Www. Pal Oal To. Com WW: About This Marketing Plan
Www. Pal Oal To. Com WW: About This Marketing Plan
Www. Pal Oal To. Com WW: About This Marketing Plan
pal
oal
to.
com
Aboutt
hismar
ket
ingpl
an
Gui
del
inesonusi
ngt
hispl
an
Confidentiality Agreement
The undersigned reader acknowledges that the information provided by _______________ in this
marketing plan is confidential; therefore, reader agrees not to disclose it without the express written
permission of _______________.
It is acknowledged by reader that information to be furnished in this marketing plan is in all respects
confidential in nature, other than information which is in the public domain through other means and
that any disclosure or use of same by reader, may cause serious harm or damage to
_______________.
___________________
Signature
___________________
Name (typed or printed)
___________________
Date
5.0 Financials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
5.1 Break-even Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
5.2 Sales Forecast . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21
5.3 Expense Forecast . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
5.4 Linking Expenses to Strategy and Tactics . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23
5.5 Contribution Margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24
Table of Contents
6.0 Controls . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
6.1 Implementation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
6.2 Keys to Success . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26
6.3 Contingency Planning . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26
6.4 Marketing Organization . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26
Appendix . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27
1.0 Executive Summary
The Riverview Hotel, Notown USA, is representative of the five star brand within the 'Exclusive
Business Hotels of the World' group. All Riverview Hotels are boutique properties, offering
between 25 and 35 exclusive rooms.
The Riverview properties are renowned for their convenient and strategic locations within
major cities throughout the country. Also synonymous with the brand are the high level of
personal service guests receive, and the extensive range of comprehensive business facilities
available in luxurious settings.
The Riverview Hotel, Notown has 35 exclusive rooms and is targeting corporate guests with a
two to three night stay requirement. Target business segments include the IT sector, due to
the proximity of the property to Silicone Hill, USA; the automotive industry in order to
capitalize on the strategic location of the hotel in relation to the Overall Motors Plant and HQ in
Notown and travel trade guests attending National and International Travel Fares at the
Notown Exhibition Halls.
Differentiating the type of business service offered, from that of the competition, will assist not
only in building the Riverview brand as a whole, but will attract frequent business travelers,
who require a higher level of personal service and recognition than they can receive at
competitive five star properties in Notown. This will provide the Riverview with an opportunity
to leverage its core competencies as regards servicing the business traveller in a luxurious
environment.
The 'Exclusive Business Hotels of the World' group is the ninth largest International Hotel chain
in the world, with over 320 wholly owned and managed properties. The group specializes in
occupying strategic, inner city locations and serving primarily corporate clients.
The properties range from three to five star plus categories, and include the following brands:
River Inns (3*), River Post Houses (4*), and Riverview Hotels (5*+). The group has a high
instance of repeat business across all its brands, particularly the Riverview Hotels properties,
which account for 68% of total revenue across the group.
The Riverview Hotel, Notown, is dependent on annually contracted clients from the travel
trade, automotive and IT sectors with guaranteed room nights per year. This area of business
accounts for 70% of the property's revenue.
The current market is somewhat depressed, due to the economic downturn and restrictions
being made on corporate travel within the U.S. This threat to the critical corporate sector could
be considered as short to medium term, as indications of a return to business travel are
observed. Riverview Hotel, Notown, must continue to focus on de-0.0025( a)-6.9(r)-7i(ver)-8.6(v)2r2.6
Riverview Hotel
The Riverview Hotel offers value and benefits to our clients, over and above the standard of
our facilities and affordable rates. We seek to provide our guests with an exemplary personal
service, and level of recognition that they have come to rely upon. We provide our guest with
a luxurious, relaxed environment within which to conduct their business.
An environment which they cannot find at our larger, more impersonal competitors. Our
guests need to know that they can develop a relationship with the hotel that will ensure
efficiency, value for their money and reliability in supplying them with the support they need,
when they need it. The Riverview Hotel operates in a city with a very strong sense of
community, and we want to stay an integral part of that community.
The Riverview Hotel is a boutique 5*+ hotel comprising 35 luxury guest rooms and specializing
in servicing business and corporate clients. It serves the business community, and visiting
business traveller, in the city of Notown USA.
Our key clients are contracted corporate clients originating from both international and
domestic markets from within the travel trade, automotive and IT segments. The strategic
location of the property is key to its success in these areas due to the proximity of the
Exhibition Halls, Overall Motors and Silicone Hill, USA.
Key to our business success is the level of customer loyalty and repeat business we receive on
an annual basis. We offer our guests the most up-to-date technical business facilities, both
inside the rooms and within the hotel's conference facilities.
Our guests feel that they can conduct their business from within a less austere atmosphere
than can be experienced in our competitive properties, where there is less personal
recognition. They appreciate being called by name when they arrive, and having staff
remember their specific requirements, time and again. This is key in developing the
relationship beyond an initial stay and evidences our added value in relation to competitive
properties in the vicinity.
Market Analysis
2005 2006 2007 2008 2009
Potential Customers Growth CAGR
Travel 7% 1,000 1,071 1,147 1,228 1,315 7.09%
IT Industry 8% 1,200 1,296 1,400 1,512 1,633 8.01%
Automotive 10% 1,500 1,643 1,799 1,970 2,157 9.51%
Total 8.38% 3,700 4,010 4,346 4,710 5,105 8.38%
Page 2
Riverview Hotel
Travel
IT Industry
Automotive
Market Psychographics: There is a strong 'small business' ethic in the community, and many
family-run enterprises have been prospering for generations. There is also a strong sense of
community and a high level of awareness as regards to caring for the environment.
Market Behaviors: Businesses in the area choose to support one another wherever possible, be
remaining loyal to long standing relationships with customers and suppliers. This acts as a
means of investing in, and supporting the community structure, rather than shifting alliances
to large 'newcomer' suppliers, despite the potential cost savings involved.
This attitude supports the brand principles of the Riverview Hotel, which has had a presence in
the city for 15 years, and is well supported by local business requirements for rooms,
conference facilities and catering business functions.
Based on research carried out in 2001, more than 68% of the population had some awareness
of the Riverview Hotel. Awareness levels were highest amongst small- to medium-sized
businesses with 20 or more employees, who had utilized the hotel's facilities either for visiting
business guests, or for their own functions.
Page 3
2.2.3 Market Growth
The growth rate of the target markets has been steady over the past five years. The travel
trade sector has grown at an average of 7.1%, the automotive sector at an average of 9.5%
and the IT industry at 8%.
Recent world events have caused a reduction in the growth rate, but current trends indicate a
return to projected growth figures within the next three to six months. Once re-stabilized,
growth is anticipated to continue at a steady pace in line with the expansions in the region's IT
activities, the annual program of travel trade events taking place and the launch of a new
overall motors model this year.
Riverview Hotel
The Riverview Hotel, Notown USA, is representative of the five star brand within the 'Exclusive
Business Hotels of the World' group. All Riverview Hotels are boutique properties, offering
between 25 and 35 exclusive rooms.
2.3.1 Mission
The Riverview Hotel is dedicated to providing its guests with the highest quality of service and
standards. We seek to deliver on our promise of value and quality above all else. We value our
place in the community and will work to develop those relationships and to respect and protect
our environment.
We will continue to strive to create value for both owners and shareholders whilst honoring our
brand values and encouraging our personnel to develop themselves in an environment of trust,
loyalty and encouragement.
2.3.3 Positioning
The Riverview Hotel is positioned as a five star plus, business traveler's hotel, strategically
located and offering a high level of personal service. Our focus is on offering our guests added
value and differentiating ourselves in our levels of personal service. We provide a quality hotel
experience where guests are valued, respected and their business is truly appreciated.
The following analysis highlights the internal strengths and weaknesses of our organization and
the opportunities and threats facing the company in our external environment. We must work
to improve our areas of weakness.
Page 6
Riverview Hotel
2.3.4.1 Strengths
2.3.4.2 Weaknesses
2.3.4.3 Opportunities
2.3.4.4 Threats
• Market Entry: potential for a competitive, global brand to enter the market with a
similar product.
• Substitutes: fully furnished and serviced business apartments offering lower daily
rates.
• Economy: recovery from slight recession may take time.
Page 7
Riverview Hotel
Marketing activity in previous years, has produced positive results. The areas that have
produced the best results have been:
• Price: pricing strategy has been consistent with the differentiation objective, to provide
added value for a reasonable rate as opposed to discounting and devaluing our
products and services.
• Place: service information is provided to the guest via personal selling, direct
marketing, advertising and the Internet. Delivery channels include travel agents and
international reservations systems.
• Promotion: primary focus has been on mass communication via print ads in trade
publications and on the Internet, direct mail campaigns to existing and prospective
clients and personal selling in the local market. Personal selling provides the means to
develop relationships within the local community and generate high levels of corporate
activity through the business community. Public relations plays an important role in the
marketing mix, presenting the hotel as a supportive member of the community and
participating in significant local events to assist in developing ongoing cooperation,
assures repeat business and good working relationships.
Historical Data
Page 8
2.4 Competition
Although no direct competition exists, in terms of the five star plus boutique-style property,
other five star hotels and serviced apartments do compete for the same corporate business
sectors.
• Hilton, Notown: 5 star city hotel, room rates on par with Riverview, older facilities.
• Marriott, Notown: 5 star city hotel, room rates approximately 10% higher than
Riverview, facility only four years old.
• Glendale Apartments, Notown: 5 star furnished apartments, daily rates vary
between Riverview's double deluxe and suite rates.
• Hyatt Residence, Notown: 5 star furnished apartments, daily rates 15% higher than
Riverview's double deluxe rates.
These properties offer similar facilities, although somewhat less focused on business needs,
and incorporate more leisure facilities than we currently provide.
Competitive Analysis
#1 #2 #3 #4 #5 #6
Competitor Hilton Marriot Glendale Hyatt Riverview Name me
9%
8% Hilton
7% Marriot
6% Glendale Apts
Hyatt Residence
5%
Riverview Hotel
4%
86 88 90 92 94 96 98 100 102
Page 10
Riverview Hotel
Riverview's indirect competition is "distance" meetings in the corporate world. The more
companies decide to conduct meeting over the phone, using web conferencing technology, and
video phone technology, the less business people travel and the more it affects Riverview
Hotel. Riverview has to keep abreast of all new distance meeting technology, and continue to
reinforce with clients that there is no better way to do business then face to face.
Our marketing strategy's objective is to communicate the unique set of services that we offer
to discerning hotel guests. We attempt to direct the focus of our guests to the issues of quality
and value for the money as opposed to simply the bottom line costs associated with their stay.
Our marketing strategy will allow us to communicate our brand values, develop close working
relationships with our customers and suppliers and to identify the needs of our guests in an
effective manner. Continued differentiation and growth are two goals we have set for
ourselves. Growth will take place by targeting new areas of business within both local and
national communities.
Riverview Hotel offers the best, most personalized service for the corporate traveler. We
include business essentials in every room, such as a nice desk, internet connection, wireless
access, and provide easy to access meeting rooms with all audio-visual and technology needs
as well as catering for longer meetings.
We have many strengths including our differentiation strategy, our flat structure and highly
skilled and well trained staff. Our weaknesses involve the need to communicate our strategy
more clearly in the external environment, our high staff turnover and training requirements
due to seasonal fluctuations.
Although there is a low to medium threat of a competitive brand entering the market, there
are also opportunities as regards the high level of dependency of our guests for our particular
service and our strong position within the community with both customers and suppliers.
• Continuing to differentiate from our competition and offering added value to our
guests.
• Retaining our current levels of repeat business and developing further customer loyalty
in a competitive market.
• Attract new market sectors such as the Notown University-based business sector.
• Continue to be perceived as a supportive member of the Notown community.
Page 11
Riverview Hotel
Our primary targets continue to be professional visitors to the region from the following
industries, where annual corporate contracts can be entered into:
• Travel trade;
• IT industry;
• Automotive.
Local firms will be targeted for day use of conference facilities, room nights for visiting
executives and long stay professional guests.
3.6 Messaging
It is critical to the success of the Riverview Hotel to make sure that the hotel is kept up to the
highest level in order to keep the high quality branding that Riverview properties are known
for. Our messaging will reflect this high standard that we want to be associated with. We need
to print brochures with high quality photographs as well as on high quality paper. It will be
important to spend a little bit extra on marketing materials to ensure that they keep our "high
quality" message in front of our customers.
3.6.1 Branding
The Riverview Hotel, Notown USA, is representative of the five star brand within the 'Exclusive
Business Hotels of the World' group. All Riverview Hotels are boutique properties, offering
between 25 and 35 exclusive rooms.
The Riverview properties are renowned for their convenient and strategic locations within
major cities throughout the country. Also synonymous with the brand are the high level of
personal service guests receive, and the extensive range of comprehensive business facilities
available in luxurious settings.
Page 12
Table: Target Market Messaging
Our marketing strategy is to focus customers' attention on the high quality of the services we
4.0 Marketing Mix
Place: product and service information are sold to the guest via personal selling, direct
marketing, advertising and the Internet. Delivery channels include travel agents and
international reservations systems.
Product: high quality facilities accompanied by exemplary personal service, differentiated from
competition quality with the overall brand strategy has proven to be a successful approach
generating high levels of repeat business.
4.2 Pricing
Pricing strategy has been consistent with the differentiation objective, to provide added value
for a reasonable rate as opposed to discounting and de valuing our products and services.
Room rates quoted are net of tax and service, are per night, per room with continental
breakfast included:
Conference room rates are net of tax and service, quoted per day use with tea and coffee
breaks (2) included:
4.3 Promotion
4.3.1 Advertising
Milestones
Table: PR Milestones
Milestones
Our direct marketing will be handled by our PR agency. We will buy select targeted list of
corporate companies and send them information about Riverview Hotel. We know that we are
no experts in direct marketing so it will be important that our PR agency handles every aspect
of direct marketing for us.
Milestones
Page 15
Riverview Hotel
Our website is already up and running, but needs to be revamped to give it an updated look
and feel, as well as to add secure interactivity. The content is good -- it just need a little
refresher.
We need:
Our main website marketing strategy hinges upon making sure all major travel sites such as
Expedia.com, Orbitz.com, and Hotels.com list our hotel when customers search for hotels in
our area.
To attain the level of interactivity we want in our redesign, we need to increase the features
allowed (security for reservations and credit-card processing, daily back-ups, and real-time
database linking) and service-level of our hosting service. This will slightly increase our
monthly hosting fee.
Sally has contracted with a database developer to update our reservations system to be
compatible with the online reservation requirements. The new website will be ready to launch
in April.
Riverview Hotel
Pay-Per-Click
ROAS
Milestones
4.5 Service
Our hotel provides guests with an alternative to the impersonal, large five star properties in
the city. Strategically located, our property enables our guests to be at the heart of the
business community and yet in an environment of calm and professionalism. We seek to
differentiate our product and services in the following areas:
• Personal recognition of our frequent travelers who return time and again.
• Luxurious rooms that offer a sense of doing business from 'home.'
• Staff that have a strong customer-service ethic.
• Business facilities second to none in town.
New marketing campaign efforts will be focused from January through April, aimed at the
launch of the redesigned website in April. We will continue to track the results of this campaign
for the remainder of the year.
Page 17
Riverview Hotel
Table: Milestones
Milestones
Our sales plan hinges upon our sales strategy, sales process and, prospecting plan. As long as
we follow the plans laid below we should be in good shape.
Riverview Hotel's sales strategy hinges upon repeat visits by key corporate accounts. We need
to develop a relationship with the companies listed in our Sales Account Plan, as well as
actively generate new accounts by soliciting first time corporate visitors.
Page 18
Riverview Hotel
We will be sure to mail out corporate packets every 6 months to our key accounts, as well as
any new accounts we acquire. The packets will have information about corporate pricing and
discounts, as well as information about rooms and amenities for the companies to share with
business travelers.
The biggest piece of our sales process will depend on personal relationships. We will need to
make every business traveler feel like we remember them and we know their likes and
dislikes. We also need to cultivate good relationships with the person at the company who
makes travel arrangements.
Target Accounts History Status Annual Sales Potential Key Account Manager
Company A disappointed proposal
$20,000 Geoff
w/ current made
Company B referral from designing
$15,000 Geoff
Jack proposal
Company C request on drafting
$10,000 Sally
12/15 response
Existing Key Accounts History Status Annual Sales Potential Key Account Manager
Company 1 3 years Stable $40,000 Sally
Company 2 5 annual check next
$60,000 Geoff
conferences month
Other - - $0 -
Total $145,000
Whenever a new customers stays at our hotel we need to be able to determine whether it is
for leisure or business. If it is for business -- we need to make sure to get the customers
business name and address so that we can send a corporate packet to the company letting
them know about corporate pricing and special business amenities.
5.0 Financials
Our annual marketing budget is $100,000. Sales are anticipated to achieve revenue of
$1,172,925. Our marketing expenses will equate to approximately 8.5% of the overall revenue.
Page 19
Riverview Hotel
Fixed Costs
Cost
Rent or Lease $0
Professional Services $1,000
Payroll $10,000
Interest Payments $2,000
Utilities & Telephone $5,000
Non-discretionary marketing
$0
expenses
Other $0
Total Fixed Costs $18,000
Break-even Analysis
Assumptions:
Average Per-Unit Revenue $137.14
Average Per-Unit Variable Cost $13.28
Estimated Monthly Fixed Cost $18,000
Break-even Analysis
$10,000
$5,000
$0
($5,000)
($10,000)
($15,000)
($20,000)
Page 20
5.2 Sales Forecast
Room revenue for this year is based on an average growth rate of 10%. This is based on the
number of pre-contracted corporate rooms, and an anticipated return to business levels
projected.
Sales Monthly
$140,000
$120,000
$100,000
Corporate Single
$80,000
Corporate Double
$60,000 Corporate Deluxe
Corporate Suite
$40,000
$20,000
$0
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Marketing expenses are projected to be approximately 8.5% of overall annual revenue. The
breakdown of expenditures is as follows:
Page 22
$6,000
$5,000
$4,000
Print Advertising
$3,000
$2,000
$1,000
$0
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
$140,000
$120,000
$100,000
$80,000
$60,000
$40,000
$20,000
$0
Riverview Hotel
$120,000
$100,000
$80,000
$60,000
$40,000
$20,000
$0
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
6.0 Controls
Our marketing plan is structured to enable us to achieve the strategic goals we have set for
ourselves, in terms of increasing overall revenue as a result of differentiating our products and
services from the competition.
Our marketing team will ensure that the plan is implemented to the best of their ability and
with the highest levels of efficiency and accuracy.
6.1 Implementation
All figures will be monitored on an ongoing basis in relation to projections versus actuals, and
the ongoing plan will be altered or manipulated as necessary in order to react to and,
wherever possible, anticipate external changes to the environment.
Annual results will be evaluated at the Region General Manager's meeting where the structure
of the plan for the approaching year will also be established.
Page 25
Riverview Hotel
Contingency plans have been made for the following unexpected developments:
• A slower recovery from the recession than public opinion: this has been reflected in the
moderate increase in levels of corporate business expected.
• The entry into the market of a competitively aligned hotel: differentiation would
continue to be the strategic approach with the development of added value and
benefits to leverage long standing relationships and repeat business based on
familiarity and personal attention to detail.
Our marketing director, Geoff Watkins, leads our PR and marketing team of four in all
advertising, promotional and public relations related activities. Geoff works closely with the
members of the team, to implement and monitor the effectiveness of the marketing plan and
evaluate results.
Page 26
Corpor
p2
45.n00
Sales Forecast
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Unit Sales
Corporate Single 0% 180 175 175 160 150 175 175 125 100 160 175 175
Corporate Double 0% 280 260 375 300 280 375 360 280 200 300 375 280
Corporate Deluxe 0% 260 240 250 225 200 250 220 225 175 225 200 225
Corporate Suite 0% 10 5 45 15 5 75 60 15 3 15 5 15
Total Unit Sales 730 680 845 700 635 875 815 645 478 700 755 695
Unit Prices Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Corporate Single $95.00 $95.00 $95.00 $95.00 $95.00 $95.00 $95.00 $95.00 $95.00 $95.00 $95.00 $95.00
Corporate Double $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00
Corporate Deluxe $175.00 $175.00 $175.00 $175.00 $175.00 $175.00 $175.00 $175.00 $175.00 $175.00 $175.00 $175.00
Corporate Suite $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00
Sales
Corporate Single $17,100 $16,625 $16,625 $15,200 $14,250 $16,625 $16,625 $11,875 $9,500 $15,200 $16,625 $16,625
Corporate Double $35,000 $32,500 $46,875 $37,500 $35,000 $46,875 $45,000 $35,000 $25,000 $37,500 $46,875 $35,000
Corporate Deluxe $45,500 $42,000 $43,750 $39,375 $35,000 $43,750 $38,500 $39,375 $30,625 $39,375 $35,000 $39,375
Corporate Suite $2,250 $1,125 $10,125 $3,375 $1,125 $16,875 $13,500 $3,375 $675 $3,375 $1,125 $3,375
Total Sales $99,850 $92,250 $117,375 $95,450 $85,375 $124,125 $113,625 $89,625 $65,800 $95,450 $99,625 $94,375
Direct Unit Costs Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Corporate Single 0.00% $9.50 $9.50 $0.50 $9.50 $9.50 $0.50 $9.50 $9.50 $9.50 $9.50 $9.50 $9.50
Corporate Double 0.00% $12.50 $12.50 $12.50 $12.50 $12.50 $12.50 $12.50 $21.50 $12.50 $21.50 $12.50 $12.50
Corporate Deluxe 0.00% $17.50 $17.50 $17.50 $17.50 $17.50 $17.50 $17.50 $17.50 $17.50 $17.50 $17.50 $17.50
Corporate Suite 0.00% $22.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Appendix Table: Marketing Expense Budget
Marketing Expense Budget Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Print Advertising $2,000 $400 $400 $2,000 $300 $300 $2,000 $300 $300 $2,000 $300 $300
Internet Advertising $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750
Public Relations $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Other $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750
------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
Total Sales and Marketing
$6,000 $4,400 $4,400 $6,000 $4,300 $4,300 $6,000 $4,300 $4,300 $6,000 $4,300 $4,300
Expenses
Percent of Sales 6.01% 4.77% 3.75% 6.29% 5.04% 3.46% 5.28% 4.80%
Appendix
Contribution Margin
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Sales $99,850 $92,250 $117,375 $95,450 $85,375 $124,125 $113,625 $89,625 $65,800 $95,450 $99,625 $94,375
Direct Cost of Sales $9,985 $9,113 $9,150 $9,208 $8,425 $9,150 $10,013 $11,145 $6,513 $11,908 $9,850 $9,100
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
Total Cost of Sales $9,985 $9,113 $9,150 $9,208 $8,425 $9,150 $10,013 $11,145 $6,513 $11,908 $9,850 $9,100
Gross Margin $89,865 $83,138 $108,225 $86,243 $76,950 $114,975 $103,613 $78,480 $59,288 $83,543 $89,775 $85,275
Gross Margin % 90.00% 90.12% 92.20% 90.35% 90.13% 92.63% 91.19% 87.56% 90.10% 87.52% 90.11% 90.36%
Marketing Expense Budget Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Print Advertising $2,000 $400 $400 $2,000 $300 $300 $2,000 $300 $300 $2,000 $300 $300
Internet Advertising $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750
Public Relations $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Other $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750 $1,750
------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------ ------------
Total Sales and Marketing Expenses $6,000 $4,400 $4,400 $6,000 $4,300 $4,300 $6,000 $4,300 $4,300 $6,000 $4,300 $4,300
Percent of Sales 6.01% 4.77% 3.75% 6.29% 5.04% 3.46% 5.28% 4.80% 6.53% 6.29% 4.32% 4.56%
Contribution Margin $83,865 $78,738 $103,825 $80,243 $72,650 $110,675 $97,613 $74,180 $54,988 $77,543 $85,475 $80,975
Contribution Margin / Sales 83.99% 85.35% 88.46% 84.07% 85.10% 89.16% 85.91% 82.77% 83.57% 81.24% 85.80% 85.80%
Page 29