H tl reigPa oe Mak t n ln

Rv riw H tl ieve oe

T iiac mp t e a l o amak t gp n Y uaew l met u eti h s o l e x mp f s e e rei l . o r e o o s h n a c s c ne t s g i w e p n i y u o nmak t ga ti s o tn a a u e h n l n g o r w d a n rei cvi . n it e T ce t amak t gp no y u o nt go y u b s e s p a e o rae rei l f o r w o rw o r u i s, l s n a n e c n i r u p p l Mak t gPa Pos f ae L anmoea o s e o r o u r rei l r ot r. e r r t d a n n w w wp l l . m. w .a a oc ot o

Ce t amak t gpa ta g t rs l rae rei ln h t es eut n s
B ssln s f r. o p wee b D c Tp Mak t g etel g ot e N w o rd y u t a e rei . i wa n
“ i listepo e so b i igs p ot g Smpie h rc s f ul n u p rn f d i d c me tt nfr o r reiga e d . o u nai o y u mak t o n g n a”

•F c s nat na drs l ! o u o ci n eut o s •P ce wi a v e n e a l ak d t d i a d x mpe h c s •E s frcs &b d es ay oeat s u gt

V rin1 . es o 10 $ 7 .5 1 99

“ raea a t npa fr o r C e t n ci ln o y u o mak t gt go y u b sn s . rei o rw o r u ie s” n

•Pee t o r l wi s l rsn y u pa t t e n h y •Is n d wno d n t t o la ! a

L anmoea er r t

w wp lat.o w .ao l c m o

A o thsmak t gpa b u ti rei ln n N me , c t n , n n mb r i teoin l l ma h v b e c a g d a ds b tni p ro s fh oin l l tx ma a s l ai s a d u esn h r i p n y a e e n h n e , n u s t l ot n o te r i p n e t y o o ga a a a i ga a h v b e o t dt pe ev c ni nii a dpo r tr i omai . a e e n mi o rs re o f e t l n rpi ayn r t n t e d at y e f o G ieie o u igti pa ud l s n sn hs ln n Y uaew l met u etip na as rn p i t ce t y u o n b t o d n t a ep r si t rpo u e p bs , o r e o o s h l s t t g o to rae o r w , u y u o o h v emi o o e rd c , u lh c s a ai n sn i d tb t o e e c p tip na i x t h r. e u s fre r t a a e c s , n oh r i e n t no tis mp p n ir ue r v n o y h l st is ee R q e t o rpi s c d miu e a d te d s mi i fh a l l si s a es s n, s ao s e a s o l b e idt temak t gd p r n o P lAt S f aea mak t g a a oc m. o po u t fr t nv i u h u e mae o h d l rei e at t f a l ot r t rei @p l l . n me o o w n o t o F r rd c i omai it r n o so w b i a w wp l l . m o c l -0 -2 -5 6 e se t w .a a oc t o t o r a 18 02 97 2 . l

C p r h ©P lAt S f ae Ic ( w .a a oc m)Ali t rs re . o yi t a l ot r,n .w wp l l . . l g s e ev d g o o w ot o rh

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 _______________. Upon request, this document is to be immediately returned to _______________. ___________________ Signature ___________________ Name (typed or printed) ___________________ Date This is a marketing plan. It does not imply an offering of securities.

Table of Contents
1.0 2.0 Executive Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1 Situation Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.1 Market Needs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.2 The Market . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.2.1 Market Demographics . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.2.2 Market Trends . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.2.3 Market Growth . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.2.4 Macroenvironment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3 The Company . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.1 Mission . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.2 Service Offering . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.3 Positioning . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.4 SWOT Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.4.1 Strengths . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.4.2 Weaknesses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.4.3 Opportunities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.4.4 Threats . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.3.5 Historical Results . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.4 Competition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.4.1 Direct Competition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.4.2 Indirect Competition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Marketing Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.1 Value Proposition . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.2 Critical Issues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.3 Financial Objectives . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.4 Marketing Objectives . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.5 Target Market Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.6 Messaging . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.6.1 Branding . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.7 Strategy Pyramids . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Marketing Mix . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.1 Product Marketing . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.2 Pricing . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.3 Promotion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.3.1 Advertising . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.3.2 Public Relations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.3.3 Direct Marketing . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.4 Web Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.4.1 Website Goals . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.4.2 Website Marketing Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.4.3 Development Requirements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.5 Service . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.6 Implementation Schedule . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.7 Sales Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.7.1 Sales Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.7.2 Sales Process . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.7.3 Prospecting Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Financials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.1 Break-even Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.2 Sales Forecast . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.3 Expense Forecast . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.4 Linking Expenses to Strategy and Tactics . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.5 Contribution Margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1 2 2 3 4 5 5 6 6 6 6 6 7 7 7 7 8 9 9 11 11 11 11 12 12 12 12 12 13 14 14 14 14 15 15 15 16 16 16 16 17 17 18 18 19 19 19 20 21 22 23 24

3.0

4.0

5.0

Table of Contents
6.0 Controls . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.1 Implementation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.2 Keys to Success . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.3 Contingency Planning . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.4 Marketing Organization . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25 25 26 26 26 27

Appendix . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Riverview Hotel
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.

2.0 Situation Analysis
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 delivering an exemplary business service, at affordable rates, in order to develop the customer relationship beyond one stay. Competitive room rates have been cut dramatically in order to attract contract clients over the next 10-12 month period. The Riverview Hotel's survival in the current environment, will be dependent on repeat corporate contract business and customer loyalty to the brand. The brand must therefore continue to deliver on its promise and values.

Page 1

Riverview Hotel
2.1 Market Needs
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.

2.2 The Market
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.
Table: Market Analysis Market Analysis 2005 Potential Customers Travel IT Industry Automotive Total Growth 7% 8% 10% 8.38% 1,000 1,200 1,500 3,700 2006 1,071 1,296 1,643 4,010 2007 1,147 1,400 1,799 4,346 2008 1,228 1,512 1,970 4,710 2009 1,315 1,633 2,157 5,105 CAGR 7.09% 8.01% 9.51% 8.38%

Page 2

Riverview Hotel

Market Analysis (Pie)

Travel IT Industry Automotive

2.2.1 Market Demographics
Market Geographics: Notown, USA is a suburb of Seattle, Washington, with a population of 150,000. Market Demographics: The community is made up predominantly of households having two to four children, either at home or away from home, with at least one parent/guardian having attended college. 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

Riverview Hotel
Table: Market Demographics Market Demographics Market Segments Travel IT Industry Automotive Characteristic Characteristic Characteristic Characteristic -

2.2.2 Market Trends
Market trends can be categorized as follows: Corporate Travel Policies, Local Business Trends, and Economic Cut Backs. Corporate Travel Policies: As a result of various security issues, as regards travelling in both domestic and international markets, there has been a significant drop in corporate guests visiting the city. Although the level of corporate room business appears to be increasing again, it has had a significant affect on last year's result and consequent projections for the future. Local Business Trends: There has been a period of low activity in the area of conferencing and business catering with local companies electing to conduct meetings and seminars on their own premises in order to cost cut. This is changing however as group bookings, incoming visitors and day use of conference facilities is on the increase. Economic Cut Backs: The city cancelled three major trade events over the past three months, and exhibitions held at the halls had attendance figures much lower than expected. All booked events for the upcoming 12 month period however, including the Motor Show and the Northwest Tech Exhibition, have pre-booked attendance figures in line with expectations and in some cases in excess of projections.

Market Analysis (Trends)
2,500

2,000

1,500

Travel IT Industry Automotive

1,000

500

0 2005 2006 2007 2008 2009

Page 4

Riverview Hotel
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.

Market Analysis (C.A.G.R)

10.00%

8.00%

6.00%

4.00%

2.00%

0.00% Travel IT Industry Automotive

2.2.4 Macroenvironment
The external, environmental issues that affect the Riverview Hotel are: • Political: a stable environment where little affects our ability to generate revenue. • Economic: the recent recession has seen many smaller business-oriented hotel chains go into liquidation, as they do not possess the infrastructure to support underperforming properties as the larger chains do. Although recovery is beginning, it may take some time before corporate travel policy restrictions are fully lifted and business travel returns to the same levels of the past three years. • Social: the trend towards cost effective business travel leads hotel guests to seek more value for money, which is where our added value differentiation strategy comes into play. • Technological: the installation of 'on board' room reservations systems on certain aircraft, will require a systems integration with the hotel group's own central reservation system. This will require a high level of investment. Page 5

Riverview Hotel

2.3 The Company
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.

2.3.2 Service Offering
Service: high-quality facilities accompanied by exemplary personal service, differentiated from competition in line with the overall brand strategy has proven to be a successful approach generating high levels of repeat business.

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.

2.3.4 SWOT Summary
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. Organizational strengths must be leveraged in order to capitalize on external opportunities as they arise, and contingency plans formulated in order to deal with threats presented by the environment.

Page 6

Riverview Hotel
2.3.4.1 Strengths
• • • • • Strategy: established differentiation strategy. Structure: flat, decentralized structure. Skills: diverse range of service skills within management and staff. Style: strong, participative culture. Staff: specialized and experienced staff that are motivated and highly skilled. A well trained team who are proud of their hotel and respect and promote the brand values. • Shared Values: clear and well communicated. • Brand Strength: brand values well represented engendering brand loyalty amongst existing and new guests. • Reputation: a strong reputation within the local market and corporate and travel trade markets for reliability, exemplary service and quality.

2.3.4.2 Weaknesses
• Strategy: differentiation strategy needs to be more clearly communicated externally, within local and national markets. • Systems: formal systems result from the detail oriented work and environment. Interdepartmental communications could be improved. • Staff: seasonal turnover requires ongoing training and orientation of new staff. • Facilities: certain rooms require renovation and upgrade as regards technical equipment, such as high speed Internet access and laptop links.

2.3.4.3 Opportunities
• Market: returning growth after a period of slump. • Competitors: no direct competition exists at present, in terms of the five star 'boutique business property' niche. • Suppliers: strong, long-term relationships established with suppliers. • Guest Dependency: repeat corporate business based on personal service and quality, in a small but luxurious environment.

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
2.3.5 Historical Results
Marketing activity in previous years, has produced positive results. The areas that have produced the best results have been: • Service: high-quality facilities accompanied by exemplary personal service, differentiated from competition, in line with the overall brand strategy has proven to be a successful approach generating high levels of repeat business. • 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.
Table: Historical Data Historical Data Variable Industry Revenue Company Market Share Company Revenue Industry Variable Costs Company Variable Costs Industry Gross Contribution Margin Company Gross Contribution Margin Marketing Expenses Company Net Contribution Margin 2002 $100,000,000 2% $2,000,000 $70,000,000 $1,500,000 $30,000,000 $500,000 $300,000 $200,000 2003 $110,000,000 2% $2,200,000 $80,000,000 $1,700,000 $30,000,000 $500,000 $350,000 $150,000 2004 $115,000,000 3% $3,450,000 $80,000,000 $2,700,000 $35,000,000 $750,000 $650,000 $100,000

Page 8

Riverview Hotel
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.

2.4.1 Direct Competition
• 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.
Table: Growth and Share Analysis Growth and Share Competitor Hilton Marriot Glendale Apts Hyatt Residence Riverview Hotel Average Total Price $105 $115 $105 $120 $105 $110.00 $550.00 Growth Rate 6% 8% 6% 5% 8% 6.50% 32.50% Market Share 20% 33% 5% 12% 30% 20.00% 100.00%

Page 9

Riverview Hotel
Table: Competitive Analysis Competitive Analysis Competitor Product and/or Service Quality Selection Price Other Location and Physical Appearance Traffic Appearance Visibility Convenience Factors Other Added Value Factors Pre and Post Sales Service Experience Expertise Reputation Image Stability Strategic Alliances Other Other Marketing Activities Established Sales Channels Advertising Post-purchase Support Incentives Loyalty Components Other Total #1 Hilton Hilton 6 5 6 0 Hilton 4 4 7 7 0 Hilton 3 7 6 5 6 6 0 0 Hilton 0 0 0 0 0 0 72 #2 Marriot Marriot 7 7 6 0 Marriot 5 7 6 6 0 Marriot 5 8 7 9 9 8 0 0 Marriot 0 0 0 0 0 0 90 #3 Glendale Glendale 4 5 6 0 Glendale 7 6 7 6 0 Glendale 4 6 5 6 4 4 0 0 Glendale 0 0 0 0 0 0 70 #4 Hyatt Hyatt 8 6 6 0 Hyatt 7 8 9 8 0 Hyatt 7 9 8 8 8 9 0 0 Hyatt 0 0 0 0 0 0 101 #5 Riverview Riverview 9 9 8 0 Riverview 8 9 8 9 0 Riverview 9 9 9 9 8 9 0 0 Riverview 0 0 0 0 0 0 113 #6 Name me Name me 0 0 0 0 Name me 0 0 0 0 0 Name me 0 0 0 0 0 0 0 0 Name me 0 0 0 0 0 0 0

Competitor by Growth and Share

9% 8% 7% 6% 5% 4% 86 88 90 92 94 96 98 100 102

Hilton Marriot Glendale Apts Hyatt Residence Riverview Hotel

Page 10

Riverview Hotel
2.4.2 Indirect Competition
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.

3.0 Marketing Strategy
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.

3.1 Value Proposition
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.

3.2 Critical Issues
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. Critical issues for the Riverview include: • 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
3.3 Financial Objectives
• Increase overall room revenue by 10% on the past year. • Accomplish growth within the given budget of $250,000. • Increase corporate contracted rates to reflect the return of confidence in the corporate travel market. • Keep payroll expenses down and reduce the level of overtime within the workforce.

3.4 Marketing Objectives
• • • • To continue to communicate our strategic objectives to our target markets effectively. To provide a positive hotel experience to all our guests. To accomplish our growth targets within the given time and budget. Expand our markets and identify new markets for our product and services.

3.5 Target Market Strategy
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

Riverview Hotel
Table: Target Market Messaging Target Market Messaging Market Segments Travel IT Industry Automotive Messaging Most Luxurious Small Hotel Business Ammentities and Proximity to IT Industry Best Business Ammentities

3.7 Strategy Pyramids
Our marketing strategy is to focus customers' attention on the high quality of the services we offer. Within this strategy are three main points aimed at different market segments. We will provide: • The Best Business facilities • Personalized Services • Luxurious Amenities

Strategy Pyramid
Strategy

Best Business Facilities

Free wireless access

Executive Business Rooms

Personalized Service

Employees trained to always provide first name personalized service

Keep customer file with all preferences

Luxurious Amenities

Include Spa Quality Bathroom amenities

Include Plush Bathrobes in every room

Page 13

Riverview Hotel
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.

4.1 Product Marketing
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: • • • • Corporate Corporate Corporate Corporate single - $95.00; double - $125.00; double deluxe - $ 175.00; suite - $225.00 (maximum occupancy 2 persons).

Conference room rates are net of tax and service, quoted per day use with tea and coffee breaks (2) included: • • • The Riverview Boardroom - $260.00; The Riverview Conference Hall - $320.00; The Riverview Ballroom - $875.00.

4.3 Promotion
Promotion: primary focus will remain on mass communication via print ads in trade publications and on the Internet. Direct mail campaigns to existing and prospective clients will increase as a cost effective means of targeted campaigning. Personal selling in the local market will remain an important element of the mix in order to continue to build long-term relationships within the local community and generate high levels of corporate activity. Public relations activities will continue to play an important role in the marketing mix, presenting the hotel as a supportive member of the community and participating in significant local events.

Page 14

Riverview Hotel
4.3.1 Advertising
The following table shows our primary advertising milestones.
Table: Advertising Milestones Milestones Advertising Contract media space Ad agency liasonon print ad material Dispatch/monitor campaign results Total Advertising Budget Start Date 1/1/2005 1/1/2005 5/1/2005 End Date 4/1/2005 3/28/2005 8/1/2005 Budget $20,000 $11,000 $2,000 $33,000 Manager Geoff Geoff Sally Department Marketing Marketing Marketing

4.3.2 Public Relations
The following table shows our primary PR milestones.
Table: PR Milestones Milestones PR Public relations functions to schedule Evaluate sponsorship requests Establish list of sponsorship events/companies Total PR Budget Start Date 2/1/2005 3/1/2005 4/1/2005 End Date 3/1/2005 4/1/2005 6/1/2005 Budget $0 $0 $6,000 $6,000 Manager Anne Anne Anne Department PR PR PR

4.3.3 Direct Marketing
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.
Table: Direct Marketing Milestones Milestones Direct Marketing Direct mail lists to purchase/prepare Ad agency liason on direct mail material Total Direct Marketing Budget Start Date 2/1/2005 3/1/2004 End Date 3/1/2005 3/1/2005 Budget $6,000 $7,000 $13,000 Manager Sally Sally Department Marketing Marketing

Page 15

Riverview Hotel
4.4 Web Plan
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: 1. 2. 3. New home page design and navigation Online reservations capability Printable brochure

4.4.1 Website Goals
Our website needs to be able to do the following: 1. 2. 3. Convey our messaging of high quality, luxury business accommodations Be indexed on major travel websites so that people find us Be able to take reservations online and make changes to reservations online

4.4.2 Website Marketing Strategy
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.

4.4.3 Development Requirements
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.

Page 16

Riverview Hotel
Table: Pay-per-click ROAS Pay-Per-Click ROAS Network Google Yahoo! Other Total Monthly Cost $3,000 $2,000 $500 5500 Clicks 600 300 100 1000 Leads Generated 75 40 30 145 Orders 10 5 3 18 Monthly Revenue $5,000 $4,000 $1,500 10500 ROAS 167% 200% 300% 222% Cost-perclick $5.00 $6.67 $5.00 $5.56 Cost-perlead $40.00 $50.00 $16.67 $35.56

Table: Website Milestones Milestones Web Development Homepage Re-design Printable Brochures Online reservations Total Web Development Budget Start Date 1/1/2005 1/1/2005 1/1/2005 End Date 1/15/2005 1/15/2005 1/15/2005 Budget $1,000 $2,000 $6,000 $9,000 Manager Shelly Shelly Shelly Department Marketing Marketing Marketing

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.

4.6 Implementation Schedule
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 Advertising Contract media space Ad agency liasonon print ad material Dispatch/monitor campaign results Total Advertising Budget PR Public relations functions to schedule Evaluate sponsorship requests Establish list of sponsorship events/companies Total PR Budget Direct Marketing Direct mail lists to purchase/prepare Ad agency liason on direct mail material Total Direct Marketing Budget Web Development Homepage Re-design Printable Brochures Online reservations Total Web Development Budget Other Name me Name me Name me Other Total Other Budget Totals Start Date 1/1/2005 1/1/2005 5/1/2005 Start Date 2/1/2005 3/1/2005 4/1/2005 Start Date 2/1/2005 3/1/2004 Start Date 1/1/2005 1/1/2005 1/1/2005 Start Date 1/1/2006 1/1/2006 1/1/2006 1/1/2006 End Date 4/1/2005 3/28/2005 8/1/2005 End Date 3/1/2005 4/1/2005 6/1/2005 End Date 3/1/2005 3/1/2005 End Date 1/15/2005 1/15/2005 1/15/2005 End Date 1/15/2006 1/15/2006 1/15/2006 1/15/2006 Budget $20,000 $11,000 $2,000 $33,000 Budget $0 $0 $6,000 $6,000 Budget $6,000 $7,000 $13,000 Budget $1,000 $2,000 $6,000 $9,000 Budget $0 $0 $0 $0 $0 $61,000 Manager Geoff Geoff Sally Manager Anne Anne Anne Manager Sally Sally Manager Shelly Shelly Shelly Manager ABC ABC ABC ABC Department Marketing Marketing Marketing Department PR PR PR Department Marketing Marketing Department Marketing Marketing Marketing Department Department Department Department Department

4.7 Sales Plan
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.

4.7.1 Sales Strategy
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. It will be important to remain competitive on price, as well as amenities. The corporate accounting department wants to make sure they limit the amount of money spent per night per employee on a business trip, but the business traveler will be able to express preference. If the price is right, and the business traveler knows that they will have all amenities they need while at the Riverview Hotel, we will be assured of keeping and attracting key accounts.

Page 18

Riverview Hotel
4.7.2 Sales Process
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.

Table: Sales Account Plan Sales Account Plan Target Accounts Company A Company B Company C Existing Key Accounts Company 1 Company 2 Other Total History disappointed w/ current referral from Jack request on 12/15 History 3 years 5 annual conferences Status proposal made designing proposal drafting response Status Stable check next month Annual Sales Potential $20,000 $15,000 $10,000 Key Account Manager Geoff Geoff Sally

Annual Sales Potential Key Account Manager $40,000 Sally $60,000 $0 $145,000 Geoff -

4.7.3 Prospecting Plan
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
5.1 Break-even Analysis
Table: Fixed Costs Fixed Costs Cost Rent or Lease Professional Services Payroll Interest Payments Utilities & Telephone Non-discretionary marketing expenses Other Total Fixed Costs Table: Break-even Analysis Break-even Analysis Monthly Units Break-even Monthly Revenue Break-even Assumptions: Average Per-Unit Revenue Average Per-Unit Variable Cost Estimated Monthly Fixed Cost 145 $19,929 $137.14 $13.28 $18,000 $0 $1,000 $10,000 $2,000 $5,000 $0 $0 $18,000

Break-even Analysis
$10,000 $5,000 $0 ($5,000) ($10,000) ($15,000) ($20,000) 0 40 80 120 160 200

Monthly break-even point

Break-even point = where line intersects with 0

Page 20

Riverview Hotel
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.
Table: Sales Forecast Sales Forecast FY 2006 Unit Sales Corporate Single Corporate Double Corporate Deluxe Corporate Suite Total Unit Sales Unit Prices Corporate Single Corporate Double Corporate Deluxe Corporate Suite Sales Corporate Single Corporate Double Corporate Deluxe Corporate Suite Total Sales Direct Unit Costs Corporate Single Corporate Double Corporate Deluxe Corporate Suite Direct Cost of Sales Corporate Single Corporate Double Corporate Deluxe Corporate Suite Subtotal Direct Cost of Sales 1,925 3,665 2,695 268 8,553 FY 2006 $95.00 $125.00 $175.00 $225.00 $182,875 $458,125 $471,625 $60,300 $1,172,925 FY 2006 $7.86 $13.92 $17.50 $0.84 $15,138 $51,033 $47,163 $225 $113,558 FY 2007 2,118 4,032 2,965 294 9,409 FY 2007 $95.00 $125.00 $175.00 $225.00 $201,210 $504,000 $518,875 $66,150 $1,290,235 FY 2007 $11.00 $13.50 $18.50 $0.00 $23,298 $54,432 $54,853 $0 $132,583 FY 2008 2,118 4,032 2,965 294 9,408 FY 2008 $99.00 $135.00 $195.00 $240.00 $209,633 $544,253 $578,175 $70,560 $1,402,620 FY 2008 $11.00 $13.50 $18.50 $0.00 $23,293 $54,425 $54,853 $0 $132,570

Page 21

Riverview Hotel

Sales Monthly
$140,000 $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

Corporate Single Corporate Double Corporate Deluxe Corporate Suite

5.3 Expense Forecast
Marketing expenses are projected to be approximately 8.5% of overall annual revenue. The breakdown of expenditures is as follows:
Table: Marketing Expense Budget Marketing Expense Budget Print Advertising Internet Advertising Public Relations Other Total Sales and Marketing Expenses Percent of Sales FY 2006 $10,600 $21,000 $6,000 $21,000 -----------$58,600 5.00% FY 2007 $11,600 $23,100 $6,600 $23,100 -----------$64,400 4.99% FY 2008 $12,826 $25,410 $7,260 $25,410 -----------$70,906 5.06%

Page 22

Riverview Hotel

Monthly Expense Budget
$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

Internet Advertising Public Relations Other

5.4 Linking Expenses to Strategy and Tactics
Our marketing expense is structured to reflect the corporate strategy differentiation. Quarterly travel trade publications and interim monthly press ads communicate our message to key corporate clients in one of our most significant target markets. Monthly Internet advertising expenses include banner ads, and strategic links with car hire, airline and destination management companies' websites to drive business to the hotel. Direct mail activity builds our targeted customer database, not only in terms of improving the quality of the data we currently hold, but on increasing the size of the database with prospective customer information. Public relations expenses cover PR events, participation at local functions and sponsorship funds. Overall, the percentage of total revenue required to support the marketing expense is considered a moderate amount.

Page 23

Riverview Hotel

Sales vs. Expenses Monthly
$140,000 $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

Sales Expenses

5.5 Contribution Margin
Contribution margins should increase due to: • • • • Differentiation/focus strategy increases ability to specialize. Maintenance of expenses within specified levels. Increased efficiency in capacity utilization. Economies of scale due to increased purchasing efficiencies.

Table: Contribution Margin Contribution Margin Sales Direct Cost of Sales Other Costs of Sales Total Cost of Sales Gross Margin Gross Margin % Marketing Expense Budget Print Advertising Internet Advertising Public Relations Other Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales FY 2006 $1,172,925 $113,558 $0 -----------$113,558 $1,059,368 90.32% FY 2006 $10,600 $21,000 $6,000 $21,000 -----------$58,600 5.00% $1,000,768 85.32% FY 2007 $1,290,235 $132,583 $0 -----------$132,583 $1,157,653 89.72% FY 2007 $11,600 $23,100 $6,600 $23,100 -----------$64,400 4.99% $1,093,253 84.73% FY 2008 $1,402,620 $132,570 $0 -----------$132,570 $1,270,050 90.55% FY 2008 $12,826 $25,410 $7,260 $25,410 -----------$70,906 5.06% $1,199,144 85.49%

Page 24

Riverview Hotel

Contribution Margin Monthly
$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
6.2 Keys to Success
• Continue to develop ongoing relationships with frequent and new guests. • Continue to develop and implement a strong communications plan in both national and international markets. • Leverage our strength in the local market as a member of the community by supporting local events. • Identify new markets for our services such as University-based target groups. • Continue ongoing staff training and skill development to ensure the highest standards of service.

6.3 Contingency Planning
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.

6.4 Marketing Organization
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

Appendix
Appendix Table: Sales Forecast Sales Forecast Apr Unit Sales Corporate Single Corporate Double Corporate Deluxe Corporate Suite Total Unit Sales Unit Prices Corporate Single Corporate Double Corporate Deluxe Corporate Suite Sales Corporate Single Corporate Double Corporate Deluxe Corporate Suite Total Sales Direct Unit Costs Corporate Single Corporate Double Corporate Deluxe Corporate Suite Direct Cost of Sales Corporate Single Corporate Double Corporate Deluxe Corporate Suite Subtotal Direct Cost of Sales 0.00% 0.00% 0.00% 0.00% 0% 0% 0% 0% 180 280 260 10 730 Apr $95.00 $125.00 $175.00 $225.00 $17,100 $35,000 $45,500 $2,250 $99,850 Apr $9.50 $12.50 $17.50 $22.50 $1,710 $3,500 $4,550 $225 $9,985 May 175 260 240 5 680 May $95.00 $125.00 $175.00 $225.00 $16,625 $32,500 $42,000 $1,125 $92,250 May $9.50 $12.50 $17.50 $0.00 $1,663 $3,250 $4,200 $0 $9,113 Jun 175 375 250 45 845 Jun $95.00 $125.00 $175.00 $225.00 $16,625 $46,875 $43,750 $10,125 $117,375 Jun $0.50 $12.50 $17.50 $0.00 $88 $4,688 $4,375 $0 $9,150 Jul 160 300 225 15 700 Jul $95.00 $125.00 $175.00 $225.00 $15,200 $37,500 $39,375 $3,375 $95,450 Jul $9.50 $12.50 $17.50 $0.00 $1,520 $3,750 $3,938 $0 $9,208 Aug 150 280 200 5 635 Aug $95.00 $125.00 $175.00 $225.00 $14,250 $35,000 $35,000 $1,125 $85,375 Aug $9.50 $12.50 $17.50 $0.00 $1,425 $3,500 $3,500 $0 $8,425 Sep 175 375 250 75 875 Sep $95.00 $125.00 $175.00 $225.00 $16,625 $46,875 $43,750 $16,875 $124,125 Sep $0.50 $12.50 $17.50 $0.00 $88 $4,688 $4,375 $0 $9,150 Oct 175 360 220 60 815 Oct $95.00 $125.00 $175.00 $225.00 $16,625 $45,000 $38,500 $13,500 $113,625 Oct $9.50 $12.50 $17.50 $0.00 $1,663 $4,500 $3,850 $0 $10,013 Nov 125 280 225 15 645 Nov $95.00 $125.00 $175.00 $225.00 $11,875 $35,000 $39,375 $3,375 $89,625 Nov $9.50 $21.50 $17.50 $0.00 $1,188 $6,020 $3,938 $0 $11,145 Dec 100 200 175 3 478 Dec $95.00 $125.00 $175.00 $225.00 $9,500 $25,000 $30,625 $675 $65,800 Dec $9.50 $12.50 $17.50 $0.00 $950 $2,500 $3,063 $0 $6,513 Jan 160 300 225 15 700 Jan $95.00 $125.00 $175.00 $225.00 $15,200 $37,500 $39,375 $3,375 $95,450 Jan $9.50 $21.50 $17.50 $0.00 $1,520 $6,450 $3,938 $0 $11,908 Feb 175 375 200 5 755 Feb $95.00 $125.00 $175.00 $225.00 $16,625 $46,875 $35,000 $1,125 $99,625 Feb $9.50 $12.50 $17.50 $0.00 $1,663 $4,688 $3,500 $0 $9,850 Mar 175 280 225 15 695 Mar $95.00 $125.00 $175.00 $225.00 $16,625 $35,000 $39,375 $3,375 $94,375 Mar $9.50 $12.50 $17.50 $0.00 $1,663 $3,500 $3,938 $0 $9,100

Page 27

Appendix
Appendix Table: Marketing Expense Budget Marketing Expense Budget Print Advertising Internet Advertising Public Relations Other Total Sales and Marketing Expenses Percent of Sales Apr $2,000 $1,750 $500 $1,750 -----------$6,000 6.01% May $400 $1,750 $500 $1,750 -----------$4,400 4.77% Jun $400 $1,750 $500 $1,750 -----------$4,400 3.75% Jul $2,000 $1,750 $500 $1,750 -----------$6,000 6.29% Aug $300 $1,750 $500 $1,750 -----------$4,300 5.04% Sep $300 $1,750 $500 $1,750 -----------$4,300 3.46% Oct $2,000 $1,750 $500 $1,750 -----------$6,000 5.28% Nov $300 $1,750 $500 $1,750 -----------$4,300 4.80% Dec $300 $1,750 $500 $1,750 -----------$4,300 6.53% Jan $2,000 $1,750 $500 $1,750 -----------$6,000 6.29% Feb $300 $1,750 $500 $1,750 -----------$4,300 4.32% Mar $300 $1,750 $500 $1,750 -----------$4,300 4.56%

Page 28

Appendix
Appendix Table: Contribution Margin Contribution Margin Sales Direct Cost of Sales Other Costs of Sales Total Cost of Sales Gross Margin Gross Margin % Marketing Expense Budget Print Advertising Internet Advertising Public Relations Other Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales Apr $99,850 $9,985 $0 -----------$9,985 $89,865 90.00% Apr $2,000 $1,750 $500 $1,750 -----------$6,000 6.01% $83,865 83.99% May $92,250 $9,113 $0 -----------$9,113 $83,138 90.12% May $400 $1,750 $500 $1,750 -----------$4,400 4.77% $78,738 85.35% Jun $117,375 $9,150 $0 -----------$9,150 $108,225 92.20% Jun $400 $1,750 $500 $1,750 -----------$4,400 3.75% $103,825 88.46% Jul $95,450 $9,208 $0 -----------$9,208 $86,243 90.35% Jul $2,000 $1,750 $500 $1,750 -----------$6,000 6.29% $80,243 84.07% Aug $85,375 $8,425 $0 -----------$8,425 $76,950 90.13% Aug $300 $1,750 $500 $1,750 -----------$4,300 5.04% $72,650 85.10% Sep $124,125 $9,150 $0 -----------$9,150 $114,975 92.63% Sep $300 $1,750 $500 $1,750 -----------$4,300 3.46% $110,675 89.16% Oct $113,625 $10,013 $0 -----------$10,013 $103,613 91.19% Oct $2,000 $1,750 $500 $1,750 -----------$6,000 5.28% $97,613 85.91% Nov $89,625 $11,145 $0 -----------$11,145 $78,480 87.56% Nov $300 $1,750 $500 $1,750 -----------$4,300 4.80% $74,180 82.77% Dec $65,800 $6,513 $0 -----------$6,513 $59,288 90.10% Dec $300 $1,750 $500 $1,750 -----------$4,300 6.53% $54,988 83.57% Jan $95,450 $11,908 $0 -----------$11,908 $83,543 87.52% Jan $2,000 $1,750 $500 $1,750 -----------$6,000 6.29% $77,543 81.24% Feb $99,625 $9,850 $0 -----------$9,850 $89,775 90.11% Feb $300 $1,750 $500 $1,750 -----------$4,300 4.32% $85,475 85.80% Mar $94,375 $9,100 $0 -----------$9,100 $85,275 90.36% Mar $300 $1,750 $500 $1,750 -----------$4,300 4.56% $80,975 85.80%

Page 29

Sign up to vote on this title
UsefulNot useful