You are on page 1of 28



Attached is the official marketing plan for Stitch Manufacturing dba Remix Clothing. The
content is sensitive and is authorized for internal use only and for approved associates.
01. Market Analysis
Food, water, air, shelter and clothing are necessities of life. We believe that since we need to
wear clothing most of the time we might as well do it with fashion. “Fashion refers to styles
of dress (but can also include cuisine, literature, art, architecture, and general comportment)
that are popular in a culture at any given time.” (Fashion, 2008)

The apparel industry is one of the most important sectors of the economy in terms of
investment, revenue, trade and employment generation all over the world. Apparel industry
has short product life cycles, tremendous product variety, volatile and unpredictable
demand, long and inflexible supply processes. The global apparel manufacturing industry is
expected to grow more than ever in times to come. The global apparel industry‟s total
revenue in 2006 was US$1,252.8 billion (~USD$1.25 trillion), approximately 68% of the
overall industry value. According to an estimate by the US Bureau of Labor and Statistics ,
the global apparel industry will reach a value of US $ 1,781.7 billion (~USD$1.78 trillion) by
the end of 2010. (Fashion Apparel Industry, 2008) The percentage share of different regions
of the world in the total apparel trade revenue for in 2006 is referenced in Figure 1 below.

Figure 1. Global apparel annual market share.


Remix Clothing Marketing Plan Page 2 of 28

The particular segment that we operate in is a submarket of the urban market and is often
referred to as streetwear which MAGIC (Men‟s Apparel Guild in California) features
progressive, “art-based, revolutionary brands with specialized distribution channels.” There
are many trends in this market segment and as expected with fashion – change.

Some of the current trends include the distressed look, an example seen below in
Figure 2, made popular with brands such as Monarchy, Affliction, Aqua IV, Don „Ed Hardy‟
and many others. The distressed look is typically vintage in appearance and often features
iconic imagery such as skulls, vines, tattoo-inspired art and often features old English
typography. This style is very popular with sports figures such as boxers and mixed martial
artists as well as pop culture musicians across the board.

Figures 2 & 3.Monarchy and Affliction brand shirts.;

Another popular trend in our market segment is the more urban targeted graphic prints
made popular with designer toy culture and includes companies such as Kid Robot (Figure

Bureau of Labor Statistics;
MAGIC – About the Show;

Remix Clothing Marketing Plan Page 3 of 28

4), Bape (A Bathing Ape – Figure 5) and Tokidoki and is prominently featured with hip hop
artists such as Pharell, Gorrillaz, and skateboard culture.

3 4

Figures 4 & 5. Kid Robot outfit;; BAPE store located outside of
Yokohama, Japan as the line forms for exclusive BAPE apparel;


Remix Clothing has three different lines that target slightly different demographics. Remix
caters primarily to Generation Y (Millennials or Echo Boomers), individuals born between
1980 and 1994. We have Remix Eco Premium, an upward targeted cut & sew collection that
targets Generation X (born 1965 – 1980) and lastly a younger-targeted line to Generation Z
(born 1990 – 2001). Gen Z are active consumers and are “highly connected, having had
lifelong use of communications and media technologies such as DVDs, the internet, instant
messaging, text messaging, iPods and mobile phones, earning them the nickname „digital

With nearly two decades of marketing and promotions experience we are familiar with
the particular segment of the age groups we are targeting. People who wear our products

Kid Robot MUNNY Camo Metallic Nylon Jacket Black For Men;
A Bathing Ape (BAPE), Young man decked out head to toe in BAPE clothing.

Remix Clothing Marketing Plan Page 4 of 28

are fashion forward people of influence and are often identified as promoters, djs, dancers,
artists, musicians, etc.

Our consumers are typically hipsters, “a blanket description for the trend in the
"alternative", "anti-fashion" fashion of middle class and upper class urban, young people
moving into "gentrified" or soon to be "gentrified" neighborhoods in city centers. Often
hipsters came to these poorer neighborhoods from well-to-do suburbs of major cities. In
youth culture, the term hipster usually refers to young people who may have an appreciation
for independent rock, a campy or ironic fashion sense, or an otherwise "bohemian" style.
They are typically associated most closely with alternative culture, particularly alternative
music, independent rock and independent film.” Our clientele are often found at concerts
and music events, extreme sporting events (snowboarding, skateboarding, BMX, Mixed
Martial Arts aka MMA, etc).

Figure 6: Burning Man 2006 (Black Rock City, NV);

Another market segment that no one really owns is the culture of „burners‟, or Burning
Man loyalists. Approximately 40,000 attendees turn out on the „playa‟ for week of mayhem

Generation Z; Accessed

Remix Clothing Marketing Plan Page 5 of 28

in Nevada‟s Black Rock City (above, Figure 6). A significant amount of people who go are
also fans of dance music, with the San Francisco-based Opulent Temple sound system the
largest of its kind with djs and dancers from around the world. Burning Man can be quite a
costly mini-vacation with entrance fees alone about $300. The demographics are virtually
identical to our existing markets. There are many who go who already purchase our clothing
and the market can be significant and aligns us with the more underground, artistic culture.
Chris, Eric, Jamie and Paul have each had the experience and lived to tell the tale.

Market Segmentation

We estimate that 80% of our customers are between 18 and 34 years of age.

Category Age Range Expected % of Our Total Market

Generation Z 18-24 50% of total spending
Generation Y 25-34 30%
Generation X 35-44 15%

Table 7: Market Segmentation


As previously mentioned there are many competitors in our market segment. There are
several distinct submarkets of the apparel. MAGIC, the largest apparel trade event in the
world has three of the event‟s eight areas where Remix can showcase our collection; MAGIC
MAN, S.L.A.T.E. (Select. Lifestyle. Apparel. Trend. Emergence.) at MAGIC, and
ECOLLECTION at MAGIC, as seen on following page in Figure 8.


Remix Clothing Marketing Plan Page 6 of 28

Figure 8. Three samples of MAGIC Marketplace areas.

Of these three S.L.A.T.E. (Figure 9, next page) is by far the arena in which we prefer to
break through. This area features many lifestyle brands that are within our competitive
environment and include:
 Alpinestars
 C1rca/ Four Star Distribution
 Ezekiel Clothing
 Fresh Jive Mfg.
 Obey
 Serious
 Storm of London

Remix Clothing Marketing Plan Page 7 of 28

 Studdy, Inc
 Triple 5 Soul/ subscript
 and many others.

Figure 9. S.L.A.T.E. at MAGIC.

Another trade event, Agenda Show (Figure 10, following page), has recently emerged
on the scene. “The Agenda Trade Show is a forum for the most inspired in the streetwear
and action sports industries to unite. Lines speak for themselves and buyers are not
intimidated by the usual overwhelming tradeshow experience. From the garage-run lines on
the verge of explosion, to the well-established elite, Agenda caters to the needs of buyers
and brands that exist on a higher level of design and aesthetic. With a strong emphasis in
style, art, music and culture, the Agenda experience is as much a lesson as it is a tool.”
Agenda is expanding aggressively and has events in Tokyo as well.


Remix Clothing Marketing Plan Page 8 of 28

Figure 10: Agenda Trade Show;

Some of our direct competition includes popular lines including Affliction, Analog, Aqua
VI, Christian Audigier, Diesel, Ed Hardy, Fox, Kid Robot, Monarchy, Obey, Rebel Spirit,
Roar, Rock & Republic, RVCA, Savage Republic, Stussy, tokidoki for MIMOBOT, Triple 5
Soul, True Love and False Idols, WeSC, and others. Other lines which overlap into our
target market but cater more toward the surf and skate markets are still competitors and
include Hurley, O‟Neill, Quicksilver and others.

Remix Clothing Marketing Plan Page 9 of 28

Although there are many large players in the industry, a fraction of them we identified,
the $1.78 trillion annual apparel industry still has quite a bit of room for new players, as our
past successes has proven. Even with one percent of one percent of one percent
(1/1,000,000 or one one millionth) we can still earn about $1.78 million in annual sales. Lines
such as Diesel were already bringing in over $600 million annually a decade ago. In
contrast, Ralph Lauren, has a market share of about 2.75%, a market cap of about $7.27
billion, and gross profit of $2.63 billion on annual sales of $4.88 billion for the period ending
Q1 2008.


Typically the profit margin is about 100% gross markup. For example if a pair of jeans costs
about $20 to make we would wholesale for $40 and the retailers would continue their
markup another 100% on that to retail at $80.

Reducing the overall cost of goods can greatly benefit our bottom line as we can
keep our retail price. Many of our competitors have premium retail prices. Decorated finished
goods with specialty finishes can retail at $40-80 and up for a t-shirt which the cost of goods
can remain roughly the same – at about $4-10 for finished goods. The potential profit in our
market segment is obviously attractive.


Although not affecting us immediately there are two areas we forsee in which regulations
may apply to our organization. The first is fair labor and fair trade laws. Things that could
affect us are cost of raw goods and manufacturing and related services where we source our
goods. We are a socially responsible organization and work only with companies that
practice labor and pay a living wage to their employees. Some large companies have been
singled out such as The Gap whose operations may include so-called slave labor. This is
strictly not tolerated in our operations.

The second regulation has to do with importing quotas and related fees and tariffs.

Polo Ralph Lauren Corp (RL);

Remix Clothing Marketing Plan Page 10 of 28

There are no regulatory limitations to advertising beyond typical legal issues and can
advertise to virtually anyone.

02. Company Description

The core of our business is providing clothing to help people look and feel better. The
primary revenue stream of our business is the design and wholesale sales and distribution of
fashionable apparel.

We have several identifiable factors that help our success. The first competency our
company has is that every member of our team are gifted individuals with each very visible
in their own niche. Each member is very creative and has their own strengths - expressing
themselves artistically in mixed media including graphic, 3D, and fashion design,
photography music and much more.

These competencies help us on the creative side but the true key to our success is our
organization and 20 years of business experience – including fashion. Having already
operated in this space successfully greatly reduces our learning curve and advances us in
our path to continued profitability.


We have a strong team of people experienced in business. Each member brings a unique
skill set to the table.

Eric Tom Lee // President

Remix Clothing Marketing Plan Page 11 of 28

Eric is the founder of Remix and has nearly two decades of business experience. In
his youth Eric got his feet wet with business with a garage-based, multi-lane „bowling
alley‟, snail collection service, weed reduction (and later resold cleaned crab grass
to neighborhood kids to chew on), the distribution of firecrackers, pet sitting and
much more. Among some of the ventures Eric founded included an independent
music label, Journees Music, and a popular retail store, also named Remix. Eric
enrolled in San Jose State University as a Management Major and earned an
undergraduate degree in Business Administration with concentration in Marketing
and a minor in Energy/ Environmental Studies.

Shilo Maggi // COO

Shilo helped Eric co-found and was President of Sales and Distribution for second
apparel venture, Remix and music label, Journees Music. Shilo knows more about
music from the past 25 years or so than most likely anyone we know and currently
lives in the Pacific Northwest with his wife and three children in the Seattle metro

Paul Lee // CFO

Paul‟s experience is primarily in finance and has worked mainly in wealth
management for individuals including Bank of America, Silicon Valley Capital and
actively manages a hedge fund. Paul has strong networking talents and has worked
in promotions and marketing for a decade.

Remix Clothing Marketing Plan Page 12 of 28

Chris Tran // President of Manufacturing
Chris and Eric have been close friends and business partners for well over a
decade. Chris is well-traveled and operates in the fashion and marketing industries –
running a sizeable, successful embroidery and apparel company in San Jose, CA for
over ten years.

Jamie Lin // Designer, Public Relations

Jamie has been quickly scaling the ranks in the Bay Area‟s dj circuit and has an
incredible singing voice and has worked with several producers San Francisco to
New York. She earned her degree from Ex‟pression College for Digital Arts
(Emeryville, CA) and worked as a 3D artist for a well-known videogame company.
Jamie was previously a principal and designer at two startup clothing lines.

Remix Clothing Marketing Plan Page 13 of 28

Phil Vega //
With over 10 years of business experience, Philip brings management and
marketing skills to the table. Phil has no fear – probably attributed to his time in the
military jumping out of airplanes – a trait that has certainly contributed to his focus
and work ethic. Philip started his first company AngelVega Productions in 1998 and
with X-Marketing, ran the Northern California marketing operations for various
clients such as Petaluma Poultry, Dakota Beef and Svedka Vodka. He has a
marketing degree from De Anza College and is currently finishing up work on his BA
in Business Management. He is also an up and coming DJ in the Bay Area house
music scene and spends his free time training in martial arts including Japanese
sword fighting and is our resident jedi.

Joann Kuo //
Joann's passion is fashion. She earned her degree in Product Design at Stanford
University and is a marathon runner. Joann's second life is in the medical devices
industry, founded a yoga apparel line, and can sew a mean giraffe.

Remix Clothing Marketing Plan Page 14 of 28

Carin Nunes //
Carin helped Eric co-found Journees in the early 1990s and eventually introduced
him to the fashion business in which Carin has operated in for over a decade. Carin
went to school for graphic design and is familiar with all aspects behind the scenes
and raises a beautiful daughter in the heart of California‟s fashion mecca, Los

Alain Octavo // Marketing, Promotions

Alain is arguably the hardest working personality in the San Francisco nightclub
scene and is a resident dj with Spundae, the leading promoters in Northern
California, and Ruby Skye, the cavernous „in‟ nightlife venue in The City. Alain is
also super busy running promotions for SF Love Fest, an annual electronic dance
parade on the streets of San Francisco with100,000 in attendance. Alain also is a
designer and marketing coordinator for countless flyers and other promotional
collateral for Bay Area companies and special events.

Remix Clothing Marketing Plan Page 15 of 28

03. Sales & Marketing/ Marketing Plan
Our marketing strategy is a two-stage venture. Our primary goal is to sell clothing to retailers
and distributors but it also does no good for our longevity unless the units sell through. In
addressing we split our energy and resources in getting our goods in stores we feel our
goods would organically sell well and then doing our part in helping drive traffic and
customer demand to these retailers – whether brick and mortar or online. We will address
the differences in outreach below.

The internet has obvious advantages and being from Silicon Valley we try and
integrate leading technology as early adopters. Our website has a wealth of information
about our company in general and contact information and has been a way for both buyers
and end consumers to find us.

1. Wholesale Buyers
The preferred method to communicate with buyers is really direct interaction with buyers.
We have developed proprietary CRM solutions to better service our customers. Personal
relationships are what we take pride in and helps us better meet the needs of our customers.
Another thing we do with areas of high concentration such as California, New York, Chicago
and Florida we personally visit accounts. Larger numbers in territories has us naturally
migrating toward sales reps. Sales reps can exclusively carry our lines or work with several
related lifestyle brands. Phone calls are a great way to communicate with buyers when a
personal visit just doesn‟t line up.

One way to maximize the effectiveness and efficiency of face time with buyers is at trade
events. A leading tool we use to reach buyers, both existing customers and prospects, are
tradeshows. Over the years we have exhibited at all the leading shows here in the US from
Los Angeles to Las Vegas to New York City including MAGIC, ASR, International Fashion
Boutique Show and more. We‟ve been a part of leading emerging shows such as 432F,
Look show and others.

The next instrument we use to communicate with buyers are emails. This is the fastest
method of delivery – virtually instantaneous. Email allows us to forward links to access our
line sheets, new products, inventory updates and other related information. We incorporate

Remix Clothing Marketing Plan Page 16 of 28

both email blasts to large groups of buyers or individual. With thousands of stores to track it
can be challenging to efficiently reach each individually but we have found a good balance
where we still get the word out without annoying our customers.

To increase our effectiveness and help make buyers aware we have run print
campaigns in various magazines that specifically target those in the fashion industry such as
Sportswear International. We have had editorial written up in several industry magazines
such as Impressions.

Another tool we use to communicate with buyers is direct mailing – what is often referred
to as traditional „snail mail.‟ This keeps our bulk mail permit well exercised and is one more
way to increase the recognition and retention rate of our brand in buyers‟ conscious.

Broadcast faxing is another way we try and keep our name in circulation with our
accounts. This can be a good method, especially for more traditional buyers. This is much
easier now as VOIP technologies allow fax broadcasting at a very nominal cost, if anything
at all.

2. Consumers
We integrate a diverse mix in methods of outreach direct to our end-user consumers. We
already know who have embraced our clothing, primarily the electronic dance music and
skateboarding communities. Over the years we have seen shifts toward new trends and we
are definitely seeing a resurgence in these markets recently. We see the momentum and
customer behavior and are confident that despite our past successes there has been no
better time for a product line and brand like ours. There is a tremendous void and customer-
driven demand. Like in chess we are anticipating where our market will be.

Knowing our customers we see one of the strongest ways to reach out to our consumers
is promotion through events. A large part of our rapid name recognition originally was our
tremendous involvement in the Electronic Dance Music (EDM) community. We had millions
of imprints of our Remix brand logos on event flyers, posters and other print collateral. Out
of the hundreds of events we‟ve been involved with on various aspects we have originally
vended at quite a substantial amount in different geographic regions with exciting results –
selling substantial quantity at events, and more importantly, opening retail account in
immediate and surrounding areas.

Remix Clothing Marketing Plan Page 17 of 28

Being accessible to our customers, current and prospective, is very important to us and
online has its tremendous benefits. We have a dynamic, database driven online presence
with several related domains. we are using for our primary portal but also
have,,, as well as
other related domains such as,, and

In addition to our own websites we have home on popular social network portals
9 10
Facebook , MySpace and others to help us more effectively reach and be reached by our
customers. Web promotions is something we can certainly excel at and integrating viral
promotional videos distributed via sites such as YouTube is certainly something we want to
get involve with.

We use aggressive grassroots promotion on various message boards which revolve

around our target markets and related market segments including music events, fashion,
music producers, skateboarding, extreme sports, street dancing, urban art and other lifestyle
themed sites.

Another tool we use is stickers which we have as standalone as well as hangtags. This
is great for our customers to slap on their cars, dj coffin, record case, skateboards, mountain
bikes, snowboards, school binders, etc. Stickers are a great way to get virtually free repeat
views and things people love. One drawback to hangtag stickers is they are often stolen off
garments from store racks.


The best way to gain market share is by gaining customers who are already looking for a
brand to relate to that represents this EDM culture. Another way we gain market share is by
taking market share away from our competitors in the streetwear space – some of which we
previously identified in previous pages.


Remix Clothing Marketing Plan Page 18 of 28

Figure 11. Igor Ansoff Product-Market Growth Matrix

In addition to market penetration there are three other areas of the Product-Market
Growth Matrix (visually represented above in Figure 11) we incorporate is product
development , market development and diversification. With our diverse range of creatives
we always have new products in incubation and development which we have for existing
markets. One example we have to this expansion is growing into the vinyl toy market and
further into the dj bag market, something which was quite successful for us previously.

Market development is expanding into new markets with existing products. An example
is bringing our apparel, accessories to markets that are new to us, such as the MMA sports
market which is currently held heavily by Affliction.

The fourth segment of the matrix is diversification which is both new markets and new
products. We do not have any interest currently in pursuing this area. An example of
diversification is Richard Branson‟s Virgin brand. “Virgin Cola, Virgin Megastores, Virgin
Airlines, Virgin Telecommunications are examples of new products created by the Virgin
Group of UK, to leverage the Virgin brand. This resulted in the company entering new
markets where it had no presence before.”12

Our distribution channels are primarily through traditional brick and mortar retail stores, as
has been the norm for us but an increasing amount is done online – both with brick and


Remix Clothing Marketing Plan Page 19 of 28

mortar retailers who also have an online presence but also retailers who primarily only sell
direct to consumers online, such as and

The majority of our sales has been to mom and pop boutique and small independent
chains in the US and Canada but we have been expanding to larger lifestyle chains such as
Urban Outfitters and Hot Topic as well as boutiques, small chains and distributors outside
the US.

Focusing the new collections through existing channels is key but new chains have
emerged such as Metro Park USA, a virtually exact match with our target market that was
founded by Hot Topic founder Orv Madden. Metropark USA near approximately 60 stores in
just a few years and describes its so-called „lust for life‟ as “the decisive lifestyle shopping
destination for today's trendsetting young adults, blending fashion, music, and art to offer a
rare and inspiring shopping experience. Part club, part street boutique, we are fast becoming
famous for our carefully edited multi-brand fashion assortment and dynamic atmosphere.”

Outreach is done multiple ways – most are previously mentioned above. Our preferred way
to communicate is face time with our clients followed by telephone and then mail and email.
Events, whether trade events or concerts, are a preferred way to communicate with the
industry and consumers concentrated in one space.

We do our public relation currently in-house and communicate to various media – online
and print to give them news of our products. When we expand to significantly higher volume
we will consider retaining a PR firm who can more effectively deal with broader broadcast.

There are a few sales and marketing strategies we integrate. The first and foremost goal is
to achieve customer satisfaction while making a profit for our company and investors. The
primary focus of our business is wholesale so having our retailers and distributors happy and
happy carrying our products is our primary concern. Our strategy is market dominance with
several contributing strategies to help us attain our goal.

Remix Clothing Marketing Plan Page 20 of 28

Figure 12: Love Parade Berlin;

Market Dominance
One of the strategies we integrate into our mix is market dominance - mainly the
electronic dance music (EDM) community. EDM is one of the primary musical genres of our
target market, along with hip-hop, alternative rock, etc. The Love Parade in Germany, the
so-called „Highway to Love” has been the world‟s premier event and attracted 1.6 million
attendees on July 19 2008 (Figure 12, above). It has been named “the biggest, most
spectacular and most peaceful musical event in the world,” something EDM is often
synonymous with.

Love Parade was founded in Berlin but these large scale events are not restricted to that
market. Love Parade has organized events in other nations including Brazil, Israel, the
United States, Venezuela and more. Below is an image from Love Parade Tel-Aviv 2004
(Figure 13, following page). The San Francisco Love Fest is a spin-off from Love Parade
and is expected to draw 100,000 people Oct 2008. The numbers and the potential market


Remix Clothing Marketing Plan Page 21 of 28

share is amazing. Some of the A-List, in-demand djs can command performance fees in the
tens or even hundreds of thousands.

Figure 13: Love Parade Tel-Aviv 2004;


There are not currently any clothing lines, at least in the US, that own this space of the
market. One of the largest players was and now is us, with our Remix line. Our brand
represents music, especially dj culture, which is starting to see a significant escalation in
numbers again after pulling back slightly the past several years. Aligning and defining our
brand with the movement will help us lead the market segment.

Some of the more traditional sales strategies we implement to reach our goal of market
dominance include the Three P‟s (Product, Pricing, Promotion).

One thing that differentiates our product is our use of eco fabrics such as organic cotton,
bamboo, recycled content, etc.

Our pricing is aggressing. Many of our competitors‟ price points are $50-80 for t-shirts.
Our goal is to provide hip designs on eco fabrics for $30-50.

Remix Clothing Marketing Plan Page 22 of 28

For promotion we will integrate advertising, website, viral video, product placement (on
high-profile personalities), direct marketing, publicity and public relations.

04. Operations
Manufacturing for our products is something we have worked diligently on. We have
manufacturer both directly and with manufacturing brokers. The majority of our products
have been manufactured in Southern California, but also Mexico and China, and even some
locally. Some of our services are done locally, including screen printing.

We have a diverse range of manufacturing needs simply differentiated and broadly

categorized as decoration (screen printing, embroidery, dyeing) and cut & sew, which
involves the design, fabric selection, and cutting and sewing of materials. We are working
toward the majority of goods being cut & sew including jeans, shorts, shirts, jackets, bags,
etc. Another method is knitting, such as sweaters, socks and more.

Logistically we are fluent with the various stages that garments go through from
conception to a store shelf. Chris, Carin, Shilo and I all have extensive experience with cut &
sew all the way from design, pattern making, grading, marking, raw materials, cutting,
sewing, dyeing, trim, packaging, shipping and more. Some of our customers such as Urban
Outfitters, Hot Topic, etc have special requirements such as hangtag labeling or other
special distribution routing.


Our manufacturing capabilities are open-ended and can scale our production needs up or
down with minimal issues. We diligently monitor production and can adjust fairly rapidly,
depending on needs.

As previously stated we are comfortable with smaller runs in the hundreds of units and
can scale up virtually seamlessly and can call on our extensive network of contractors,
suppliers and service providers to meet production and delivery requirements.

Remix Clothing Marketing Plan Page 23 of 28

One of our competitive advantages and core competencies is that a large percentage of our
organization is creative as well as disciplined and experienced in business.

We have a substantial number of suppliers – both of raw materials, finished goods and
service providers, such as sew shops, dye houses, screen printing, embroidery, printing and
more. The suppliers we use are from across the country and overseas. We try and use local
suppliers, especially on the West Coast, if not California, or even the Bay Area. Local
suppliers offer the benefit of faster time to incorporate, reduced resource usage
(transportation fuel) – making sense both from a socially responsible as well as economic
perspective. Of course we do a cost benefit analysis but do give extra consideration to green

The financials are what operations of a business are intended to positively impact and
although our organization is built on creativity we do push for a healthy bottom line to both
help ensure our longevity and self-sustainability as well as provide positive financial returns
to our organization for fund future expansion as well as reward our stakeholders.

Attached are several budgets including a projected operations budget, a three year
revenue projection, and a pro forma income statement.




Spundae (15% wholesale, 50% advance) $1,000

Remix Clothing Marketing Plan Page 24 of 28

Annual office lease -2,000 sq feet at $1.5/ft 36,000
Annual utilities - $400/ month 4800
T1 broadband line - $300/month 3600
Phone system 500
12 desks 6,000
Reception desk 1000
Laptop computers (6) 10,000
Desktop computers (4) 4,000
Router and switch 750
Herman Miller chairs (9) 9,000

Website design 5000
Website maintenance - annually` 2000
Data warehouse maintenance

Paper, fax toner, etc 1000
Trademark 375
Assorted legal fees 5000


Table 14: Estimated annual operations budget

B. 3 YEAR REVENUE OUTLOOK // Needs to be updated!!

2009 2010 2011
1) Market Unit Growth (Increase due to 100% 200%
brand recognition)
2) Total Market Unit Size (number of 1,000,000,000 2,000,000,000 4,000,000,000
garments sold each year)
3) Market Unit Size Outlook (Growth)
4) Unit Market Share (Market Share of 1% 2% 4%

Remix Clothing Marketing Plan Page 25 of 28

5) Unit Market Share Outlook (Growth) -- 10% 15%
6) Unit Sales Outlook (# of clothing items 5,000 10,000 20,000
7) Unit Price (Wholesale - low-estimate) $15.00 $15.00 $17
8) Revenue Forecast 75,000 150,000 340,000
Table 15: Projected three year revenue outlook 2009-2011


2009 2010 2011
Revenue $2,275,000 $6,300,000 $13,125,000
COGS $300,000 $300,000 $300,000
Gross Margin $1,975,000 $6,000,000 $12,825,000
% Revenue 86.8% 95.2% 97.7%
A. Sales & Marketing Expense $2,000,000 $4,000,000 $5,000,000
% Revenue 87.9% 63.5% 38.1%
B. Research & Development $30,000 $60,000 $100,000
% Revenue 1.3% 1.0% 0.8%
C. General & Administrative $1,400,000 $1,500,000 $1,600,000
% Revenue 61.5% 23.8% 12.2%
D. Total Operating Expense $3,430,000 $5,560,000 $6,700,000
% Revenue 150.8% 88.3% 51.0%
Operating Income -$1,455,000 $440,000 $6,125,000
% Revenue -64.0% 7.0% 46.7%
Table 16: Projected Pro Forma Income Statement 2009-2011

Remix Clothing Marketing Plan Page 26 of 28

Figure 17: Projected Break-Even Point

06. Review


07. References
Back That Thing Up; Jessica Pallay; DNR; Feb 11, 2008; Accessed 21 August 2008.

The US Market Research Report;

Streetwear : the insider's guide / Steven Vogel.; San Francisco: Chronicle Books, 2007

Remix Clothing Marketing Plan Page 27 of 28

08. Appendix

Figure 18: Remix trademark

Remix Clothing Marketing Plan Page 28 of 28