Video store marketing plan

Published on November 2016 | Categories: Documents | Downloads: 62 | Comments: 0 | Views: 277
of 19
Download PDF   Embed   Report

This is a complete marketing plan example for a video business, including marketing vision and strategy, product positioning, sales forecast, expense budgets, metrics for success, and more. This marketing plan was created with Marketing Plan Pro, the most popular marketing plan software. Learn more at www.paloalto.com.

Comments

Content

Vd oSoeMak t gPa ie tr rei ln n
Id p n e t h i F cs n e e d n C oc lk e i

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 “ 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

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

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 Summary . . . . . . . . 2.1.1 Market Demographics . 2.1.2 Market Needs . . . . . 2.1.3 The Market and 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 and Buying Patterns . 2.4 Services . . . . . . . . . . . . 2.5 Keys to Success . . . . . . . . . 2.6 Critical Issues . . . . . . . . . . Marketing Strategy . . . . . 3.1 Mission . . . . . . . 3.2 Marketing Objectives 3.3 Financial Objectives . 3.4 Target Marketing . . 3.5 Positioning . . . . . 3.6 Strategy Pyramids . 3.7 Marketing Mix . . . . 3.8 Marketing Research . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1 .2 .2 .3 .3 .4 .5 .5 .5 .5 .5 .6 .6 .6 .6 .7 .7 .7 .7 .7 .8 .8 .9 .9

3.0

4.0

Financials, Budgets, and Forecasts . . . . . . . . . . . . . . . . . . . . . . . 9 4.1 Break-even Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . 9 4.2 Sales Forecast . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11 4.3 Expense Forecast . . . . . . . . . . . . . . . . . . . . . . . . . . . 12 Controls 5.1 5.2 5.3 . . . . . . . . . . . . . Implementation Milestones Marketing Organization . . Contingency Planning . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12 . 13 . 14 . 14

5.0

Independant Choice Flicks
1.0 Executive Summary
Independent Choice Flicks (ICF) is an alternative video rental store located in Ann Arbor, MI. ICF will rent movies not often available from the larger chains: film festival movies, independent releases, foreign films and other "arts" films. Ann Arbor clearly has the market for these types of films, as evidenced by the general demographics (liberal, educated, college town) and the popularity of the Monarch Arts Cinema, a first run movie theatre concentrating on this same genre of movies. This market has been ignored by the dominant stores in Ann Arbor. They may have a few films that fit these descriptions, but in general they are far and few between. It is too difficult for the large corporations to market to this specific segment, particularly with their current business model which is putting a store in all cities that are very similar in feel and library, with a concentration on large scale commercial releases. Through the use of ICF's competitive advantage, attention to customers, it will grow steadily to profitability. This will be manifested in two ways, 1) providing outstanding customer service and knowledgeable help, and 2) supplying movies that have a demand in Ann Arbor but have been previously ignored. The demand has yet to be addressed by the other players who leave it off their radar, assuming it is only for the fringe of the general population. Fortunately, the fringe in Ann Arbor make up a large part of the general population here. ICF will begin profitability by month nine and will have projected profits of almost $32,000 by year three.

2.0 Situation Analysis
ICF has just begun their first year of operation. A comprehensive marketing plan will be instrumental in developing visibility to ensure future profitability. ICF offers a unique selection of "artsy," non-commercial movie rentals. This selection differs considerably from the normal stock that Blockbuster would carry.

Page 1

Independant Choice Flicks
2.1 Market Summary
ICF has collected good information about their market and knows a great deal of information about their archetype customer. ICF will leverage this information to determine how to better communicate with and serve their customers.

Target Markets

Under 30 Over 30

Table 2.1: Target Market Forecast Target Market Forecast Potential Customers Under 30 Over 30 Total

Growth 12% 9% 10.70%

2001 36,000 28,500 64,500

2002 40,320 31,065 71,385

2003 45,158 33,861 79,019

2004 50,577 36,908 87,485

2005 56,646 40,230 96,876

CAGR 12.00% 9.00% 10.70%

2.1.1 Market Demographics
The profile for the ICF customer consists of the following geographic, demographic, and behavior factors: Geographics • The immediate geographic target is the city of Ann Arbor with a population of 123,000. • A 15 mile radius is in need of ICF's services. • The total targeted population is estimated at 64,500. Demographics • Male and female. • Ages 18-55. This age range draws off a combination of university students and locals within the community. • Have (or are getting) a college education and some with graduate degrees. • An income over $40,000 (except the students who earn far less but have a decent amount Page 2

Independant Choice Flicks
of disposable income). • Non-conventional individuals. Behavior Factors • Enjoy alternative, or less commercial, movie options. • Prefer to be stimulated intellectually when viewing their films. • Participate in cultural activities.

2.1.2 Market Needs
ICF is providing the customer with a wide range of high quality film rental options. ICF seeks to fulfill the following benefits that are important to their customers: • Selection: A wide range of rental options that are unavailable at the larger, dominant rental chains. • Accessibility: All rentals are available from ICF's centrally located storefront. Additionally, ICF is open a wide range of hours to accommodate customer's various schedules. • Customer service: The patron will be impressed with the level of attention that they receive. • Competitive pricing: All rentals will be priced competitively relative to the competition.

2.1.3 The Market and Trends
ICF is a specialty movie rental store that competes in the broader movie rental business. The industry can be characterized as the "big two," Hollywood Video and Blockbuster. To be sure, there are some independent video rental stores, generally in small neighborhoods and towns, but in general, the big gorillas control everything and target the middle, the mainstream. The movie rental business can be further characterized by selection and rental turnover. If a store offers a good selection and has a large number of rental turnovers, then it is likely going to be successful. This is the gorilla's strategy. They support this strategy even more by selling some of their rentals as they become less popular to be able to reinvest the money into the newest releases. This last strategy only works with the mainstream market and not ICF's market because the mainstream market is attracted to what is new, the current releases. Once something has been out for a while, interest wanes. With ICF customers, the age of the video is irrelevant, it is the thematic quality, irrespective of popularity and newness that dictates acceptance. There are two major chains, Blockbuster and Hollywood Video that are expanding throughout America, often at the expense of the "mom and pop" outfits who are unable to compete against the giants. Typically the giants will enter a town and over time drive the local, independentlyowned shops out of business because of their large selection and commercialization that people favor. Blockbuster and Hollywood Video however only address one segment (albeit the major one) of the population, the segment that prefers commercial releases.

Page 3

Independant Choice Flicks

Market Forecast
100,000 90,000 80,000 70,000 60,000 50,000 40,000 30,000 20,000 10,000 0 2001 2002 2003 2004 2005

Under 30 Over 30

2.1.4 Market Growth
In 2000, the video rental industry had revenues exceeding $7.3 billion dollars. The industry is forecasted to grow at 9% for the next several years. One major reason for this growth is the increasing costs of seeing movies out in theatres. It can cost upwards of $20-$25 for two people to see a movie in the theatre. These rising costs have driven demand for the video rental industry, which offers far more reasonable rates and a wider selection, although not as cutting edge.

Target Market Growth

12.00% 10.00% 8.00% 6.00% 4.00% 2.00% 0.00% Under 30 Over 30

Page 4

Independant Choice Flicks
2.2 SWOT Analysis
The following SWOT analysis captures the key strengths and weaknesses within the company, and describes opportunities and threats that ICF faces.

2.2.1 Strengths
• • • • Strong relationships with distributors. Excellent staff who are well informed and customer attentive. A centrally-located store front. An unmatched selection.

2.2.2 Weaknesses
• The struggle to raise brand awareness. • A limited budget to acquire customers. • Not having the buying power that the giants have, increasing acquisition costs.

2.2.3 Opportunities
• A growing rift in the market between artsy and commercial films and the corresponding viewers. • The opportunity to decrease customer acquisition costs over time as more customers are acquired through referrals. • The ability to leverage the fact that the "giants" ignore the majority of the alternative/intellectual population segment.

2.2.4 Threats
• Competition from the giants if they decide to change their course and address the alternative crowd. • A significant increase in movie theatre technology that makes the in-the-movie experience more difficult to replicate at home. • Increased popularity of independent and foreign films, ensuring that the giants carry these titles.

Page 5

Independant Choice Flicks
2.3 Competition and Buying Patterns
Currently in Ann Arbor there are two different types of competitors: 1. The industry gorillas: This refers to Hollywood Video and Blockbuster. For all intent and purposes these two are indistinguishable. Both are large and very corporate in the sense that every store is the same, just like a McDonalds. Both stores compete on location, there is little that differentiates them. One guarantees that new releases will always by in stock, but you only get them for a two day rental. The other does not guarantee them in stock, but you get them for five days. For the gorillas, they concentrate the most energy on the new releases, this is what their customers seem to want. Local video rentals: These stores are small, locally-owned companies that typically cater to a neighborhood. Generally, they do not specialize in any one thing, they usually have a wide range of offerings and the bulk of their customers live within blocks of the store. Ann Arbor has several of these.

2.

People make video rental decisions based on a few factors, typically selection and convenience. If they want selection of the latest and most popular movies they go to the gorillas. If they do not rent movies that often and are more interested in convenience then they might visit the local video store.

2.4 Services
ICF will provide Ann Arbor with an alternative movie rental store, a service that is not yet offered in Ann Arbor. The current offerings of typical rental stores are based on popular, commercial releases. There is a market for alternative releases, evidenced by the popularity of the Monarch Arts Cinema which shows this exact genre of movies in a first run movie theatre format. In essence, ICF will be the home extension of the Monarch.

2.5 Keys to Success
• • • • Creative selection. Passionate employees. Professionalism. Customer centric business model.

2.6 Critical Issues
ICF is still in the speculative stages as a retail establishment. Its critical issues are to continue to take a moderate fiscal approach; expand not for the sake of expansion but because it makes fiscal sense to.

Page 6

Independant Choice Flicks
3.0 Marketing Strategy
ICF's marketing strategy will be based on generating visibility of ICF with its targeted population segment. This will be achieved through a multi-faceted advertising campaign. The campaign will utilize advertisements in a local art/entertainment weekly guide, advertisements at the local artsy movie theatre, and promotional activities with a couple of local restaurants that have similar demographics.

3.1 Mission
Independent Choice Flicks' mission is to provide the customer with independent, non-commercial movies. We exist to attract and maintain customers. When we adhere to this maxim, everything else will fall into place. Our services will exceed the expectations of our customers by allowing them to find films that they never expected to find at any video store.

3.2 Marketing Objectives
• Increase repeat customers by 7% each quarter. • Decrease customer acquisition costs by 8% per year. • Increase brand equity, measured by the number of new customers that are already familiar with ICF and their niche before arrival into the store.

3.3 Financial Objectives
• At least 10% growth rate after the second year of operation. • A 5% decrease in overhead costs per year for the first three years. • Profitability by 18 months.

3.4 Target Marketing
ICF's customers can be divided into two general groups that are differentiated by age, over 30 and under 30. • Under 30: This market segment has a diverse interest that certainly overlaps with the over 30 crowd. The under 30 movies might have more of a concentration on action, violence, drugs, sex, etc. This is not to say that the movies are about these subjects solely, it is just that these topics might relate better to someone under 30 than over 30. • Over 30: This market segment has a bit more mature tastes, the humor may be more sophisticated, they are more likely to enjoy a foreign film relative to the under 30 group. Generally, the topics of the movies will reflect issues that this group is most used to or closer to their experiences. ICF is focusing on these two groups because they are underserved in Ann Arbor. Currently, there are two large corporate rental chains, Hollywood Video and Blockbuster that hold the majority of the market. In order for them to be successful, they must concentrate on the middle of the market, the mean. This allows them to use economies of scale to drive down the costs of operating a movie rental business. While this works for the general population, it does not address the fringes at all. ICF is addressing the fringe movie rental market. Page 7

Independant Choice Flicks
Please note that while the term fringe market sounds almost derogatory, in Ann Arbor it really is not. The alternative market in Ann Arbor is thriving, particularly relative to most other cities. Ann Arbor, demographically, is a highly educated population when compared to most cities. Alternative movies generally appeal to a more educated crowd. The masses can have their commercialized movies, they generally appreciate movies where they can watch without thinking. This is evidenced by the general popularity of television, mindless entertainment of no real thematic value and little cultural value.

3.5 Positioning
ICF will position themselves as an alternative to the large, sterile, commercial movie rental outlets. There is a large segment of Ann Arbor's population that appreciate non-commercial, artsy films that are not offered by the chains. ICF's positioning will leverage their competitive edge of their attention to the customers in Ann Arbor. Their product offering is based on a need of Ann Arbor that is currently unfulfilled. While this approach only works with small applications, meaning it is not the best for a country-wide implementation, it is also costly. Time must be spent doing marketing research to determine where the unmet need is. This strategy is unrealistic for a large corporate chain. It is ideal for ICF however. Ann Arbor has a large "arts" population that is currently not being addressed in the video rental market. ICF's competitive advantage is creating a store that fills a need specifically in Ann Arbor, in contrast to opening a general store that will have broad, pedestrian appeal. ICF will meet this need by basing their selection of videos that are in general hard to find in Ann Arbor. ICF recognizes that by doing this they are decreasing the base of possible users. However, at the same time, they are developing loyalty among the smaller user base.

3.6 Strategy Pyramids
The marketing strategy will first seek to create customer awareness regarding the services offered, develop the customer base, and work toward building customer loyalty and referrals. The message that ICF will seek to communicate is that they offer a quality, independent, noncommercial alternative to the norm of Blockbuster and Hollywood video. This message will be communicated through a variety of methods. The first is an advertising campaign in the Ann Arbor Weekly, an entertainment guide that serves the alternative crowd of Ann Arbor. This weekly has similar customer demographics as ICF so it will be well targeted. The second method of communication will be with advertisements at the Monarch Arts Cinema, a local theatre that plays the same genre of films as ICF. The advertisements will be in the form of visual posters in the cinema as well as advertising within the trailers of the films. The last method of communication will take the form of strategic relationships with various restaurants that have similar customers. The alliances will often include some sort of promotion that combines the services of both the restaurant and ICF.

Page 8

Independant Choice Flicks
3.7 Marketing Mix
ICF's marketing mix is comprised of the following approaches to pricing, distribution, advertising and promotion, and customer service. • Pricing: ICF's pricing scheme will be based on maintaining a competitive price relative to the giants. In addition, the store will offer deep discounts for midweek rentals to increase demand during these times. • Distribution: All of the services will be distributed through ICF's storefront. • Advertising and Promotion: The most successful advertising will be advertisements in the local theatre and weekly art guides as well as strategic alliances with select restaurants. • Customer Service: Obsessive customer is the mantra. This will be accomplished regardless of the short-term cost, recognizing a happy customer ensures long-term profits.

3.8 Marketing Research
During the initial phases of the marketing plan development, several focus groups were held to provide ICF with insight into customer preferences. These focus groups provided ICF with a wealth of information regarding the attributes of the most prized customers, and insight into their decisionmaking processes. An additional source of market research is a survey that was placed at the Monarch Arts Cinema capturing valuable feedback regarding questions of video rentals. Theses surveys were completed by customers at the theatre and were developed in part by a mathematics graduate student at the University of Michigan. Leveraging the graduate student's help was instrumental in developing a statistically significant survey instrument.

4.0 Financials, Budgets, and Forecasts
This section will offer a financial overview of ICF as it related to the marketing activities. ICF will address break-even analysis, sales forecasts, expenses forecasts, and how these link to the marketing strategy.

4.1 Break-even Analysis
The break-even analysis indicates that $8,900 is needed in monthly revenue to reach the breakeven point.

Page 9

Independant Choice Flicks

Break-even Analysis
$10,000

$5,000

$0

($5,000)

($10,000) $0 $2,964 $5,928 $8,892 $11,856 $14,820

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

1,483 $8,900

$6.00 $0.00 $8,900

Page 10

Independant Choice Flicks
4.2 Sales Forecast
The first two months will be spent setting up the store and ordering inventory. There will not be any sales activity. During this time period ICF will be interviewing people with the expectation of bringing on board three part-time employees for the third month. By the fifth month, sales will be steadily increasing and ICF will have the need for a full-time employee. In addition to these employees, Janet will be working full time. ICF expects a fairly linear sales growth pattern month to month.

Monthly Sales Forecast
$18,000 $16,000 $14,000 $12,000 $10,000 $8,000 $6,000 $4,000 $2,000 $0 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Under 30 Over 30

Table 4.2: Sales Forecast Sales Forecast Sales Under 30 Over 30 Total Sales Direct Cost of Sales Under 30 Over 30 Subtotal Cost of Sales

2001 $60,293 $48,291 $108,584 2001 $21,103 $16,902 $38,004

2002 $115,476 $85,475 $200,951 2002 $40,417 $29,916 $70,333

2003 $135,214 $95,878 $231,092 2003 $47,325 $33,557 $80,882

Page 11

Independant Choice Flicks
4.3 Expense Forecast
Marketing expenses are to be budgeted so they are higher in the early months when ICF is just opening as well as during the fall and winter when movie rentals increase.

Monthly Expense Budget
$1,200

$1,000

$800

$600

Advertising Strategic Alliances

$400

$200

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

Table 4.3: Marketing Expense Budget Marketing Expense Budget Advertising Strategic Alliances Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales 2001 $5,100 $3,800 -----------$8,900 8.20% $61,680 56.80% 2002 $6,000 $5,000 -----------$11,000 5.47% $119,618 59.53% 2003 $7,000 $6,000 -----------$13,000 5.63% $137,210 59.37%

5.0 Controls
The purpose of ICF's marketing plan is to serve as a guide for the organization. The following areas will be monitored to gauge performance: • • • • Revenue: monthly and annual. Expenses: monthly and annual. Repeat business. Customer satisfaction.

Page 12

Independant Choice Flicks
5.1 Implementation Milestones
The following milestones identify the key marketing programs. It is important to accomplish each one on time, and on budget.

Milestones

Marketing plan completion

Advertising campaign #1

Strategic alliance #1

Advertising campaign #2

Strategic alliance campaign #2

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Table 5.1: Milestones Milestones Milestone Marketing plan completion Advertising campaign #1 Strategic alliance #1 Advertising campaign #2 Strategic alliance campaign #2 Totals Plan Start Date 1/1/01 1/1/01 1/1/01 9/1/01 9/1/01 End Date 2/1/01 4/31/01 4/31/01 12/31/01 12/31/01 Budget $1,800 $1,200 $2,100 $1,800 $6,900 Manager Department

Page 13

Independant Choice Flicks
5.2 Marketing Organization
Janet Sinemma will be responsible for all of the marketing activities that ICF will undertake.

5.3 Contingency Planning
Difficulties and risks: • Problems generating sufficient visibility. • An overly aggressive entry into the artsy market by the corporate giants. • Significant increases in costs for having to carry both VHS and DVD formats. Worst case risks include: • Determining that the business cannot reach profitability. • Having to liquidate equipment to cover liabilities.

Page 14

Appendix: Independant Choice Flicks
Table 4.2 Sales Forecast Sales Forecast Sales Under 30 Over 30 Total Sales Direct Cost of Sales Under 30 Over 30 Subtotal Cost of Sales Plan Jan $0 $0 $0 Jan $0 $0 $0

Feb $0 $0 $0 Feb $0 $0 $0

Mar $3,200 $3,000 $6,200 Mar $1,120 $1,050 $2,170

Apr $3,654 $3,253 $6,907 Apr $1,279 $1,139 $2,417

May $4,215 $3,545 $7,760 May $1,475 $1,241 $2,716

Jun $4,698 $3,785 $8,483 Jun $1,644 $1,325 $2,969

Jul $5,321 $4,010 $9,331 Jul $1,862 $1,404 $3,266

Aug $5,874 $4,587 $10,461 Aug $2,056 $1,605 $3,661

Sep $6,325 $4,987 $11,312 Sep $2,214 $1,745 $3,959

Oct $7,854 $6,545 $14,399 Oct $2,749 $2,291 $5,040

Nov $8,898 $7,125 $16,023 Nov $3,114 $2,494 $5,608

Dec $10,254 $7,454 $17,708 Dec $3,589 $2,609 $6,198

Page 1

Appendix: Independant Choice Flicks
Table 4.3 Marketing Expense Budget Marketing Expense Budget Advertising Strategic Alliances Total Sales and Marketing Expenses Percent of Sales Contribution Margin Contribution Margin / Sales Jan $400 $300 -----------$700 0.00% ($700) 0.00% Feb $500 $300 -----------$800 0.00% ($800) 0.00% Mar $500 $300 -----------$800 12.90% $3,230 52.10% Apr $400 $300 -----------$700 10.13% $3,790 54.87% May $300 $200 -----------$500 6.44% $4,544 58.56% Jun $300 $200 -----------$500 5.89% $5,014 59.11% Jul $300 $200 -----------$500 5.36% $5,565 59.64% Aug $300 $200 -----------$500 4.78% $6,300 60.22% Sep $400 $400 -----------$800 7.07% $6,553 57.93% Oct $500 $400 -----------$900 6.25% $8,459 58.75% Nov $600 $500 -----------$1,100 6.87% $9,315 58.13% Dec $600 $500 -----------$1,100 6.21% $10,410 58.79%

Page 2

Sponsor Documents

Or use your account on DocShare.tips

Hide

Forgot your password?

Or register your new account on DocShare.tips

Hide

Lost your password? Please enter your email address. You will receive a link to create a new password.

Back to log-in

Close