisexclusive
McLachlan33
event.Pressreleaseswillbeprovidedtoallmediapersonnel.Brandedbagswithfreegiveaways
fromotherlocalbusinesseswillbedistributedtoallattendees.
3. WordofMouth
ThemajorityofPRwillcomefromwordofmouth.Ensuringunsurpassedcustomerserviceand
tailoringproductstomeettheneedsofpotentialcustomerswillbeparamountinensuringpositive
wordofmouth.
4. CharityFashionShow
ClothingandstylingassistancewillbeprovidedtoRolfRoadSchoolsannualfashioncharityshow.
Thisshowattractstwohundredpeopleallofwhofallinthetargetaudience.Entrancetotheevent
willbeintheformofadonationtoapreexistingcharitytheschoolsupports.
5. OnlineShopping
Afteryeartwothecompanywebsitewillbetransformedintoaneshopmodeliffurthermarket
researchindicates.Thestorewillallowcustomers:
Theabilitytobuyinventoryfromhometobedeliveredtotheirhome.
Theabilitytoreserveinstoreitems(forVIPclients).
Theuseofavirtualchangeroomtoplanoutfitsbeforeshopping.
Networking
Theriseofsocialnetworking,especiallyinyouthandteensnecessitatesthattwixthaveanonline
presence.Inordertokeepcustomersuptodateafacebookgroupandtwitterpagewillbeopenedand
updatedregularly.Inadditiontothesesocialoutlets,theownerwillbecomeamemberofaBusiness
NetworkingInternational(BNI)groupinordertostayuptodateonsmallbusinesstrends.Regular
meetingswithothervendorsonBayviewwillbesetuptodiscussandlearnbestbusinesspractices.
Advertising
Inadditiontothegrandopeningadvertisingwillincorporate:
Storepaperbagsandreusablebags
Awebsitetopromotethestoreslocationvision,hoursandbrandsoffered
Storelistingonsuppliersandproductswebsites.
McLachlan34
MarketResearch
Measurement Description AnnualCost
OnlineSurvey Followuptoinitial NoCostAssociated
survey
Measurementofproduct
needs,customerservice
andoverallsatisfaction
Gageinterestand
feasibilityofeshop.
SilentShopper Monthlyevaluationof $360
employeesandservicesby
hiredprofessional
SalesData Monthlyanalysisofsales IncludedinPointofSales
figuresbrokendownbysales Software
associate,brand,dayand
timeofday
ActionPlan
Who What When Cost
SalesStaff Training July2010 $240
Displayandrestock Ongoing Nocost
merchandise
PromoteJeanClub Ongoing Nocost
PromoteVIP Ongoing Nocost
program
Keepstoreclean Ongoing Nocost
andvisually
appealing
Openandclose Ongoing Approximately5%
store ofsales
Sellmerchandise Ongoing Nocost
andkeepPOS
records
BuildCRMdatabase Ongoing Nocost
Owner JoinBNIgroup Annually $700
Developmarketing Inprogress Nocost
plan
Planmonitoring Monthly Nocost
Attendtradeshows Inprogress $8000
Buymerchandise Ongoing variable
Trainsalesstaff July2010 $240
PlanGrandOpening July2010 $500
MeetwithSNAP August2010 Nocost
McLachlan35
magazine
Hiresilentshoppers September2010 $30/month
Launchonline September2010 Nocost
survey
Tracksales Monthly Nocost
Paycommission Monthly Nocost
ProgrammingCoop DevelopCRM May2010August Nocost
Student software 2010
Developpointof May2010August Nocost
sale(POS)software 2010
Webdeveloper Developandlaunch July2010 $500
website
Developonline July2012 500
store
Photographer Selectmodels July,November, Nocost
February
Takemodelphotos July,November, Nocost
February
Developposters $450
RolfRoadPublicSchool Planandhostyouth March2011,2012 Nocost
clothingfashion
show
GraphicDesignStudent Developlogo Inprogress Nocost
Developbranded Nocost
material
FinancialImpact
Separatefinanceshavebeenpreparedforeachyear.
McLachlan36
FINANCIALSJULY2010AUGUST2011
Debit Credit
EST.GROSSSALES 113850
FixedCosts
Sales
freemerchandise 1,300
misc.(training,etc.) 240
1,540
DirectMarketing
birthdayclub 60
businesscards 50
CRMquestionnaires 40
150
MarketResearch
silentshoppers 360
360
PublicRelations
grandopening 500
500
Networking
BNIgroup 700
700
Advertising
website 500
coupons 200
internalsignage 100
merchandisetags 20
bags 200
photos 450
1470
Total 4720
McLachlan37
FINANCIALSAUGUST2011AUGUST2012
Debit Credit
EST.GROSSSALES 182850
FixedCosts
Sales
freemerchandise 2,500
misc.(lunches,training,etc.) 240
2,740
DirectMarketing
birthdayclub 120
businesscards 50
CRMquestionnaires 40
210
MarketResearch
silentshoppers 120
120
PublicRelations
0
Networking
BNIgroup 700
700
Advertising
website 500
coupons 500
internalsignage 100
merchandisetags 20
bags 200
photos 450
1770
Total 5540
McLachlan38
FINANCIALSAUGUST2012AUGUST2013
Debit Credit
EST.GROSSSALES 258750
FixedCosts
Sales
freemerchandise 2,500
misc.(lunches,training,etc.) 240
2,740
DirectMarketing
birthdayclub 150
businesscards 0
CRMquestionnaires 20
170
MarketResearch
silentshoppers 120
120
PublicRelations
0
Networking
BNIgroup 700
700
Advertising
website 0
coupons 1000
internalsignage 100
merchandisetags 20
bags 200
photos 450
1770
Total 5500
ControlsandContingencies
1. Ifsalesarenottrackingat$20000forthefirstquarterof2010thenmarketingmoneyallocated
tothejeanclubwillbeusedtorentaboothattheAnnualChildrensTrunkShow.Thisevent
parallelsSpurtstargetmarketandprovidesgreatexposuretomanycustomers.Tenpercentoff
couponswillbegivenoutattheshowtoencouragepatronstovisitthestore.
2. IftheuseoftheRegistryserviceisnotattwentyfivepercentofVIPcustomersbyDecember10th
2010,couponswillbemailedouttoallVIPmembersandtheirfamiliesforuseonRegistryitems.
McLachlan39
3. Ifinventoryturnoverislessthanninetydaysonseasonalwearandonehundredandtwenty
daysonessentials,arrangementswillbemadetoreturnexcesstodistributorsandchangeswill
bemadetoquartertwobuying.
4. Iffeedbackfromsilentshoppersisnegativeadditionaltrainingwillbedonetoimprove
customerserviceandproductlineswillbereassessed.Alleffortswillbemadetoupholdthe
positioningstatementandvisionof twixt.
5. IfCRMdatabasedoesnothave100clientsbytheendofthequarterone2010,theincentivesfor
membershipwillbereassessedandimproved.Qualityofpersonalizedservicedependson
personalinformationandrelationshipbuildingwithcustomersandeveryeffortmustbemade
toobtainqualityfacts.
6. Ifmarketresearchin2010doesnotindicatefurtherprofitsfromthelaunchofanonlinestore
thenthewebsitewillnotbeadaptedtoaneshopformat.
Merchandising
Tradeshows
Feb. Mar. June Aug. Sept.
1418:LasVegas 79:NewYorkCity 68:Chicago 1618:LasVegas 2528:Toronto
28Mar2:Toronto 2025:Toronto 2022:NewYorkCity
2224:Toronto
Productlines
Selectionsfromthesedesignerswillbecarried:
Suppliers
Inordertoobtainadvantageousmarginsonallproductssoldanoverallbuyingstrategymustbe
followed.Yearonewillrequiresupplierstobeobtainedfromthevarioustradeshowsaswellasfound
throughtheCanadianAssociationofWholesaleSalesrepresentatives(CAWS).Inordertomaintain
marginsthefollowingstrategyhasbeenputinplace:
Negotiatepricesandbulkbuyingtokeepperunitpriceslow.
Negotiateaccountspayableanddonotbuyonlessthan60dayterm.
NegotiateproductexclusivityforNorthToronto.
Negotiatestorenameadvertisingonwholesalerswebsite.
McLachlan40
Ensureproductreturnsareavailableifproductdoesnotsell.
Maintainopencommunicationwithwholesalers.
Operations
BusinessRegistrationandPermits
SeveralpermitsarerequiredandmustbeobtainedfromtheCityofTorontoorGovernmentofOntario
beforethestoreopening.Thecostofeachitemisincludedinbracketsandfiguresintotheopening
costs.Thepermitsare:
Signpermit($209.42)
Siteplan(2329.58)
Buildingpermit($7380)
Vendorpermit($0)
MasterBusinessLicence($60)
ImportPermit($50)
BusinessRegistration($60)
HSTRegistration($0)
Taxes
Thenewharmonizedsalestax(HST)mustbecollectedandsubmittedquarterly.
PackagingandLabelling
Allmerchandisewillbetaggedwithastorelogodisplayingthepriceandsizeoftheitem.Originalbrand
logosandtagswillnotberemovedfromtheitem.Subsequenttoapurchasethemerchandisewillbe
professionallyfoldedandwrappedintissuebythesalesassociate.
InventoryControl
Inventorycontrolwillbedoneonce/week.EveryMondaymorningtheinventoryinthecomputerwillbe
reconciledwiththeinventoryontheshelvesandinstorage.Discrepancieswillbenotedandcountedas
BadDebt.Foundmerchandisewillcreditthebaddebtaccount.
QualityControl
Allmerchandisewillbehandcheckeduponarrivalfordamagedmaterialororderdiscrepancies.Quality
controlwillbedonebytheowneroramanagerandmustbedonewithintwentyfourhoursofthe
arrivalofthemerchandise.
McLachlan41
ClientRelationshipManagement(CRM)System
AsoftwareprogramwillbedevelopedbyaGeorgeBrowninternstudenttobuildadatabaseof
customerinformation.Thissystemwillenabletwixt tostoreinformationonitsVIPclientbase.The
systemwillbesortedaccordingtonamebutallfileswillbeabletobeaccessedbyphonenumberor
birthdateaswell.
PointofSales(POS)System
AsoftwareprogramtotrackallsaleswillbedevelopedbyaGeorgeBrowninternstudent.Inadditionto
actingasaninvoicingsystemthePOSsystemwillautomaticallyupdatetheinventorydatabase.ThePOS
systemwillalsoallowuserstoviewpreviouspurchasesandpullupoldinvoices.
Strategy
TheHRstrategywillbeputinplacetocomplimenttheMarketingCommunicationsPlan.Inorderto
complimentthebusinessknowledgeofthebusinessownerparttimeemployeesmusthavea
backgroundinfashion.InadditiontothepaidstaffstudentsfromGeorgeBrownCollegewillbehiredon
aninternbasisinordertoattainthefullcomplementofknowledgethebusinesswillneedtosurvive.
Internstudentswillincurnoadditionalexpense.
McLachlan42
RolesandResponsibilities
JoinBNIgroup
Owner Developmarketingplan
Planmonitoring
Attendtradeshows
Buymerchandise
Trainsalesstaff
PlanGrandOpening
MeetwithSNAPmagazine
Hiresilentshoppers
Launchonlinesurvey
Tracksales
Maintaininginventorylevelsandrestockingasneeded.
ParttimeEmployees
Keepingrecordofwhatitemshavebeensoldusingpointofsale(POS)
programming.
Balancingthecashflowandcreditcardreceiptsdaily.
Keepingthestorecleanandorganized.
Provideinputintothevisualaestheticsofthestore.
Providinginputintohotitemsandreordering.
Promotingthejeanloyaltyprogram.
Promotingthevalueaddedservicesavailable.
PromotingandbuildingtheCRMdatabasewithrelevant,uptodate
information.
Sameasabove
FashionIntern
Developlogo
GraphicDesignIntern Developbrandedmaterial
DevelopPOSsoftware
SoftwareDesignIntern
DevelopCRMsoftware
McLachlan43
Financial Statements
GeneralFinancialAssumptionsandConsiderations:
1. Financing:Afiveyear$50000loanhasbeensecuredataninterestrateof3%.Paymentswillbe
mademonthlyintheamountof$898.43whichis$833.33principleand$25interest,andare
accountedforintheincomestatementunderRepaymentExpenses.
2. SalesAssumptions:ArebasedonsimilarstoresincomparableareasofToronto(AppendixC
C.1).SalesareinclusiveofHarmonizedSalesTax(HST).
3. COGS:Thecostofgoodssoldisat40%ofsales.Aninventorybreakdowncanbefoundin
AppendixD
4. OfficeExpenses:Includerent,phone,internet,utilities,suppliesandmaintenance.
5. Amortization:Afixedassetdepreciationschedule(FADS)canbefoundinAppendixE.
6. SalariesandCommissions:Minimumwageof$10.25/hourwillbepaidfortotalmanhoursof35
hours/week.Noemployeeswillqualifyforbenefitsorvacation.Inlieuofvacationemployees
willbepaid4%oftheirsalaryannually.A5%salescommissionwillbepaidonsales(exclusiveof
taxes),(SeeAppendixF).Commissionswillnotbepaidforthefirstquarterin2010.
7. BankCommissions:50%oftransactionswillbecompletedbycreditcardatacostof2%.40%of
transactionswillbecompletedbydebitcardatacostof$0.10/transaction.Thisfeewillbe
predictedbasedonanaveragestorepurchasevalueof$75.Aschedulecanbefoundin
AppendixG.
8. TradeShows:Inclusiveinthiscostaretravel,mealsandentrancefees.
9. Businesstaxes:Are15%ofgrosssalesandwillbepaidquarterly.
Goals
Sales
MONTHLYSALES$(inclusiveoftaxes)
JAN FEB MAR APR MAY JUNE JULY AUG SEPT OCT NOV DEC
2010 6900 6900 6900 10350 16100
2011 9200 6900 9200 11500 11500 9200 9200 18400 18400 16100 16100 23000
2012 11500 9200 11500 13800 14950 14950 14950 23000 23000 19550 21850 31050
2013 14950 10350 14950 18400 18400 20700 19550
Shortterm
1. Growsalesto$6900(exclusiveoftaxes)byendofmonthone,$16100byendofmonthfiveand
haveGrosssalesof$98773foryearone.
Longterm
1. Basedonsalesforecast:Breakevenbyyearthree.
McLachlan44
2. Surpasssalesforecasttoensurethereisnocashshortageinyearthreeandnoadditional
financingisneeded.
3. Achievemonthlysalesof$20000/month.
4. Paybackborrowedfundsbyyearfive.
Start-up Costs
Thebiggestcostsassociatedwithopeningthestoreareinventoryandleaseimprovementsandthe
lease.Theleaseandleaseimprovementsaresunkcostshowever,unsoldinventorycanbereturnedto
thedistributerforarefund.
AssumptionsandConsiderations:
1. ThecostsforbusinesslicencesandpermitshavebeentakenfromtheCityofToronto(Cityof
Toronto,2010).
2. QuarterOnemarketingexpenseshavebeenincludedinstartupcosts.
McLachlan45
STARTUPBUDGET
BUSINESSLICENSESANDPERMITS
Si gnPermi t 209.47
Bui l di ngPermi ta ndDra wi ngs 7380
Bus i nes s Li cens e 60
El ectri ca l Ins pecti on 150
ImportPermi t 60
7859.47
OFFICESUPPLIES
500
RENT
fi rs t/l a s t 9000
UTILITIES
Tel ephone 100
Hydro 50
Wa ter 50
Ca bl e 100
300
RENNOVATIONSANDMATERIALS
ma teri a l s 3000
fi xtures 1500
l a bour 5500
10000
INVENTORY
7200
INSURANCE
6000
OFFICEEQUIPMENT
Photocopi er/Fa x 200
Tel ephone 100
Computer 1000
Shredder 40
Couch 300
Cha i rs 300
Ma nnequi ns 100
2040
MARKETING
Gra ndOpeni ng 500
Mercha ndi s eTa gs 650
Promoti ona l Ma teri a l 650
1800
TOTAL 44699.47
McLachlan46
Balance sheet
Thebalancesheetispreparedforoneoperatingcycle.Theassetslistedonlyincludetheinventorythatis
ownedbytwixt atthedateoftheBalanceSheetpreparation(August1).Inventoryvaluationisbased
onthepricepaidforthemerchandiseandnottheactualpriceitwillbesoldfor.Theinventoryisbased
onaveragecostassumption.
Thebalancesheetspresentedbelowarestudiedmoreindepthintheformofratiosandleveragesinthe
nextsection.
AUG.2010
ASSETS LIABILITIES
CurrentAssets CurrentLiabilities
Cash 55300.53 AccountsPayable 7200
AccountsReceivable Accruals
Inventories 7200 LineofCredit
Longtermdebtdue
TotalCurrentAssets 62500.53 within1year 10781.16
GrossFixedAssets TotalCurrentLiabilities 17981.16
LandandBuildings 10000 LongtermDebt
Equipment 1440 LongtermDebt 38919.1
FurnitureandFixtures 700 Longtermleases 261000
PrepaidExpenses 26459.47 TotalLongtermDebt 299919.1
Other(lease) 270000 ShareholdersEquity
TotalGrossFixedAsse 308599.5 RetainedEarnings 50000
Less:Ammortization 3200 Dividends
TotallShareholders
NetFixedAssets 305399.47 Equity 50000
McLachlan47
AUG.2011
ASSETS LIABILITIES
CurrentAssets CurrentLiabilities
Cash 0 AccountsPayable 18494.45
AccountsReceivable 5347.5 Accruals 1617.75
Inventories 21866.67 LineofCredit
Longtermdebtdue
TotalCurrentAssets 27214.17 within1year 10781.16
GrossFixedAssets TotalCurrentLiabilities 30893.36
LandandBuildings 8000 LongtermDebt
Equipment 240 LongtermDebt 28137.94
FurnitureandFixture 560 Longtermleases 207000
PrepaidExpenses 3466.67 TotalLongtermDebt 235137.9
Other(lease) 216000 ShareholdersEquity
TotalGrossFixedAss 228266.7 RetainedEarnings
Less:Ammortization 2200 Dividends
NetFixedAssets 222600 TotallShareholdersEquity
AUG.2012
ASSETS LIABILITIES
CurrentAssets CurrentLiabilities
Cash 0 AccountsPayable 22957.47
AccountsReceivable 7475 Accruals 9287.64
Inventories 33200 LineofCredit 4091.95
Longtermdebtduewithin
TotalCurrentAssets 40675 1year 10781.16
GrossFixedAssets TotalCurrentLiabilities 47118.22
LandandBuildings 6000 LongtermDebt
Equipment 180 LongtermDebt 17356.78
FurnitureandFixtures 420 Longtermleases 153000
PrepaidExpenses 10400 TotalLongtermDebt 170356.8
Other(lease) 162000 ShareholdersEquity
TotalGrossFixedAsse 179000 RetainedEarnings
Less:Ammortization 2200 Dividends
NetFixedAssets 176800 TotallShareholdersEquity 0
McLachlan48
TABLE1
(%) 86.4 99 1
Thedebt/equityratioindicatestherelianceondebtforfinancing.Thehigherthepercentagemeansthe
riskierthebusinessendeavourbecauseofthehighfinancialleverage.Yearoneindicatesthat86.4%of
theassetshavebeenfinancedbydebt.Inthiscasetheremaining14%offinancingcomesfromthe
owner.Thisratiogetsworseinyeartwoandyearthreeasthebusinessreliesheavilyonfinancial
leveragetosupportinvestmentinassetsneededtosustainthebusiness(namelyinventoryandleasing).
Thedebt/equityratioindicatesthatthecompanywouldrelyheavilyondebtfinancingwhichcouldlead
tomajorfinancialproblemsifinventoriescouldnotbesoldoff.Theworstcasescenarioisbankruptcy.
TABLE2
Thecurrentratiomeasurestwixtsabilitytomeetitsshorttermobligations.Thegeneralruleof
thumbis2.Table2displaysthecurrentratioforthefirstthreeyearsoftwixtsbusiness.The
measureof3.48isgoodbutmustnotbemisinterpretedbecausethisaverageistakenatthestartofthe
businessbeforecashflowistakenintoaccount.Poorcashflowcallsforahigherasset/liabilityratio
becauseoftheuncertaintysurroundingmoneycomingintotwixtandhavingapositiveeffectthe
balancesheet.Abetterpredictorcanbetakenfrombothyear2(1.48times)andyear3(1.07times).
Yeartwoandyearthreebothsuggestthatmorecurrentassetsareneededtomeetthedemandsplaced
ontwixtbyitscurrentliabilities.
TABLE3
McLachlan49
Thequickratiorevealsamoreaccuratepictureofhowmanyassetsarereadilyavailabletocovercurrent
liabilities.Bytakinginventoriesoutoftheequation,thequickratiocalculationsdeterminethatbyyear
twocurrentassetsarenotabletoreadilycovercurrentliabilities.Inventoriestaketimetoselland
generallyrequiremorethanthirtydaystobeconvertedintocash.AsevaluatedinTable3,thereisnot
enoughcashandmarketablesecuritiestocoverthecurrentliabilitiesinfull.Analysisofthisratio
suggeststhatmoreinvestedcashisneededforthebusinesstoensureitcanmeetallitsfinancial
obligationsinyearsonethroughthree.
TABLE4
Turnover(/year) 5.5times
AverageAge(days) 66
InventoryturnoverispredictedusingtheCOGSforyearonedividedbytheinventoryondayoneof
business.Thismethodisnotveryaccurate.Inventoryturnoverforyeartwoandthreecannotbe
predictedfromthebalancestatementbecausethelineitemInventoryontheBalanceSheetincludes
anticipatedleftoverinventoryfromyearoneaswellasyeartwo:quarteroneinventory.Forabetter
representation,inventoryturnovermustbestudiedandthenpredictedbasedonyearoveryear
analysis.Duetothefluctuatingseasonsofretailandtheinfluxofmerchandiseatthebeginningofeach
seasonitisunrealistictoseeturnovergreaterthanevery60to90days.Buyingisbasedonthisfactand
inventorycontrolssuchasproductreturnsarefactoredintotheseasonaldemands.
McLachlan50
Income statement
Theincomestatementindicatesthatpredictedsalesforyearonewouldnotcoverthecostsassociated
withopeningtwixt.Withfixedcostsof$81141andvariablecostsat35%ofsales,salesof$113850are
toolowtosupportthehighrentandemployeecosts.Theincomestatementalsoindicatesthatthereis
noallowanceforanownersdraw,meaningtheownerwouldnotbepaidfortheirworkinyearone.
PROJECTEDINCOMESTATEMENT:YEARONE
McLachlan51
Breakeven analysis
Theincomestatementsforyeartwoandthreearepredictedbelow.Itisexpectedthatsaleswillnotbe
highenoughtosupport twixt tobreakevenuntilyearthree.However,ofnotefromtheincome
statementisthedetailthattheownerhasstillnotbeenpaidfortheirworkortakenanypaymentfor
theirservicesfromthebusiness.Thispieceofevidencecanberemediedbyreducingparttimesales
staffandusingthatmoneytopaytheowneranhourlywageaswellascommission.Conversely,this
moneywouldbetterservethebusinessifitwasinvestedasretainedearnings.
PROJECTEDINCOMESTATEMENT:YEARTWO
McLachlan52
PROJECTEDINCOMESTATEMENT:YEARTHREE
Cash flow
Cashflowhasbeenpredictedforthefirstthreeyearsofbusiness.Thestatementofcashflowsdetails
thechangeintwixtscashovereachfiscalyear.Thecashflowisveryimportantinunderstanding
whenthestorewillneedinjectionsofcashandplanningmustbemadeformonthswherecashisgoing
tobetight.Cashisneededtocoverallliabilitiesandwithoutitthestorewillbeforcedintobankruptcy.
Thecashflowstatementindicatestheexistenceofcreditproblemsandshedslightonthehugeimpact
thepurchaseofinventoryhasonthestoresavailablecash.Theindividualitemsinthecashflow
statementseemtobedistributedinaprudentmanorandshowthatthestoreisgrowing.However,
overall,thecashflowstatementgivesanundesirableviewoftheplannedbusiness.Cashflowisa
seriousconcerninyearthree.Ananticipatedgrowthinsalesmeansthatthereismoremoneyowedin
accountspayable.Thestoredoesnothavethecashonhandtopayfortheincreaseininventory.Thisis
ahugeproblemsinceitmeansthestorewouldhavetoleverageitselfevenmorewithashorttermline
ofcredit.WithoutaninjectionofcashinyeartwothestorewillnotbeabletocoverexpensesinJuly.
Carryingthisnegativebalanceforwardwouldonlyfurtherlimitthestoresabilitytocovercostsinyear
three.Qualifyingforashorttermlineofcreditatthebeginningofyearthreewouldensuretwixt has
enoughcashtocoveritsoperations.
McLachlan53
YEARONE AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY JUNE JULY
CASHRECEIPTS
cashsales 3450 3450 3450 5175 8050 4600 3450 4600 5750 5750 4600 4600
30day x 3105 3105 3570.8 4657.5 7245 4140 3105 4140 5175 5175 4140
60day x x 172.5 172.5 172.5 258.75 402.5 230172.5 230 287.5 287.5
90day x x x 172.5 172.5 172.5 258.75 402.5 230 172.5 230 287.5
other 50 50 50 50
CASHIN 3450 6555 6677.5 9090.8 13052.5 12226 8251.25 8337.5 10242.5 11327.5 10292.5 9265
EXPENSES
equipmentpurchases
T&A 4200 200 1300 1300 1000
rent x 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500
maintenencecos 100 80 80 80 100 80 80 100 80 80 100 80
labourcosts 1840 1472 1472 1472 1840 1472 1472 1840 1472 1472 1840 1472
commissions x x x 450 700 400 300 400 500 500 400 400
marketing 1470 35.45 30 30 30 30 30 30 125.45 30 30 30
inventory x x x 12400 x x x 9600 x x x 10400
advertising 100 x x 150 x x x x 150 x x x
sellingexpenses 37.5 37.5 45 22.5 15 15 227.5 7.5
officeexpenses 350 350 350 350 350 350 350 350 350 350 350 350
loanpayments 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43
taxes x x 2927 x x 4650 x x 3600 x x 3900
bankfees x 63.2 63.2 63.2 94.8 147.47 84.27 63.2 84.27 105.33 105.33 84.27
other
CASHOUT 8995.93 7599.1 10321 20431 8558.23 12550 9029.7 19081.63 11775.2 8163.26 9231.26 22114.7
CASHINCASHOU5545.93 1044.08 3643.13 11340.3 4494.27 324.15 778.450010744.13 1532.65 3164.24 1061.24 12849.7
OPENINGBALANC 55300 49754 48710 45067 33726.5 38221 37896.6 37118.15 26374 24841.4 28005.6 29066.85
CLOSINGBALANCE 49754.1 48710 45067 33726 38220.8 37897 37118.2 26374.02 24841.4 28005.6 29066.9 16217.15
McLachlan54
YEARTWO AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY JUNE JULY
CASHRECEIPTS
cashsales 9200 9200 8050 8050 11500 5750 4600 5750 6900 7475 7475 7475
30dayreceiveables 4140 8280 8280 7245 7245 10350 5175 4140 5175 6210 6727.5 6727.5
60dayreceiveables 230 230 460 460 402.5 402.5 575 287.5 230 287.5 345 373.75
90dayreceiveables 287.5 230 230 460 460 402.5 402.5 575 287.5 230 287.5 345
other 50 50 50 50
CASHIN 13858 17940 16970 16215 19607.5 16855 10753 10753 12543 14202.5 14835 14871
EXPENSES
equipmentpurchases
T&A 4200 200 1300 1300 1000
rent 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500
maintenencecosts 100 80 80 80 100 80 80 100 80 80 100 80
labourcosts 1840 1472 1472 1472 1840 1472 1472 1840 1472 1472 1840 1472
commissions 800 800 700 700 1000 500 400 500 600 650 650 650
marketing 976.67 81.67 51.67 81.67 51.67 186.67 76.67 81.67 51.67 106.67 51.67 551.67
inventory x 18400 x X 17600 x x 12000 x x 15600 X
advertising 150 x x 150 x x x x 150 x x x
sellingexpenses 208.33 208.33 208.33 208.33 208.33 208.33 208.33 208.33 208.33 208.33 208.33 208.33
officeexpenses 350 350 350 350 350 350 350 350 350 350 350 350
loanpayments 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.43
taxes x x 6900 x x 6600 x x 4500 x x 5850
bankfees 94.45 188.91 188.91 169.59 169.59 242.27 121.13 96.91 121.13 145.36 157.47 157.47
other
CASHOUT 14118 27179 15349 8610 26718 15037.7 9406.6 21875 12932 8410.79 25356 14718
CASHINCASHOUT 260.3809239.34 1620.66 7604.98 7110.52 1817.3 1345.94 11122.8 389.059 5791.71 10520.9 153.35
OPENINGBALANCE 16217 15957 6717.4 8338.1 15943.1 8832.55 10650 11996 872.95 483.89 6275.6 4245
CLOSINGBALANCE 15957 6717.4 8338.1 15943 8832.55 10649.9 11996 872.95 483.89 6275.6 4245.3 4092
McLachlan55
YEARTHREE AUG SEPT OCT NOV DEC JAN FEB MAR APR MAY JUNE JULY
CASHRECEIPTS
cashsales 11500 11500 9775 10925 15525 7475 5175 7475 9200 9200 10350 9775
30dayreceiveables 6727.5 1035 1035 8797.5 9832.5 13973 6727.5 4658 6727.5 8280 8280 9315
60dayreceiveables 373.75 373.75 575 575 488.75 546.25 776.25 373.8 258.75 373.8 460 460
90dayreceiveables 373.75 373.75 373.75 575 575 488.75 546.25 776.3 373.75 258.8 373.75 460
other 50 50 50 50 50
CASHIN 18975 13283 11709 20873 26421 22433 13225 13233 16510 18113 19464 19960
EXPENSES
equipmentpurchases
T&A 2600 1200 1200
rent 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500 4500
maintenencecosts 100 80 80 80 100 80 80 100 80 80 100 80
labourcosts 1840 1472 1472 1472 1840 1472 1472 1840 1472 1472 1840 1472
commissions 1000 1000 850 950 1350 650 450 650 800 800 900 850
marketing 936.67 81.67 51.67 81.67 51.67 186.67 76.67 81.67 51.67 106.7 51.67 551.67
inventory x 22800 x X 23600 x x 15200 x x 20400 X
advertising 150 x x 150 x x x x 150 x x x
sellingexpenses 208.33 208.33 208.33 208.33 208.33 208.33 208.33 208.3 208.33 208.3 208.33 208.33
officeexpenses 350 350 350 350 350 350 350 350 350 350 350 350
loanpayments 898.43 898.43 898.43 898.43 898.43 898.43 898.43 898.4 898.43 898.4 898.43 898.43
taxes x x 8550 x x 8850 x x 5700 x x 7650
bankfees 157.47 242.27 242.27 205.93 230.15 327.06 157.47 109 157.47 223.3 223.25 218.04
other
CASHOUT 12741 31633 17203 8896.4 33129 17522 9392.9 25137 14368 8639 29472 16778.47
CASHINCASHOUT 6234.1 18350.25493.95 11976.1 6707.33 4910.01 3832.1 11904.92142.1 9473.82 10007.9 3181.53
OPENINGBALANCE 4092 2142.2 16208 21702 9726 16433 11523 7691 19596 17454 7980.1 17988.04
CLOSINGBALANCE 2142.2 16208 21702 9726 16433 11523 7691.1 19596 17454 7980 17988 14806.51
McLachlan56
Recommendations
Uponanalysisofalldatathebusinessdoesnotappeartobeprofitableatthecurrentdebtlevel.In
additiontolargesalesfluctuationsandhighfixedcosts,cashflowisanobviousissue.Thecurrent
businesswouldnotprovidetheownerwithsoundearningsoninvestment.Inordertoensureamore
viablebusinessoptionthefollowingrecommendationsaremade:
1. Lookintosmallbusinessorentrepreneurialgrantstoraisemorecapitalforthebusiness.
2. Enterintoapartnershiporobtainasilentinvestor.
3. Negotiateamorefavourableleaseorconsiderswitchingstoretoadifferentareawithaless
expensivelease.
4. Eliminatethestaffingandcommissioncostsuntilthestoreisabletobreakeven.
5. Increasemargins.
6. Eliminatetradeshowcostsbycontactinglocaldistributorsandonlyattendinglocalshows.
Conclusion
MarketresearchindicatesastrongneedforatweenclothingstoreinLeaside.Thehypothesiswasthat
astrongstrategicmarketingplancouldsupporttheopeningofatweenclothingstore.Underthe
financialsituationasresearchedabovethisisanullhypothesis.Newretailventurestakeyearstoget
salesuptosustainablelevels.Theonlywaytocoverthehighcurrentliabilitiesisthroughanincreasein
sales.Itappearsasthoughthenicheistoosmalltosustainthebusinessasitisunlikelythatthesales
forecastisoverlypessimistic.ThehighfixedcostofrentonBayviewAvenuedoesnotallowthetime
neededtoreachthesehighsaleslevels.Whilethemarketmaydictateaneed,thepricethestorewould
needtochargeitscustomerswouldmakethestoreunattractivetothecustomer.Cashflowisthe
numberonereasonscompaniesgobankruptandthisisthemaincauseofconcernfortwixt.Zerocash
onhandisunrealisticandunwise.Inventorycanbesentbackandwillcoveritselfovertimebutthecash
neededupfrontwillmakeithardforthestoretomeetitsotherfinancialobligationsontimewithout
usingalineofcreditandleveragingitselffurther.Itisrecommendedthatthestorenotbeopened
unlessthereisa$100000incashthatcanbeusedtostartandsustainthestore.Thismoneywould
decreasemonthlyfixedcostsandallowthestoreroomtogrowatitsownpace.
McLachlan57
References
Atkinson,A.,Kaplan,R.,Matsumura,E.,andMark,S.(2007).ManagementAccounting:5th
Edition.UpperSaddleRiver,NewJersey:Pearson,PrenticeHall.
Birn,R.(2004).EffectiveUseofMarketResearch:4thEdition.Sterling,Virginia:KoganPage
CanadaRevenueAgency(2010).CCAClasses.Retrievedfromhttp://www.cra
arc.gc.ca/tx/bsnss/tpcs/slprtnr/rprtng/cptl/clssseng.htmlonFebruary20,2010.
CityofToronto(2010).BuildingPermitsandApprovals.Retrievedfrom
http://www.toronto.ca/building/building_permits.htmonFebruary25,2010.
Kotler,P.,andKeller,K.(2006).MarketingManagement:12thEdition.UpperSaddleRiver,New
Jersey:Pearson,PrenticeHall.
Gerson,R.(1991).WritingandImplementingaMarketingPlan:AGuideforSmallBusiness
Owners.USA:CourseTechnologyCrisp.
Gitman,L.,andHennessey,S.(2008).PrinciplesofCorporateFinance.Toronto,Ontario:
Pearson,AddisonWesley.
Grant,R.(2005).ContemporaryStrategyAnalysis:5thEdition.Malden,Massachusetts:Blackwell
Publishing.
Hague,P.,Hague,N.,andMorgan,C.(2004).BusinesstoBusinessMarketResearch.Sterling,
Virginia:KoganPage.
Mintzberg,H.(1987a).ThestrategyconceptI:FivePsforstrategy.CaliforniaManagement
Review,30(1),1124.
Mintzberg,H.(1987b).ThestrategyconceptII:Anotherlookatwhyorganizationsneed
strategies.CaliforniaManagementReview,30(1),2532.
Mintzberg,H.,&Lampel,J.(1999).Reflectingonthestrategyprocess.SloanManagement
Review,40(3),2130
OttawasLeadEconomicDevelopmentCorporation.(2002).WritingandEffectiveBusinessPlan.
Ottawa:Author.
RetailCouncil.(2008).CombatTheft.Retrievedfromwww.retailcouncil.org/news/media/press
onMarch3,2010.
McLachlan58
Smith,W.(1995).ProductDifferentiationandMarketSegmentationAsAlternativeMarketing
Strategies.MarketingManagement,4(3),6365.
Sorli,G.(2006).MarketingPlanTemplate.MKMT504CourseNotes.Athabasca:Athabasca
University.
Westwood,J.(2006).HowtoWriteandMarketingPlan:3rdEdition.Philadelphia:KoganPage.
Tong,Vinnee(2010).TheReturnofRetailSales.Retrievedfrom
http://money.aol.ca/article/decemberretailsalesshowsignsoflife,onJanuary3,2010.
McLachlan59
Appendix
Background
1)Whatisyouragebracket?
Percentage Responses
7
14.3 6
13
30
14.3 6
40
41
66.7 28
50
51
4.8 2
+
Totalresponses: 42
2) Pleaseselectyourgender
Percentage Responses
Female 90.5 38
Male 9.5 4
Totalresponses: 42
McLachlan60
3) Whatisyourfamilyincomebracket?
Percentage Responses
$0$100000 9.5 4
$100001$150000 0.0 0
$151000$200000 23.8 10
Over$200000 61.9 26
Unsure 4.8 2
Totalresponses: 42
4) ParentsONLY:Howmanychildrendoyouhave?
Percentage Responses
1 5.6 2
2 72.2 26
3 16.7 6
4ormore 5.6 2
Totalresponses: 36
ShoppingBehaviour
Thefollowingquestions(58)relatetochildren'sclothingandapparel.Pleaseanswerthequestionsas
theybestdescribeyourbehaviourONLYasitrelatestochildren'sclothing/apparel.
McLachlan61
5)Howmanytimespermonthdoyoushop?
Percentage Responses
lessthanonce 28.6 12
Once 23.8 10
Twice 28.6 12
Everyotherweek 9.5 4
Weekly 4.8 2
Twice/week 0.0 0
Morethantwice/week 4.8 2
Totalresponses: 42
6) Wheredoyoushop?(selecttop3)
McLachlan62
Percentage Responses
TheGAP 23.4 30
LaSenzaGirl 6.3 8
OldNavy 12.5 16
SportingLife 10.9 14
JoeFreshClothing(Loblaws) 15.6 20
Mall 7.8 10
Online
9.4 10
LandsEnd,LLBean
Other
MexxKids,West49,Abercrombie, 14.1 15
AmericanEagle,Winners.
7) Whodoyouregularlyshopwith?
Percentage Responses
McLachlan63
Alone 52.2 24
OneFriend 0.0 0
Morethanonefriend 0.0 0
Parent 17.4 8
Child(ren) 30.4 14
8) ParentsONLY:
Whodoyoushopfor(checkallthatapply)?
Percentage Responses
Child(ren) 90.0 36
Friend'sChild(ren) 0.0 0
Relatives 10.0 4
PurchasingBehaviour
Definition:Purchaseonetransaction.ThismayincludeMOREthanoneitem.
Thefollowingquestions(913)relatetochildren'sclothingandapparel.Pleaseanswerthequestionsas
theybestdescribeyourbehaviourONLYasitrelatestochildren'sclothing/apparel.
9)Whenwasthelasttimeyoumadeapurchase?
Percentage Responses
McLachlan64
Thisweek 23.8 10
Lastweek 23.8 10
Withinthelastmonth 52.4 22
Withinthelast2months 0.0 0
Over2monthsago 0.0 0
Never 0.0 0
Totalresponses: 42
10) ChildrenONLY:Whopaysforyourclothing?(checkallthatapply)
Percentage Responses
Mom 47.1 16
Dad 29.4 10
Self 0.0 0
Grandparents 23.5 8
Other 0.0 0
11) ParentsONLY:Howmanypurchasesdoyoumake(onaverage)permonth?
Percentage Responses
Lessthan1 5.6 2
1 33.3 12
McLachlan65
2 33.3 12
1/week 22.2 8
2/week 5.6 2
Morethan2/week 0.0 0
Totalresponses: 36
12) Howmuchisyouraveragepurchase?
Percentage Responses
Notapplicable 0.0 0
$20 4.8 2
$21$50 30.9 13
$51$99 50.0 21
$100$200 14.3 6
Over$200 0.0 0
Totalresponses: 42
13) Whatisthemostyouwouldspendonapairofjeans?
Percentage Responses
Lessthan$50 71.4 30
$51$70 14.3 6
McLachlan66
$71$100 4.8 2
Over$100 9.5 4
Totalresponses: 42
NeedsandWants
14)Pleaserankinorderofimportancetoyou:
Average
Score
Price 2.90/7
Service 5.00/7
Locationofstore 4.05/7
Parking 5.90/7
Qualityofitemsoffered 3.14/7
Styleofitemsoffered 3.24/7
Selectionofitemsoffered 3.76/7
15) Whereyoucurrentlyshop,areyourneedsbeingmet?
Percentage Responses
Yes 48.0% 20
No 52.0% 22
McLachlan67
Totalresponses: 42
16) Whatwouldyouchangeaboutthestore(s)youcurrentlyshopin?
basic'sneedtobeavailableallthetime
moreconvenientlocation
Atthisstageinourfamily,itisalwayshelpfultohavea"kids'station"wheretheyoungerones
candraw,etc.
closer
Moreclothingforkidsage913(tween)
Dressingroomstailoredtochildren,moreselectionforboys10+
Closertohome!
HavingwellmarkedshelveswithstaffwhoareknowledgeableabouttheirproductsAND
restocking,nothavingpilesofclothingstackedupTOBEputontheshelveslyingaround
Moreselectionforbigger1012yearoldgirls.
Location,closerisbetter!
McLachlan68
betterselectionofbrandnameclothing
moreavailabilityinmychildren'ssizes
Moreselectionoftweensizesandstyles
B: Naming Survey
Thefollowingsurveywascompletedonlineby32respondents.Thetop3names(BeTween,twixtand
Lifepop)werethenproposedtoagroupoffivetweens.Thefinalname(twixt)wasaunanimous
decision.
SURVEY:
Eachrespondentstopfouranswershavebeengraphedandaremeasuredinpercentages.
McLachlan69
C: Interviews
Thefollowinginterviewswererecordedandthentranscribedforreferencesake.Allanswers
arespokeninthefirstpersonandaretheopinionoftheinterviewee.Notallquestionswere
answeredineachinterviewbutallanswersgivenhavebeenincluded.
C.1GwenRamsayofGumbootsClothing
1.IDENTIFICATION:
1.1Name:GwenRamsay
1.2NameofCompany:Gumboots
1.3Address:789MtPleasantBlvd
McLachlan70
1.4Telephone:4164834499
1.5Sector:Retailclothingstore
1.8#ofemployees:
Fulltime2(onefulltimemanager)
parttime3
1.9#ofyearsinbusiness:10
2.BACKGROUND/HISTORY:
2.1EducationandTraining:BachelorofArts
2.2Experience:Retailsalesexperience
3.THEORGANIZATION:
3.1Describetheenterprise:ChildrensClothingstorewithhighendclothingforchildrenages26.
3.2Howmanyhoursaweekdoyouwork?:20
3.3Howdoyoustayontopofdaytodaywhilestillpromotingthebusiness?Wordofmouthbusiness
becauseofnumberofyearsinbusinessanddemographicsofareainwhichstoreislocated.Donotwork
fulltimeinthestoresoabletospendtimepromotingthestoreandenjoyinghobbies.
3.4Whatareyourmargins?:Variable.Generallyaveryhealthymarginonclothingespeciallywhenitis
brandnameordesigner.Weaverage$15$20thousandinsalesamonth.
3.5Howdoyouanticipateinventorylevels?:Havebeeninbusinessalongtimeandcanpredictbuying
patterns.SpringandChristmasareverybusytimesformotherstobeoutlookingfornewoutfits.
3.6Howdoyoudifferentiateyourself?:Bytheclotheswecarry.
3.7Howdoyoumakeupforareasyouareweakerinorhavelittleknowledgein?:Haveanaccountant
andalawyer.
3.8Howdoyouknowwhatyourcompetitorsareupto?Nootherstoresinareacarryingthesame
brands.TherearebrandslikeGAP,Gymboree,andMexxatthemallbuttheyarentasconvenientand
theyoffercheaplymadeclothing.Notcomparable,inmymind.
Trends?:Cuteclothesalwayssell!Butwehavebeenthinkingaboutcarryinggreenlinesandwecarry
manyorganictopsandsweatpants.WhateverseemspopularattradeshowsandItrustmysuppliers
opinions.
4.VISION/STRATEGICMANAGEMENT:
McLachlan71
4.1Whatrulesofthegamehaveyouidentifiedforsuccessinyoursector?:Haveuniqueproducts.
Ensureyoucanhavehealthymargins.
4.2Howdoyougoaboutacquiringmerchandise?
Buyinggroups:
Shows:Usedtogotoalltheshowsbutnowonlylocalshows.
Wholesalers:Goodrelationshipwithdistributersandtrusttheiropinionsandbrands.
4.3Didyouidentifyyourstrategybeforeyoubeganordoesitcomeasyougoalong?:Isawthatthere
wasmoneyintheareaandmorematurepeoplewithmoneywerehavingkidslaterinlifesotheyhad
goodjobs.Wantedtocarryspecialchildrensclothingthatfashionconsciousmomswouldbuyfortheir
kids.Insomecasesitsthesamebrandthemomiswearing.Plusitgivespeopleanoptionwhenbuying
foraspecialoccasion.IbuymostlyEuropeanbecausetheyhavegreatfashionsandareaheadofus.
4.4Doyouhaveamarketingplan?:No.
Yearly?
5.LEARNINGMETHOD:
5.1Howdoyoulearn?:Experienceandlisteningtowholesalersandfriends.
5.2Whathavebeenyourbestlearningresources?Husbandhasgreatbusinesssense.
5.3Howdoyouprepareyourselfforthefuture?MakesurethatIcangetoutwhileIamstillprofitable!
6.SELFASSESSMENT:
6.1Howdoyouseeyourself?
6.2Howdoyougofromturningideasintoanoperation?
6.3Haveyouchangedasapersonsincegoingintobusiness?
6.4Whatplacedoyougivetointuitioninthewayyouoperate?Alot
7.OTHER:
7.1Whathavebeenyourbiggestchallenges?Managingcashinitially.Thenithasbeenmanaging
inventorylevelsandensuringwedonthavetomarkdownitemsveryoften.Therearesomany
uncontrollablethingsthatthrowyouoff.Forinstancelastyearthesidewalkwasunderconstructionfor
mostofthesummersomomswerentoutwalkingby...thatreallyhurtsales.
7.2Whatadvicewouldyougivepeoplewantingtogointobusiness?GoodLuckitstough.Plantowork
allthetimeandalwaysbeputtingoutfires.
McLachlan72
7.3Arethereanypointswehavenotcoveredthatyouwanttoadd?
C.2DarcyMcGrathofDEW
1.IDENTIFICATION:
1.1NameDarcyMcGrath
1.2NameofCompanyDEW
1.3Address1553BayviewAve.
1.4Telephone6474361232
1.5SectorRetail:Clothing
1.6#ofemployeesowner,fulltimemanager,8parttime
1.7Listofdepartmentssalesandmanager
1.8#ofyearsinbusiness3
2.BACKGROUND/HISTORY:
2.1EducationandTrainingBackgroundinfashionandbusiness.GraduatedfromRyersonfashion
program.
2.2Experience
2.3FavouriteActivities
Areyoucompetitive?Iswinningimportanttoyou?
Doyouread?Newspaper?Magazines?magazines:tabloidsandfashion
Hobbies?Shopping
3.THEORGANIZATION:
3.1DescribetheenterpriseAstylishstorethatstockswomensdesignerfashionsandaccessories
3.2Howmanyhoursaweekdoyouwork?2030
3.3Howdoyoustayontopofdaytodaywhilestillpromotingthebusiness?Havefulltimestaffso
donthavetobeinthestoreallthetime.Ihavefriendsinfashion.Ihavegreatfashionsense.Gotoall
bigbuyingshowsandfashionweekinNYCandToronto.
3.4Whatareyourmargins?200%onalotofstuff,especiallyjeansactuallyhigheronjeans.
McLachlan73
3.5Howdoyouanticipateinventorylevels?Tough.Wasatotalguessatfirst.Iaskedmywholesalers
andstockedoneineverysize.Ionlyreallybuyonesizeofanyitem.ThenIhavetoputitemsonsaleif
theydontsell.
3.6Howdoyoudifferentiateyourself?Imtheonlystylishstorearoundhereforwomenmyageand
olderhighschoolgirlsoryoungmoms.Icarryfashionableclothingfromdaytoeveningtoweekend.
3.7Howdoyoumakeupforareasyouareweakerinorhavelittleknowledgein?Myparentshelpas
wellasanaccountant,lawyer,etc.
3.8Howdoyouknowwhatyourcompetitorsareupto?Gointothem.Seewhattheyaresellingandfor
whatprice.Nodirectcompetitorsinthisareasothathelps.
Trends?Fashionmags.,Shows,shopping.
4.VISION/STRATEGICMANAGEMENT:
4.1Whatrulesofthegamehaveyouidentifiedforsuccessinyoursector?Needtobebetteratbuying
andquantities.IofferspecialorderitemsforpeopletopreorderorforpeopletoorderwhenIamsold
out.Iwillcallmydistributerstotryandtrackdownclothing.Givingpeoplewhattheywantisimportant.
4.2Howdoyougoaboutacquiringmerchandise?
Buyinggroups
ShowsFallandSpringshowsinVegasandNYC
WholesalersGreatrelationshipwiththem.Theyarelikefriends.Irelyonthemandthey
helpmeout.Theycometome.
4.3Didyouidentifyyourstrategybeforeyoubeganordoesitcomeasyougoalong?Iidentifiedthe
needwhileIwasinschoolandIwentfromthere.
4.4Doyouhaveamarketingplan?WhenIstarted.
Yearly?
5.LEARNINGMETHOD:
5.1Howdoyoulearn?Bydoing
5.2Whathavebeenyourbestlearningresources?Parents,school,wholesalers.
5.3Howdoyouprepareyourselfforthefuture?Learnfromthepastandrelyonothers.
6.SELFASSESSMENT:
McLachlan74
6.1Howdoyouseeyourself?Confident,outgoing,fashionablebusinesswoman.
6.2Howdoyougofromturningideasintoanoperation?Justdoit!
6.3Haveyouchangedasapersonsincegoingintobusiness?YesInowhavetothinkaboutwhere
moneyiscomingfrom.
6.4Whatplacedoyougivetointuitioninthewayyouoperate?HUGE.Allintuitionwellalot.
7.OTHER:
7.1Whathavebeenyourbiggestchallenges?Allthestepsnecessarytoopenabusinessandalltherules
andpermitsandimportingissuesyouhavetodealwith.
7.2Whatadvicewouldyougivepeoplewantingtogointobusiness?Thinkthereisaneedforatween
clothingstoreonBayview.Offeringfunclothestokidsissomethingthatwouldgooverwellwithmy
clients.
7.3Arethereanypointswehavenotcoveredthatyouwanttoadd?
C.3KarenJuddofMomsToBeandMore
1.IDENTIFICATION:
1.1NameKarenJudd
1.2NameofCompanyMomsToBeandMore
1.3Address1642BayviewAve
1.4Telephone4164889907
1.5SectorRetailClothing,Babyfurnitureandaccessories
1.6#ofemployees
fulltime10+owner
parttime15
1.7ListofdepartmentsSales:furniture,strollers,general.Installations.
1.8#ofyearsinbusiness15
2.BACKGROUND/HISTORY:
2.1EducationandTrainingBCOMM.
McLachlan75
2.2ExperienceAfterIhadkidsIrealizedtheneedandgrowthofthebabymarket,especiallyinthisarea
whereeveryonehaskidsorispregnant.SoIstartedlookingforuniquebabyproductsandopeneda
store.
2.3FavouriteActivities
Areyoucompetitive?Iswinningimportanttoyou?
Doyouread?Newspaper?Magazines?
Hobbies?
3.THEORGANIZATION:
3.1DescribetheenterpriseMomstobeandMoreisTorontosmidtownstoreforallofyourbaby
needs.Withfifteenyearsofexperienceinthebabygearindustryweguaranteeyouwillhaveafunand
informativeshoppingexperience.
3.2Howmanyhoursaweekdoyouwork?TooMany.50+.Notallinthestorebutdealingwithstore
issuesorbuyingorthinkingupnewideasorsourcingnewproducts.
3.3Howdoyoustayontopofdaytodaywhilestillpromotingthebusiness?Amazingstafftotakecare
ofthedaytoday.InthebeginningIreliedalotonwhatIlikedandwhatfriendslikedandfoundout
howIcouldsellit.Thatandtradeshows.
3.4Whatareyourmargins?Variable.Hugemarkuponclothing.Moresothanonfurnitureandstrollers.
3.5Howdoyouanticipateinventorylevels?15yearsofexperience.Goodthingisforlargeitemsisthat
peopleexpecttohavetoorder(cribs,beds,chairs,dressers,strollers).AllotheritemssoldIcanorder
moreandhaveinaweekorso.Distributorsaregenerallyhappytobesellingyoumore.
3.6Howdoyoudifferentiateyourself?Productsoffered,ourregistry,ourknowledgeablesalesstaff,our
website,ourcarseatinstallationservice,storagefacilityandourfriendlyservice.
3.7Howdoyoumakeupforareasyouareweakerinorhavelittleknowledgein?Readaboutit.
Outsource(ie:website)
3.8Howdoyouknowwhatyourcompetitorsareupto?Gointotheirstores.Talktothem.
Trends?Askcustomers.Readparentingmagazines.Gotoshows.Theinternet.
4.VISION/STRATEGICMANAGEMENT:
4.1Whatrulesofthegamehaveyouidentifiedforsuccessinyoursector?Knowyourmargins.Know
yourcustomersandknowyourproductinsideandout(makesureyourstaffdoesaswell).
4.2Howdoyougoaboutacquiringmerchandise?
McLachlan76
Buyinggroups
Showsyes
Wholesalersyes.Majority.FindwhodistributestheproductsIwanttosellandcontact
them.
4.3Didyouidentifyyourstrategybeforeyoubeganordoesitcomeasyougoalong?Uniquestoreidea
wasoriginalstrategy.Nowitevolvestokeepsamevision.AlwayschangingproductscarriedsothatIcan
ensureIamthebestequippedbabystoreinTorontoandpeoplewanttocomeshophere.Iadvertisemy
servicesandproductsinmagazinesandparentingpapers.Ineedtomakesurethatpeoplewanttostart
outbyregisteringhereandneverwanttogoelsewhere.
4.4Doyouhaveamarketingplan?Yes
Yearly?Addressisyearlyandsticktosamestrategybutupdatewhatwillbedoneand
whatisneededtotakethestoretothenextlevel.
5.LEARNINGMETHOD:
5.1Howdoyoulearn?
5.2Whathavebeenyourbestlearningresources?
5.3Howdoyouprepareyourselfforthefuture?
6.SELFASSESSMENT:
6.1Howdoyouseeyourself?
6.2Howdoyougofromturningideasintoanoperation?
6.3Haveyouchangedasapersonsincegoingintobusiness?
6.4Whatplacedoyougivetointuitioninthewayyouoperate?
7.OTHER:
7.1Whathavebeenyourbiggestchallenges?
7.2Whatadvicewouldyougivepeoplewantingtogointobusiness?
IdefinitelythinkthereisaneedforachildrensclothingstoreanditissomethingIhavetoyedwithifI
weretoexpandmyspace.TherentonBayviewisasuperlimitingfactor.Also,youneedtobeableto
reallystayontopoftweentrendsinordertoopenastoretargetingthem.Thatishardkidsaremore
fickle.
McLachlan77
7.3Arethereanypointswehavenotcoveredthatyouwanttoadd?
D: Inventory Break-down
BOYS(30%) YEAR1 GIRLS(70%) YEAR1
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
tops 1026 1767 1368 1482 tops 2358.7 4067.4 3144.96 3407.04
pants 1026 1767 1368 1482 pants 1572.5 2711.6 2096.64 2271.36
accessories 108 186 144 156 dresses 604.8 1041 806.4 873.6
accessories 504 868 672 728
total 2160 3720 2880 3120 total 5040 8680 6720 7280
McLachlan78
E: FADS
Assetswereamortizedaccordingtothefollowingschedule(CanadaRevenueAgency,2010).
FIXEDASSETDEPRECIATIONSCHEDULE
COST RATE(%) 2010 2011 2012
COMPUTER 800 100 800 0 0
SOFTWARE 200 100 200 0 0
PHONES 100 20 20 20 20
FAXANDPHOTCOPIER 200 20 40 40 40
FURNITURE 600 20 120 120 120
MANNEQUINS 100 20 20 20 20
LEASEHOLDIMPROVEMENTS 10000 20 2000 2000 2000
TOTAL 3200 2200 2200
F: Commission Schedule
MONTHLYCOMMISSIONS$
JAN FEB MAR APR MAY JUNE JULY AUG SEPT OCT NOV DEC
2010 0 0 0 450 700
2011 400 300 400 500 500 400 400 800 800 700 700 1000
2012 500 400 500 600 650 650 650 1000 1000 850 950 1350
McLachlan79
G: Bank Commissions
YEAR1 Q1 Q2 Q3 Q4 TOTAL
credit 207 356.5 276 299
debit 11.04 18.5 14.72 15.95
TOTAL 218.04 375 290.72 314.95 1198.71
YEAR2 Q1 Q2 Q3 Q4 TOTAL
credit 529 506 345 448.5
debit 28.21 26.99 18.4 23.92
TOTAL 557.21 532.99 363.4 472.42 1926.02
YEAR3 Q1 Q2 Q3 Q4 TOTAL
credit 655.5 678.5 437 586.5
debit 34.96 36.19 23.31 31.28
TOTAL 690.46 714.69 460.31 617.78 2483.24