Академический Документы
Профессиональный Документы
Культура Документы
Team 8
Fall 2016
Business Plan
Business Name: American Elevation: Making Outdoor Leisure Easy
Business Idea: Our Company is producing an outdoor chair that has a built-in pneumatic seat to
assist those with limited mobility. American Elevation will be manufacturing assembled chairs and
shipping them to consumers.
Management:
Titles: Business Description: American Elevation
General Manager is an S-Corporation that manufactures a
Accountant pneumatic assisted outdoor chair helping
Sales Representative people with limited mobility.
Customer Service Representative
Manufacturing Worker Products/Services: Our product is a
Operations Specialist pneumatic assisted outdoor wicker chair. Our
QA/QC supervisor target is to sell 6,000 units in the first year.
The cost of production for each chair is
Industry: Furniture Manufacturing $97.86 with our selling price at $400.
Distribution Channels: We will be using an online channel to reach individual customers through our
website. We will also use B2B selling through direct sales by our sales representatives calling based out of our
Maintland, FL.
Competition: Our main competition is an indoor motorized chair that assists people out of the chair. These
chairs need to be plugged in and are not easily movable. This provides a lot of inconvenience to consumers.
We are the only company who makes outdoor furniture with an assisted seat.
2
American Elevation Narrative
Elevator Pitch: Imagine your loved one who is frail or recovering from an injury is unable to get up
easily; while you want to help them, you can only do so much. Our company, American Elevation,
assists those with mobility issues by providing a convenient alternative to traditional outdoor
furniture. We have a vision to make outdoor lounging more accessible to those with limited
mobility. Our American made pneumatic spring chair is hand woven using high quality wicker. We
are proud to provide comfort and convenience to people in need. As generations get older, a loss of
muscle reduces the strength to stand and can increase the likelihood of injuries (livescience.com).
Our aim is to prevent that inconvenience with our chair. With this innovative design, now your
loved ones are happy, comfortable, and can enjoy their independence once more. Now, all walks of
life are able to push the boundaries to enjoy outdoor living and experience nature’s beauty.
Product Description: The differentiating factor in our lawn chair is the innovative seat. The seat
incorporates pneumatic springs to lift consumers out of the chair upward to assist them in standing
up. The AE wicker chair is customized with a weather resistant fabric, allowing it to be outdoors.
Competitive Advantage: We are trailblazing the path of a spring assisted outdoor chair; while there
are similar products on the market, none of them offer a chair suitable for outdoor use. The
materials used on our product will be both durable and weather resistant. We will use aluminum that
is resistant to oxidation for the frame and lift spring. Our hand woven wicker chairs provide a
Value Proposition: The AE-Wicker Chair aims to enhance accessibility for people with difficulty
standing. Our chair provides assistance and comfort for our consumers with a polyester cushion
along with hand-woven wicker around the frame of the chair. This design will increase customer
satisfaction and will lead to more independent living. As a result, this will benefit the businesses that
3
will buy our product. Our high quality standard adds to overall customer satisfaction, thus adding
Business Strategy: At American Elevation our human resources department plans to deliver high
quality service through our friendly sales and customer service representatives, while adequately
going through the hiring process in an efficient and swift manner. Our operations consists of an
assembly line process, considering we are only producing one product. Mass production will
produce large volumes of our chair which is made through handmade welding and wicker weaving.
Our differentiation focus comes from the unique purpose of our chair. The AE wicker chair is made
for the outdoors for the point of making lives easier and more enjoyable. Due to the fact that our
company is introducing a new product within a new market (differentiation), we will use a wide array
of marketing strategies, which includes flyers, brochures, website, newspaper, email, PPC, and
issuance of stocks as well as from a bank loan. These sources of cash flow will help our company
Business Location: Our headquarters will be based out of the suburban city of Maitland, Florida
due to the high population of elderly moving south. Maitland’s proximity from Orlando is ideal in
the sense that it is not too expensive to operate, but is able to contact large populations of people.
Sources: We are obtaining the pneumatic seat of the chair and the wicker from Shanghai, in order
to cut down costs. Additional materials in the chair will also be obtained from China. If a problem
occurs within the value delivery network, we will get all of our backup resources from distributors in
the US. We will assemble the AE Wicker Chair at our manufacturing plant in Maitland, Florida.
4
Exhibit 1- Organizational Chart
Changes in
Year 1 Year 2 Year 3 Year 4 Year 5
Staff
Manufacturing
15 15 17 18 19
Workers
Sales
6 6 6 7 7
Representatives
Customer
3 3 3 4 5
Representatives
5
6
Exhibit 3 – Market Segmentation Analysis
7
8
Exhibit 5 – Positioning/ Competitive Analysis
We plan to position American Elevation chairs based on specialization and high quality to
give our company a competitive edge. Our manufacturing factory will be based out of Florida,
which will make our shipping cost less extreme when distributing to our target market. We plan to
obtain our lifting seat from China, costing approximately $20 each, then assembling the rest of the
chair at our factory. Some of our primary competitors in the online market include AmeriGlide,
Carex and Brenyth Power Lift Recliner, with their prices ranging anywhere from $220 to $550 range.
Our differentiation focus comes from the unique purpose of our AE Wicker Chair. We are setting
ourselves apart from our competitors through our outdoor material used on the chair as well as the
handwoven aesthetic of the frame, making enjoying the outdoors more accessible. In order to
maximize the quality of our chair, we plan to line the cushion with memory foam along with a
waterproof fabric to cover the cushion. None of our competitors offer the same level of quality that
American Elevation provides. We plan to use that target segmentation to position the AE Wicker
Chair and emphasize the distinguishing features it offers to our advantage when selling to the public.
As a result, the specialization of our industry, superior quality of the outdoor material, pneumatic
seat design, and hand woven wicker differentiates our chair from the competitors.
American Elevation provides men and women with physical impediments with a high quality
assisted outdoor lounge chair. We accomplish this through United States manufacturing, an
integrated lift assist, as well as a lightweight, well-crafted wicker exterior. With this innovative design,
now your loved ones are able to enjoy their independence again. You'll be at ease letting them
outside to experience nature’s beauty once more.
9
Exhibit 6: Marketing Mix
Product/Service Branding
Our value lies in the quality of our product and our focus on customer service and satisfaction. "American
Elevation- Outdoor living made easy" represents the goal we have to create more enjoyable experiences for
those who have, until now, been limited in mobility and independence. We are introducing a new chair that will
change the way people in retirement communities and rehab centers enjoy the outdoors, positioning our brand
as an innovative product that provides a sense of opportunity to our customers.
Pricing
2016 2017 2018 2019 2020
Unit Variable Cost: 97.86 97.86 97.86 97.86 97.86
Retail Price: 400 400 400 400 400
Our "more for more" value proposition comes from our value-based pricing strategy. We have seen a need in
our target market and have strived to set an affordable price for a high quality, hand-made product that we
believe will fulfill this need. Our price reflects the quality of our product as well as the quality of the service we
provide to our customers, and we believe that our price is reflective of the quality of experience that we offer.
Distribution/Location Strategy
We are a manufacturing company so we will be delivering the chairs directly to our consumers. We
will be using freight transportation from YRC Inc. to transport our chair; hence, minimizing our
shipping costs. Further, they are a nationwide company that will be able to provide shipping all
around the US. The dimensions of the chair costs for the shipping cost to be around $50 per chair.
We plan to split the cost between us and the customer; each will pay $25.
10
Exhibit 7 – Flow Chart
12
Exhibit 9 - Inventory, Suppliers, and Distribution
13
Exhibit 10 – Capacity & Resources
Bottleneck Brief description of How will you manage the bottleneck identified on your Process Map
Bottleneck to ensure you can appropriately serve or supply your customers?
B1 Workers are hand-weaving We plan on adding more workers to the bottleneck each year, that way there
the chair frame in wicker is no blocking during the production process. Currently, there are 15 full
time manufacturing workers, but we will need more after the second year.
Additional resources (beyond your bottleneck) must be appropriately allocated to support operations. Identify which
resources have a significant impact on your capacity at start up and describe why these are appropriate amounts of resources
to start up your organization.
At the start of our company, we have manufacturing workers welding the frames of the chairs, while other workers are
working on hand weaving the wicker. Capacity is able to increase due to the fact that we can add workers to operations on
an as-needed basis. Other raw materials include the seat and the memory foam materials for the seat cushion and back of the
seat. These materials are essential for our start up because they are all need to be incorporated into the chair.
Describe all/any adjustments you will make as resource requirements vary with time. Be specific regarding which key
resources will be adjusted, when and how. If you will make multiple adjustments, explain each adjustment.
Producing more chairs each year, leads to an increase of our need for human capital. We will hire new employees through a background
check, interview process and train them to be able to start working at the beginning of each year, based on demand. We will also increase
our raw materials on hand by ordering more seats, wicker, aluminum, memory foam, etc. to be stocked in our warehouse. Our expansion
in human capital will be able to handle this increase in raw materials to address the increase in orders.
How will you manage seasonality? ☐NA We suspect that our production units will decrease during the colder
months of the year throughout the nation. Managing seasonality will be
secured by effectively maintaining production throughout the entire
year so that during the colder months, inventory will be higher, this will
help during the warmer months when demand is higher.
14
Exhibit 11a. – Income Statement
American Elevation
Pro Forma Income Statement
5/30 5/30 5/30 5/30 5/30
2018 % 2019 % 2020 % 2021 % 2022 %
Sales Revenue $ 2,400,000 100.00% $ 2,800,000 100.00% $ 3,400,000 100.00% $ 4,080,000 100.00% $ 4,896,000 100.00%
COGS 587,160 24.47% 685,020 24.47% 831,810 24.47% 998,172 24.47% 1,197,806 24.46%
Gross Profit $ 1,812,840 75.54% $ 2,114,980 75.54% $ 2,568,190 75.54% $ 3,081,828 75.54% $ 3,698,194 75.54%
Earnings Before Interest and Taxes $ (411,924) -17.16% $ (157,178) -5.61% $ 251,742 7.40% $ 639,178 15.67% $ 1,194,898 24.41%
Interest Expense 33,000 1.38% 27,780 0.99% 22,247 0.65% 16,382 0.40% 10,165 0.21%
Earnings Before Taxes $ (444,924) -18.54% $ (184,958) -6.61% $ 229,495 6.75% $ 622,796 15.26% $ 1,184,734 24.20%
Net Income (Loss) $ (444,924) -18.54% $ (184,958) -6.61% $ 229,495 6.75% $ 622,796 15.26% $ 1,184,734 24.20%
NPV = $ (1,314,348)
IRR = -46%
MIRR = -35%
Dividends to Stockholders - - - -
15
Exhibit 11b. - Income Statement Notes
1. Revenues in 2018 are expected to be $2,400,000 based on the sales of 6,000 units. In the
following years, units sold will be 7,000, 8,500, 9,530, and 10,285 respectively. All sales are
2. Cost of goods sold is $97.86 per unit. In year one we are planning to produce 6,000 units
and 7,000, 8,500, 9,530, and 10,285 in the following four years.
3. Salaries include bonuses ranging from 6-10% with manufacturing workers getting a $1,000
5. Depreciation of the manufacturing machinery and office equipment expenses are computed
using the straight line depreciation method. The manufacturing machinery is projected to
8. No income taxes for S-Corps in Florida, property taxes are included with the rent expense,
and consumers will pay the sales taxes when they buy the products.
16
Exhibit 12a. – Balance Sheet
17
Exhibit 12b. - Balance Sheet Notes
2. Inventory is based on manufacturing and office equipment, which will be the same amount
each year
3. Purchased at inception year, and no new equipment and machinery was purchased until after
year 5
4. Accumulated depreciation is the straight line rate multiplied by the number of years that the
equipment is depreciating
6. We are purchasing everything from our loan money, which means that we are not paying
7. We are issuing shares of stock valued at a total of $1.3 million. The loan interest rate is 6%;
the loan will be repaid in about 16 years, and we are paying back the loan at a rate of 10%.
18
Exhibit 13a. – Cash Flow Statement
19
Exhibit 13b. - Statement of Cash Flow Notes
1. Depreciation is based off of straight line depreciation with no salvage value and having a 10
year life
2. Based on 6% of sales
4. Interest payments of our $550,000 loan is paid off 10% each year
5. Ending cash balance becomes the following year’s beginning cash balance
20
Exhibit 14 – Financial Ratios and Analysis
21
Bibliography
AmeriGlide 325M 3 Position Lift Chair. (n.d.). Retrieved October 10, 2016, from https://www.
ameriglide-raleigh-nc.com/products/AmeriGlide-325M.html
Annual Estimates of the Resident Population. (2010, April). Retrieved from http://factfinder.
census.gov/faces/tableservices/jsf/pages/productview.xhtml?pid=PEP_2015_PEPANNR
ES&src=pt
Apuzzo, R. (2014, October 20). Social Media User Statistics & Age Demographics for 2014.
Retrieved from http://jetscram.com/blog/industry-news/social-media-user-statistics-and-
age-demographics-2014/
Baby Boomers’ Leisure Trends- US- January 2013. Academic Mintel. Retrieved November 1, 2016
from http://academic.mintel.com/display/650948/?highlight#hit1
BizMiner. (2016). Industry Financial Report: Outdoor Furniture Manufacturing. Retrieved from
https://www.bizminer.com/
Brault, M. W. (2002, July). Americans with Disabilities: 2010 Household Economic Studies.
Retrieved October 10, 2016, from http://www.census.gov/prod/2012pubs/p70-131.pdf
Curran, J. (2016, August). Physical Therapists in the US. Retrieved from file:///C:/Users
/Downloads/62134 Physical Therapists in the US Industry Report.pdf
Diment, D. (2016, August). IBISWorld Industry Report 62331 Retirement Communities in the US.
Retrieved October 10, 2016 from http://clients1.ibisworld.com/reports/us/industry/
industryoutlook.aspx?entid=1599
Florida Business Taxes – State Tax and Spending Policy. Tax Foundation, Retrieved November 1,
2016. http://taxfoundation.org/state-tax-climate/florida
Key Found to Muscle Loss After Age 65. (2009, September 14). Retrieved from http://www.
livescience.com/5704-key-muscle-loss-age-65.html
22
Lifestyles of Baby Boomers - US. (2011, December). Retrieved from http://academic.mintel.com
/display/605738/
Long-Term Care Providers and Services Users in the United States. (2014). Retrieved from
http://www.cdc.gov/nchs/data/series/sr_03/sr03_038.pdf
McGinley, D. (2016, June). Domestic manufacturing will dwindle as import competition heightens.
Retrieved October 10, 2016, from
http://clients1.ibisworld.com/reports/us/industry/ataglance.
aspx?entid=4821
Mergent. (2016). Amacore Group Inc. Company Statements. Retrieved from http://www.
mergentonline.com/
Mergent. (2016). Muscato Group Inc. Company Statements. Retrieved from http://www.
mergentonline.com/
Metal & Plastic Materials Shop Online. No Minimums. Cut-To-Size Without the Wait. Retrieved
October 10, 2016,
https://www.onlinemetals.com/merchant.cfm?pid=21092&step=4&showunits
=inches&id=71&top_cat=0
Olenski, S. (2015, June 5). 7 Reasons Why Marketing to Baby Boomers is Unique. Retrieved from
http://www.forbes.com/sites/steveolenski/2015/06/05/7-reasons-why-marketing-to-baby-
boomers-is-unique/#3301917473de
Ortman, J. M. (2014, May). An Aging Nation: The Older Population in the United States. Retrieved
from https://www.census.gov/prod/2014pubs/p25-1140.pdf
Portegijs, E., & Rantakokko, M. (2016). Is frailty associated with life-space mobility and perceived
autonomy in participation outdoors? A longitudinal study. Short Reports. Retrieved from
https://ageing.oxfordjournals.org/content/45/4/550.full.pdf html
S Corporation |The U.S. Small Business Administration | SBA.gov. (n.d.). Retrieved November 10,
2016, from https://www.sba.gov/starting-business/choose-your-business-structure/s-
corporation
23
Tax Collectors (By County), Homestead Exemption, Exemptions (Other), Mobile Homes Tax
Information, Tax Valuation & Income Limitation Rates. (n.d.). Florida Tax Guide. Retrieved
October 10, 2016, from http://www.stateofflorida.com/taxes.aspx
Types of Competitive Advantage: Cost, Product, Niche, & Sustainable Advantages. (2016).
Retrieved from http://study.com/academy/lesson/types-of-competitive-advantage-cost-
product-niche-sustainable-advantages.html
U.S. Energy Information Administration - EIA - Independent Statistics and Analysis. (n.d.).
Retrieved October 10, 2016, from
http://www.eia.gov/electricity/monthly/epm_table_grapher.
cfm?t=epmt_5_4_a
24
Meet the Team - Section 6, Team 8
I am Daniela Nadal, I was born and raised in Peru and moved to the United States
in late 2009. I am currently a junior and a Marketing major with a French Business
minor. I am the marketing chair of the Francophone Club, a member of the
Madison Marketing Association, and I am a Spanish tutor in my free time.
My name is Nicole Swindell and I am a junior marketing major from New Jersey. I
want to get involved with sports marketing and advertising and strive to make a
career out of it. In my free time, I enjoy playing soccer and reading classic novels.
25