Adventure Vacations Travel Agency Marketing Plan

Advent ur eVac at i onsT r avelAgenc y Mar ket i ngPl an Advent ur eT r avelI nt er nat i onal Thi si sacompl et eexampl eofamar ket i ngpl an.Youar ewel comet ouset hi s cont entasagui dewhenpl anni ngyourownmar ket i ngact i vi t i es. Tocr eat eamar ket i ngpl anofyourownt ogr owyourbusi ness,pl ease consi derourpopul arMar ket i ngPl anPr osof t war e.Lear nmor eat www. pal oal t o. com.

Cr eat eamar ket i ngpl ant hatget sr es ul t s Bes t s el l i ngs of t war e.Now power edbyDuc tT apeMar ket i ng. “Si mpl i f i est hepr ocessofbui l di ngsuppor t i ng document at i onf oryourmar ket i ngagenda. ”

•F oc usonac t i onandr es ul t s ! •P ac kedwi t hadvi c eandexampl es •E as yf or ec as t s&budget s

Ver s i on11. 0 $179. 95

“Cr eat eanact i onpl anf oryour mar ket i ngt ogr ow yourbusi ness. ”

•P r es entyourpl anwi t hs t yl e •I ns t antdownl oad!

www. pal oal t o. com

Lear nmor eat

Aboutt hi smar ket i ngpl an Names,l ocat i ons,andnumber si nt heor i gi nalpl anmayhavebeenchanged,andsubst ant i alpor t i onsoft heor i gi nalpl ant extmay havebeenomi t t edt opr eser veconf i dent i al i t yandpr opr i et ar yi nf or mat i on. Gui del i nesonusi ngt hi spl an Youar ewel comet ouset hi spl anasast ar t i ngpoi ntt ocr eat eyourown,butyoudonothaveper mi ssi ont or epr oduce,publ i sh, di st r i but eorevencopyt hi spl anasi texi st sher e.Request sf orr epr i nt s,academi cuse,andot herdi ssemi nat i onoft hi ssampl epl an shoul dbeemai l edt ot hemar ket i ngdepar t mentofPal oAl t oSof t war eatmar ket i ng@pal oal t o. com.Forpr oducti nf or mat i onvi si tour websi t eatwww. pal oal t o. com orcal l18002297526.

Copyr i ght©Pal oAl t oSof t war e,I nc.( www. pal oal t o. com) .Al lr i ght sr eser ved.

Confidentiality Agreement

The undersigned reader acknowledges that the information provided by ________________ in this marketing plan is confidential; therefore, reader agrees not 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

Executive Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1

2.0

Situation Analysis . . . . . . . . . . . 2.1 Market Summary . . . . . . . 2.1.1 Market Demographics 2.1.2 Market Needs . . . 2.1.3 Market Trends . . . 2.1.4 Market Growth . . . 2.2 SWOT Analysis . . . . . . . . 2.2.1 Strengths . . . . . 2.2.2 Weaknesses . . . . 2.2.3 Opportunities . . . . 2.2.4 Threats . . . . . . 2.3 Competition . . . . . . . . . 2.4 Services . . . . . . . . . . . 2.5 Keys to Success . . . . . . . 2.6 Critical Issues . . . . . . . . . 2.7 Macroenvironment . . . . . .

3.0

Marketing Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9 3.1 Mission . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10 3.2 Marketing Objectives . . . . . . . . . . . . . . . . . . . . . . . . . . 10 3.3 Financial Objectives . . . . . . . . . . . . . . . . . . . . . . . . . . 10 3.4 Target Marketing . . . . . . . . . . . . . . . . . . . . . . . . . . . 10 3.5 Positioning . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11 3.6 Strategy Pyramids . . . . . . . . . . . . . . . . . . . . . . . . . . . 11 3.7 Marketing Mix . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12 3.7.1 Services and Service Marketing . . . . . . . . . . . . . . . 12 3.7.2 Pricing . . . . . . . . . . . . . . . . . . . . . . . . . . . 12 3.7.3 Promotion . . . . . . . . . . . . . . . . . . . . . . . . . . 12 3.8 Marketing Research . . . . . . . . . . . . . . . . . . . . . . . . . . 13

4.0

Financials, Budgets, and Forecasts . . . . . 4.1 Break-even Analysis . . . . . . . . . 4.2 Sales Forecast . . . . . . . . . . . . 4.2.1 Sales by Manager . . . . . 4.3 Expense Forecast . . . . . . . . . . 4.3.1 Expenses by Manager . . . 4.4 Linking Sales and Expenses to Strategy 4.5 Contribution Margin . . . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. . . . . . . .

. 13 . 14 . 15 . 16 . 17 . 18 . 19 . 20

5.0

Controls 5.1 5.2 5.3

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. . . .

. 21 . 21 . 22 . 22

. . . . . . . . . . . . . Implementation Milestones Marketing Organization . Contingency Planning . .

. . . .

. . . .

. . . .

. . . . . . . . . . . . . . . .

. . . .

. . . . . . . . . . . . . . . .

. . . .

. . . . . . . . . . . . . . . .

. . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

. . . . . . . . . . . . . . . .

.1 .2 .3 .3 .4 .5 .5 .6 .6 .6 .7 .7 .8 .9 .9 .9

Adventure Travel International (ATI) 1.0 Executive Summary Adventure Travel International (ATI) will begin operations in September, 1999 and provide adventure, sport/travel packages to people in the Pacific Northwest, specifically the greater Woodville area. The founders and employees of ATI are experienced travel-industry professionals and passionate about the activities ATI will promote and offer. An opportunity for ATI's success exists because the national tourism and travel industry is growing 4% and adventure travel 10% annually. Further, the Woodville adventure travel market is growing at least 12% annually and has no providers who specialize solely in adventure travel. ATI is poised to take advantage of this growth and lack of competition with an experienced staff, excellent location, and effective management and marketing. The Woodville area, like much of the Pacific Northwest, has a large concentration of outdoor recreation enthusiasts. These health-conscious individuals, couples, and groups interested in popular adventure sports, such as skiing, kayaking, trekking, etc., are ATI's primary customers. ATI's target market is an exploitable niche and ATI will provide a specialized and thus differentiated service. Prices will be competitive with the remainder of the market. The company's estimated sales for the first year of operations is $534,607, increasing 10% annually for the next two years.

2.0 Situation Analysis According to the Department of Commerce, the U.S. travel and tourism industry is the nation's third largest retail industry and will be number one by the year 2000. Revenues from travel have increased approximately 100% in the last decade with U.S. travel agencies producing over $100 billion in revenues each year. Adventure travel, a segment of the travel and tourism industry, is growing at least 10% per year. More than 50% of the U.S. adult traveling population, or 147 million people, have taken an adventure trip in their lifetime, 98 million in the past five years. Thirty-one million adults have engaged in hard adventure activities like whitewater rafting, scuba diving, and mountain biking. An additional 25 million engaged in both a hard- and soft-adventure activity. Activities most commonly participated in during adventure vacations: camping (85%), hiking (74%), skiing (51%), snorkeling or scuba diving (30%), sailing (26%), kayaking or whitewater rafting (24%), and biking trips (24%). Customers tend to be young and affluent, ages 18-34, and one fourth are from households with annual incomes of $75,000 or more. In addition, statistics show that 8,000 U.S. companies offered adventure packages that generated $7 billion in 1997. There was a 66% increase in executive participation in adventure travel between 1992 and 1996. California holds the largest population of adventure travelers, who tend to live in urban areas. ATI will be located in an urban area within the state of California. In addition, it will be the only adventure travel agency in an area with 300,000 people and a large concentration of outdoor recreation enthusiasts and customers who match ATI's target profile. Planning an adventure trip requires knowledge of the travel industry and popular adventure sport destinations, as well as adventure travel activities. Adventure travel customers are a specialty group. These are primarily young professionals who often lack the time and experience necessary to effectively plan an adventure trip on their own. ATI will communicate its ability to meet the demands of this market and fill this need.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 1

Adventure Travel International (ATI) 2.1 Market Summary The travel and tourism market is separated into two main categories, business and leisure travel. Each contribute about 45% to total revenues. The remainder of revenues are generated from combined business/leisure trips. The market is further separated into domestic and international travel. Domestic travel accounts for approximately 70% of industry revenues. Business travel can be divided into two categories, the medium to large corporate account, and the small independent businessman. Leisure travelers are classified according to the types of trips they take, income, or age. The four primary leisure travel groups are: 1. 2. 3. 4.

Adventure, Special-Interest, R&R, Honeymoons & Sightseeing Trips. High-Income Travelers. Budget-Conscious Travelers. Families, Students & Seniors.

Adventure travel generates approximately $15 billion of the approximately $100 billion-dollar annual industry revenues. Approximately $2-4 billion of these revenues come from California adventure travelers. Based on these and other figures, ATI estimates the Woodville adventure travel market to be approximately $6 million annually. ATI estimates that it will capture about 8% of this market.

Target Markets

National Adventure Travelers Woodville Adventure Travelers Internet

Table 2.1: Target Market Forecast Target Market Forecast Potential Customers National Adventure Travelers Woodville Adventure Travelers Internet Total

Growth 10%

1999 9,000,000

2000 9,900,000

2001 10,890,000

2002 11,979,000

2003 13,176,900

CAGR 10.00%

15%

100,000

115,000

132,250

152,088

174,901

15.00%

20% 12.78%

3,000,000 12,100,000

3,600,000 13,615,000

4,320,000 15,342,250

5,184,000 17,315,088

6,220,800 19,572,601

20.00% 12.78%

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 2

Adventure Travel International (ATI) 2.1.1 Market Demographics Adventure travel falls primarily under the leisure travel category. Revenues from leisure travel earned by U.S. travel agencies exceed $50 billion annually. Adventure travel is a sub-category of leisure travel and can be further broken down into hard and soft adventure travel. Both hard and soft adventures involve physical, athletic activities. Hard adventure activities, as the name suggests, generally involve risk and require substantial athletic competence. Soft adventure activities are less physically demanding and more passive than their hard adventure counterparts. Adventure travelers are slightly more likely to be men age 18-34. However an increasing number of adventure travelers are women (some statistics suggest that women comprise 49% of the adventure market). Men on average spend more than women on their adventure travels. ATI's primary customers are married couples, ages 25-35, with children and household incomes over $50,000. ATI will be located in the heart of the Pacific Northwest. The natural beauty and abundance of outdoor activities attract many fitness oriented individuals. Per capita, the area has more people than any other in the nation who actively participate in mountain and water sports, such as skiing, climbing, kayaking, whitewater rafting, mountain biking, etc. These are the people in ATI's target market. ATI will focus on the sale and promotion of adventure travel primarily to individuals, but also to corporate clients in the Woodville area.

2.1.2 Market Needs Adventure travel activities are a specialized product, and first-hand knowledge of these activities is necessary in order to effectively promote and sell them. Many potential customers are unsure of the location they wish to reach. Part of the value associated with travel agencies is the knowledge they possess about destinations. Customers look to the agency to provide them with sound advice for a competitive price. ATI is confident in its ability to do so. ATI can save the customer time and money, and help to ensure that they are satisfied with their vacation.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 3

Adventure Travel International (ATI) 2.1.3 Market Trends One notable trend in the travel industry is increased deregulation. Deregulation has increased competition and the need for differentiation. In many cases, the prices of airfare and other travelrelated services has dropped. Additional trends include caps on agency commissions by many of the larger airlines, increases in adventure travel, and reduction of profit margins. More than 50% of the U.S. adult traveling population, or 147 million people, have taken an adventure trip in their lifetime, 98 million in the past five years. Approximately 31 million adults have engaged in hard adventure activities like whitewater rafting, scuba diving and mountain biking. An additional 25 million engaged in both a hard and soft adventure activity. The growth trend in adventure travel is predicted to continue.

Market Forecast

20,000,000

15,000,000

National Adventure Travelers 10,000,000

Woodville Adventure Travelers Internet

5,000,000

0 1999

2000

2001

2002

2003

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 4

Adventure Travel International (ATI) 2.1.4 Market Growth The travel industry is growing. Reasons for this growth include a healthy domestic economy and devaluation of currency in other regions which has made travel less expensive for U.S. residents. Leisure travel increased by 3.2% in 1997 and 2.0% in 1998. The healthy economy has increased business which in turn boosted domestic business travel 4.8% in 1997 and 3.6% in 1998. Adventure travel, growing 10% annually, is one of the fastest growing segments of the travel industry. Statistics show that 8,000 U.S. companies offered adventure packages that generated $7 billion in 1997. There also has been a 66% increase in executive participation in adventure travel between 1992 and 1996.

Target Market Growth 20.00% 15.00% 10.00% 5.00% 0.00%

2.2 SWOT Analysis In the following four sections are the most relevant issues to ATI's successful operation. ATI's strengths include its management, experienced staff, marketing savvy, and targeted focus. ATI will capitalize on these, and other strengths, to take advantage of opportunities and manage threats. Firm weaknesses are primarily those inherent in a start-up venture and are discussed in one of the following sections.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 5

Adventure Travel International (ATI) 2.2.1 Strengths • MANAGEMENT: ATI's manager has a successful record in this industry. His experience and the network of valuable connections he has developed will contribute greatly to ATI's success. • LOCATION: ATI will be ideally located. The Pacific Northwest is a mecca for people who meet ATI's target audience profile. In addition, Woodville is located 45 miles from the coast and less than two hours from the mountains. Five rivers are within a two-hour drive. These geographic features will continue to attract potential customers. • EXPERIENCED STAFF: The ATI team is experienced in the travel business and in adventure sports. All members have over five years experience. Moreover, they are willing to sacrifice extra time and effort to build a successful business. Along with the intangible benefits derived from succeeding in an independent endeavor, ATI will offer profit sharing and potential partnership opportunities to its ground-floor members. • POPULARITY OF ADVENTURE TRAVEL: Adventure activities are very popular, and ATI is betting that the popularity will continue to grow. Many of the adventure sports, such as kayaking, mountainbiking, alpine and rock climbing, have had a kind of cult following for many years. However, in the last five years, these sports have started to go mainstream.

2.2.2 Weaknesses • START-UP STATUS: ATI is a start-up and the odds are stacked against small start-up companies. • LIMITED PERSONNEL: Though ATI's staff is exceptional, they will be faced with long hours for little pay during the first two years of operation. • FINANCING: Preliminary estimates of sales and expenditures suggest that ATI will remain financially stable. However, unforeseen expenditures or poor sales will threaten ATI's cash position, which will be particularly vulnerable in year one.

2.2.3 Opportunities • GROWTH MARKET: The national adventure travel market is growing 10% annually, and preliminary estimates suggest that the Woodville market exceeds that growth rate. • POTENTIAL TO ACHIEVE SALES FROM THE NATIONAL MARKET: As ATI establishes itself and gains financial stability, it can begin to market its services nationally. ATI plans to begin this effort via a World Wide Web campaign in the first year of operation and diversify its communications efforts in years two and three. • POTENTIAL TO BECOME A PREMIER PROVIDER: ATI has the management and staff to produce a top-quality service. • VERTICAL INTEGRATION: The potential to integrate services and add branches exists.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 6

Adventure Travel International (ATI) 2.2.4 Threats • INTERNET AND PRICE COMPETITION: When the airlines were deregulated, price competition increased. Further, the Internet has provided a sales medium for consolidators who compete on price and has also given consumers the ability to plan and arrange trips for themselves. Thus, the traditional agency faces greater competition. • LOCAL COMPETITION (EXISTING AND POTENTIAL): There are no agencies in the Woodville area that specialize solely in adventure travel. However, any one of the approximately 30 can book an adventure trip. Moreover, additional adventure travel specialists may follow ATI's lead. • ECONOMIC DOWNTURN: The strong domestic economy has been good for the travel and tourism industry. Continued growth is anticipated. However, unforeseen or unanticipated economic recession would reduce disposable income and threaten ATI's sales.

2.3 Competition In the travel industry, as in other industries, there are large national chains, small home-based businesses, consolidators on the Internet, etc. Membership numbers of travel-related associations give some indication of the number of participants in this market. The American Society of Travel Agents (ASTA) reports 25,000 members in 135 countries, most of whom are small businesses. The Association of Retail Travel Agencies (ARTA) has another 3,000 members. In addition, there are many agencies not affiliated with these associations but with one or more of the approximately 35 travel-industry organizations in the country. ATI has approximately 30 immediate competitors in the greater Woodville area, including two agencies that are branches of national travel agency chains. Direct national competitors include: 1.

Rollins & Hayes: Based on the east coast, Rollins & Hayes is the most well known and respected adventure travel agency in the world. They have provided adventure travel packages for over 20 years and have successfully integrated travel agency services and adventure travel activities. This offers them complete control over the entire vacation. They have the advantage of an established reputation, high-quality trips, economies of scale, and strategic alliances. However, their packages are expensive and appeal primarily to a high-income clientele.

2.

Sundance Travel: Based in Colorado, Sundance is a traditional agency and has been in business for 10 years. They have gradually made the move towards becoming adventure travel specialists and are now recognized as such. Their strengths are experience, reputation, and financial solvency. Weaknesses may include high personnel and management turnover and the lack of a clear plan for future growth.

3.

Global Adventure Travel: Global was established in 1995 and has successfully established themselves as adventure travel specialists. They are based in the Los Angeles area. Global has done a good job positioning itself through successful marketing communications and management. The Los Angeles area contains a large adventure travel market. It is, however, a very competitive area.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 7

Adventure Travel International (ATI)

Competitor by Growth and Share

Rollins & Hayes Sundance Global Travel Northwest Woodville Travel Other

Table 2.3: Growth and Share Analysis Growth and Share Competitor Rollins & Hayes Sundance Global Travel Northwest Woodville Travel Other Average Total

Price $1,100 $975 $950 $1,000 $965 $0

Growth Rate 3% 5% 10% 4% 0% 0%

Market Share 23% 8% 7% 1% 1% 0%

$831.67 $4,990.00

3.67% 22.00%

6.63% 39.80%

2.4 Services ATI is a full service agency and sells standard travel agency goods and services, including airfare and travel packages. Additional services include assistance with passports, providing access to topof-the-line equipment and supplies, and a superior offering that includes access to better than average terrain and activities, accommodations, and entertainment. The value added of ATI's offering is its knowledge and expertise, competitive rates, and specialty focus on adventure travel, which translate into increased satisfaction for the customer.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 8

Adventure Travel International (ATI) 2.5 Keys to Success • Effectively segment the travel market and target adventure travelers. • Successfully position ourselves as adventure travel specialists. • Communicate the differentiation and quality of our offering through personal interaction and media. • Develop a repeat-business base of loyal customers.

2.6 Critical Issues • Market growth projections for the travel industry and for adventure travel are accurate. • National economic conditions, which are favorable to the travel industry, will not experience significant decline in the next five years. • International conditions will remain favorable for service providers. • Capability to produce effective, targeted communications that promote the benefits of adventure travel and ATI's specialty focus and services.

2.7 Macroenvironment • Disposable income is high but leisure time is limited and contested by other responsibilities and recreation options. • Due to a good economy, travel and tourism is growing. • Population segments have different needs and wants. This requires effective target marketing. • Internet sales threaten the traditional firm, and technological advances require greater knowledge and sophistication in most industries. • International conditions, which are favorable, greatly effect the industry. Political unrest, military action, and other issues determine availability to many foreign destinations.

3.0 Marketing Strategy ATI believes that the goal of business is to create and keep customers. Its marketing strategy will reflect this goal as it builds its reputation in the Woodville area. Though ATI operates in the travel industry, it provides much more than travel. ATI provides adventure and freedom. Many of ATI's customers spend 50 weeks of the year in an office. ATI offers people the ability to get away and remember how much they love the challenge and excitement of an athletic endeavor. ATI will promote the benefits of adventure travel. These benefits include better health, excitement, personal growth, ear-to-ear grins, and a whole lot of fun. ATI will also promote the benefits of its services. These benefits include saving time and money, and confidence in the vacation's success.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 9

Adventure Travel International (ATI) 3.1 Mission Adventure Travel International (ATI) is a travel agency that specializes in adventure travel. We provide consulting and custom travel arrangements and packages. ATI's mission is to become the foremost provider of adventure travel to the people of the Pacific Northwest. ATI's employees and owner are outdoor adventure and travel enthusiasts, as well as seasoned travel-industry professionals. ATI seeks to connect adventure travel newcomers and veterans with service providers, adventure activities, and accommodations that fit the client's desires, budget, and skill level.

3.2 Marketing Objectives • Achieve an annual growth rate of at least 10%. • Promote adventure activities through strategic alliances with health clubs, local athletic organizations, and retailers. • By the end of year three, achieve 15% of sales through the Internet. • Become the market leader of adventure travel in the Woodville area.

3.3 Financial Objectives • Generate sales of approximately $550,000 in year one and increase sales 10% annually. • Capture and maintain a gross margin of 18-20%. • Achieve positive net worth by year two.

3.4 Target Marketing ATI will target the following groups: • Couples and individual adventure travelers: This is the customer group that meets the demographic profile for adventure travelers -- ages 25-35, married, with household income greater than $50,000. • Group adventure travelers: These are groups that belong to local athletic organizations, such as cycling or kayaking clubs. • Corporate adventure travelers: ATI will target local businesses in an attempt to secure corporate accounts. ATI plans to focus its initial efforts on the adventure travel market in the greater Woodville area. As ATI grows, marketing efforts will expand. The major purchasers that fit ATI's target market are located in urban areas within these states: 1. 2. 3. 4. 5.

California Florida New York Texas Illinois

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 10

Adventure Travel International (ATI) 6. 7. 8. 9. 10.

Nevada Hawaii New Jersey Pennsylvania Georgia

3.5 Positioning For individual and corporate clients who wish to participate in adventure travel, ATI is the premier adventure travel agency in the Woodville area. ATI's experience with and enthusiasm for adventure travel is displayed in the exceptional service, value, and advice it provides for the customer.

3.6 Strategy Pyramids STRATEGY 1: Develop brand recognition through the use of effective advertising, marketing communications and promotion. Tactic: Develop a marketing mix designed to target the Woodville market. • Program: Print and electronic advertising campaign, using specialty publications and local radio as primary media. • Program: Use strategic alliances to conduct promotions and giveaways. Tactic: Expand brand recognition to the national market through increased industry participation and WWW presence. • Program: Utilize the networking benefits of industry associations, trade shows, and publications. • Program: Develop and promote ATI's website. The availability of information and the ability to schedule and purchase online will be beneficial to the customer and ATI. STRATEGY 2: Increase revenues and reduce costs by establishing repeat and corporate customers. Tactic: Customer satisfaction program. • Program: Focus ATI's efforts on customization of adventure travel and utilization of its core competencies. ATI would rather recommend that a potential customer purchase elsewhere than provide a trip outside of its expertise. • Program: Post purchase and post trip follow-up. Research indicates that the communication between the firm and the customer after the sale positively influences repeat purchase. Tactic: Corporate account acquisition. • Program: The corporate sales program will depend upon specialized literature and personal promotion. Corporate accounts generate recurring revenue and will help diversify ATI's sources of income. • Program: Corporate giveaway promotion. Trips will be awarded as prizes and will be promoted via local radio.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 11

Adventure Travel International (ATI) 3.7 Marketing Mix ATI will employ a wide range of advertising communications and promotion to achieve its marketing goals. Research on the demographics of ATI's target market suggest that the most effective communications will come through advertising in several specialty publications and via local radio. In addition, direct interaction or promotion at health clubs, shopping malls, sporting events, etc. will be part of ATI's marketing mix.

3.7.1 Services and Service Marketing ATI will sell standard travel agency goods and services including airfare and travel packages. Additional services will include assistance with passports, providing access to top-of-the-line equipment and supplies, and a superior offering that includes access to better than average terrain and activities, accommodations, and entertainment. The value added of ATI's offering is its knowledge and expertise, competitive rates, and specialty focus on adventure travel, which will translate into increased assurance and satisfaction for the customer. ATI's decision to focus on adventure travel was made because economic indicators suggest that an increased demand for adventure travel services exists, the Woodville area does not have a true adventure travel specialist, and members of the ATI team are experienced and enthusiastic about adventure travel activities. It is hoped that this enthusiasm will be communicated to the customer, and ATI's experience will translate into satisfaction and repeat business.

3.7.2 Pricing Much of ATI's pricing is determined by market standards. ATI will attempt to maintain margins of 10% on all airline travel. Margins on all other products and services vary depending upon the provider but are expected to average 20%. ATI will make every effort to maintain a competitive pricing policy. However, as ATI builds its reputation as the premier provider of adventure travel, it expects to earn the ability to charge a premium for its services.

3.7.3 Promotion During ATI's first year of operation, it will hold a grand opening and will organize and sponsor several athletic events. Events will include, among others, an off-road triathlon, 10k race and 5k fun run, and a mountain-bike race. ATI will provide various travel packages and other items as prizes. All ATI employees belong to local athletic clubs and will, through interaction with other members, promote ATI's services. During the grand opening and other events, ATI will provide literature with information about trips and activities. Negotiations with area health clubs have begun and additional promotion will likely occur through these strategic alliances. Specialty rather than large national publications will serve as media vehicles for ATI advertising. Local radio stations will also be used. Personal selling will also occur, though phone solicitation will be limited. ATI plans to occasionally station sales personnel in locations around Woodville, such as shopping malls. ATI's goal is to develop personal familiarity between its employees and the community.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 12

Adventure Travel International (ATI) 3.8 Marketing Research Ongoing industry analysis is conducted by several organizations, including the U.S. Department of Commerce, and is available for sale. Research on the travel and tourism industry will be purchased as necessary. Demographics and spending patterns of adventure travelers have been secured and used to formulate communications strategy. ATI will conduct customer surveys when a specific research problem is identified. ATI subscribes to several industry publications and will attend trade shows to stay abreast of relevant issues.

4.0 Financials, Budgets, and Forecasts ATI's marketing budget for year one of operations is taken from the start-up investment and is equivalent to approximately 6% of anticipated first-year revenues. The marketing budget will be evaluated quarterly, and at the end of year one, adjustments will be made to advertising schedules, media vehicles, effective frequency, etc. as necessary. The following issues are relevant to ATI's marketing efforts: • As a start-up, ATI has no baseline by which it can determine the effects of its marketing efforts on sales. Year two marketing activities will benefit from the financial results of year one operations. • The marketing budget has been established based on anticipated revenues. ATI plans to employ the use of more sophisticated budgeting methods as a baseline is established. • Much of ATI's marketing efforts will involve personal interaction with customers in the Woodville area. ATI must attempt to conserve resources when possible, especially in the early stages of operation. Sweat equity in marketing and other activities will be critical to ATI's success.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 13

Adventure Travel International (ATI) 4.1 Break-even Analysis ATI's break-even analysis, including monthly sales break-even points, are located in the following table. Break-even calculations assume a 20% gross margin. ATI plans to improve its margin by year three or four. The improved margin will come as the result of economies of scale, strategic alliances, and ATI's position as a premier service provider. ATI will be able to raise prices without affecting demand. Fixed costs may increase slightly over the next two years.

Break-even Analysis $2,500 $2,000 $1,500 $1,000 $500 $0 ($500) ($1,000) ($1,500) $0

$1,900

$3,800

$5,700

$7,600

$9,500

Monthly break-even point Break-even point = where line intersects with 0

Table 4.1: Break-even Analysis Break-even Analysis: Monthly Units Break-even Monthly Sales Break-even Assumptions: Average Per-Unit Revenue Average Per-Unit Variable Cost Estimated Monthly Fixed Cost

5 $4,286

$950.00 $617.50 $1,500

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 14

Adventure Travel International (ATI) 4.2 Sales Forecast Detailed projections are located in the sales forecast table. ATI expects sales to be slow in the first, and possibly second quarter of operation. Sales growth is estimated at 10% annually through year three.

Monthly Sales Forecast

$80,000 $70,000 $60,000 $50,000

Woodville Market (Individual)

$40,000

National Market Internet

$30,000

Corporate Market $20,000 $10,000 $0 Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug

Table 4.2: Sales Forecast Sales Forecast Sales Woodville Market (Individual) National Market Internet Corporate Market Total Sales

FY2000 $427,685 $42,768 $10,693 $53,461 $534,607

FY2001 $382,245 $70,568 $47,046 $88,210 $588,069

FY2002 $258,751 $97,032 $97,032 $194,063 $646,878

FY2003 $284,626 $106,735 $106,735 $213,469 $711,566

FY2004 $313,089 $117,409 $117,409 $234,816 $782,722

Direct Cost of Sales Woodville Market (Individual) National Market Internet Corporate Market Subtotal Cost of Sales

FY2000 $342,148 $34,214 $8,554 $42,769 $427,686

FY2001 $301,974 $55,749 $37,166 $69,686 $464,575

FY2002 $199,238 $74,715 $74,715 $149,429 $498,096

FY2003 $219,162 $82,186 $82,186 $164,371 $547,906

FY2004 $241,078 $90,405 $90,405 $180,808 $602,696

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 15

Adventure Travel International (ATI) 4.2.1 Sales by Manager ATI anticipates that the majority of revenues, 75-80% will come from individual customers in the Woodville area. This is especially true in the first two years of operation. The remainder of revenues will come from corporate clients and national customers who purchase via the Internet. By year three, ATI hopes to capture more sales from corporate and national customers, thus reducing its reliance on the Woodville area. Preliminary goals for year three are: • • • •

Woodville customers: 40%. Corporate customers: 30%. National Customers: 15%. Internet: 15%.

Sales by Manager Monthly $80,000 $70,000 $60,000 $50,000

Jordan Barnes $40,000

Shea Delaney Other

$30,000 $20,000 $10,000 $0 Sep Oct Nov Dec Jan Feb Mar

Apr May Jun

Jul

Aug

Table 4.2.1: Sales by Manager Sales by: Sales Jordan Barnes Shea Delaney Other Total Average

Manager FY2000 $320,763 $160,383 $53,461 $534,607 $178,202

FY2001 $352,841 $176,421 $58,807 $588,069 $196,023

FY2002 $388,127 $194,063 $64,688 $646,878 $215,626

FY2003 $426,940 $213,470 $71,156 $711,566 $237,189

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

FY2004 $469,633 $234,817 $78,272 $782,722 $260,907

Page 16

Adventure Travel International (ATI) 4.3 Expense Forecast The marketing budget is between 5% to 6% of revenues. ATI's marketing director will assume responsibility for everything except the website development budget. All ATI staff are salaried, so labor hours, other than those included in the directors salary, are not included in the budget. They will, however, play a key role in many of the planned promotional activities. All members are expected to take part in the promotion of ATI. There are no 9-5 positions.

Monthly Expense Budget

$2,500

$2,000

$1,500

Print and Radio Advertising Personal Selling and Promotion

$1,000

Website Development

$500

$0 Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug

Table 4.3: Marketing Expense Budget Marketing Expense Budget Print and Radio Advertising Personal Selling and Promotion Website Development Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales

FY2000 $15,000 $8,500 $5,000 -----------$28,500 5.33% $78,421 14.67%

FY2001 $18,750 $10,625 $2,500 -----------$31,875 5.42% $91,619 15.58%

FY2002 $20,625 $11,688 $3,000 -----------$35,313 5.46% $113,469 17.54%

FY2003 $22,688 $12,856 $3,000 -----------$38,544 5.42% $125,116 17.58%

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

FY2004 $27,225 $15,428 $3,000 -----------$45,653 5.83% $134,374 17.17%

Page 17

Adventure Travel International (ATI) 4.3.1 Expenses by Manager The following chart details ATI's primary marketing. Jordan Barnes is responsible for the success of the programs and the proper management of the budget. Year two expenditures could easily double if ATI generates sufficient revenues. As efforts to communicate with the national and global markets increase, ATI expects to use several national publications for advertising. Doing so will be costly.

Expenses by Manager Monthly $2,500

$2,000

$1,500

J. Barnes S. Delaney

$1,000

Other

$500

$0 Sep Oct Nov Dec Jan Feb Mar

Apr May Jun

Jul

Aug

Table 4.3.1: Expenses by Manager Expenses by Expenses J. Barnes S. Delaney Other Total Average

Manager Marketing General

FY2000 $23,496 $5,004 $0 $28,500 $9,500

FY2001 $25,846 $2,500 $3,529 $31,875 $10,625

FY2002 $28,430 $2,500 $4,382 $35,313 $11,771

FY2003 $31,273 $2,500 $4,771 $38,544 $12,848

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

FY2004 $34,400 $2,500 $8,752 $45,653 $15,218

Page 18

Adventure Travel International (ATI) 4.4 Linking Sales and Expenses to Strategy ATI's marketing efforts have been designed to improve sales. ATI's director of marketing will be responsible for tracking the various programs. If measurable results are not realized, changes will be made to the marketing mix. Other factors, such as economic recession, sales below estimates, high costs associated with the use of certain media, and others may influence ATI's marketing budget and mix.

Sales vs. Expenses Monthly $80,000 $70,000 $60,000 $50,000

Sales

$40,000

Expenses

$30,000 $20,000 $10,000 $0 Sep Oct Nov Dec Jan Feb Mar Apr May Jun

Jul

Aug

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 19

Adventure Travel International (ATI) 4.5 Contribution Margin ATI anticipates that contribution margin will improve beginning in year three. By then, ATI will have developed a better mixture of revenue sources, strategic alliances, and brand equity. Corporate accounts will bring higher contribution margins, as will other group trips. Suppliers tend to give price breaks if the agency can book larger groups. In addition, ATI plans to charge as much as 5% over the industry standard by the end of year three, as it will be recognized as an industry leader.

Contribution Margin Monthly $12,000

$10,000

$8,000

$6,000

$4,000

$2,000

$0 Sep Oct Nov Dec Jan Feb Mar Apr May Jun

Jul

Aug

Table 4.5: Contribution Margin Contribution Margin Sales Direct Cost of Sales Other Variable Costs of Sales Total Cost of Sales Gross Margin Gross Margin % Marketing Expense Budget Print and Radio Advertising Personal Selling and Promotion Website Development Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales

FY2000 $534,607 $427,686 $0 -----------$427,686 $106,921 20.00%

FY2001 $588,069 $464,575 $0 -----------$464,575 $123,494 21.00%

FY2002 $646,878 $498,096 $0 -----------$498,096 $148,782 23.00%

FY2003 $711,566 $547,906 $0 -----------$547,906 $163,660 23.00%

FY2004 $782,722 $602,696 $0 -----------$602,696 $180,026 23.00%

FY2000 $15,000 $8,500 $5,000 -----------$28,500 5.33% $78,421 14.67%

FY2001 $18,750 $10,625 $2,500 -----------$31,875 5.42% $91,619 15.58%

FY2002 $20,625 $11,688 $3,000 -----------$35,313 5.46% $113,469 17.54%

FY2003 $22,688 $12,856 $3,000 -----------$38,544 5.42% $125,116 17.58%

FY2004 $27,225 $15,428 $3,000 -----------$45,653 5.83% $134,374 17.17%

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 20

Adventure Travel International (ATI) 5.0 Controls ATI's marketing efforts will be reviewed quarterly. Variance between sales goals for the first year of operations and revenues will be ATI's only real source of comparison. ATI will seek customer feedback on marketing efforts and may conduct surveys or focus groups to test ad effectiveness.

5.1 Implementation Milestones • ATI's grand opening event will take place in the first quarter. This will be a combined effort with a local rock gym, one of ATI's strategic alliances. The event will be hosted by a local radio station and will include a prize giveaway of an adventure travel package. • ATI will begin its corporate account marketing in the first quarter and hopes to secure at least one corporate account during that time. • ATI's website should be operational by the middle of the second quarter of operation. The website will be capable of online transactions with secure site protections. ATI banners will be placed at several World Wide Web locations. • Tracking of ad exposure will begin in the first month of operation. ATI has a designated 800 number that is only used in advertising.

Milestones Media Campaign Strategic Alliance Development Grand Opening Promotion First Trade Show Web Site Completion Corporate Account Program Customer Satisfaction Program Sep

Oct

Nov

Dec

Jan

Feb

Mar

Apr

May

Jun

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Jul

Page 21

Adventure Travel International (ATI)

Table 5.1: Milestones Milestones Milestone Media Campaign Strategic Alliance Development Grand Opening Promotion First Trade Show Web Site Completion Corporate Account Program Customer Satisfaction Program Totals

Plan Start Date 9/1/99 9/1/99 10/1/99 4/12/00

End Date 1/1/00 3/1/00 4/1/00 4/15/00

Budget $15,000 $2,000 $800 $1,000

9/1/99 9/1/99 9/1/99

12/1/99 7/1/00 1/1/00

$5,000 $1,000 $1,000

Manager J. Barnes S. Delaney Staff S. Delaney & S. Taylor S. Delaney P. Mclellan S. Taylor

Department Marketing Marketing Marketing Marketing Management Accounting Customer Service

$25,800

5.2 Marketing Organization Marketing Director Jordan Barnes will be responsible for the planning and implementation of ATI's Advertising, Communications, and Promotion activities. Mr. Barnes will work under the supervision of Shea Delaney and will instruct all ATI members in their roles in the marketing activities. ATI may use marketing consultants from a local firm to help with strategy.

5.3 Contingency Planning These are the issues that will most likely call for changes in ATI's operations. The threats and the manner with which they will be dealt are discussed: INTERNET AND PRICE COMPETITION: When the airlines were deregulated, price competition increased. Further, the Internet has provided a sales medium for consolidators who compete on price, and has also given consumers the ability to plan and arrange trips for themselves. Thus the traditional agency faces greater competition. ATI plans to compete with other firms on the Internet by having its own website on which to conduct communications and sales. Price competition is a problem in any industry. ATI will not compete on price, mainly because it cannot win doing so. ATI will continue to communicate the benefits of its offering. It will attempt to remain competitively priced but will not defend its price structure. LOCAL COMPETITION (EXISTING AND POTENTIAL): There are no agencies in the Woodville area that specialize solely in adventure travel. However, any one of the approximately 30 agencies can book an adventure trip. Moreover, additional adventure travel specialists may follow ATI's lead. Competition is already present. It is likely that additional agencies may begin to present themselves as adventure travel specialists. It is also possible that new agencies will enter the Woodville market with a similar offering. ATI will attempt to establish itself as a market leader and maintain that position if new competitors emerge. Additional safeguards include ongoing analysis of additional segments of the travel market in which ATI might successfully participate. In addition, opportunities for vertical and horizontal integration will be examined. ECONOMIC DOWNTURN: The strong domestic economy has been good for the travel and tourism industry. Continued growth is anticipated. However, unforeseen or unanticipated economic recession would reduce disposable income and threaten ATI's sales. In the event of an economic downturn, ATI will continue to promote and likely expand its offering. ATI already operates on a skeleton staff, and aside from small budget cuts, there is little that can be done financially.

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 22

Appendix: Adventure Travel International (ATI) Table 4.2 Sales Forecast Sales Forecast Sales Woodville Market (Individual) National Market Internet Corporate Market Total Sales

Plan Sep $20,000 $2,000 $500 $2,500 $25,000

Oct $22,000 $2,200 $550 $2,750 $27,500

Nov $24,200 $2,420 $605 $3,025 $30,250

Dec $26,620 $2,662 $666 $3,328 $33,276

Jan $29,282 $2,928 $732 $3,660 $36,602

Feb $32,210 $3,221 $805 $4,026 $40,262

Mar $35,431 $3,543 $886 $4,429 $44,289

Apr $38,974 $3,897 $974 $4,872 $48,717

May $42,872 $4,287 $1,072 $5,359 $53,590

Jun $47,159 $4,716 $1,179 $5,895 $58,949

Jul $51,875 $5,188 $1,297 $6,484 $64,844

Aug $57,062 $5,706 $1,427 $7,133 $71,328

Direct Cost of Sales Woodville Market (Individual) National Market Internet Corporate Market Subtotal Cost of Sales

Sep $16,000 $1,600 $400 $2,000 $20,000

Oct $17,600 $1,760 $440 $2,200 $22,000

Nov $19,360 $1,936 $484 $2,420 $24,200

Dec $21,296 $2,130 $533 $2,662 $26,621

Jan $23,426 $2,342 $586 $2,928 $29,282

Feb $25,768 $2,577 $644 $3,221 $32,210

Mar $28,345 $2,834 $709 $3,543 $35,431

Apr $31,179 $3,118 $779 $3,898 $38,974

May $34,298 $3,430 $858 $4,287 $42,872

Jun $37,727 $3,773 $943 $4,716 $47,159

Jul $41,500 $4,150 $1,038 $5,187 $51,875

Aug $45,650 $4,565 $1,142 $5,706 $57,062

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 1

Appendix: Adventure Travel International (ATI) Table 4.2.1 Sales by Manager Sales by: Sales Jordan Barnes Shea Delaney Other Total Average

Sep $15,000 $7,500 $2,500 $25,000 $8,333

Oct $16,500 $8,250 $2,750 $27,500 $9,167

Nov $18,150 $9,075 $3,025 $30,250 $10,083

Dec $19,966 $9,983 $3,327 $33,276 $11,092

Jan $21,961 $10,981 $3,660 $36,602 $12,201

Feb $24,157 $12,079 $4,026 $40,262 $13,421

Mar $26,573 $13,287 $4,429 $44,289 $14,763

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Apr $29,230 $14,615 $4,872 $48,717 $16,239

May $32,154 $16,077 $5,359 $53,590 $17,863

Jun $35,369 $17,685 $5,895 $58,949 $19,650

Jul $38,906 $19,453 $6,485 $64,844 $21,615

Aug $42,797 $21,398 $7,133 $71,328 $23,776

Page 2

Appendix: Adventure Travel International (ATI) Table 4.3 Marketing Expense Budget Marketing Expense Budget Print and Radio Advertising Personal Selling and Promotion Website Development Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales

Sep $1,250 $708 $417 -----------$2,375 9.50% $2,625 10.50%

Oct $1,250 $708 $417 -----------$2,375 8.64% $3,125 11.36%

Nov $1,250 $708 $417 -----------$2,375 7.85% $3,675 12.15%

Dec $1,250 $708 $417 -----------$2,375 7.14% $4,280 12.86%

Jan $1,250 $708 $417 -----------$2,375 6.49% $4,945 13.51%

Feb $1,250 $708 $417 -----------$2,375 5.90% $5,677 14.10%

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Mar $1,250 $708 $417 -----------$2,375 5.36% $6,483 14.64%

Apr $1,250 $708 $417 -----------$2,375 4.88% $7,368 15.12%

May $1,250 $708 $417 -----------$2,375 4.43% $8,343 15.57%

Jun $1,250 $708 $417 -----------$2,375 4.03% $9,415 15.97%

Jul $1,250 $708 $417 -----------$2,375 3.66% $10,594 16.34%

Aug $1,250 $708 $417 -----------$2,375 3.33% $11,891 16.67%

Page 3

Appendix: Adventure Travel International (ATI) Table 4.3.1 Expenses by Manager Expenses by Expenses J. Barnes S. Delaney Other Total Average

Sep $1,958 $417 $0 $2,375 $792

Oct $1,958 $417 $0 $2,375 $792

Nov $1,958 $417 $0 $2,375 $792

Dec $1,958 $417 $0 $2,375 $792

Jan $1,958 $417 $0 $2,375 $792

Feb $1,958 $417 $0 $2,375 $792

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Mar $1,958 $417 $0 $2,375 $792

Apr $1,958 $417 $0 $2,375 $792

May $1,958 $417 $0 $2,375 $792

Jun $1,958 $417 $0 $2,375 $792

Jul $1,958 $417 $0 $2,375 $792

Aug $1,958 $417 $0 $2,375 $792

Page 4

Appendix: Adventure Travel International (ATI) Table 4.5 Contribution Margin Contribution Margin Sales Direct Cost of Sales Other Variable Costs of Sales Total Cost of Sales Gross Margin Gross Margin % Marketing Expense Budget Print and Radio Advertising Personal Selling and Promotion Website Development Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales

Sep $25,000 $20,000 $0 -----------$20,000 $5,000 20.00%

Oct $27,500 $22,000 $0 -----------$22,000 $5,500 20.00%

Nov $30,250 $24,200 $0 -----------$24,200 $6,050 20.00%

Dec $33,276 $26,621 $0 -----------$26,621 $6,655 20.00%

Jan $36,602 $29,282 $0 -----------$29,282 $7,320 20.00%

Feb $40,262 $32,210 $0 -----------$32,210 $8,052 20.00%

Mar $44,289 $35,431 $0 -----------$35,431 $8,858 20.00%

Apr $48,717 $38,974 $0 -----------$38,974 $9,743 20.00%

May $53,590 $42,872 $0 -----------$42,872 $10,718 20.00%

Jun $58,949 $47,159 $0 -----------$47,159 $11,790 20.00%

Jul $64,844 $51,875 $0 -----------$51,875 $12,969 20.00%

Aug $71,328 $57,062 $0 -----------$57,062 $14,266 20.00%

Sep $1,250 $708 $417 -----------$2,375 9.50% $2,625 10.50%

Oct $1,250 $708 $417 -----------$2,375 8.64% $3,125 11.36%

Nov $1,250 $708 $417 -----------$2,375 7.85% $3,675 12.15%

Dec $1,250 $708 $417 -----------$2,375 7.14% $4,280 12.86%

Jan $1,250 $708 $417 -----------$2,375 6.49% $4,945 13.51%

Feb $1,250 $708 $417 -----------$2,375 5.90% $5,677 14.10%

Mar $1,250 $708 $417 -----------$2,375 5.36% $6,483 14.64%

Apr $1,250 $708 $417 -----------$2,375 4.88% $7,368 15.12%

May $1,250 $708 $417 -----------$2,375 4.43% $8,343 15.57%

Jun $1,250 $708 $417 -----------$2,375 4.03% $9,415 15.97%

Jul $1,250 $708 $417 -----------$2,375 3.66% $10,594 16.34%

Aug $1,250 $708 $417 -----------$2,375 3.33% $11,891 16.67%

This sample plan produced in Marketing Plan Pro™ software. www.paloalto.com 1-800-229-7526

Page 5