M
MOINS
温哥华 · 执行总览
Vancouver · Executive Brief
Viewin 全球咨询Viewin Global Advisory 机密 · 仅限 Moins 决策使用Confidential · For Moins decisioning 2026 年 4 月April 2026

在温哥华开辟加拿大
首个精品冻干即溶咖啡品牌

Establishing Canada’s first
premium freeze-dry instant coffee brand — in Vancouver

一份为 Moins × Viewin 今晚签约会议准备的执行总览:市场格局 · 消费者证据 · 竞争分析 · 战略 · 执行路线 · 财务预算。

An executive brief for tonight's Moins × Viewin signing meeting: market context, consumer evidence, competitive diagnosis, strategy, execution roadmap and financials.

核心结论 · Bottom Line
Bottom Line

SaturnBird 已验证了"精品冻干即溶"这一品类;加拿大市场至今无直接对标。Moins 应借鉴 SaturnBird 六个成功要素、攻击其四个未设防的缺口(加拿大市场 / 实体渠道 / 家庭装 / 环保诉求),以 10 个月 · C$500K 全包完成首年落地。

SaturnBird has validated premium freeze-dry instant in the US; Canada remains a white space. Moins should adopt SaturnBird’s six winning moves and attack their four unguarded gaps (Canada market, physical retail, family format, eco-story) — completing Year-1 entry in 10 months for C$500,000 all-inclusive.

01
格局 · The Situation
The Situation

品类已被验证 — 加拿大是北美剩余的白地

The category is validated — Canada is the last white space in North America

精品冻干即溶在美国已完成三年验证,年规模从数十万美元(小品牌)到两亿美元+(Starbucks VIA),但加拿大几乎无直接对标 — 这是我们进入的窗口。

Premium freeze-dry instant has been proven in the US across three years, with the category ranging from sub-$1M indie brands to $200M+ at Starbucks VIA — yet Canada has no direct challenger. That is our window.

C$200M+
Starbucks VIA 年营收估算 · 北美即溶龙头
Est. Starbucks VIA annual revenue — NA incumbent
来源:Starbucks 年报分部推算
Source: Starbucks annual-report segmentation
C$420K
SaturnBird Amazon 美国站年营收估算
Est. SaturnBird Amazon.com annual revenue
来源:Amazon 评价反推(US$240–360K)
Source: Amazon review-rate inference (US$240–360K)
0
加拿大本土精品冻干即溶品牌
Canadian premium freeze-dry instant brands
来源:Viewin 独立调研
Source: Viewin desk research
2.8M
大温地区人口 · 目标首城
Metro Vancouver population — target city
来源:StatCan 2024
Source: Statistics Canada, 2024
北美精品即溶品类
NA premium instant category

Moins 进入的价格 × 便利矩阵

Moins enters a price × convenience void

横轴:单杯美元价格;纵轴:便利性(即饮性)。Moins 的目标象限目前无玩家正面占据。

X: price per serving (USD); Y: convenience. The target quadrant is currently unoccupied.

$0 $1 $2 $3 单杯价格 (USD) Price per serving (USD) 便利 / 即饮性 Convenience 低价高便利 Cheap · High conv. 高价高便利 Premium · High conv. 大众速溶 (Folgers) Mass instant (Folgers) Starbucks VIA SaturnBird Blue Bottle MOINS
来源:品牌官方定价、Viewin 估算。Moins 目标 US$1.00–1.29/杯。
Source: brand sites, Viewin estimates. Moins target US$1.00–1.29 / serving.
本地需求底盘
Local demand base

温哥华本地证据:需求强、可支付、有场景

Vancouver demand is dense, affordable, and context-rich

大温人口、大学人数、商场客流、华人占比四个维度交叠 — 我们同时拥有广度与深度。

Four dimensions stack: metro population, university enrolment, mall traffic, and Asian diaspora share — breadth and depth converge.

大温地区 人口 Metro Van population 2.8M 华人 / 亚裔占比 Chinese / Asian share ~22% 每日咖啡饮用者 Daily coffee drinkers ~72% UBC + SFU 学生 UBC + SFU students ~95K 三大商场年客流合计 Three target malls · annual ~26M Costco 加拿大门店数 Costco Canada locations 109
来源:StatCan 2024、UBC/SFU 注册数据、ICSC 商场客流估算、Costco Wholesale 披露。
Source: Stats Can 2024, UBC/SFU enrolment, ICSC mall-traffic est., Costco Wholesale filings.
02
证据 · Consumer Evidence
Consumer Evidence

温哥华消费者对"快 × 精品"组合高度敏感

Vancouver consumers respond strongly to the "fast × premium" combination

面对面现场访谈 — 数据直接驱动定价、渠道、信息策略。

Face-to-face event survey — evidence directly informs pricing, channel, and messaging choices.

A · 基础频次
A · Baseline frequency

80% 每日饮用咖啡 — 市场不需要教育

80% drink coffee daily — no category education needed

80% 日常饮用 daily drinkers 每日 80%Daily 80% 偶尔或不饮 20% Occasional / none 20%
来源:Viewin 现场访谈 · n≈120 · Vancouver 2026
Source: Viewin on-site survey · n≈120 · Vancouver 2026
B · 可支付意愿
B · Willingness to pay

63% 愿付 C$1.40C$2.10 单杯 — 精品区间被接受

63% accept C$1.40C$2.10 per serving — premium band works

C$0.60 US$0.43 22% C$1.00 US$0.72 35% C$1.50 US$1.08 28% C$2.50 US$1.80 15%
来源:Viewin 现场访谈。中位数落在精品区间。
Source: Viewin survey. Median lands squarely in the premium band.
C · 采购渠道
C · Purchase channel

Costco 是心理价格锚 — 不是敌人,是跳板

Costco is the price anchor — not a rival, a springboard

Costco 58% 超市Grocery 24% 线上Online 11% 咖啡馆Café 7%
"Costco 习惯批采"是我们设计 48 粒家庭装的直接依据。
"Costco bulk habit" directly justifies our 48-pack family SKU.
D · 关键信息记忆
D · Message recall

"3 秒冲泡"是天然广告语 — 第一记忆点

"3-second brew" is the natural hook — our opening headline

3 秒冲泡3-second brew 72% 冻干工艺Freeze-dry tech 58% 精品豆源Specialty origin 42% 小包装便携Single-serve 37% 环保包装Eco packaging 26%
环保叙事待教育 — 机会而非门槛。
Eco narrative is an education opportunity, not a gate.

关键交叉分析:谁最愿意付 C$2.00+?

Cross-tab insight: who pays C$2.00+?

细分样本占比愿付 C$2.00+首选信息 SegmentSample shareWTP C$2.00+Top message
WFH 办公人群 30–45 岁WFH professionals 30–4528%42% "3 秒冲泡" · 不浪费设备"3-second brew" · no machine needed
华人家庭 · 主妇采购者Chinese-family grocery buyers22%38% "冻干工艺 · 小罐收藏""Freeze-dry tech · collectable minis"
UBC/SFU 学生UBC/SFU students18%19% "便携 · 便宜试用""Portable · affordable trial"
Gen-Z 早鸟Gen-Z early adopters14%29% "可拍摄 · 小红书 IG""Shootable · Xiaohongshu/IG ready"
精品咖啡爱好者Specialty-coffee enthusiasts8%54% "真冻干 vs 微研磨""Real freeze-dry vs micro-grind"
大众日常饮用者Mainstream daily drinkers10%11% "Costco 装 · 家庭装""Costco pack · family size"
加权均值Weighted average100%33% "精品 + 便利 + 可见""Premium + convenient + visible"

含义:高 WTP 用户集中在 WFH + 华人家庭 + 精品爱好者三块 — 这三块我们同时可用轮播快闪 + Landing + KOC 直接打到。

Implication: high-WTP concentrates in WFH, Chinese-family buyers, and specialty enthusiasts — all three are reachable via our pop-up rotation + landing + KOC motion.

03
竞争 · The Competition
The Competition

SaturnBird 已验证品类 — 但留下 4 个未设防的缺口

SaturnBird proved the category — and left four unguarded gaps

在六个竞争维度上,Moins 与对标同场比对,结果明确指向攻击点。

Scored across six dimensions, Moins' target profile maps directly onto where the incumbents are soft.

六维雷达
Six-dimension radar

Moins 的目标画像:兼具 SaturnBird 的产品力与 Starbucks 的渠道力

Moins' target profile: SaturnBird's product edge with Starbucks-level channel reach

产品力Product 性价比Price-Value 数字/社媒Digital 分销Distribution 品牌Brand 可持续Sustainability Moins target SaturnBird Starbucks VIA Blue Bottle
来源:Viewin 评分(0–100) · 基于公开数据 + 独立判断。
Source: Viewin scoring (0–100) from public data + independent assessment.
四个攻击点
Four attack points

SaturnBird 未设防的四个缺口 — 就是 Moins 的 Year-1 优先级

SaturnBird's four blind spots — these are Moins' Year-1 priorities

缺口SaturnBird 现状Moins 抓手 GapSaturnBird statusMoins move
① 加拿大市场尚未进入本土品牌身份 + Amazon.ca + 温哥华开局 ① Canada marketNot yet enteredLocal identity + Amazon.ca + Vancouver launch
② 实体零售几乎纯线上 (Amazon)快闪轮播 → Costco Roadshow → 精品店上架 ② Physical retailNear-zero (Amazon only)Pop-up rotation → Costco Roadshow → specialty retail
③ 家庭装规格主打 24 粒,无家庭装48 粒 Costco 专供 + 32 粒礼盒 ③ Family-size format24-pack only, no family size48-pack Costco exclusive + 32-pack gift
④ 环保 / ESG 叙事被诟病过度包装与三顿半相同小罐形态 + 可回收 + 碳中和承诺 ④ Eco / ESG narrativeCriticized for over-packagingSame capsule format + recyclable + carbon-neutral pledge
来源:《Moins 竞品对标分析》,Viewin,2026 年 4 月。
Source: Moins Competitive Benchmark, Viewin, April 2026.

核心经营指标对标

Core metrics benchmark

维度Moins (目标)SaturnBird 三顿半Starbucks VIABlue Bottle DimensionMoins (target)SaturnBirdStarbucks VIABlue Bottle
起源Origin 🇨🇦 温哥华 · 加拿大🇨🇦 Vancouver · Canada 🇨🇳 长沙 · Amazon US🇨🇳 Changsha · Amazon US 🇺🇸 Seattle🇺🇸 Seattle 🇺🇸 Oakland · Nestlé 旗下🇺🇸 Oakland · Nestlé
核心定位Position 可及精品 · 加拿大本土 · 可持续Accessible premium · Canadian · sustainable 艺术精品 · 编号烘焙Artisan premium · numbered roasts 大众精品 · 咖啡馆延伸Mass premium · café halo 超高端 · 第三波精品Ultra-premium · third wave
核心技术Core tech 100% 冻干 · 3 秒冲泡100% freeze-dry · 3-sec brew 100% 冻干 + 冷萃100% freeze-dry + cold brew 微研磨 + 速溶粉(混合)Micro-grind + instant mix 100% 冻干 · 单一产地100% freeze-dry · single origin
包装形态Format 数字编号小罐 (N°1–N°8) · 可回收Numbered capsules (N°1–N°8) · recyclable 彩色小罐 · iconic(过度包装差评)Colour minis · iconic (over-packaging complaints) 长条 stick packStick pack 小玻璃/金属罐Glass / metal tin
单杯价格Price / serving C$1.40C$1.80 C$1.85 C$2.10C$2.80 C$2.80C$4.20
主力 SKUHero SKU 24 粒 C$4024-pack C$40 24 粒 C$4424-pack C$44 8 条 C$138-stick C$13 8 粒 C$228-pack C$22
主渠道Channel 快闪 + Amazon.ca + Landing → Costco Roadshow Pop-up + Amazon.ca + landing → Costco Roadshow Amazon US 80% + DTCAmazon US 80% + DTC 星巴克门店 · 超市 · CostcoStarbucks stores · retail · Costco 自营门店 + DTCOwned cafés + DTC
北美年营收NA annual revenue 首年 C$300KC$500K 目标 Year-1 C$300KC$500K target C$420KC$420K C$280M+C$280M+ 未披露(亿元级)Not disclosed (tens of millions)

来源:品牌官方定价(2026 年 4 月)、Amazon 公开评价、Starbucks 年报分部推算。货币按 1 CAD = 0.72 USD 换算。

Source: brand site pricing (Apr 2026), Amazon public reviews, Starbucks annual-report segmentation. Converted at 1 CAD = 0.72 USD.

04
战略 · Strategy
Strategy

占据"可及精品 × 最大便利 × 加拿大本土"三点合一

Own the "Accessible Premium × Maximum Convenience × Canadian" intersection

一个清晰的 Where-to-Play / How-to-Win / To-Do 框架 — 没有多解。

A clear Where-to-Play / How-to-Win / To-Do framework — no ambiguity.

Where to Play · 去哪赢
Where to Play
大温地区 WFH + 华人家庭 + 精品爱好者三群 × Costco/Amazon.ca/快闪三渠道
Metro Vancouver WFH + Chinese-family + specialty enthusiast segments × Costco / Amazon.ca / pop-up channels

集中资源于一个城市,把密度跑通后再复制到多伦多、卡尔加里。

Concentrate resources on one city, prove density, then replicate to Toronto and Calgary.

How to Win · 怎么赢
How to Win
借鉴 SaturnBird 六个元素 + 攻击其四个缺口
Adopt SaturnBird's 6 winning moves + attack its 4 gaps

①编号产品矩阵 ②色彩视觉 ③冻干科学叙事 ④KOC 私域 ⑤3 秒剧场 ⑥订阅复购 + ①加拿大本土 ②家庭装 ③实体轮播 ④环保 ESG。

① numbered SKU matrix ② colour system ③ freeze-dry science ④ KOC-first ⑤ 3-second theatre ⑥ subscription + ① Canadian identity ② family-size SKU ③ physical rotation ④ eco ESG.

To Do · 到 2027 年 2 月前
To Do · by Feb 2027
五件必交付物
Five required deliverables

(1) BC 注册 + QuickBooks 合规 (2) N°1–N°8 产品线 + 48 粒 Costco 装 (3) Amazon.ca 上架 + 200+ 评价 4.3★+ (4) 四场地轮播试饮 40,000 人次 (5) Costco / 华超 / 精品三类白名单。

(1) BC incorporation + QuickBooks compliance (2) N°1–N°8 product line + 48-pack Costco format (3) Amazon.ca listing + 200+ reviews at 4.3★ (4) 40,000 pop-up tastings across 4 venues (5) Three channel whitelists (Costco / Asian / specialty).

产品阶梯 · 价格锚定 SaturnBird 并主动让利 ~10%

Product ladder · anchored to SaturnBird with ~10% value discount

层级SKU渠道 售价 (CAD)售价 (USD)单杯角色 TierSKUChannel Price (CAD)Price (USD)/ servingRole
尝鲜Trial 6 × N°X快闪 / LandingPop-up / landing C$11.00 C$1.83 引流 · 低门槛试Acquisition · low-friction trial
主力Hero 24 × N°1–8Amazon.ca / 快闪 / LandingAmazon.ca / pop-up / landing C$40.00 C$1.67 日常核心Daily core
礼盒Gift 32 × 限定32 × Limited 节庆 / LandingHoliday / landing C$58.00 C$1.81 溢价毛利Margin-rich gifting
家庭 / CostcoFamily / Costco 48 × 混合48 × Variety Costco RoadshowCostco Roadshow C$62.00 C$1.29 量贩 · SaturnBird 未覆盖Bulk — uncontested vs SaturnBird
订阅Subscription 24 / mo Landing · 15% 优惠Landing · 15% off C$34.00 C$1.42 LTV · 锁住复购LTV · lock in repeats

换算率:1 CAD = 0.72 USD(示意)。较 SaturnBird 24 粒 US$31.98 主动让利约 10%。

FX: 1 CAD = 0.72 USD (illustrative). Deliberately ~10% below SaturnBird's 24-pack US$31.98.

包装 · 与三顿半同类型小罐,材料全线可回收(非铝)

Packaging · Same capsule format as SaturnBird — fully recyclable, no aluminium

形态Form

数字编号迷你罐 N°1–N°8

Numbered mini-capsules N°1–N°8

与三顿半相同的小罐形态,建立品类一致认知;每个编号对应一种豆源 / 烘焙度 / 风味调。

Same capsule form as SaturnBird — category-consistent; each number carries an origin, roast, and flavour tone.

材料Material

生物基 PP + FSC 纸外盒 · 不使用铝

Bio-based PP + FSC paperboard · no aluminium

小罐采用可回收生物基 PP,不使用铝;外盒采用 FSC 认证纸材,印刷采用大豆油基油墨。

Capsules use recyclable bio-based polypropylene — not aluminium. Outer box is FSC-certified paperboard with soy-ink printing.

ESGESG

可回收 + 碳中和承诺

Recyclable + carbon-neutral pledge

首年完成回收标识与碳中和第三方核查;正面回应 SaturnBird "过度包装"的差评。

Year-1 closes with recyclability labelling and third-party carbon-neutral verification — a direct answer to SaturnBird's "over-packaging" complaints.

05
执行 · Execution
Execution

10 个月闭环 · 9 月大学开局 · 商场与校园并行

A 10-month closed loop — open at universities in September, run malls and campuses in parallel

大学地推从 9 月持续到 12 月(迎新 · 可持续周 · 期末 · 圣诞礼赠),与商场轮播交叠,形成"品牌一直在场"的节奏。

Campus activation runs Sep → Dec (orientation · sustainability week · finals · holiday gifting) in overlap with mall rotation — a "brand always on" rhythm.

2026年5月 · 签约
May 2026 · Sign
主合同签署 · 首笔款 C$150,000 到位
Master agreement signed · first tranche C$150,000 funded
5–6 月 · 注册建账
May–Jun · Incorporate
BC 注册 · BN/GST/PST · QuickBooks · 月度记账启动
BC incorporation · BN/GST/PST · QuickBooks · monthly bookkeeping begins
6–7 月 · 产品与纪念品
Jun–Jul · Product & merch
小罐 N°1–N°8 定稿 · 首批进口 · 纪念品量产
Capsules N°1–N°8 finalized · first import · memorabilia produced
7–8 月 · 数字与招聘
Jul–Aug · Digital & hiring
简 Landing 上线 · Amazon.ca Seller 开户 · 6–10 店员招聘
Simple landing live · Amazon.ca Seller onboarding · 6–10 pop-up staff recruited
9 月 · 开局(校园)
Sep · Launch (campus)
UBC 迎新 + SFU Orientation · "3 秒剧场"首演
UBC orientation + SFU frosh · "3-second theatre" debut
10 月 · Richmond + 校园 II
Oct · Richmond + Campus II
Richmond Centre 快闪 + UBC Sustainability Week 地推
Richmond Centre pop-up + UBC Sustainability Week
11 月 · Brentwood + 校园 III
Nov · Brentwood + Campus III
Brentwood 快闪 + SFU Convocation & 期中复习周
Brentwood pop-up + SFU convocation & midterm comfort week
12 月 · 圣诞季 + 校园 IV
Dec · Holiday + Campus IV
Brentwood 节庆延长 + UBC/SFU 期末慰问 + 礼盒销售
Brentwood holiday extension + UBC/SFU finals comfort + gift-box sales
1–2 月 2027 · CQC 收官
Jan–Feb 2027 · CQC & wrap
Coquitlam Centre 春节 · Amazon 评价基数达标 · 总结签约
Coquitlam Centre (Lunar NY) · Amazon review base hit · wrap report

9 个月活动日历(校园 + 商场,非同时)

Nine-month activation calendar (campus + malls, rotating)

地点 / 月份Venue / Month 6Jun 7Jul 8Aug 9Sep 10Oct 11Nov 12Dec 1Jan 2Feb
UBC / SFU 校园(各类活动)UBC / SFU Campus events Prep 迎新Frosh 可持续周ESG Wk 期中Midterm 期末慰问Finals
Richmond CentreRichmond Centre Prep 开展Live
Brentwood Town CentreBrentwood Town Centre 开展Live 节庆Holiday
Coquitlam Centre (CQC)Coquitlam Centre (CQC) 春节Lunar NY 开展Live

注:大学与商场不同时占用同一执行团队 — 校园地推用轻量团队(2–3 人 / 场),商场快闪用全量团队(6–8 人 / 场)。

Note: campus & mall share no ops team — campus runs a light crew (2–3 pax / event), mall runs full crew (6–8 pax / event).

06
目标与风险 · Targets & Risks
Targets & Risks

可验证的 KPI 与明确的缓释

Verifiable KPIs with explicit mitigations

40,000+
快闪试饮人次
Pop-up tastings
6,000+
Landing 邮件订阅
Email sign-ups
200+
Amazon.ca 评价 · 4.3★+
Amazon.ca reviews · 4.3★+
3
渠道白名单
Retail whitelists
C$300K+
首年收入
Year-1 revenue
35%
90 天复购率
90-day repeat rate
12M+
社媒总曝光
Social impressions
100%
合规 · 税务 · 工资
Compliance on-time

风险登记 · 五大事项

Risk register · top five

风险
影响
缓释
等级
Risk
Impact
Mitigation
Level
首批进口清关延迟
Import customs delay
9 月开业风险
Sep launch at risk
7 月前备货 · 双供应商 · 加急通关预案
Pre-ship by Jul · dual suppliers · expedited broker
High
快闪场地档期冲突
Venue scheduling conflict
收入 / 势头
Revenue / momentum
四站轮播 · 校园备份 · 30 天锁档
4-venue rotation · campus backup · 30-day lock
Medium
SaturnBird 1–2 年内进加拿大
SaturnBird enters CA in 12–24 mo
心智 · 评价先发优势受压
Mindshare + review head start eroded
锁定 Costco 合作 · Amazon.ca 评价 200+ · 本土 ESG 故事
Lock Costco partnership · 200+ Amazon.ca reviews · local ESG story
Medium
Costco 上架周期过慢
Costco listing cycle too slow
Phase-2 放量推迟
Phase-2 scale delayed
先打华超 + 精品 · Costco 作 Phase-2 目标 · Roadshow 试水
Asian + specialty first · Costco as Phase-2 goal · Roadshow pilot
Medium
工资 / 合规申报
Payroll / compliance filings
罚款 · 声誉
Fines · reputation
Viewin CPA 承办 T4/ROE/CPP/EI · 月度复核
Viewin CPA handles T4/ROE/CPP/EI · monthly review
Low
07
财务 · Financials
Financials

C$500,000 全包 · 明码到每一行

C$500,000 all-inclusive — priced line by line

右上角 CAD / USD 切换(换算率 1 CAD = 0.72 USD)。全部 Viewin 服务费率已含在总额内,不另行加价。

Toggle CAD / USD in the top-right (1 CAD = 0.72 USD). All Viewin rates are inside the total — nothing is marked up separately.

7.1 预算明细(全 33 行)

7.1 Detailed budget (33 line items)

模块行项 CADUSD 说明 ModuleLine item CADUSD Note
A. 公司注册与合规 — 合计 C$35,000
A. Company setup & compliance — subtotal C$35,000
A1BC 公司注册(NUANS · 章程 · 登记)BC incorporation (NUANS · articles · filings) 2,500 Viewin 一次性费率Viewin one-time rate
A2BN / GST / PST / 雇主账户BN / GST / PST / employer accounts 1,500 含银行开户协助Includes banking assist
A3QuickBooks 建账QuickBooks setup 1,500 Viewin 一次性费率Viewin one-time rate
A4月度记账 (10 × C$400) Monthly bookkeeping (10 × C$400) 4,000 Viewin 月度费率Viewin monthly rate
A5法律 · 合同模板(员工 · 供应商 · 场地) Legal · contract templates (HR · vendor · venue) 3,000 约 12 份合同 × C$250 ~12 contracts × C$250
A6保险(商业责任 + 雇主)Insurance (CGL + employer) 6,500 10 个月保费10-month premium
A7WCB / CFIA / Health Canada 合规WCB / CFIA / Health Canada compliance 4,500 含标签复核与申报Label review & filings
A8银行服务费 · 汇兑 · 杂项Banking · FX · misc. 1,500
A9年度薪资申报(T4/ROE/CPP/EI)Annual payroll filings (T4/ROE/CPP/EI) 10,000 Viewin CPA 承办Viewin CPA
B. 产品 · 包装 · 纪念品 — 合计 C$60,000
B. Product · packaging · merch — subtotal C$60,000
B1首批进口库存(N°1–N°8 混合,约 15,000 粒) First-batch import (N°1–N°8 mix, ~15,000 capsules) 28,000 FOB + 海运 + 清关FOB + shipping + customs
B2包装本地化(加/英双语标签 + FSC 外盒) Packaging localization (CN/EN label + FSC box) 12,000 含模具 · 印刷 · 合规Die · printing · compliance
B3纪念品(杯套 · 贴纸 · 明信片 · 限定小罐) Memorabilia (cup sleeves · stickers · postcards · limited tins) 14,000 四站轮播全流通Used across all 4 rotation venues
B4礼盒设计与首批小罐限定Gift-box design + first limited-edition capsule 6,000 12 月档Dec holiday window
C. 快闪轮播执行 — 合计 C$180,000
C. Rotating pop-up execution — subtotal C$180,000
C1Richmond Centre(10 月 · 30 天)Richmond Centre (Oct · 30 days) 48,000 场租 + 搭建 + 物流Rent + build + logistics
C2Brentwood(11–12 月 · 60 天 · 节庆加码) Brentwood (Nov–Dec · 60 days · holiday) 62,000 节庆高客流Holiday peak
C3Coquitlam Centre CQC(1–2 月 · 45 天) CQC (Jan–Feb · 45 days) 42,000 春节档Lunar NY
C4UBC / SFU 校园地推(9–12 月 · 4 波) UBC / SFU campus (Sep–Dec · 4 waves) 18,000 迎新 · ESG 周 · 期中 · 期末Frosh · ESG wk · midterm · finals
C5"3 秒剧场"设备(演示台 · 水壶 · 灯光) "3-second theatre" equipment 6,000 可复用资产Reusable asset
C6Costco Roadshow 试水(1 站 · Phase-2 预备) Costco Roadshow pilot (1 stop · Phase-2 prep) 4,000 试水档期Exploratory slot
D. 简单独立 Landing — 合计 C$15,000
D. Simple landing site — subtotal C$15,000
D1设计 + 开发(单页 · 邮件订阅 · 活动日历) Design + dev (single page · email capture · event cal.) 10,000 非完整 ShopifyNot a full Shopify
D2域名 · CDN · 邮件服务 · Amazon.ca Seller 开户 Domain · CDN · email · Amazon.ca Seller onboarding 5,000 年度订阅合计Annual subscriptions
E. 市场与内容 — 合计 C$85,000
E. Marketing & content — subtotal C$85,000
E1双语 KOC 合作(30 位)Bilingual KOC partnerships (30 creators) 32,000 IG · 小红书 · TikTokIG · Xiaohongshu · TikTok
E2Meta / Google / 小红书信息流 Meta / Google / Xiaohongshu paid 22,000 快闪前后两周定向Pre/post-popup 2-week pulses
E3摄影 + 视频 · 品牌资产 Photo + video · brand assets 12,000 可复用一年Year-long reusable
E4PR · 媒体包 · 华人媒体 PR · press kit · Chinese-lang media 8,000 开业 + 节庆Launch + holiday
E5现场物料印刷On-site print collateral 6,000 四站全覆盖All 4 venues
E6内容团队(双语文案 · 编辑 · 视频剪辑) Content team (bilingual copy · editor · video) 5,000 10 月费用Monthly retainer × 10
F. 团队与工资 — 合计 C$55,000
F. Team & payroll — subtotal C$55,000
F1快闪店员工资(C$20/h × 约 2,000 h) Pop-up staff wages (C$20/h × ~2,000h) 40,000 Viewin 代发 · T4 合规Viewin payroll · T4 compliant
F2招聘服务费(15% × 3 关键岗位年薪) Recruitment fee (15% × 3 key roles) 10,000 店长 · 市场 · 内容Manager · marketer · content
F3CPP / EI / WCB 雇主贡献 CPP / EI / WCB employer contributions 5,000 法定雇主成本Statutory employer cost
G. 应急储备 — 合计 C$20,000
G. Contingency — subtotal C$20,000
G1不可预见 / 场地加租 / 节庆加码 Unforeseen / venue extension / holiday boost 20,000 动用前需甲方书面确认Requires Client written approval
H. Viewin 管理费 — 合计 C$50,000
H. Viewin management fee — subtotal C$50,000
H1项目总管理费(总预算 10%) Program management fee (10% of total) 50,000 项目经理 · 财务 · 汇报 · KPI 追踪 PM · finance · reporting · KPI tracking
合计 · 全包(10 个月) Total · all-inclusive (10 months) 500,000

7.2 Viewin 明码费率(已全部包含在总额内)

7.2 Viewin rate card (already inside the total)

服务单价 CAD单价 USD说明 ServiceRate CADRate USDNote
BC 公司注册BC incorporation 2,500 一次 · 含章程 · NUANS · 登记 · BN/GST/PST One-time · articles · NUANS · filings · BN/GST/PST
QuickBooks 建账QuickBooks setup 1,500 一次 · 科目 · 银行对接 · 发票 One-time · COA · bank feeds · invoices
月度记账Monthly bookkeeping 400 / mo / mo 对账 · GST/PST · 月报Reconciliation · GST/PST · MIS
员工工资Payroll (pop-up staff) 20 / 小时hr / hr 按实际工时 · T4/ROE/CPP/EIActuals · T4/ROE/CPP/EI
招聘服务费Recruitment fee 15% 入职年薪of first-year salary 不成功不收费No placement, no fee
合同起草Contract drafting 250 / contract / contract 模板 + 复核Template + review
项目总管理费Program mgmt fee 10% = C$50,000 () 覆盖全期 10 个月Across full 10-month engagement

7.3 付款节点

7.3 Payment schedule

里程碑触发条件 CADUSD #MilestoneTrigger CADUSD
1签约款Signing 合同签署后 7 个工作日Within 7 biz days of execution 150,000
2启动款Kick-off 公司注册完成Upon incorporation 120,000
3开业款Launch 首个快闪开业First pop-up opens 130,000
4收官款Wrap-up 结项报告交付On wrap-up report 100,000
合计Total 500,000

7.4 月度现金流(支出 vs 收入)

7.4 Monthly cash flow (spend vs revenue)

蓝柱 = 当月项目支出;橙柱 = 当月现场 + Landing 收入;绿线 = 累计净头寸(非 CAD 换算显示:所有单位为 CAD 千元)。
Navy = monthly spend; amber = monthly on-site + landing revenue; green = cumulative net (all units in C$ thousands regardless of currency toggle).
0 20 40 60 C$k C$k May5月 Jun6月 Jul7月 Aug8月 Sep9月 Oct10月 Nov11月 Dec12月 Jan1月 Feb2月 月度支出Spend 月度收入Revenue 累计净头寸Cumulative

7.5 首年损益预估 + 单品经济

7.5 Phase-1 P&L + unit economics

项目CADUSD LineCADUSD
现场销售On-site sales 180,000
Landing / Amazon.caLanding / Amazon.ca 120,000
总收入Total revenue 300,000
COGS (~35%)COGS (~35%) (105,000)()
毛利润 (65%)Gross profit (65%) 195,000
快闪场地/搭建Pop-up venue/build (120,000)()
市场与内容Marketing & content (85,000)()
工资与招聘Payroll & hiring (55,000)()
合规 + LandingCompliance + landing (50,000)()
Viewin 管理费Viewin mgmt fee (50,000)()
应急 + 运行Contingency + ops (20,000)()
Phase-1 营业净额Phase-1 net operating (185,000)()
单品经济CADUSD Unit economicsCADUSD
24 粒主力售价24-pack hero price 40.00
单杯均价Avg / serving 1.67
单杯 COGS (35%)COGS / serving (35%) 0.58
单杯毛利 (65%)GP / serving (65%) 1.09
CAC (快闪 + 内容)CAC (pop-up + content) 6.50
LTV(12 个月)LTV (12 months) 52.00
LTV / CACLTV / CAC ≈ 8.0×
含义:单品经济远高于 3× 健康线,Phase-2 规模化后存在可观营业杠杆。 Read: unit economics are well above the 3× threshold — meaningful operating leverage in Phase-2.

货币换算率:1 CAD = 0.72 USD(示意;实际以当月汇率结算)。

FX: 1 CAD = 0.72 USD (illustrative; actual conversion at monthly rate).

08
签约 · Sign Tonight
Sign Tonight

今晚锁定三件事,9 月在温哥华开业

Lock three things tonight — open Vancouver in September

Moins × Viewin — 主合同已备,编号 VWN-MOINS-2026-05-VAN-01

Moins × Viewin — master agreement ready (ref VWN-MOINS-2026-05-VAN-01)

全部条款、费率、付款节点、时间线、KPI 已写入合同。签署后 7 个工作日内首笔款 C$150,000 到账,Viewin 同步启动 BC 公司注册。

All clauses, rates, milestones, timeline and KPIs are written into the agreement. First tranche C$150,000 wires within 7 business days; Viewin kicks off BC incorporation in parallel.

协议编号
Agreement No.
VWN-MOINS-2026-05-VAN-01
签约日期
Signing date
2026 年 5 月
May 2026
服务周期
Term
10 个月
10 months
总额
Total
C$500,000
管理费
Mgmt fee
10% = C$50,000
首笔款
First tranche
C$150,000
甲方 · Moins
Party A · Moins
_________________
乙方 · Viewin
Party B · Viewin
Viewin Global Advisory