Professional Documents
Culture Documents
The One-year Tactical Plan must be consistent with the Five-year Strategic Business Plan and be based on the
calendar year.
A sample Tactical Plan template has been provided below. However, the format of the Tactical Plan may be
developed specific to your community needs and resources.
Similar to the Five-year Strategic Business Plan, the One-year Tactical Plan must adhere to the MRDT program
principles (see box).
Please ensure there is alignment between provincial tourism strategies and community tourism efforts.
Additionally, designated recipients should make their One-year Tactical Plans available to tourism industry
stakeholders.
If you wish to make material modifications to the Five-year goals, strategies or targets, the changes must be
identified in the One-year Tactical Plan and may require approval from the Province (see Section 11:
Amendments in Program Requirements).
A description/instructions pertaining to each section is provided in grey text as a guide only. The format of
your One-Year Tactical Plan may be developed specific to your community needs and resources. If using this
template, please delete the blue text and provide your response accordingly. If using your own report
template, please ensure it includes the following sections:
Key Learnings and MRDT funding has grown incrementally over the past three years from
Conclusions $110,542.06 to $155,048.40 (Current 2016 still four months remaining
$127,266.62) and estimated 8.3 % year over year growth. Visitation to
the Visitor Information Centre has grown from 49,482 to 74,566 (YTD
2016 64,555) visitors per year. Anecdotally, we know that tourism
visitation has increased within the community and surrounding areas but
there is a lack of key performance indicators from the short term
accommodation sector. Many of our stakeholders have reported that the
down-turn in the Alberta economy (our primary feeder market),
Banff/Lake Louise operating at capacity and a strong US dollar were key
contributors to the 2016 growth in tourism in Radium.
Strategies Tourism Radium’s areas of focus in achieving the above are as follows:
Collaborative Marketing
o Partnering with community stakeholders, chamber members,
community partners, regional and provincial stakeholders and
organizations on marketing initiatives that allow for effective
leveraging of marketing dollars and objectives.
o Initiatives could include media relations, advertising and
promotions, consumer shows, publications, and digital
campaigns and more.
Promotional Marketing
o Online advertising and promotional marketing initiatives specific
to Radium’s unique travel experiences.
o Targeting regional, provincial and national markets while
growing and expanding our international markets.
o Marketing via social media to enhance Radium’s unique travel
experiences.
o Search Engine Optimization (SEO) & Search Engine Media (SEM)
initiatives.
Content Marketing
o Develop, enhance and grow distribution of quality content to
inspire, motivate, and inform consumers to act. Content
development areas include imagery, videos, website, E-
newsletters, publications etc.
Visitor Service
o Work closely with Destination BC and be an active participant in
programs such as the Social Media Visitor Service program.
o Continue to support Visitor Services throughout the year to
streamline administrative costs.
o Working closely together on tourism related initiatives such as
Radium Magazine, Community Maps, and destination handouts.
o Assist Visitor Centre Staff with brochure ordering and ensuring
Tourism Radium supporting material is stocked in Visitor Centre.
A2.3.1-2 | P a g e
Destination Management
o Working with local tourism industry to inform and educate
o Work with area stakeholders to take advantage of cooperative
opportunities and develop a sub-regional DMO in 2019
o Industry data collection
o Valley Visitor Services
o Organizational Development (Education)
o Destination Defining Events
Target Markets Tourism Radium’s marketing initiatives will target markets that are expected to
provide the best return on investment, with a mission to market Radium as the
destination of choice and increase tourism revenues. Our primary focus will be to
attract visitors to Radium who have never visited before, and to bring back those
who have been here in the past, but have not visited recently.
A2.3.1-3 | P a g e
Section 2: One-Year Tactical Plan with Performance Measures
Radium has a unique arrangement as the facility space is shared by the following users:
Radium Hot Springs Chamber of Commerce represents all businesses and administers Tourism
Radium.
Tourism Radium, which is responsible for MRDT administration and execution of the marketing
program
The Radium Hot Springs Visitor Information Centre, which manages Valley Visitor services for the
entire Columbia Valley
Parks Canada Visitor Centre – open May long weekend through to Thanksgiving
Parks Canada owns and maintains the building. Tourism Radium provides visitor services, on average, nine
hours a day, 362 days a year. During the busy summer season, Parks Canada aides the Visitor Information
Centre by hiring additional staff.
The above businesses are operated from within one building and share resources. This arrangement
provides for efficiencies, as duplication of many costs such as computers, phones, and office supplies is
eliminated. Staffing requirements are also optimized. The Visitor Information Centre may experience a lull
between busy periods. During these lulls, members of the staff are able to maximize their working time by
assisting Tourism Radium staff. Tourism Radium’s staff members reciprocate by answering phones for the
Visitor Information Centre when staff are busy assisting visitors.
Primary funding for Tourism Radium is the MRDT, but other sources of funding come through jointly funded
marketing initiatives, projects, DBC Co-Op Marketing Programs, and surpluses or carry-over funds from
previous projects or years.
The annual strategic plan for Tourism Radium is prepared by the Marketing Administrator, and is based on
input from Tourism Radium’s Marketing Committee, the Chamber Board of Directors, Stakeholders and
Radium Hot Springs Chamber of Commerce Members. The Board of Directors approves the final plan for the
coming year. The Plan is then presented to all stakeholders and Radium Hot Springs Chamber of Commerce
(RHCC) Members at the January meeting. Tourism Radium’s fiscal year runs from January to December.
Collaborative Marketing
Promotional Marketing and Distribution
Content Development and Website Management
Visitor Service
Destination Management.
Tourism Radium’s marketing activities will be undertaken in all four seasons, with a focus on driving tourist
traffic to the Village of Radium Hot Springs in the spring & fall. Radium-specific marketing initiatives will
follow Tourism Radium’s branding and will be managed by Tourism Radium. Even though some sub regional
marketing initiatives may be managed by Tourism Radium, they will follow the DBC Co-Op Marketing
Program or sector groups guidelines.
A2.3.2-4 | P a g e
Collaborative Marketing
Marketing Campaigns
o Working with local members, stakeholders, regional and provincial DMO’s and provincial
sector marketing groups supported by Destination BC to plan and execute marketing
initiatives.
o Initiatives could include collaborating on digital, broadcast, and print campaigns, consumer
shows, event promotions, contesting initiatives, asset development, maps, sub-regional
campaigns, and special promotions.
o Working with local stakeholders, members, partners, regional and provincial DMOs to host
familiarization tours in Radium Hot Springs.
o Engage in marketing initiatives that create media coverage in focused target market areas in
order to generate leads for our stakeholders and Chamber members.
o Initiatives would include individual and collaborative campaigns with stakeholders and
chamber members.
o Selection of publications that offer competitive print and web packaging, keeping in mind
theme and demographic being targeted.
o Digital advertising and promotions via 3rd party websites (AdWords, Facebook, partners,
media outlets, supplier sites and more). Promoting awareness of Radium’s experiences,
promoting website, assets, and tools for trip planning. Target ads to specific audiences:
couples, families, golfers, anglers, hunters, skiers, snowmobilers, etc. Online ads including
remarketing initiatives and targeting with keywords that do not include Radium, and being
cognizant of not competing with any initiatives the Columbia Valley Co-op is running. Ads
will be a mixed display of various sizes, boosted posts and social media ads that promote the
brand, ‘Radium, Find your Peace’ and experiences in a simple and attractive way.
o Implementing Search Engine Marketing (SEM) recommendations. Ads will be a mix of search
and display. Ads will include remarketing initiatives and targeting with key words that do not
include Radium. Ads will land on quality and relevant landing pages.
o Focus will be to create SEM initiatives on Google that will achieve high ranking based on
quality and relevance, not just budget.
Multimedia Marketing
o Work with television and radio media to promote the area as affordable and take action
when collaborative opportunities arise.
A2.3.2-5 | P a g e
Social Media
o Continue to work with Destination BC on the Visitor Service Social Media Program. There has
been an increase in the use of social media as a trip planning tool as well as a place to share
experiences while visiting the Radium Hot Springs, Columbia Valley and Kootenay Rockies
region. Destination BC’s Social Media Visitor Services Program was created to provide an
innovative way to connect with travellers online and provide the same level of exceptional
service that people are experiencing in Visitor Centres.
o Advocate for Investment in programs such as Tradeable Bits in order to grow and engage our
social audience and our e-newsletter database.
o Development of the Radium Magazine (print & digital) for regional racking and provincial
racking, consumer shows and special initiatives.
o Development of a community rack card for regional and provincial racking, consumer shows
and special initiatives.
o Stickers & Swag for shows / media FAMS / community events / special promotions.
o Monthly consumer E-newsletters promoting experiences, events, travel specials, videos, trip
planning tools, itineraries and more.
o Special landing pages and URL’s for digital campaigns with links to digital publications and
maps.
Distribution
A2.3.2-6 | P a g e
the quality of informative details consumers want to see while representing stakeholders
and Chamber Members.
o Enhancing imagery collection with more storytelling videos and photography while staying
within the Destination BC guidelines. Working with videographers and photographers who
understand the guidelines and supporting/partnering on KRT/DBC development projects.
Projects that tell stories about experiencing what Radium has to offer, such as outdoor
recreational adventures, nature, scenery, culture, food and more.
o Marketing the assets via social media, website, digital advertising, e-newsletters, partners,
media and more.
Visitor Service
Program involvement
o Work with DBC and participate in programs such as Social Media Visitor Service program.
Destination Management
Industry Research & Metrics
o Advocated for programs like the Value of Tourism or Remarkable Experiences Programs.
Both provide ideal engagement and educational opportunities for Stakeholders / Chamber
Members and partnering Columbia Valley businesses.
o Continue to partner with stakeholders and members to conduct visitor surveys in Radium
Hot Springs and begin to gather information and build a strong Net Promoter Score.
o Work with area stakeholders to take advantage of cooperative opportunities and develop a
sub-regional DMO in 2019.
A2.3.2-7 | P a g e
Stakeholder Engagement & Industry Education
o Provide regular E-newsletters and engage in phone conversations keeping membership and
stakeholders updated with upcoming opportunities and initiatives.
o Continue to encourage the local press to be engaged in the Radium community and
advocate for press releases on pertinent news, events and updates.
o Continue to work closely with our Events Coordinator and offer marketing support where
needed.
o Support Radium’s 2017 events with the following marketing activities: Tourism Radium
publication, updating RadiumHotSprings.com with current event details and event
schedules, features in Google AdWords and e-newsletter campaigns relevant to community
events, scheduled social media postings on Twitter, Facebook, Instagram, and Google+,
event-focused partnerships with Kootenay Rockies Tourism, listing events on local websites
such as Columbia Valley Chamber of Commerce, E-Know, and Snapd East Kootenay,
submitting updates to Kootenay Rockies Tourism and Destination BC.
o In a fast paced environment and evolving digital era it is important to keep our staff up to
date on the latest market and marketing trends. In 2017 we will enroll our Marketing
Coordinator in tourism related continuing education programs, Destination BC and Kootenay
Rockies supported programs and conferences.
o Evidence of increased collection, reporting and use of tourism metrics and research
o 15% increase in leisure-based MRDT / 10% growth in short term accommodation rentals
o 10% growth in visitation per year based on a sample of operators and related data
A2.3.2-8 | P a g e
Please note – the following project listing are confirmed 2017 Projects. Many leverageable projects and
opportunities have not been announced by KRT or yet approved by DBC and
many print opportunities arrive on a seasonal basis
Activity Title #1: Zoomer Campaign *Based on application approval from DBC
Co-operative campaign with Destination BC, Tourism Fernie, Tourism Cranbrook/City of Cranbrook, Tourism
Kimberley, Invermere Panorama Tourism, Tourism Radium
Lead Organization: Tourism Fernie
Tourism Radium contribution: $1,500.00
Estimated 2017 Total Budget: $36,000.00 (includes 15% administration)
Tactics: *Based on 2016 Co-op. 2017 implementation and tactical plan subject to approvals.
Packaging and promotion of the area and communities and their unique, market-ready tourism experiences
within the cultural, heritage, arts, wellness, soft adventure and culinary tourism areas. Targeting the Zoomer
(specifically the healthy, active, online savvy 45-70 year olds) audience in drive markets of primarily Alberta
and northern Montana/Idaho, and secondary drive markets of Saskatchewan, BC and Spokane, WA. Focus
primarily on spring, summer and fall travel.
Online Presence and Content Development (Continued from 2016)
o Unique URL with designed splash page consistent with DBC branding
o Highlight the overall experience of the communities via a road trip tour
o Include a high level online map, list of attractions, things to do, highlights, blogs, image
galleries, itineraries and direct links to specific landing pages and downloadable content
on/from community DMO sites
Online Advertising & Promotions (Continued from 2016)
o Promotion of the above website and its content via online media outlets that can target our
specific market (ie. Avenue Magazine online, Zoomer audience geo-targeted, etc.). This
would include web ads, sponsored content within 3rd party e-newsletters, media releases,
social media posts by partners and stakeholders, etc.
o Objective is to raise awareness of the sub-regional experience with our target audiences and
media in order to generate engagement, media coverage and visitation.
Sharing the Experience (Continued from 2016)
o Continued use of unique hashtag (#MyKootenays) that will be promoted as noted above.
o Developing an aggregator that brings together those posting content on their social media
channels using that hashtag. Tourism Fernie uses Tradeable Bits. Tourism Radium uses
Hootsuite to monitor the hashtag.
o Potential to show the content stream on the campaign site and potentially on partner sites.
o Promoting the initiative and hashtag via all partners and their VIC’s via a poster and/or tent
cards.
A2.3.2-9 | P a g e
Cultural Guides (Continued from 2016)
o Creation of two guides, one digital and one print. The digital guide will cover the entire area
and be available on Zoomer splash page (viewable on mobile as well). The print specific Elk
Valley Cultural Guide that is updated quarterly, focuses on the cultural, heritage, artisan
experiences, tours, events, festivals in the area (including Radium, Invermere, Panorama,
Fairmont).Offers digital, downloadable listing of all the cultural experiences available.
Specific to the Elk Valley, the partners have invested in a much needed print piece that will
also be part of the digital guide. This print issue will be re-printed quarterly to ensure
updated content for the visitors touring the whole area. Print run of at least 6,000 per issue
to be distributed within the valley at key visitor locations and lodging properties. Consensus
is that only the inside covers will be sold to help offset the costs, thus ensuring the design,
covers and inside content is consistent, attractive and in line with DBC, and not riddled with
ads.
Implementation Plan:
o Please see bullets under each tactic
Performance Measures:
Activity Title #2: Columbia Valley Co-op *Based on application approval from DBC
Co-operative plan with Destination BC, Invermere Panorama DMO, Fairmont Hot Springs Resort, Tourism
Radium - Private Sector Business – Columbia Valley Golf Trail, Copper Point Resort, Luxury Resorts West,
Fairmont Creek Properties, Residents at Fairmont Ridge
Lead Organization: Invermere Panorama DMO
Tourism Radium Contribution: $25,000.00
Estimated 2017 Total Budget: $218,000.000 (includes 15% administration)
Tactics:
The following section outlines the priority initiatives to support the identified goals. This document is not
meant to be an exhaustive list of all activities, but highlights the strategic priorities for Year 2 of this project
April 2017 - March 2018.
From the Market Research and Brand Development carried out in Year 1, Year 2 will build on the developed
framework of the Marketing Plan working with Cult Collective to strategically execute the tactics, engaging
Columbia Valley stakeholders to increase consumer awareness of the ‘Time to unwind’ brand.
A2.3.2-10 | P a g e
Visitor Engagement
o SEO/SEM - Organic and paid strategy, shoulder season/midweek focus tethered into
microsite to drive engagement and brand awareness during off-peak times.
o Social - Research and write content and distribute through owned/earned and paid channels.
o Paid Media Campaigns - Introduce and strengthen brand messaging to short-haul markets
through radio, digital media and/or out of home channels.
o Consumer Shows - Introduce and strengthen brand messaging directly to visitors face-to-face
at consumer shows in line with brand messaging (wellness, relaxation, unique experiences
etc.).
Image Bank & Content Development
o Once collaborative co-operative images and content have been collected in Year 1 any gaps
can be identified additional paid photography and content contracted where gaps exist.
SEO Optimization, Audit of Functionality
o Regular audit of microsite to assess needs that are being/not being met, striving to support
vendors equally driving traffic to their existing systems, develop/grow a Columbia Valley
owned database.
Development of a consumer database for collaborative marketing
o Acquisition and management of a CRM software/system to be used for email marketing to a
Columbia Valley co-operatively owned database.
Implementation Plan:
o Please see bullets under each tactic
Performance Measures:
A2.3.2-11 | P a g e
Major Category: Collaborative Marketing
Tactics:
Seekers Media – Subject to but not limited to:
o Contesting
o E-newsletter advertising
o Website banners
o Content marketing
A2.3.2-12 | P a g e
Consumer Show
o Tourism Radium develops a Ski Stay & Soak flat sheet that is distributed at the Calgary
Motorcycle Show & Calgary Outdoor Adventure Show.
Implementation Plan:
o Please see bullets under each tactic
Performance Measures:
Tactics: *2017 Tactics still to be confirmed subject to but not limited to:
Website & Social Advertising
o Rotating partner banner ads on RadiumHotSprings.com, directed to URL of partner’s
choosing – Banner Analytics provided to all partners.
o Continued enhancement & monitoring of dedicated program landing page and listings for all
partners.
o Regular promotional social postings throughout all Tourism Radium channels. Partners are
asked to share posts. Tourism Radium will monitor and share partner posts.
o Program specific Google AdWords & Facebook ads
A2.3.2-13 | P a g e
E-know.ca
o Banner and Box web ads on rotation throughout the site directed to GolfRadium.com
o Banner and Box ads in E-newsletters
o Potential for program editorial
Print Advertising
o Source out appropriate print advertising. In previous years we have partnered with Kootenay
Rockies Tourism to promote the program in the Discover Summer insert in to the Calgary
Herald and Edmonton Sun, Spokesman Review & Alberta Golfer. Due to sector restrictions we
are unable to do this in 2017. We have reached out to the golf sector and will make every
effort to find leverageable programs through them.
Consumer Show
o Golf Show participation to be confirmed – will work with golf sector for booking booth space.
There may be representation from Radium accommodators and the Radium Golf Group.
There is potential for these businesses to hand out program information.
Implementation Plan:
o Please see bullets under each tactic
Performance Measures:
A2.3.2-14 | P a g e
Riders West
o Annual Banners purchased in July 2016, will renew in July 2017
o Engagement report for July through December will be included in 2016 Annual Report
GoCampingBC.Com – Potential to also purchase a print ad at reduced rate
o Listed on the Kootenay Exploring section of site
Print
Kootenay Rockies Touring Guide
o Outside Back Cover, partner with Canadian Rockies Hot Springs
Anglers Atlas *potential to add web advertising in the future.
o 2017 Kootenay Guide
o 2017 Northern Boreal Guide
o 2017 Eastern Slopes Guide
o 2017 Parkland Prairie Guide
2017-2019 BC Fresh Water Fishing Regulations
o Downloadable PDF of the Regulations available on iTunes
Digital & Print Packages
Mountain Sledder Magazine & Sledder Mag.com
o Full Page Ad - 1x (Fall Issue) – On shelf Oct 2016
o Full page purchase resulted in six page spread
o Full report on this issue will be included in 2016 Annual Report
o Full Page Ad - Winter Issue – On shelf January 2017
o Full page purchase resulted in two page spread
o 728x90 Ad - SledderMag.com – six months (November 1 – April 30)
o 300x250 Ad - SledderMag.com – six months (November 1 – April 30)
o Engagement report for November & December will be included in 2016 Annual Report
BC Outdoor Magazine
o ½ Page Ad in BC Outdoor Annual Publication on shelf January 2017
o 1/3 Page in BC Outdoor Fishing Special on shelf April 2017
o 1/3 Page in BC Outdoor Hunting Special on shelf September 2017
o BCOutdoormagazine.com CanadaOutdoorMagazine.com – Online Listing in the Kootenay
Rockies Region
o Possible editorial as a result of multiple publication purchase
Multimedia Marketing
No scheduled projects at this time however will investigate as opportunities arise.
A2.3.2-15 | P a g e
Social Media
No Scheduled projects at this time however will investigate as opportunities arise.
Printed and Promotional Material
2018 Tourism Radium Publication
o Listed in 2017 tactical plan as all of the work is completed in 2017. Magazine is delivered late
in 2017 and is available for 2018 tradeshows.
Community Rack Card
Possible Promotional Bags / Radium Ram Hats / Pens / Stickers
Distribution
Currently exploring racking with Impact Brochures – rack cards only
Digital distribution on Radium Magazine on KootenayBrochures.com
Digital distribution of Radium Magazine with Experience Mountain Parks
Destination BC Community Racking Program – Radium Magazine will be sent
GoBrochures.com – Visitor Centre distribution – Recommend both rack card and magazine be listed
Foster relationships with new Travel Alberta Visitor Centres, for support in racking either Radium
Magazine or rack cards
Implementation Plan:
o Please see bullets under each tactic
Performance Measures:
A2.3.2-16 | P a g e
Major Category: Content Development & Website Management
Tactics: *Only confirmed 2017 tactics listed as we are still waiting for leverageable opportunities to be
announced by Kootenay Rockies Tourism.
RadiumHotSprings.com
Enhancing navigation, content and functionality of RadiumHotSprings.com, driven by consumer
demand, research and SEO recommendations. The website is our primary marketing tool and source
of information for our consumers. Focus will be on continued enhancements of informative details
consumers want to see, as well as representation of stakeholders and Chamber Members.
Implementation Plan:
o Please refer to bullets under heading
Performance Measures:
Tactics:
Confirmed 2017 Consumer Shows
Calgary Motorcycle Show
o Booth space booked through Kootenay Rockies Tourism, all participating exhibitors placed
together in the Kootenay Rockies region, we work together to promote the region and our
individual communities, booth fees are a cost share
o Distribute – Radium Magazine, Ski Stay & Soak Flat Sheet, Rack Card, Hot Springs Brochures,
other community material
o Draw to entice booth visitors to sign up for E-newsletter
A2.3.2-17 | P a g e
o Potential for Touring Specific / Rider Friendly Flat Sheet, highlighting features and specials.
Stakeholder participation, will be requested for this project
o Advocate for Columbia Valley Co-op printed material
Calgary Outdoor Adventure Show
o Booked booth space through Kootenay Rockies Tourism. All participating exhibitors placed
together in the Kootenay Rockies Region. We work together to promote the region and our
individual communities. Both fees are cost shared
o Distribute – Radium Magazine, Ski Stay & Soak Flat Sheet, Rack Card, Hot Springs Brochures,
other community material
o Draw offered to entice booth visitors to sign up for E-newsletter
o Potential for outdoor adventure flat sheet, highlighting features and specials
Stakeholder participation will be requested for this project
o Advocate for Columbia Valley Co-op printed material
Unconfirmed 2017 Consumer Shows
Calgary Golf Show
o Outreach to golf sector to find out how the show will work this year.
o In previous years we have booked booth space as a cost share through Kootenay Rockies
Tourism. Exhibitors from Kootenay Rockies Region placed together.
o Registration fees were cost shared.
Alberta Snowmobile and Powersports Show
o Outreach to BCSA (Snowmobile Sector) to find out how the show will work this year.
o In previous years we have booked booth space as a cost share through Kootenay Rockies
Tourism. Exhibitors from Kootenay Rockies Region placed together.
o Registration fees were cost shared.
Implementation Plan:
o Please see bullets under each tactic
Performance Measures:
Output Measures: Outcome Measures:
Visitor engagement E-newsletter sign ups
Printed material hand outs Creating awareness of community,
businesses, & regional offerings
Increased awareness of the Columbia Valley
within the Kootenay Rockies Region
Booth visitors / conversation quality
Increased visitor volume
Increased visitor nights in communities
Increased spending
Increased program revenue
A2.3.2-18 | P a g e
Major Category: Destination Management
Tactics:
Music on Main
Market on Main
Columbia Valley Classics Autumn Show & Shine
Rockin’ on Main
Radium Days
Headbanger Trail Challenge
Headbanger Festival
Various other community and Columbia Valley events and festivals
Implementation Plan:
o Sourcing entertainment
o Sourcing design in-house or contracted
o Media Buys – print & web
o Scheduled Social Media postings
o Banner advertisements on home page of RadiumHotSprings.com
o Event listing on RadiumHotSprings.com
o Supplying event listings to KRT, DBC, complimentary event listings print / web throughout
Columbia Valley
o Event Registration via Constant Contact
Performance Measures:
Output Measures: Outcome Measures:
Visitor engagement E-newsletter sign ups
Digital ads & listings Creating awareness of community,
Print ads & listings businesses, & regional offerings
Increased awareness of the Columbia Valley
within the Kootenay Rockies Region
Website visits
Event listings
Increased visitor volume at events
Increased visitor nights in communities
Increased spending
Increased revenue in community
A2.3.2-19 | P a g e
Section 3: MRDT Budget for One-Year Tactical Plan
Designated recipients must complete the budget table as provided below.
Revenues Budget $
Carry-forward from previous calendar year $5,031.00
MRDT $150,000.00
Local government contribution $31,000.00
Stakeholder contributions 2,000.00
Co-op funds received (e.g. CTO; DMO-led projects) $46,800.00
Other local stakeholder contributions $4,500.00
Grants – Federal
Grants – Provincial
Grants/Fee for Service – Municipal & CBT $1,500.00
Retail Sales
Interest
Other – Event Revenue $13,200.00
Total Revenues $254,031.00
Expenses Budget $
Marketing
Marketing staff – wage and benefits $44,067.00
Media advertising and production $68,500.00
Website - hosting, development, maintenance $3,450.00
Social media $5,000.00
Consumer shows and events $7,500.00
Collateral production and distribution $29,500.00
Travel media relations $1,000.00
Travel trade
Other (please describe) Event Expenses $31,925.00
Subtotal $190,942.00
Destination & Product Experience Management
Destination & Product Experience Management Staff – wage and benefits
Industry development and training $1,500.00
Product experience enhancement and training
Research and evaluation
Other (please describe) Destination BC Co-op Programs (x2) $26,500.00
Subtotal $28,000.00
Visitor Services
Visitor services activities
Other (please describe)
Subtotal
Meetings and Conventions
Meetings, conferences, conventions, sales, events etc. $2,500.00
Subtotal $2,500.00
Administration
Management and staff unrelated to program implementation – wages and benefits $22,428.00
Finance staff – wages and benefits $12,335.00
Human Resources staff – wages and benefits
Board of Directors costs
Information technology costs – workstation-related costs (i.e. computers, telephone, $8,170.00
support, networks)
Office lease/rent
A2.3.3-20 | P a g e
Expenses Budget $
General office expenses
Subtotal $42,933.00
Other
All other wages and benefits not included above
Other activities not included above (please describe)
Subtotal 0
Total Expenses: 264,375.00
Balance or Carry Forward -$10,344.00
A2.3.3-21 | P a g e