SlideShare a Scribd company logo
DOC HOLLYWOOD MEDIA & ADVERTISEMENT BUSINESS PLAN




Northwind Traders Sample Business Plan              1
Table of Contents
EXECUTIVE SUMMARY.................................................................................................................................................1

     DESCRIPTION OF THE COMPANY.....................................................................................................................................1
     MISSION STATEMENT...................................................................................................................................................1
     PRODUCTS      AND   SERVICES.............................................................................................................................................1
     FINANCIAL FORECAST...................................................................................................................................................2
     FINANCING REQUIREMENTS............................................................................................................................................2

HISTORY AND POSITION TO DATE............................................................................................................................4

     THE COMPANY’S MISSION............................................................................................................................................4
     MANAGEMENT TEAM AND KEY PERSONNEL.....................................................................................................................4
     SERVICES...................................................................................................................................................................6
     TRANSPORTATION........................................................................................................................................................7
     COMPANY HISTORY.....................................................................................................................................................7
     GUARANTEES AND WARRANTIES....................................................................................................................................8
     BUSINESS STRUCTURE..................................................................................................................................................8

MARKET RESEARCH......................................................................................................................................................8

     ECONOMIC AND SOCIAL FACTORS...................................................................................................................................9
     COMPETITIVE ENVIRONMENT..........................................................................................................................................9
     LONG-TERM OPPORTUNITIES.........................................................................................................................................9
     GEOGRAPHIC AREA....................................................................................................................................................10
     MARKET DESCRIPTION...............................................................................................................................................10
     TARGET CUSTOMERS..................................................................................................................................................10
     MARKET DEFINITION..................................................................................................................................................10
     MARKET OPPORTUNITIES............................................................................................................................................11
     COMPETITIVE ANALYSIS..............................................................................................................................................12
     COMPETITIVE ADVANTAGES.........................................................................................................................................13
     COMPETITORS ’ POSITIONS...........................................................................................................................................14
     POTENTIAL FUTURE COMPETITION.................................................................................................................................14

BUSINESS STRATEGY...................................................................................................................................................15

     CUSTOMER INCENTIVES...............................................................................................................................................15
     ADVERTISING AND PROMOTION.....................................................................................................................................15
     SALES AND MARKETING..............................................................................................................................................16
     COMMISSION.............................................................................................................................................................17

OPERATIONS...................................................................................................................................................................17

     PREMISES.................................................................................................................................................................17
     CHOICE OF LOCATION AND PREMISES............................................................................................................................17

Northwind Traders Sample Business Plan                                                                                                                                       2
HOURS OF OPERATION................................................................................................................................................17
    EQUIPMENT..............................................................................................................................................................18
    STAFFING.................................................................................................................................................................18

FORECASTING................................................................................................................................................................18

    SALES FORECAST.......................................................................................................................................................18
    CASH FLOW PROJECTIONS...........................................................................................................................................20
    INCOME STATEMENT...................................................................................................................................................20
    BALANCE SHEET.......................................................................................................................................................21
    PERFORMANCE RATIOS...............................................................................................................................................21
    BREAK-EVEN...........................................................................................................................................................21
    FUNDS REQUIRED AND TIMING.....................................................................................................................................21
    FUNDING OPTIONS.....................................................................................................................................................22

BUSINESS CONTROLS...................................................................................................................................................23

    ACCOUNTING SYSTEM................................................................................................................................................23
    QUALITY CONTROL....................................................................................................................................................23
    NEW TOUR OPERATORS ..............................................................................................................................................23
    CAPACITY................................................................................................................................................................23
    LONG-TERM GOALS..................................................................................................................................................24
    STEPS FOR ACHIEVING GOALS.....................................................................................................................................24
    POSITION.................................................................................................................................................................25
    RISKS ASSOCIATED WITH GROWTH...............................................................................................................................25

APPENDIX 1: MARKET RESEARCH..........................................................................................................................26

APPENDIX 2: FINANCIAL FORECASTS....................................................................................................................35

EXECUTIVE SUMMARY.................................................................................................................................................6

    THE COMPANY...........................................................................................................................................................6
    THE COMPANY’S MISSION............................................................................................................................................6
    PRODUCTS       AND   SERVICES.............................................................................................................................................6
    MARKETING AND SALES TECHNIQUES..............................................................................................................................6
    THE COMPETITION.......................................................................................................................................................7
    TARGET MARKET........................................................................................................................................................7
    OPERATIONS...............................................................................................................................................................8
    MANAGEMENT............................................................................................................................................................8
    FINANCIALS................................................................................................................................................................8
    FUNDING....................................................................................................................................................................9

HISTORY AND POSITION TO DATE..........................................................................................................................10

    THE COMPANY’S MISSION..........................................................................................................................................10

Northwind Traders Sample Business Plan                                                                                                                                      3
MANAGEMENT TEAM AND KEY PERSONNEL....................................................................................................................10
     SERVICES.................................................................................................................................................................12
     TRANSPORTATION......................................................................................................................................................13
     COMPANY HISTORY...................................................................................................................................................13
     GUARANTEES AND WARRANTIES...................................................................................................................................14
     BUSINESS STRUCTURE................................................................................................................................................14

MARKET RESEARCH....................................................................................................................................................14

     ECONOMIC AND SOCIAL FACTORS.................................................................................................................................15
     COMPETITIVE ENVIRONMENT........................................................................................................................................15
     LONG-TERM OPPORTUNITIES.......................................................................................................................................15
     GEOGRAPHIC AREA....................................................................................................................................................16
     MARKET DESCRIPTION...............................................................................................................................................16
     TARGET CUSTOMERS..................................................................................................................................................17
     MARKET DEFINITION..................................................................................................................................................17
     MARKET OPPORTUNITIES............................................................................................................................................18
     COMPETITIVE ANALYSIS..............................................................................................................................................19
     COMPETITIVE ADVANTAGES.........................................................................................................................................22
     COMPETITORS ’ POSITIONS...........................................................................................................................................22
     POTENTIAL FUTURE COMPETITION.................................................................................................................................23

BUSINESS STRATEGY...................................................................................................................................................23

     CUSTOMER INCENTIVES...............................................................................................................................................23
     ADVERTISING AND PROMOTION.....................................................................................................................................24
     SALES AND MARKETING..............................................................................................................................................25
     COMMISSION.............................................................................................................................................................25

OPERATIONS...................................................................................................................................................................25

     PREMISES.................................................................................................................................................................25
     CHOICE OF LOCATION AND PREMISES............................................................................................................................26
     HOURS OF OPERATION................................................................................................................................................26
     EQUIPMENT..............................................................................................................................................................26
     STAFFING.................................................................................................................................................................26

FORECASTING................................................................................................................................................................27

     SALES FORECAST.......................................................................................................................................................27
     CASH FLOW PROJECTIONS...........................................................................................................................................28
     INCOME STATEMENT...................................................................................................................................................28
     BALANCE SHEET.......................................................................................................................................................29
     PERFORMANCE RATIOS...............................................................................................................................................29
     BREAK-EVEN...........................................................................................................................................................29
  FUNDS REQUIRED AND TIMING.....................................................................................................................................30
Northwind Traders Sample Business Plan                                                                                                                          4
FUNDING OPTIONS.....................................................................................................................................................31

BUSINESS CONTROLS...................................................................................................................................................31

    ACCOUNTING SYSTEM................................................................................................................................................31
    QUALITY CONTROL....................................................................................................................................................31
    NEW TOUR OPERATORS ..............................................................................................................................................32
    CAPACITY................................................................................................................................................................32
    LONG-TERM GOALS..................................................................................................................................................32
    STEPS FOR ACHIEVING GOALS.....................................................................................................................................32
    POSITION.................................................................................................................................................................33
    RISKS ASSOCIATED WITH GROWTH...............................................................................................................................34

APPENDIX 1: MARKET RESEARCH..........................................................................................................................35

    INTERNATIONAL ARRIVALS BY WORLD REGION...............................................................................................................35
    INDICATIONS OF TOURISM DEMAND IN 1997..................................................................................................................36
    SUMMARY OF FINDINGS FROM MARKET RESEARCH SURVEY..............................................................................................37
    NORTHWIND TRADERS QUESTIONNAIRE..........................................................................................................................41
    INTERNET GROWTH AND THE SALE OF TRAVEL SERVICES..................................................................................................44

APPENDIX 2: FINANCIAL FORECASTS....................................................................................................................46

    CASH FLOW PROJECTION YEAR ONE.............................................................................................................................46
    INCOME STATEMENT, YEARS ONE TO THREE..................................................................................................................48
    BALANCE SHEET AT END OF YEAR ONE.........................................................................................................................51
    SOURCES     AND   USES OF FUNDS.....................................................................................................................................53




Northwind Traders Sample Business Plan                                                                                                                                     5
Northwind Traders Sample Business Plan   1
EXECUTIVE SUMMARY

The Description of the Company
Doc Hollywood Media is a subsidiary of Neon Lights Entertainment and provides Micro Niche
Marketing & Advertisement services for the entertainment and World Wide Web. The service
industry, includes one of the fastest growing business sectors of the economy, and intends to
capitalize on the success of this industry by taking advantage of digital streaming media and
electronic display advertisement opportunities with global saturation.




Doctor Joseph P. Sinda is a former Executive Director of Promotions/Advertisement / Marketing
and Publicity Warner Brothers, Inc, Burbank CA. and is especially proficient in designing and
creatively & implementing new concepts for Film, Television Cable and the World Wide Web.
Gregg Atwill is the Co-founder with an extensive background web technology and as an Executive
Film Producer/ Co-owner at Neon Lights Entertainment and Last Gasp Film Group.




The Company’s Mission Statement
The mission of Doc Hollywood Media is to become the premier provider of online marketing &
advertisement for the entertainment industry and professionals with Internet businesses. We are
dedicated to building long-term relationships with our customers through quality services, support,
and to be recognized as the leading company for high quality Internet product and services. The
company’s goal is to grow steadily. Becoming profitable by the second year of operations.


Products and Services
Our Micro Niche Marketing ( M.N.M. ) Technology could provide you with over 84 Thousand
Intelligent Visitors A Day, in a 24 Hour Period. Doc Hollywood Media is an Authorized Warner
Bros. Digital Electronic Media Vendor, featuring the: Terminator Salvation Trailer: and Streaming
Media Venues from Adidas Athletics: Capitalia Unicredit Bank, Italy and PlayStation®.


Doc Hollywood Media is your Professional Web Design/Digital Streaming Media Services/Online
Advertisement/ Marketing/ Platform Vendor. As a professional entertainment business, we are
required to follow the same strict company policies: mandatory guidelines and E-Commerce
procedures as The Entertainment Resources / Marketing Association.
Northwind Traders Sample Business Plan                                                              2
Matter of fact, Entertainment Icons ABC/CBS/ The Fox Television Network and Prominent Site
Page Sponsor: Air France/ KLM Airlines have recently increase their revenues through an Internet
explosion that is being fuelled by increase internet penetration, a substantial increase in
broadband usage, and the easy availability of Rich Streaming Media Venues.


Marketing and Sales Techniques
Northwind Traders believes that by concentrating on one market segment and one geographic
destination, it will be able to deliver a service that is superior to anything currently on the market.
Published research shows that tourism is a fast-growing business sector and that Europe is the
favored location for most travelers. Adventure vacations, while a relatively new and small market,
looks set for explosive growth.


In addition to targeting adventure travelers and working as the appointed agents for established
travel tour firms, Northwind Traders plans to leverage its relationship with its sister business,
Northwind Traders outdoor clothing shop, by offering discount services to shop customers.




The Competition

informative Web site
competitive rates


Target Market
From desk and field market research carried out on 300 clients, it is clear that there is
considerable potential in the adventure travel business. Research indicates that Northwind
Traders’ target market finds it difficult to obtain reliable and authoritative advice on destinations
and activities. Research also suggests that the customers in this market are unlikely to purchase
their vacations again from the firm who provided their last vacation due to a lack of informative
sales personnel. Northwind Traders will cater to these needs and develop a strong return-
customer base.




Northwind Traders Sample Business Plan                                                                    3
Operations
The Northwind Traders travel agency business will operate from a self-contained facility within the
existing clothing shop, with its own shop window and entrance from the main street. The business
will benefit both from its accessible location in the heart of SeattleRedmond’s downtown shopping
district, as well as from the clientele it will gain through its proximity to the already established
Northwind Traders clothing store.


Management
Prior to starting the Northwind Traders travel agency, Ms. Mitchell cofounded, co-owned, and
operated the Northwind Traders clothing store. She has selected a small team with extensive
travel, sales, and computer skills, all of whom will be invaluable to the new venture. Her coworkers
bring a combined total of 35 years of travel industry experience to the agency.


Financial Forecast -
DOC - FILL IN BLANKS - ALL SECTIONS
Applicable to Doc Hollywood Medias
Doc Hollywood Media started as an idea by film producers Gregg Atwill and Doc Joseph Sinda
and has expanded into a business, with its focus on entertainment and online services for the
Internet. Last year, Doc Hollywood Media is a Private Company. They made profit on sales. They
employed two people.


Doc Hollywood Media expects that by concentrating full-time on selling entertainment services and
new Online clients will increase from the present level achieved over a six-month period with only
a part-time effort, to at least 50% in the first year,    75% in the second, and 110% in the third.
To help achieve this growth, Doc Joseph Sinda has identified three major film studios he wishes to
represent and has begun negotiations with them.


Selling between two and three advertisement packages a day will allow the business to reach
cash flow break-even in Year One, while makeing a modest profit in Year One. By the Year Two
profits should be 75% and will increase to nearly 110%         by Year Three.




Northwind Traders Sample Business Plan                                                                  4
FundingFinancing Requirements
DOC - FILL IN BLANKS - ALL SECTIONS
Applicable to Doc Hollywood Media
s Sought and Utilization
Doc Hollywood Media plans to sell E-commerce/Online Advertisement space and invest the
proceeds back into the business. In addition, we will be investing our own money in the business,
and seeking $ 750K Usd from outside sources. Return on capital by Year Three is projected to
be close to 100 percent. The purpose of the business plan is to communicate this highly profitable
opportunity to Doc Hollywood Media’s partners in the entertainment industry and to outside
investors, and to attract interest in the venture.




Northwind Traders Sample Business Plan                                                          5
Northwind Traders Sample Business Plan   6
HISTORY AND POSITION TO DATE

Doc Hollywood Media provides professional online services/marketing/ advertisement to
individuals and businesses on the World Wide Web. The business has locations in Los Angeles
California: 9843 East Ramon Av, Suite #427, Bellflower, CA 90706 and the Administration Offices
at 44519 San Anselmo Ave, Bungalow, Six Palm Desert CA 92260.


The Company’s Mission
The goal of Doc Hollywood Media is to be the leading provider of hassle-free marketing and
advertisements business for the Online professional. Initially operating in the Los Angeles area in
California, we moved our Administrations offices to the Coachella Valley and rapidly expanded to
selling services Worldwide via the Internet. Online service sales is the fastest growing category of
business to consumer activity on the Internet, and by the year 2010, the value of this market is
estimated at $4.5 billion.


Our emphasis will be on providing a complete specialized Internet service based on having a
detailed knowledge of the target audiences and activities being offered. Market research indicates
that the major criticism from our type of clients is that existing Ad Agencies and SEO Companies
“know nothing about their products, they just open the catalogue and read,” to quote one of a
many disappointed vendors.


By capitalizing on our experience, Doc Hollywood Media will be able to both advise and direct our
clients to specific types of Micro Niche Marketing they will need to get the very best out of their
product placement.


Management Team and Key Personnel
Doc Joseph P. Sinda: - Co-Founder - Sales and Marketing. Doc Sinda is an Executive Film
Producer for Neon Lights Entertainment, and a former Executive Director of Promotions / Publicity
Advertisement and Marketing for Warner Brothers, Inc, Burbank CA. He is especially proficient in
finance sector, the music business and designing and creatively & implementing new concepts for
Film, Television Cable and the World Wide Web. Electronic Press Kit:
http://www.neonlightsentertainment.com/Doc-Sinda.html



Northwind Traders Sample Business Plan                                                                7
Gregg Atwill: Co Fonder– Internet Technologies - Sales and Marketing. Prior to founding Doc
Hollywood Media, Mr. Atwill has worked for numerous online servers/web hosting, experienced in
marketing for radio broadcasting, and is currently an Executive Film Producer for Neon Lights
Entertainment, Last Gasp Film Group/Hollywood Blonde Films. His current Doc Hollywood Media
responsibilities include the company’s Online marketing campaign and all sales-related issues.
Electronic Press Kit: http://www.neonlightsentertainment.com/Gregg-Atwill.html


Mary Mae, Office Manager – Accounts Payable. Twenty years of Accounts Payables experience,
worked for Talk Show with Spike Feresten on the Fox Television Network for three years, is a
Member of AFTRA and a knowledgeable office manager. Ms. Mae has the ideal background and
necessary expertise for Doc Hollywood Media’s expectations.


Services
We are an Authorized Warner Bros. Digital Electronic Media Vendor, featuring the: Terminator
Salvation Trailer, and Streaming Media Venues from Adidas Athletics: Capitalia Unicredit Bank,
Italy. and PlayStation®. Currently, Doc Hollywood Media offers more than 16 different product
and service packages, including an E- Commerce Site, Web Hosting, Domains, Site Designs,
Video Production and Satellite Broadcasting service throughout Europe. We intend to be the
appointed vendors for major Film/ TV Studios, Airline and Online businesses.


Company History
In 2004, Doc Joseph Sinda and Gregg Atwill founded Doc Hollywood Media as an alternative
online advertisement and marketing company for Internet business professionals. Doc Hollywood
Media has extended its product range to include everything the online advertiser could want, from:
Splash Page Banner Ads, an E-commerce Site, Full Page Audio Advertisements with global
broadcasting station, Satellite Broadcasting, Entertainment Product Placements and more. Visit
our entire catalogue at: http://ww.dochollywoodmedia.com


FundingFinancing Requirements
DOC - FILL IN BLANKS - ALL SECTIONS
Applicable to Doc Hollywood Media


Doc Hollywood Media is a Private Company. As such we do not have to show our financials.




Northwind Traders Sample Business Plan                                                           8
Increasingly, our clients have been asking for Doc Hollywood Media for marketing and
advertisement advice. Last year, Doc Hollywood Media acquired Warner Brothers, one of the
largest and most respected entertainment studios in the market, and began to promote and sell
their products. .


In the six months that we have been selling travel products through our Site Page Sponsor: Air
France/KLM/Delta Airlines. http://www.dochollywoodmedia.com/Audio-Ad.html with some 200
Vacation packages at an estimated value at an average cost of $3340. Doc Hollywood Media’s
commission on these sales has been 10 percent commission. In addition, units are being sold on
our E-commerce site, yielding a 30 percent commission.


Guarantees and Warranties
Our clients will be protected against either our own or our Online Server’s failures, by virtue of the
bonding held by our principals. Doc Hollywood Media will only use Dot.com service providers who
can provide 24-hour emergency technical support services.




Business Structure
Doc Hollywood Media & Advertisement is mandated by law as an Online Entertainment Business,
to follow the same strict company; policies, mandatory guidelines and E-Commerce procedures as
The Entertainment Resources / Marketing Association.


In the next few weeks, Doc Hollywood Media will be setting up independent contractors as Web
Designers, Streaming Media Editors, which may include and not be limited to all encompassing
duties involving Online Operations, Marketing and Advertisement. This structure will clearly make
it possible to attract the risk capital that will be required when the business starts to grow.


MARKET RESEARCH
During the current period of strong economic growth, Doc Hollywood Media can capitalize on the
many significant opportunities with our Micro Niche Marketing ( M.N.M. ) Technology, Online
Advertisements that could attract over (84,000) - Eighty-Four Thousand Intelligent Visitors A Day
(24 Hour Period) and optimum visibility on the following Entertainment Web Sites:
Northwind Traders Sample Business Plan                                                               9
•   Doc Hollywood Media & Advertisement

   •   Neon Lights Entertainment

   •   Last Gasp Film Group

   •   Hollywood Blonde Films

   •   Online Search Engines


Economic and Social Factors
Online Service and Advertisement represent the fastest growing sector of the national economy,
and our clients, Air France/KLM/Delta Airlines and our E-commerce businesses are poised to
flourish in the midst of today’s economic boom. These services are projected to grow at an
average annual rate and expected to become part of a thriving economy.


The general economic climate Online is very strong. An influx of new Internet businesses has
added to the area’s prosperity, and the already large population of growing industries such as
Amazon, E-commerce, E-bay, Airline Transportation, Health Services, Tourism, Computer
Software, and the Entertainment Industry assures Doc Hollywood Media that there will always be a
need for marketing and advertisement and Streaming Media Venues.


Competitive Environment Our competitive edge will be in attracting and
retaining our customers with the most highly trained and well-informed
individuals we can recruit. With our expertise in Micro Niche Marketing,
we will be able to provide the most accurate, up-to-date information
possible.

Long-Term Opportunities
The Internet looks like it will continue to be the major destination, and E-commerce will be an
important channel into this market. The state of the economy will be the most influential factor in
how many people render services from Web Sites and visit E-commerce Stores. Other driving
forces for marketing and advertisement will include the cost for placements, Site availability,
Strategic Online Ad Positioning and Currency Rates.


Northwind Traders Can Develop Strong Position in Region



Northwind Traders Sample Business Plan                                                            10
The current lack of industry leadership with Internet Advertisement Companies represents an
exceptional opportunity for Doc Hollywood Media to develop a dominant presence in the European
adventure travel industry Online. With our exceptional knowledge of the industry, strong customer
base, and competitive prices, the company will be well situated to take advantage of the current
economic prosperity.




TARGET MARKET ANALYSIS
Geographic Area
Doc Hollywood Media is basedoperates in the California, area, and targets International Interests
with Micro Niche Marketing Advertisements that attracts over (84,000) - Eighty-Four Thousand,
Intelligent Visitors A Day in a 24, Hour Period.
Market Size and Description
The Internet Advertisement is home to approximately 122,000,000 Online Advertisers and at
least, 6,810,000 Streaming Media Clients (2009 Google figure). Over half of these clients fall
within our target market. Streaming entertainment is climbing at a rate of 10 percent each year,
and Digital Display Ads growth is expected through the year 2020. Doc Hollywood Media has
become a world-class online destination, and despite the downtown retail and shopping core and
our company has grown steadily since 2004.


Target Customers
It consists of Online individuals and Internet professionals who are deeply attached to Digital
Electronic Advertisement or Streaming Media These Internet Clients have tendency to stay and
wait out periods of economic downturn. Doc Hollywood Media’s unique qualities attract people,
both public officials and the digital electronic business leaders who have recognized there is a
need for effective marketing and advertisement skill.


From within this population, our target customers are individuals who are professionals with
incomes of $40,000+,, ages 25 to 75, with incomes of $40,000+, single or married, with or without
children, and college educated.


Market Definition
The World Wide Web Advertisement and Streaming Media are forecast to expand until 2019. This
is faster than the general economic growth rate average per year. The European market, while
Northwind Traders Sample Business Plan                                                             11
not the fastest growing, will be the most important factor for our client Air France/KLM Airlines,
accounting for over 50 percent of all international advertisements within the borders of Europe,
France, Italy, and Spain as the most popular target destinations. This is why we have selected
appropriate Product Placements in these areas. See APPENDIX 1- Air France


Figures for the size and projected growth are sketchy, but one recent study is in Table 2.




Table 2. World forecast (Million Internet Users): 1990 - 2010


Destination       1990              1997              2003              2010

Europe            0.25              0.60              1.60              2.35
N. America        0.45              0.60              1.40              2.20
Rest of World     0.10              0.25              0.95              1.10
Total             0.80              1.45              3.95              5.65


Age                                 2009                                2010
                                       %                                  %
16 - 24                                4                                  6
25 - 35                               20                                 31
36 - 45                               61                                 25
46+                                  15                                  38
                                    100                                 100
Source: Doc Hollywood Media




Market Opportunities
We believe that by concentrating on the World Wide Web, offering a limited but extensive range of
packages, and targeting our service at affluent professionals, we can meet the needs of our
clients. Our specialized knowledge will allow us both to satisfy our customers and to surpass the
services offered by our competitors.



Northwind Traders Sample Business Plan                                                               12
Our market study has shown that this group is composed of affluent professionals .That have
specific needs that are not currently being met. To date 65 percent of those planning marketing
and advertisement would not purchase them from the same source again. Specifically, they want
their vendors to have comprehensive knowledge of advertisement and marketing (87 percent); to
have an efficient Customer Service system in which they can have confidence (84 percent); to
have access to the professional entertainment industry as a target audience (81 percent); and to
be offered useful advice and ancillary services such as an E-commerce Site (79 percent).




Competitive Analysis
Doc Hollywood Media is the only multi platform marketing and advertisement company with two
locations in Southern California that is exclusively focuses on the entertainment industry and
Internet businesses. However, there are many ad agencies and secondary companies who are
unable or not competent enough to provide services for both venues. These findings are some of
the most powerful results of our research and we aim to increase this percentage through our
superior service.


Competitive Advantages
Some 65 percent of our clients using Doc Hollywood Media’s specialized advertisement space
would use them again—many more than would use a wide range of venues, including full page
sponsor ads, streaming media, digital advertisements and satellite broadcasting to increase their
sales. Our research shows that while 71 percent of clients take advantage of our competitive
rates, 23 percent of 5000 visitor, remain undecided and only 6 percent seem to be not interested.


We feel that by concentrating on the largest market in the entertainment industries and offering
services to the Online public, we will be able to provide superior product placements to a market,
consisting mostly of individuals who are over 24 years of age who are generally very cost
conscious and. the more affluent 25- to 65-year-old professional.



Competitors’ Positions
The two major competitors of Doc Hollywood Media are Jacobs & Clevenger, and the Google Ads
are the strongest competitor, due to its strong client base and experienced owners. However,it’s
their press releases that are of a very low quality, with it’s limited Pay Per Click Value and
Northwind Traders Sample Business Plan                                                             13
customer service. In addition, Jacobs & Clevenger lacks the knowledge and expertise in the field
of Streaming Entertainment Productions and Micro Niche Marketing/Advertisement that is valued
so highly by the clientele of Doc Hollywood Media.


Jacobs & Clevenger will be a formidable because of their prime Madison Avenue location, well-
established business, and extensive training program. However, these companies are known for
their lack of creativity and inherent flaws that make them, at best, marginally effective.


Potential Future Competition
Doc Hollywood Media will occupy a specialized niche in the industry, with its focus on customer
service and proving our clients the best possible services available Online. Doc Hollywood Media
will need to establish itself as the leader in marketing/advertisement and streaming media venue
for the World Wide Web with its superior product knowledge and high-quality service. The lack of
current providers in this area represents a unique opportunity for Doc Hollywood Media to expand
in a rapidly growing market.




BUSINESS STRATEGYMARKETING & SALES PLANNING
The Doc Hollywood Media owners are Executive Film Producers for Neon Lights Entertainment,
and the company Co-founder has an expertise, as a former Executive Director of Promotions
/Publicity Advertisement and Marketing for Warner Brothers, Inc, Burbank CA. proficient in
designing and creatively & implementing new concepts for Film, Television Cable and the World
Wide Web. His additional experience in finance and the music business augments the company’s
greatest asset.


We can create customized any project to fit our client’s specific needs and provide the most
thorough, informative advertisement available. By offering superior customer service, Doc
Hollywood Media can distinguish itself from its competitors.


Customer Incentives
Our market research shows that publicity has the greatest impact on people’s choice, followed
closely by having extraordinary products at competitive rates and having recommendations from a

Northwind Traders Sample Business Plan                                                            14
friends, relatives, or business colleagues. General press advertising seems to be fairly ineffective
in this sector, and advertising with a Pay Per Click specialist only brings in one out of seventy
clients.


Advertising and Promotion
Our advertising and promotions will pivot around six key strategies: public relations, our E-Shop,
an Internet Web site, customer relations, press advertising, and our encompassed association with
the Warner Brothers, ABC/CBS. FOX Television Network, Air France/KLM/Delta Airlines, Adidas
Athletic, PlayStation, and Capitalia/Unicredit Bank, Italy, Icon Brands


Press Releases: We will put considerable effort into preparing and disseminating a regular flow of
press releases. These will be based on stories about Doc Hollywood Media, Online clients, and
new Products or Services.


E-commerce Site: We plan to have an exciting, informative, and active Banner Ads, Video Display
Windows, featuring Client Streaming Advertisements, Trailers, Advertisements and Promotions.
Different destinations can be selected from outside the window via a control panel;, otherwise, the
scenes will rotate on a random basis


Internet Web Site: This is fast becoming a major promotional channel, and we believe it will
increase in importance over time. Also, it is the most convenient way for us to have a global
presence at the outset. (See Appendix 1, Internet Growth of Sales and Online Traffic..


Customer Relations. We will keep records of every sales contact. Data such as source of inquiry,
client needs, previous job orders, and income will be included. By having superior information on
our clients and intend to offer a truly personalized service. Our database will contain full details on
all our clients, including data to encourage our satisfied customers to recommend our services to
friends, relatives, business colleagues, and employers.


Online Advertising. We will undertake a small amount of specialist press advertising in order to
enhance our public relations activity. There is considerable research to support the argument that
the more often a potential client hears about Doc Hollywood Media the more likely they are to
approach us when they have a need for this type of service.




Northwind Traders Sample Business Plan                                                              15
Doc Hollywood Media will E-mail all past clients announcing the establishment of advertisement
specials and incentives, which may include, special introductory packages for any new business
that they recommend to us. http://dochollywoodmedia.com/Affiliate-Program.html


Sales and Marketing
Excellent selling skills are vital in our type of business. Therefore, everyone will be fully trained in
sales. Additionally, every month we will “audit” each other by observing half-a-day’s selling activity
and giving feedback on strengths and weaknesses in skills.


We will also be using a “contact management” system that will allow us to monitor the
effectiveness of different promotional strategies and of different marketing messages. The key to
our strategic advantage lies in having superior data on prospects and clients.


Commission
The normal commission paid to Web Agents is in the 10 percent to 15 percent range. However,
we will have some placements paying us at the lower end of the scale. These are a prestigious
firms to represent and by having them in our portfolio. That will enable us to negotiate much higher
commissions from our new principals. Accordingly, we are planning on an average commission of
11 percent, rising to 13 percent by the end of Year Three. Commission on and other services will
be 30 percent.




OPERATIONS

Premises
It is vital that the business has both a main Web Site and a visible separate entrance for our
E-commerce Store. The goal is for clients to be able to move between the premises without going
outside. We are always updating our Site and plan to do some of this work ourselves.


Opening Hours of Operation
The telephone lines will be staffed during the period from 10 am to 6 pm, Pacific Standard Time
and will be done mostly by our staff. However, overload calls during the day and after hours calls
will go to our automated voice mail or may be referred to our Los Angeles office. However, clients
who are considering a purchase decision from home or in the evenings and after business hours,
Northwind Traders Sample Business Plan                                                                16
Doc Hollywood Media will be available as their first point of contact with an informed, friendly
service when needed. We believe that since our clients will mostly be busy professional people,
off-peak- hours access to our services is also a key way in which we can differentiate ourselves
from other agencies.


Equipment
We are renting an integrated Web/Data-base Server from an outside source that allows us to
answer and resolve any client on-screen product placements or technical issue 24/7. As customer
service is one of our key components, it is essential that we have full access to all relevant data
speedily and efficiently.


Staffing
From the outset all staff will have job descriptions, a career and training history file, and a record of
employee reviews. New staff will take the Aptitude Test, and then spend time with each member of
the Doc Hollywood Media Team. All staff will undergo full product training, and will spend at least
four weeks a year on-site at key destination Sites.


With this system we can review our sales and marketing activities on a
regular basis.
We will be developing outline scripts to help the sales staff manage inquiries.
This will ensure that all incoming phone calls are dealt with in the same way
and meet a high standard.


We will encourage people inquiring about vacations to give us feedback on:


• Our ability to handle their inquiry
• The amount of time from the client’s first inquiry to the date of actual travel
• The client’s reactions to the vacation in terms of whether it meets their
   expectations




Northwind Traders Sample Business Plan                                                                17
New Tour Operators
Heather Mitchell will be responsible for reviewing the range of tour operators
that we seek to represent, and negotiating with prospective new principals.




Capacity
Our offices can accommodate five sales desks. Each sales desk has a
capacity to handle four clients per hour, which means over the year we could
handle up to 40,000 inquiries. With our average sales rate of one in five, we
could service 9600 clients from our present facilities. This is well above the
numbers we are anticipating in the business plan.




MANAGEMENT & ORGANIZATION

Key Employees
Heather Mitchell, President and CEO. Before founding Northwind Traders, Ms.
Mitchell owned and operated Northwind Traders, an outdoor clothing shop in
the Redmond area. Prior to that, she managed the Olympia branch of one of
the larger regional chains of general travel agencies operating throughout
western Washington, where she was responsible for managing the office
systems and a staff of four. She has a degree in travel and tourism from State
University.


Northwind Traders Sample Business Plan                                           18
In addition to Ms. Mitchell, team members Jim Kim and Richard Bready will be
moving into the new venture on a full-time basis, and Amy Egert has been
recently recruited to cover Saturdays and vacations. Freelance business
consultant Jae Pak will be advising during the business’s changeover from
clothing shop to adventure travel agency.


Jim Kim, Vice President Sales and Marketing. Prior to joining Northwind
Traders, Mr. Kim worked for the marketing department of a major airline. His
current responsibilities include the company’s direct marketing campaign and
all sales related issues.


Richard Bready, Office Manager. Twenty years as a travel agent has given Mr.
Bready the ideal background for Northwind Traders. A knowledgeable
salesperson, Mr. Bready’s expertise in the area of European travel enables him
to entice the adventure traveler.


Amy Egert, Sales Assistant. After completing her undergraduate degree at the
Institute of Art, Ms. Egert spent a year traveling abroad and joined the staff at
Northwind Traders recently as a sales assistant.


Jae Pak, Business Consultant. With over twenty years of consulting experience
in industries ranging from aerospace to technology to retail, Mr. Pak’s
knowledge and guidance will be instrumental to the success of Northwind
Traders.


(Heather Mitchell’s CV is in Appendix 3)




Northwind Traders Sample Business Plan                                          19
Board of Directors
The volunteer members of the Board of Directors provide guidance to the
management and staff of Northwind Traders. The board meets twice yearly to
discuss policy changes, review the mission statement, and update the
business plan if needed.


Members include:
Lisa Jacobson, retail store owner
Holly Barrett, CPA
Jo Brown, former travel agent
William Hollands, Lawyer
Lisa Garmaise, retail store owner
Tony Chor, human resource manager
Prasanna Samarawickrama, caterer




Northwind Traders Sample Business Plan                                    20
Long-Term Goals
Northwind Traders plans to grow steadily over the next five years, becoming
the premier provider of European adventure vacations in the greater Redmond
area. Our financial objectives are to be operating at or close to break-even
cash flow by the end of the first year. We aim to be profitable from Year One
onward; our goal is to earn at least $300,000 post tax profit in the Year Two,
and nearly $500,000 in Year Three. Our profit margin on sales by Year Three
will be a respectable 7 percent.


Strategy for Achieving Goals
• Extensive public relations campaign
• Recruit well-trained, enthusiastic staff
• Deliver superior product knowledge
• Provide high quality customer service
• Create library of tools/reference materials for clients
• Offer competitive pricing on vacation packages


The first priority is to hire a competent public relations consultant. This
individual will be the key to producing state-of-the art publicity materials and
determining where these materials should be placed for optimum visibility.


The second priority will be to increase the staff. The individuals recruited will
go through an extensive training program to ensure that they will be able to
provide superior product knowledge in the field of European adventure travel.
The present staff is passionate about adventure vacations, and we intend to
maintain their enthusiasm through constant product development and skill

Northwind Traders Sample Business Plan                                              21
training. We will only recruit those individuals who share our vision. We also
want the business to have an enjoyable atmosphere.


The third priority is to install a library of reference works in the shop. These
materials will be available for clients to browse through while in the shop, or to
“check out” and peruse at home. An agent will be on hand at all times to
answer any questions.


Position
While at present we are offering only other company’s adventure vacations, we
have protected our position in a number of ways.


First, we have a two-year agency agreement with Margie’s Travel, which gives
us access to all their existing vacation products as well as any new ones. This
contract is dependent on Northwind Traders achieving sales of at least 250
vacation packages a year. We intend to negotiate similar agreements with
future suppliers, although sales targets with them will be lower to reflect their
relative market position.


Second, we intend to maintain a high service element to our business,
extending our range of value added services such as vacation insurance,
individualized prevacation booklets, postvacation follow-up, and continually
updating our client database. In this way, we will seek to build up a high level
of repeat business. Customer loyalty is vital to our profitable growth.


Risks Associated with Growth
• Losing touch with customers
• Loss of clientele to other providers
• Quality of services diminished
Northwind Traders Sample Business Plan                                              22
• New businesses


The risks facing the expansion of Northwind Traders can be summed up in one
word: competition. In order to sustain our position in the area as the premiere
European adventure travel business, Northwind Traders needs to outshine our
competition. By maintaining our focus on superior product knowledge and
outstanding customer service, we will be able to uphold our position in the
industry, thereby retaining current clients and attracting new clients.
FORECASTING
DOC - FILL IN ALL OF THIS SECTION BELOW
Applicable to Doc Hollywood Media
Sales Forecast
For the purposes of our sales forecast, we are assuming that only one in five inquiries will actually
result in a Micro Niche Marketing purchase. This is a very conservative estimate. We expect a
steady buildup of entertainment clients coming from the movie studios and a number of new
inquiries generated by our Online promotional activity from the Internet will also build up during the
year. This is a trend is expected to continue based on the projection below.




Table 3. Sales Forecast Projection


                                  Q1          Q2          Q3          Q4         Year
                                                                                Total

Inquiries generated
through promotion

Shop inquiries

Total inquiries

Vacations sold

Average vacations cost           $            $             $           $           $

Commission received                  $            $         $           $           $
Northwind Traders Sample Business Plan                                                             23
Commission on insurance            $           $           $            $           $
& other services received

Total commission & fees            $           $           $            $           $
earned


In Year Two we are forecasting a gross profitcommissions of $ , and in Year Three we plan to
reach $ .


Cash Flow Projections
The Cash Flow projections for Year One (see Appendix 2) show that after the owner has put in $
, the business will need additional short-term financing of about $ . For the last two months of the
year, we are forecasting a positive cumulative cash flow and a year-end cash surplus of $ .


In our Cash Flow projection, we have assumed the whole $ additional financing has come from a
Internet Commerce. We have allowed for interest on the full amount for the whole period. In
practice we would hope to finance part of this at least by a line of credit equal to the money
actually required. In this way we believe we have made a prudent, conservative provision.


Income Statement
DocHollywoodMedia is a Private Company.




Balance Sheet
The Balance Sheet at the end of Year One shows a healthy surplus of current assets over current
liabilities. We have shown a conservative funding position, which does not include any of the
additional capital that we hope to secure.


Performance Ratios
We plan to move our gross profit up from 10 percent in Year One, to 13 percent in Year Three.
These figures look quite low, but it should be remembered that our gross profitincome is really the

Northwind Traders Sample Business Plan                                                            24
sales commission we earn, not the full price of an advertisement package. Our net income before
taxes is a more accurate measure of performance. This we expect to move from 2 percent at the
outset, up to 8 percent by Year Three. Commission generated and profit per employee will be
among the highest in the industry.


Table 5. Commission Generated and Profit per Employee


                                  Year One               Year Two              Year Three

Gross profit %
Net income before
taxes %
Commission                                $                      $                       $
generated per
employee
Profit per employee                       $                      $                       $




Break-Even
To break even we will need to sell between 2 and 3 per day. This compares with our present sales
of 1.3 per day, based on our part-time effort out of the E-Commerce. We feel confident that the
break-even point can be attained within a reasonable period of time.


Funds Required and Timing
We plan to make two major investments: one in Web site and database development and one in
E-Shop premises development.
make are the:
•   Web site and data base development - this will cost $1,325750. The data base system is one
    of our key differentiators. It will allow us to offer superior service and ensure a high level of
    repeat business and referrals.


    The Web site is vital if we are to reach this wide and disparate global market. The groups of
    potential clients we have chosen as our target market—, affluent, professional 25- to 35- year
    olds—, are prime users of the Internet. Even those people in our locality will expect to be able
    to research our offers on the Internet before coming to the shop. (See Appendix 1, Internet
    Growth and the Sales)

Northwind Traders Sample Business Plan                                                                  25
•   E-Shop premises development - We will look sharp and dress accordingly to look professional.


Both these investments need to be made at the outset to ensure that the business creates the
right impression from the start. We get only one chance to make a first impression.


We have decided to lease our Online Space and E-Commerce, since this is a rapidly changing
area and we need to have access to the very latest technology.


Funding Options
The owner plans to invest $ of our own money (the proceeds of the sale of E-Shop business).
The cash flow projections show that the business will require $25,000 Usd of working capital
during the early months of the first year’s operations.




BUSINESS CONTROLS

Accounting System
We will be using a computer-based financial management system. With this system we can review
our sales and marketing activities on a regular basis. Thus we will be able to reward staff on the
basis of profit achieved rather than just on sales.


Quality Control
We will be developing outline scripts to help the sales staff manage inquiries. This will ensure that
all incoming phone calls are dealt with in the same way and meet a high standard.


We will encourage people inquiring about advertisement or streaming media to give us feedback
on our service:


•   Our ability to handle their inquiry
•   The amount of time from the client’s first inquiry to the date of actual purchase
•   The client’s reactions to the terms, whether it meets their expectations

Northwind Traders Sample Business Plan                                                               26
Capacity
Our offices can accommodate five sales desks. Each sales desk has a capacity to handle four
clients per hour, which means over the course of a year, we could handle up to 40,000 inquiries..
This is well above the numbers we are anticipating in the business plan.


Long-Term Goals
Northwind Traders plans to grow steadily over the next five years, becoming the premier provider
of European adventure vacations in the Greater Seattle area. OurThe objective of Doc Hollywood
Media is to be operating at or close to break-even cash flow by the end of the first year, with
steady growth over the next five years. We aim to be profitable from Year One onward; our goal is
to earn at least a profit in Year Two and nearly double in Year Three. Our profit margin on sales by
Year Three will be a respectable 7 percent.


Steps for Achieving Goals
Doc Hollywood Media strategy for achieving our goals consists of six major points:


Establish an extensive public relations campaign
Recruit well-trained, enthusiastic staff
Deliver superior product knowledge
Provide high-quality customer service
Create a library of tools/reference materials for clients
Offer competitive pricing packages


The first step to achieving our goals is to hire a competent public relations agency. This will be the
key to producing state-of-the art publicity materials and determining where these materials should
be placed for optimum visibility.


The second step will be to increase the staff. The individuals recruited will go through an extensive
training program to ensure that they will be able to provide superior product knowledge in the field
of Online Merchandizing. The present staff is passionate and we intend to maintain their
enthusiasm through constant product development and skill training. We will only recruit those
individuals who share our vision. We also want the business to have an enjoyable atmosphere.




Northwind Traders Sample Business Plan                                                             27
The third step is to install a library of reference works. These materials will be available for clients
to browse through while in the E-Commerce Site or to “check out” and peruse at home. An agent
will be on hand at all times to answer any questions.


Position
While at present we have protected our position in a number of ways.


First, we have a one-year agreement with the client, which gives us access to all their existing
products as well as any new ones. This contract is dependent on Doc Hollywood Media achieving
sales packages each month. We intend to negotiate similar agreements with future suppliers,
although sales targets with them will be lower to reflect their relative market position.


Second, we intend to maintain a high service element to our business, extending our range of
value-added services such as individualized follow-up, and continually updating our client
database. In this way, we will seek to build up a high level of repeat business. Customer loyalty is
vital to our profitable growth.


Risks Associated with Growth
We see some risks associated with our expected growth:


•   Losing touch with customers
•   Loss of clientele to other providers
•   Quality of services diminished
•   New businesses


The risks facing the expansion of Doc Hollywood Media can be summed up in one word:
competition. In order to sustain our position in the area as the premier agency for the World Wide
Web, Doc Hollywood Media needs to outshine its competition. By maintaining our focus on
superior product knowledge and outstanding customer service, we will be able to uphold our
position in the industry, thereby retaining current clients and attracting new clients.




Northwind Traders Sample Business Plan                                                                28
Northwind Traders Sample Business Plan   29
APPENDIX 1: MARKET RESEARCH
International Internet Users by World Region
Updated forecast for the years 2000 and 2010 (estimated figures in millions)
                                                                Average annual
                    1975      1995       1996    2000   2010    growth rate (%)
                                                                 1990 - 2010
Europe              153.8    338.2       347.4   397      525        3.1
East Asia/Pacific     8.7     84.5        90.1   122      229        7.6
Americas             50.0    110.1       115.5   138      195        3.7
Africa                4.7     18.7        19.4    25       37        4.6
Middle East           3.6     11.3        15.1    14       21        4.9
South Asia            1.6      4.5         4.5     6       11        6.7
World total         222.3    567.4       592.1   702    1,018        4.1
Source: Doc Hollywood Media




Northwind Traders Sample Business Plan                                            30
Percentage of Income Group
According to our research, the percentages of various income brackets are as follows:


•   3% earn less than $16,700 or less annually
•   7% earn between $16,701 and $25,050 annually
•   30% earn between $25,051 and $33,400 annually
•   30% earn between $33,401 and $41,750 annually
•   30% earn more than $41,750 annually




Air France/KLM Airlines Percentages of Major Tours Through Site Sponsored Web Page
A study by Air France/KLM Airlines destination of approximately 5000 major markets reveals the
following:


•   1200 of the 5000 offered are for destinations in Europe
•   1000 of the 5000 offered are for destinations in North America
•   600 of the 5000 offered are for destinations in India
•   810 of the 5000 offered are for destinations in Africa
•   675 of the 5000 offered are for destinations in the Far East
•   675 of the 5000 offered are for other destinations


By contrast, the percentages of the market adventure travelers devoted purchasing vacation
packages to each of these Air France/KLM Airline regions destinations is are as follows:


•   Europe - 41% of adventure travelers purchase vacation packages for destinations in Europe

•   North America - 30% of adventure travelers purchase vacation packages for destinations in
    North America

•   India - 10% of adventure travelers purchase vacation packages for destinations in India

•   Africa 7% of adventure travelers purchase vacation packages for destinations in Africa


Northwind Traders Sample Business Plan                                                          31
•   Far East - 7% of adventure travelers purchase vacation packages for destinations in the Far
    East

•   Other destinations - 5% of adventure travelers purchase vacation packages for destinations in
    other regions


Our research shows that Europe is the most popular destination for Air France/KLM Airlines
travelersakers. However, only 1200 of the 5000 tours on the market are for European destinations.
Africa, which only attracts 7 percent of the market, has 16 percent of the tours aimed at it. It
follows that the European market has scope for expansion and that if we concentrate on that
market, we only need to have detailed knowledge of European tours, rather than all 5000. In that
way we can have the advantage of superior knowledge in our chosen market.




Northwind Traders Sample Business Plan                                                             32
Doc Hollywood Media QUESTIONNAIRE
              (Your replies are anonymous so confidentiality is assured)


1.     Gender:                 Male                Female
       Married:                Yes                 No
       Children                 Yes                 No
       Age:                     Under 16                    Income:                 Under $16,700
                                16 - 24                                             $16,701-$25,050
                                25 - 35                                             $25,051-$33,400
                                36 - 45                                             $33,401-$41,750
                                45+                                                 over $41,750


       Occupation:           Self:...................................................................


                             Partner:.............................................................


2.     How many advertisements or streaming media packages have you taken in the past
three years?
                 None - never considered placing one
                 Considered it, but not made a purchase
                 Placed one ad or streaming media
                 Placed two ad or streaming media
                 Placed at least one ad or streaming media every year


3.     If you placed an ad or streaming media, how much do you spend?
                 Under $167
                 $167-$334
                 $334-$1010
                 Over $1010




Northwind Traders Sample Business Plan                                                                  33
4.     Who did you buy your last advertisement or streaming ad from? Would you use that
source again?
         Independently                                        Yes           No
         Directly from the vendor                             Yes           No
         Via the Internet                                     Yes           No
         From a specialist on Madison Ave                     Yes           No
         From a general Ad Agent                              Yes           No


5.     How did you hear about Doc Hollywood Media?
                From a friend/colleague/relative
                Via an advertisement in general press
                Via the Internet
                Saw it on the search engine’s window
                Via an E-mailadvertisement
                Editorial in press/TV/radio


6.     What impressed you most about your last advertisement company?
                Ranking for level                                           Ranking for
                  of impression                                         importance of factor
                 (1 = excellent,                                          (1 = very high,
                   4 = useless)                                              4 = quite
                                                                           unimportant)
                                         Knowledge of activity
                                         Knowledge of destination
                                         Range of helpful advice
                                         Additional services, Specify




7.     What did you dislike most about the last advertisement company?
                The other people were not compatible (e.g.had very different competence
              levels)


                Too expensive
Northwind Traders Sample Business Plan                                                         34
They did not properly explain the true nature of the product placement


                The administrative arrangements were poor - I had to do all the
                chasing!


8.     What was the your last product placement purchase?
                Streaming Media                   E- Commerce Issue


                Full Page Display Ad              Banner Ad


                Satellite Broadcasting            Other (Please Specify)


9.     If you have never taken any advertisement would you consider taking one from Doc
       Hollywood Media with proven expertise in this market?
                Yes            No


10.    Have you ever purchased advertisement or streaming media for your employer?
                Yes            No


 Thank you for your help with our research. We hope thisit will help Doc Hollywood Media
                       to bring you more exciting products and services




Northwind Traders Sample Business Plan                                                   35
Internet Growth and the Sale of Travel Services
Sales of travel services on the Internet have risen steadily over the past several years and look to
continue increasing through the year 2000. These sales far outweigh other Internet sales,
including PC sales of software and hardware, clothing sales, and book sales. For example, in
1998, sales of travel services totaled $1.4 billion00M, while PC products equaled $1.0 billion00M,
books $400 million0M, and clothing $250 million0M.


It is also evident that the European users of the Internet are growing rapidly. The United Kingdom
is the second largest Internet user market after Germany, followed in decreasing order by the
Netherlands, France, Finland, Italy, and Spain.


Percentage of Internet Users Who Have Shopped Online, 1998, in Millions
When it comes to actually using the Internet for online shopping, Finland leads the way, with
Germany and the United Kingdom sitting squarely in the middle, close to the European average.
The percentage of Internet users, by region, who have shopped online in 1998 are as follows:


•   Finland - 69% of Internet users in Finland have shopped online%

•   the Netherlands - 43% of Internet users in the Netherlands have shopped online

•   Germany - 41% of Internet users in Germany have shopped online

•   United Kingdom - 38% of Internet users in the United Kingdom have shopped online

•   Italy - 33% of Internet users in Italy have shopped online

•   Spain - 31% of Internet users in Spain have shopped online

•   France - 29% of Internet users in France have shopped online


The average percentage of European Internet users who have shopped online in 1998 is 41
percent.




Northwind Traders Sample Business Plan                                                            36
APPENDIX 2: FINANCIAL FORECASTS
Cash Flow Projection Year One

 Cash Flow Forecast - 12 Months


 Month:                           Pre-Start    1          2          3          4          5          6          7          8


 Receipts
 Cash Sales                                              10,020     10,855     12,525     14,195     15,865     18,370     21,710
 Collections from Credit Sales                                           251        418        501        501        585        752
 New Equity Inflow
 Loans Received                               16,700                            8,350                            8,350
 Other

 Total Receipts                           0   16,700     10,020     11,106     21,293     14,696     16,366     27,305     22,462


 Payments
                                                   401
 Cash Purchases
                                                          326            166        131        237        166        149        149
 Payments to Creditors                         1,203          978        499        392        713        499        446        446
 Salaries and Wages                            6,304      5,120      2,620      2,058      3,728      2,620      2,336      2,336
 Employee Benefits                             3,152      2,560      1,310      1,029      1,864      1,310      1,168      1,168
 Payroll Taxes                                 1,051          853        437        343        621        437        389        389
 Rent                                          5,253      4,267      2,183      1,715      3,107      2,183      1,947      1,947
 Utiltities                                    1,021          830        425        333        604        425        379        379
 Repairs and Maintenance                           584        474        243        191        345        243        216        216
 Insurance                                     1,021          830        425        333        604        425        379        379
 Travel                                        1,240      1,007          515        405        734        515        460        460
 Telephone                                     1,043          847        434        341        617        434        387        387
 Postage                                           438        358        182        143        259        182        162        162
 Office Supplies                                   949        770        394        310        561        394        352        352
 Advertising (delete row)
 Marketing and Advertising                     6,938      5,635      2,883      2,265      4,103      2,883      2,571      2,571
 Professional Fees                             5,439      4,418      2,261      1,776      3,217      2,261      2,016      2,016
 Training and Development                      1,751      1,422          728        572    1,036          728        649        649
 Bank Charges                                       26         21         11          9         16         11         10         10
 Miscellaneous                                       0          0          0          0          0          0          0          0
 Owner's Drawings                                    0          0          0          0          0          0          0          0
 Loan Repayments                                     0          0          0          0          0          0          0          0
 Tax Payments                                        0          0          0          0          0          0          0          0
 Capital Purchases                            25,050            0    4,175            0          0          0          0          0
 Other - Database and Web Site                       0          0          0   10,000            0          0   10,000            0

 Total Payments                           0   62,864     30,716     19,891     22,346     22,366     15,716     24,016     14,016

Northwind Traders Sample Business Plan                                                                    37
Cashflow Surplus/Deficit (-)            0   (46,164)   (20,696)    (8,785)    (1,053)    (7,670)      650       3,289      8,446



 Opening Cash Balance                    0         0    (46,164)   (66,860)   (75,645)   (76,698)   (84,368)   (83,718)   (80,429)



 Closing Cash Balance                    0   (46,164)   (66,860)   (75,645)   (76,698)   (84,368)   (83,718)   (80,429)   (71,983)




Northwind Traders Sample Business Plan                                                                   38
Income Statement, Years One to Three

Income Statement, Profit and Loss Statement - 12 Months

                            Year Year Year
                            1            2            3
Period Starting:            Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9    Month     Month
                                                                                                        10        11


Sales
Sales                       2,364,839 5,202,645 7,591,132


Other

Total Sales                 2,364,83 5,202,64 7,591,13             0   0   0     0       0         0         0         0
                                    9            5            2


Less Cost of Goods Sold
Materials
Labor
Overhead
Other                       2,096,056 4,578,327 6,604,286


Total Cost of Goods Sold 2,096,05 4,578,32 6,604,28                0   0   0     0       0         0         0         0
                                    6            7            6


Gross Profit                268,783 624,318 986,846                0   0   0     0       0         0         0         0



Operating Expenses
Salaries and Wages              36,072       40,581       58,116
Employee Benefits               18,036       20,291       29,058
Payroll Taxes                    6,012        6,764        9,686
Rent                            30,060       30,060       40,080
Utilities                        5,845        5,845        6,680
Repairs and Maintenance          3,340        3,340        3,340
Insurance                        5,845        9,185       16,700
Travel                           7,097       17,535       30,895
Telephone                        5,970        7,933       10,855
Postage                          2,505        4,175        8,350
Office Supplies                  5,428        8,350       12,525
Advertising (delete row)
Marketing and Advertising       39,700       38,410       50,100
Professional Fees               31,125       16,550       16,500
Training and Development        10,020       16,700       35,070
Bank Charges                      150          150          200

Northwind Traders Sample Business Plan                                                        39
Depreciation                  9,185     9,185      9,185
Miscellaneous
Other

Total Operating             216,390 235,054 337,340         0    0       0       0       0         0     0       0
Expenses


Operating Income             52,393 389,264 649,506         0    0       0       0       0         0     0       0



Interest Income (Expense)    (8,350)   (8,350)    (8,350)
Other Income (Expense)

Total Nonoperating           (8,350)   (8,350)   (8,350)    0    0       0       0       0         0     0       0
Income (Expense)


Income (Loss) Before         44,043 380,914 641,156         0    0       0       0       0         0     0       0
Taxes


Income Taxes                  9,142    76,184    145,751


Net Income (Loss)            34,901 304,730 495,405         0    0       0       0       0         0     0       0


Cumulative Net Income        34,901 339,631 835,036 835,036 835,036 835,036 835,036 835,036 835,036 835,036 835,036
(Loss)




Northwind Traders Sample Business Plan                                                        40
Balance Sheet at end of Year One

Balance Sheet - Two Years (Quarterly)


                                                   Year 1                                           Year 2
                                       Qtr 1       Qtr 2        Qtr 3       Qtr 4       Qtr 1       Qtr 2        Qtr 3       Qt


ASSETS


Current Assets
Cash                                    19,935
Marketable Securities                          0
Accounts Receivable, Net                45,818
Inventory                                      0
Prepaid Expenses                           835
Other                                          0
Total Current Assets                    66,588              0           0           0           0            0           0


Long-Term Assets
Property, Plant, and Equipment          29,225
Less Accumulated Depreciation            9,185
Net Property, Plant, and Equipment      20,040              0           0           0           0            0           0
Other Long-Term Assets                         0
Total Long-Term Assets                  20,040              0           0           0           0            0           0


Total Assets                            86,628              0           0           0           0            0           0


LIABILITIES AND SHAREHOLDERS' EQUITY


Current Liabilities
Short-Term Debt                                0
Current Maturities of Long-Term Debt           0
Accounts Payable                           835
Income Taxes Payable                     9,142
Accrued Liabilities                            0
Other                                          0
Total Current Liabilities                9,977              0           0           0           0            0           0


Long-Term Liabilities
Long-Term Debt Less Current                    0
Maturities
Deferred Income Taxes                          0
Other Long-Term Liabilities                    0
Total Long-Term Liabilities                    0            0           0           0           0            0           0


Shareholders' Equity
Common Stock                            41,750
Additional Paid-In Capital                     0

Northwind Traders Sample Business Plan                                                                 41
Retained Earnings               34,901
Other                                0
Total Shareholders' Equity      76,651   0   0   0   0        0   0


Total Liabilities and           86,628   0   0   0   0        0   0
Shareholders' Equity




Northwind Traders Sample Business Plan                   42
Sources and Uses of Funds
Sources and Use of Funds

Number of funding rounds expected for full financing:   1
Total dollar amount being sought in
this round:     $83,500

SOURCES OF FUNDS

Equity Financing:
Preferred Stock:
Common Stock:

Debt Financing:
Mortgage Loans:
Other Long-Term Loans:
Short-Term Loans:
Convertible Debt:

Investment from Principals:              $41,750

USE OF FUNDS

Capital Expenditures:
Purchase of Property:
Leasehold Improvements:
Purchase of Equipment/Furniture:         $29,225
Other:

Working Capital:
Purchase of Inventory:
Staff Expansion:                         $20,000
New Product Line Introduction:
Additional Marketing Activities:         $ 34,700
Other Business Expansion Activities:
Other: Database and Web site             $ 41,325

Debt Retirement:

Cash Reserve:




Northwind Traders Sample Business Plan                      43
Sources and Use of Funds

Number of funding rounds expected for full financing:       1
Total dollar amount being sought in
this round:        $83,500

SOURCES OF FUNDS

Equity Financing:
Preferred Stock:
Common Stock:

Debt Financing:
Mortgage Loans:
Other Long-Term Loans:
Short-Term Loans:
Convertible Debt:

Investment from Principals:              $41,750

USE OF FUNDS

Capital Expenditures:
Purchase of Property:
Leasehold Improvements:
Purchase of Equipment/Furniture:         $29,225
Other:

Working Capital:
Purchase of Inventory:
Staff Expansion:                         $20,000
New Product Line Introduction:
Additional Marketing Activities:         $34,275
Other Business Expansion Activities:
Other: Database and Web site             $41,750

Debt Retirement:

Cash Reserve:
Balance Sheet, One Year (Quarterly)
Balance Sheet - One Year (Quarterly)
                                                   Year 1




Northwind Traders Sample Business Plan                          44
Qtr 1       Qtr 2       Qtr 3       Qtr 4
ASSETS
Current Assets
Cash                                           7855           210      20,768      19,935
Marketable securities                             0             0           0           0
Accounts receivable, net                       5600        16,800      35,890      45,818
Inventory                                         0             0           0           0
Prepaid expenses                                400           535         835         835
Other                                             0             0           0           0
Total Current Assets                         13,855       17,545      57,493      66,588

Long-Term Assets
Property, plant, and equipment                29,225       29,225      29,225      29,225
Less accumulated depreciation                 (2296)       (4592)      (6888)      (9185)
Net property, plant, and equipment            26,929       24,633      22,337      20,040
Other long-term assets                             0            0           0           0
Total Long-Term Assets                       26,929       24,633      22,337      20,040
Total Assets                                 40,784       42,178      79,830      86,628

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
Short-term debt                                   0            0           0            0
Current maturities of long-term debt              0            0           0            0
Accounts payable                                525          640         750          835
Income taxes payable                              0            0        3500         9142
Accrued liabilities                               0            0           0            0
Other                                             0            0           0            0
Total Current Liabilities                       525          640       4250         9977

Long-Term Liabilities
Long-term debt less current maturities               0           0           0           0
Deferred income taxes                                0           0           0           0
Other long-term liabilities                          0           0           0           0
Total Long-Term Liabilities                          0           0           0           0

Shareholders' Equity
Common stock                                  41,750       41,750      41,750      41,750
Additional paid-in capital                         0            0           0           0
Retained earnings                             (1,491)        (212)     33,830      34,901
Other                                              0                                    0
Total Shareholders' Equity                   40,259       41,538      75,580      76,651
Total Liabilities and Shareholders' Equity   40,784       42,178      79,830      86,628




Northwind Traders Sample Business Plan                                                       45
Business Plan
Business Plan
Business Plan

More Related Content

What's hot

Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
Prakash Menon
 
Consumer Preference in Pakistan: Nestlé Vs Aquafina
Consumer Preference in Pakistan: Nestlé Vs AquafinaConsumer Preference in Pakistan: Nestlé Vs Aquafina
Consumer Preference in Pakistan: Nestlé Vs Aquafina
Ayesha Majid
 
Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
Prakash Menon
 
98432535 women-empowerment-project
98432535 women-empowerment-project98432535 women-empowerment-project
98432535 women-empowerment-project
Nitesh Kumar
 
SmartDraw VP User Guide
SmartDraw VP User GuideSmartDraw VP User Guide
SmartDraw VP User Guide
SmartDraw Software
 
165473 implementacion de un sistema de costos para la empresa industrial de a...
165473 implementacion de un sistema de costos para la empresa industrial de a...165473 implementacion de un sistema de costos para la empresa industrial de a...
165473 implementacion de un sistema de costos para la empresa industrial de a...
ElsaLlanosLaurente1
 
Native Plant Revegetation Guide For Colorado
Native Plant Revegetation Guide For ColoradoNative Plant Revegetation Guide For Colorado
Native Plant Revegetation Guide For ColoradoFiona9864
 
Enterprise Architecture Formulation template
Enterprise Architecture Formulation templateEnterprise Architecture Formulation template
Enterprise Architecture Formulation template
John Macasio
 
Greggs Financial Analysis
Greggs Financial AnalysisGreggs Financial Analysis
Greggs Financial AnalysisYang Luo
 
Sap mm-configuration-step-by-step-guide
Sap mm-configuration-step-by-step-guideSap mm-configuration-step-by-step-guide
Sap mm-configuration-step-by-step-guide
venkat1571
 
Sap MM-configuration-step-by-step-guide
Sap MM-configuration-step-by-step-guideSap MM-configuration-step-by-step-guide
Sap MM-configuration-step-by-step-guide
Venet Dheer
 
Sap mm configuration document ramesh kamishetty
Sap mm  configuration document ramesh kamishettySap mm  configuration document ramesh kamishetty
Sap mm configuration document ramesh kamishetty
Ramesh Kamishetty
 
Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
Prakash Menon
 
CEI China Port Development Report 210
CEI China Port Development Report 210CEI China Port Development Report 210
CEI China Port Development Report 210
China Economic Indicator
 
Automotive After Sales Management
Automotive After Sales ManagementAutomotive After Sales Management
Automotive After Sales Management
Hj Mohamad Idrakisyah
 
Netex learningMaker | Multipage Template v2.5.3 [En]
Netex learningMaker | Multipage Template v2.5.3 [En]Netex learningMaker | Multipage Template v2.5.3 [En]
Netex learningMaker | Multipage Template v2.5.3 [En]Netex Learning
 
Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
Prakash Menon
 

What's hot (19)

Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
 
Consumer Preference in Pakistan: Nestlé Vs Aquafina
Consumer Preference in Pakistan: Nestlé Vs AquafinaConsumer Preference in Pakistan: Nestlé Vs Aquafina
Consumer Preference in Pakistan: Nestlé Vs Aquafina
 
Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
 
Contents Table
Contents TableContents Table
Contents Table
 
98432535 women-empowerment-project
98432535 women-empowerment-project98432535 women-empowerment-project
98432535 women-empowerment-project
 
SmartDraw VP User Guide
SmartDraw VP User GuideSmartDraw VP User Guide
SmartDraw VP User Guide
 
165473 implementacion de un sistema de costos para la empresa industrial de a...
165473 implementacion de un sistema de costos para la empresa industrial de a...165473 implementacion de un sistema de costos para la empresa industrial de a...
165473 implementacion de un sistema de costos para la empresa industrial de a...
 
Native Plant Revegetation Guide For Colorado
Native Plant Revegetation Guide For ColoradoNative Plant Revegetation Guide For Colorado
Native Plant Revegetation Guide For Colorado
 
Enterprise Architecture Formulation template
Enterprise Architecture Formulation templateEnterprise Architecture Formulation template
Enterprise Architecture Formulation template
 
Greggs Financial Analysis
Greggs Financial AnalysisGreggs Financial Analysis
Greggs Financial Analysis
 
IB - Guide - Doing Business in Barbados
IB - Guide - Doing Business in BarbadosIB - Guide - Doing Business in Barbados
IB - Guide - Doing Business in Barbados
 
Sap mm-configuration-step-by-step-guide
Sap mm-configuration-step-by-step-guideSap mm-configuration-step-by-step-guide
Sap mm-configuration-step-by-step-guide
 
Sap MM-configuration-step-by-step-guide
Sap MM-configuration-step-by-step-guideSap MM-configuration-step-by-step-guide
Sap MM-configuration-step-by-step-guide
 
Sap mm configuration document ramesh kamishetty
Sap mm  configuration document ramesh kamishettySap mm  configuration document ramesh kamishetty
Sap mm configuration document ramesh kamishetty
 
Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
 
CEI China Port Development Report 210
CEI China Port Development Report 210CEI China Port Development Report 210
CEI China Port Development Report 210
 
Automotive After Sales Management
Automotive After Sales ManagementAutomotive After Sales Management
Automotive After Sales Management
 
Netex learningMaker | Multipage Template v2.5.3 [En]
Netex learningMaker | Multipage Template v2.5.3 [En]Netex learningMaker | Multipage Template v2.5.3 [En]
Netex learningMaker | Multipage Template v2.5.3 [En]
 
Black Belt In Retail
Black Belt In Retail Black Belt In Retail
Black Belt In Retail
 

Viewers also liked

Onboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקיד
Onboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקידOnboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקיד
Onboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקיד
Kineo Israel
 
Final Present Product Laminine Jpeg
Final Present Product Laminine JpegFinal Present Product Laminine Jpeg
Final Present Product Laminine Jpeg
korn kri
 
Kinh nghiệm đầu tư chứng khoán
Kinh nghiệm đầu tư chứng khoánKinh nghiệm đầu tư chứng khoán
Kinh nghiệm đầu tư chứng khoán
guest3c41775
 
Climate Frontline
Climate FrontlineClimate Frontline
Climate Frontline
Utviklingsfondet
 
Optimax: state-of-the-art performance improvement system
Optimax:  state-of-the-art performance improvement systemOptimax:  state-of-the-art performance improvement system
Optimax: state-of-the-art performance improvement systemThe Fox Group, LLC
 
Made In Romania
Made In RomaniaMade In Romania
Made In Romania
Robert
 
Les Tortugues I Els Cargols Fan Pà Amb
Les Tortugues I Els Cargols Fan Pà AmbLes Tortugues I Els Cargols Fan Pà Amb
Les Tortugues I Els Cargols Fan Pà AmbVanessa Valls
 
why AIM ??
why AIM ??why AIM ??
ZipClickNSave Chamber
ZipClickNSave ChamberZipClickNSave Chamber
ZipClickNSave Chamber
bostonmc
 
Hydron Group Kurumsal Tanıtım Dosyası
Hydron Group Kurumsal Tanıtım DosyasıHydron Group Kurumsal Tanıtım Dosyası
Hydron Group Kurumsal Tanıtım Dosyası
Hydron Consulting Grup
 
Land Rover Defender Brussels Street
Land Rover Defender Brussels StreetLand Rover Defender Brussels Street
Land Rover Defender Brussels StreetThe Diesel Driver
 
GCC11 - Lecture on learning
GCC11 - Lecture on learningGCC11 - Lecture on learning
GCC11 - Lecture on learning
Kineo Israel
 
De Assessment Brochure
De Assessment BrochureDe Assessment Brochure
De Assessment BrochureEvan Fan
 
Flight Support Center By Prasad
Flight Support Center By PrasadFlight Support Center By Prasad
Flight Support Center By Prasad
prasad2527
 
Đại cương về thị trường chứng khoán
Đại cương về thị trường chứng khoánĐại cương về thị trường chứng khoán
Đại cương về thị trường chứng khoán
guest3c41775
 

Viewers also liked (20)

Him Reak
Him ReakHim Reak
Him Reak
 
Onboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקיד
Onboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקידOnboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקיד
Onboarding presentation - כיצד לשפר תהליך קליטה וכניסה לתפקיד
 
Final Present Product Laminine Jpeg
Final Present Product Laminine JpegFinal Present Product Laminine Jpeg
Final Present Product Laminine Jpeg
 
Kinh nghiệm đầu tư chứng khoán
Kinh nghiệm đầu tư chứng khoánKinh nghiệm đầu tư chứng khoán
Kinh nghiệm đầu tư chứng khoán
 
Flower
FlowerFlower
Flower
 
Climate Frontline
Climate FrontlineClimate Frontline
Climate Frontline
 
Optimax: state-of-the-art performance improvement system
Optimax:  state-of-the-art performance improvement systemOptimax:  state-of-the-art performance improvement system
Optimax: state-of-the-art performance improvement system
 
Made In Romania
Made In RomaniaMade In Romania
Made In Romania
 
Les Tortugues I Els Cargols Fan Pà Amb
Les Tortugues I Els Cargols Fan Pà AmbLes Tortugues I Els Cargols Fan Pà Amb
Les Tortugues I Els Cargols Fan Pà Amb
 
why AIM ??
why AIM ??why AIM ??
why AIM ??
 
BMW EVolve App
BMW EVolve AppBMW EVolve App
BMW EVolve App
 
Winter
Winter Winter
Winter
 
ZipClickNSave Chamber
ZipClickNSave ChamberZipClickNSave Chamber
ZipClickNSave Chamber
 
Hydron Group Kurumsal Tanıtım Dosyası
Hydron Group Kurumsal Tanıtım DosyasıHydron Group Kurumsal Tanıtım Dosyası
Hydron Group Kurumsal Tanıtım Dosyası
 
Land Rover Defender Brussels Street
Land Rover Defender Brussels StreetLand Rover Defender Brussels Street
Land Rover Defender Brussels Street
 
GCC11 - Lecture on learning
GCC11 - Lecture on learningGCC11 - Lecture on learning
GCC11 - Lecture on learning
 
De Assessment Brochure
De Assessment BrochureDe Assessment Brochure
De Assessment Brochure
 
Bill Gates
Bill GatesBill Gates
Bill Gates
 
Flight Support Center By Prasad
Flight Support Center By PrasadFlight Support Center By Prasad
Flight Support Center By Prasad
 
Đại cương về thị trường chứng khoán
Đại cương về thị trường chứng khoánĐại cương về thị trường chứng khoán
Đại cương về thị trường chứng khoán
 

Similar to Business Plan

Link Resources Past Performance Summaries
Link Resources Past Performance SummariesLink Resources Past Performance Summaries
Link Resources Past Performance SummariesLink Resources
 
Link SDVOSB Past Performance Summaries
Link SDVOSB Past Performance SummariesLink SDVOSB Past Performance Summaries
Link SDVOSB Past Performance Summaries
gasanden
 
Link SDVOSB Past Performance Summaries
Link SDVOSB Past Performance SummariesLink SDVOSB Past Performance Summaries
Link SDVOSB Past Performance Summaries
gasanden
 
Project report on truck turnaround time
Project report on truck turnaround timeProject report on truck turnaround time
Project report on truck turnaround time
Puspendu Pattanayek
 
Port consulting sow001
Port consulting sow001Port consulting sow001
Port consulting sow001dflexer
 
Concourse Financial Software Suite
Concourse Financial Software SuiteConcourse Financial Software Suite
Concourse Financial Software SuiteMarc Vaughn
 
BOOK FOR RECORD KEEPING - latest
BOOK FOR RECORD KEEPING - latestBOOK FOR RECORD KEEPING - latest
BOOK FOR RECORD KEEPING - latestNamatai Moyo
 
SOA A View from the Trenches
SOA A View from the TrenchesSOA A View from the Trenches
SOA A View from the TrenchesTim Vibbert
 
AppLoader User Guide
AppLoader User GuideAppLoader User Guide
AppLoader User Guide
NRG Global
 
Mirsal 2 manual BOE
Mirsal 2 manual BOEMirsal 2 manual BOE
Mirsal 2 manual BOE
Dubai Patel Group
 
Translinked Regional Freight Study
Translinked Regional Freight StudyTranslinked Regional Freight Study
Translinked Regional Freight StudyTranslinked
 
Service Marketing Management - Managing Customer Satisfaction at a authorized...
Service Marketing Management - Managing Customer Satisfaction at a authorized...Service Marketing Management - Managing Customer Satisfaction at a authorized...
Service Marketing Management - Managing Customer Satisfaction at a authorized...
Gopalakrishnan D
 
BizTalk Practical Course Preview
BizTalk Practical Course PreviewBizTalk Practical Course Preview
BizTalk Practical Course Preview
MoustafaRefaat
 
Market for Portable Medication Compliance Devices
Market for Portable Medication Compliance DevicesMarket for Portable Medication Compliance Devices
Market for Portable Medication Compliance Devices
Alok Narula
 
2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania
2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania
2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania
Christian van Rij
 
CClamp Facility Design Project
CClamp Facility Design ProjectCClamp Facility Design Project
CClamp Facility Design Project
Abdelrahman M. Hassan
 
Sap hr implementation config rc - Aditi Tarafdar
Sap hr implementation config rc - Aditi TarafdarSap hr implementation config rc - Aditi Tarafdar
Sap hr implementation config rc - Aditi Tarafdar
Aditi Tarafdar
 
Invest plus user manual
Invest plus user manualInvest plus user manual
Invest plus user manualInvest Plus
 
Skripsi - Daftar Isi
Skripsi - Daftar IsiSkripsi - Daftar Isi
Skripsi - Daftar IsiRian Maulana
 

Similar to Business Plan (20)

Link Resources Past Performance Summaries
Link Resources Past Performance SummariesLink Resources Past Performance Summaries
Link Resources Past Performance Summaries
 
Link SDVOSB Past Performance Summaries
Link SDVOSB Past Performance SummariesLink SDVOSB Past Performance Summaries
Link SDVOSB Past Performance Summaries
 
Link SDVOSB Past Performance Summaries
Link SDVOSB Past Performance SummariesLink SDVOSB Past Performance Summaries
Link SDVOSB Past Performance Summaries
 
Project report on truck turnaround time
Project report on truck turnaround timeProject report on truck turnaround time
Project report on truck turnaround time
 
Port consulting sow001
Port consulting sow001Port consulting sow001
Port consulting sow001
 
Concourse Financial Software Suite
Concourse Financial Software SuiteConcourse Financial Software Suite
Concourse Financial Software Suite
 
BOOK FOR RECORD KEEPING - latest
BOOK FOR RECORD KEEPING - latestBOOK FOR RECORD KEEPING - latest
BOOK FOR RECORD KEEPING - latest
 
SOA A View from the Trenches
SOA A View from the TrenchesSOA A View from the Trenches
SOA A View from the Trenches
 
AppLoader User Guide
AppLoader User GuideAppLoader User Guide
AppLoader User Guide
 
Mirsal 2 manual BOE
Mirsal 2 manual BOEMirsal 2 manual BOE
Mirsal 2 manual BOE
 
Translinked Regional Freight Study
Translinked Regional Freight StudyTranslinked Regional Freight Study
Translinked Regional Freight Study
 
Service Marketing Management - Managing Customer Satisfaction at a authorized...
Service Marketing Management - Managing Customer Satisfaction at a authorized...Service Marketing Management - Managing Customer Satisfaction at a authorized...
Service Marketing Management - Managing Customer Satisfaction at a authorized...
 
BizTalk Practical Course Preview
BizTalk Practical Course PreviewBizTalk Practical Course Preview
BizTalk Practical Course Preview
 
Market for Portable Medication Compliance Devices
Market for Portable Medication Compliance DevicesMarket for Portable Medication Compliance Devices
Market for Portable Medication Compliance Devices
 
2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania
2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania
2008 Annual Report Wasso Hospital, Ngorongoro, Tanzania
 
CClamp Facility Design Project
CClamp Facility Design ProjectCClamp Facility Design Project
CClamp Facility Design Project
 
Sap hr implementation config rc - Aditi Tarafdar
Sap hr implementation config rc - Aditi TarafdarSap hr implementation config rc - Aditi Tarafdar
Sap hr implementation config rc - Aditi Tarafdar
 
Invest plus user manual
Invest plus user manualInvest plus user manual
Invest plus user manual
 
Lab view manual
Lab view manualLab view manual
Lab view manual
 
Skripsi - Daftar Isi
Skripsi - Daftar IsiSkripsi - Daftar Isi
Skripsi - Daftar Isi
 

Business Plan

  • 1. DOC HOLLYWOOD MEDIA & ADVERTISEMENT BUSINESS PLAN Northwind Traders Sample Business Plan 1
  • 2. Table of Contents EXECUTIVE SUMMARY.................................................................................................................................................1 DESCRIPTION OF THE COMPANY.....................................................................................................................................1 MISSION STATEMENT...................................................................................................................................................1 PRODUCTS AND SERVICES.............................................................................................................................................1 FINANCIAL FORECAST...................................................................................................................................................2 FINANCING REQUIREMENTS............................................................................................................................................2 HISTORY AND POSITION TO DATE............................................................................................................................4 THE COMPANY’S MISSION............................................................................................................................................4 MANAGEMENT TEAM AND KEY PERSONNEL.....................................................................................................................4 SERVICES...................................................................................................................................................................6 TRANSPORTATION........................................................................................................................................................7 COMPANY HISTORY.....................................................................................................................................................7 GUARANTEES AND WARRANTIES....................................................................................................................................8 BUSINESS STRUCTURE..................................................................................................................................................8 MARKET RESEARCH......................................................................................................................................................8 ECONOMIC AND SOCIAL FACTORS...................................................................................................................................9 COMPETITIVE ENVIRONMENT..........................................................................................................................................9 LONG-TERM OPPORTUNITIES.........................................................................................................................................9 GEOGRAPHIC AREA....................................................................................................................................................10 MARKET DESCRIPTION...............................................................................................................................................10 TARGET CUSTOMERS..................................................................................................................................................10 MARKET DEFINITION..................................................................................................................................................10 MARKET OPPORTUNITIES............................................................................................................................................11 COMPETITIVE ANALYSIS..............................................................................................................................................12 COMPETITIVE ADVANTAGES.........................................................................................................................................13 COMPETITORS ’ POSITIONS...........................................................................................................................................14 POTENTIAL FUTURE COMPETITION.................................................................................................................................14 BUSINESS STRATEGY...................................................................................................................................................15 CUSTOMER INCENTIVES...............................................................................................................................................15 ADVERTISING AND PROMOTION.....................................................................................................................................15 SALES AND MARKETING..............................................................................................................................................16 COMMISSION.............................................................................................................................................................17 OPERATIONS...................................................................................................................................................................17 PREMISES.................................................................................................................................................................17 CHOICE OF LOCATION AND PREMISES............................................................................................................................17 Northwind Traders Sample Business Plan 2
  • 3. HOURS OF OPERATION................................................................................................................................................17 EQUIPMENT..............................................................................................................................................................18 STAFFING.................................................................................................................................................................18 FORECASTING................................................................................................................................................................18 SALES FORECAST.......................................................................................................................................................18 CASH FLOW PROJECTIONS...........................................................................................................................................20 INCOME STATEMENT...................................................................................................................................................20 BALANCE SHEET.......................................................................................................................................................21 PERFORMANCE RATIOS...............................................................................................................................................21 BREAK-EVEN...........................................................................................................................................................21 FUNDS REQUIRED AND TIMING.....................................................................................................................................21 FUNDING OPTIONS.....................................................................................................................................................22 BUSINESS CONTROLS...................................................................................................................................................23 ACCOUNTING SYSTEM................................................................................................................................................23 QUALITY CONTROL....................................................................................................................................................23 NEW TOUR OPERATORS ..............................................................................................................................................23 CAPACITY................................................................................................................................................................23 LONG-TERM GOALS..................................................................................................................................................24 STEPS FOR ACHIEVING GOALS.....................................................................................................................................24 POSITION.................................................................................................................................................................25 RISKS ASSOCIATED WITH GROWTH...............................................................................................................................25 APPENDIX 1: MARKET RESEARCH..........................................................................................................................26 APPENDIX 2: FINANCIAL FORECASTS....................................................................................................................35 EXECUTIVE SUMMARY.................................................................................................................................................6 THE COMPANY...........................................................................................................................................................6 THE COMPANY’S MISSION............................................................................................................................................6 PRODUCTS AND SERVICES.............................................................................................................................................6 MARKETING AND SALES TECHNIQUES..............................................................................................................................6 THE COMPETITION.......................................................................................................................................................7 TARGET MARKET........................................................................................................................................................7 OPERATIONS...............................................................................................................................................................8 MANAGEMENT............................................................................................................................................................8 FINANCIALS................................................................................................................................................................8 FUNDING....................................................................................................................................................................9 HISTORY AND POSITION TO DATE..........................................................................................................................10 THE COMPANY’S MISSION..........................................................................................................................................10 Northwind Traders Sample Business Plan 3
  • 4. MANAGEMENT TEAM AND KEY PERSONNEL....................................................................................................................10 SERVICES.................................................................................................................................................................12 TRANSPORTATION......................................................................................................................................................13 COMPANY HISTORY...................................................................................................................................................13 GUARANTEES AND WARRANTIES...................................................................................................................................14 BUSINESS STRUCTURE................................................................................................................................................14 MARKET RESEARCH....................................................................................................................................................14 ECONOMIC AND SOCIAL FACTORS.................................................................................................................................15 COMPETITIVE ENVIRONMENT........................................................................................................................................15 LONG-TERM OPPORTUNITIES.......................................................................................................................................15 GEOGRAPHIC AREA....................................................................................................................................................16 MARKET DESCRIPTION...............................................................................................................................................16 TARGET CUSTOMERS..................................................................................................................................................17 MARKET DEFINITION..................................................................................................................................................17 MARKET OPPORTUNITIES............................................................................................................................................18 COMPETITIVE ANALYSIS..............................................................................................................................................19 COMPETITIVE ADVANTAGES.........................................................................................................................................22 COMPETITORS ’ POSITIONS...........................................................................................................................................22 POTENTIAL FUTURE COMPETITION.................................................................................................................................23 BUSINESS STRATEGY...................................................................................................................................................23 CUSTOMER INCENTIVES...............................................................................................................................................23 ADVERTISING AND PROMOTION.....................................................................................................................................24 SALES AND MARKETING..............................................................................................................................................25 COMMISSION.............................................................................................................................................................25 OPERATIONS...................................................................................................................................................................25 PREMISES.................................................................................................................................................................25 CHOICE OF LOCATION AND PREMISES............................................................................................................................26 HOURS OF OPERATION................................................................................................................................................26 EQUIPMENT..............................................................................................................................................................26 STAFFING.................................................................................................................................................................26 FORECASTING................................................................................................................................................................27 SALES FORECAST.......................................................................................................................................................27 CASH FLOW PROJECTIONS...........................................................................................................................................28 INCOME STATEMENT...................................................................................................................................................28 BALANCE SHEET.......................................................................................................................................................29 PERFORMANCE RATIOS...............................................................................................................................................29 BREAK-EVEN...........................................................................................................................................................29 FUNDS REQUIRED AND TIMING.....................................................................................................................................30 Northwind Traders Sample Business Plan 4
  • 5. FUNDING OPTIONS.....................................................................................................................................................31 BUSINESS CONTROLS...................................................................................................................................................31 ACCOUNTING SYSTEM................................................................................................................................................31 QUALITY CONTROL....................................................................................................................................................31 NEW TOUR OPERATORS ..............................................................................................................................................32 CAPACITY................................................................................................................................................................32 LONG-TERM GOALS..................................................................................................................................................32 STEPS FOR ACHIEVING GOALS.....................................................................................................................................32 POSITION.................................................................................................................................................................33 RISKS ASSOCIATED WITH GROWTH...............................................................................................................................34 APPENDIX 1: MARKET RESEARCH..........................................................................................................................35 INTERNATIONAL ARRIVALS BY WORLD REGION...............................................................................................................35 INDICATIONS OF TOURISM DEMAND IN 1997..................................................................................................................36 SUMMARY OF FINDINGS FROM MARKET RESEARCH SURVEY..............................................................................................37 NORTHWIND TRADERS QUESTIONNAIRE..........................................................................................................................41 INTERNET GROWTH AND THE SALE OF TRAVEL SERVICES..................................................................................................44 APPENDIX 2: FINANCIAL FORECASTS....................................................................................................................46 CASH FLOW PROJECTION YEAR ONE.............................................................................................................................46 INCOME STATEMENT, YEARS ONE TO THREE..................................................................................................................48 BALANCE SHEET AT END OF YEAR ONE.........................................................................................................................51 SOURCES AND USES OF FUNDS.....................................................................................................................................53 Northwind Traders Sample Business Plan 5
  • 6.
  • 7. Northwind Traders Sample Business Plan 1
  • 8. EXECUTIVE SUMMARY The Description of the Company Doc Hollywood Media is a subsidiary of Neon Lights Entertainment and provides Micro Niche Marketing & Advertisement services for the entertainment and World Wide Web. The service industry, includes one of the fastest growing business sectors of the economy, and intends to capitalize on the success of this industry by taking advantage of digital streaming media and electronic display advertisement opportunities with global saturation. Doctor Joseph P. Sinda is a former Executive Director of Promotions/Advertisement / Marketing and Publicity Warner Brothers, Inc, Burbank CA. and is especially proficient in designing and creatively & implementing new concepts for Film, Television Cable and the World Wide Web. Gregg Atwill is the Co-founder with an extensive background web technology and as an Executive Film Producer/ Co-owner at Neon Lights Entertainment and Last Gasp Film Group. The Company’s Mission Statement The mission of Doc Hollywood Media is to become the premier provider of online marketing & advertisement for the entertainment industry and professionals with Internet businesses. We are dedicated to building long-term relationships with our customers through quality services, support, and to be recognized as the leading company for high quality Internet product and services. The company’s goal is to grow steadily. Becoming profitable by the second year of operations. Products and Services Our Micro Niche Marketing ( M.N.M. ) Technology could provide you with over 84 Thousand Intelligent Visitors A Day, in a 24 Hour Period. Doc Hollywood Media is an Authorized Warner Bros. Digital Electronic Media Vendor, featuring the: Terminator Salvation Trailer: and Streaming Media Venues from Adidas Athletics: Capitalia Unicredit Bank, Italy and PlayStation®. Doc Hollywood Media is your Professional Web Design/Digital Streaming Media Services/Online Advertisement/ Marketing/ Platform Vendor. As a professional entertainment business, we are required to follow the same strict company policies: mandatory guidelines and E-Commerce procedures as The Entertainment Resources / Marketing Association. Northwind Traders Sample Business Plan 2
  • 9. Matter of fact, Entertainment Icons ABC/CBS/ The Fox Television Network and Prominent Site Page Sponsor: Air France/ KLM Airlines have recently increase their revenues through an Internet explosion that is being fuelled by increase internet penetration, a substantial increase in broadband usage, and the easy availability of Rich Streaming Media Venues. Marketing and Sales Techniques Northwind Traders believes that by concentrating on one market segment and one geographic destination, it will be able to deliver a service that is superior to anything currently on the market. Published research shows that tourism is a fast-growing business sector and that Europe is the favored location for most travelers. Adventure vacations, while a relatively new and small market, looks set for explosive growth. In addition to targeting adventure travelers and working as the appointed agents for established travel tour firms, Northwind Traders plans to leverage its relationship with its sister business, Northwind Traders outdoor clothing shop, by offering discount services to shop customers. The Competition informative Web site competitive rates Target Market From desk and field market research carried out on 300 clients, it is clear that there is considerable potential in the adventure travel business. Research indicates that Northwind Traders’ target market finds it difficult to obtain reliable and authoritative advice on destinations and activities. Research also suggests that the customers in this market are unlikely to purchase their vacations again from the firm who provided their last vacation due to a lack of informative sales personnel. Northwind Traders will cater to these needs and develop a strong return- customer base. Northwind Traders Sample Business Plan 3
  • 10. Operations The Northwind Traders travel agency business will operate from a self-contained facility within the existing clothing shop, with its own shop window and entrance from the main street. The business will benefit both from its accessible location in the heart of SeattleRedmond’s downtown shopping district, as well as from the clientele it will gain through its proximity to the already established Northwind Traders clothing store. Management Prior to starting the Northwind Traders travel agency, Ms. Mitchell cofounded, co-owned, and operated the Northwind Traders clothing store. She has selected a small team with extensive travel, sales, and computer skills, all of whom will be invaluable to the new venture. Her coworkers bring a combined total of 35 years of travel industry experience to the agency. Financial Forecast - DOC - FILL IN BLANKS - ALL SECTIONS Applicable to Doc Hollywood Medias Doc Hollywood Media started as an idea by film producers Gregg Atwill and Doc Joseph Sinda and has expanded into a business, with its focus on entertainment and online services for the Internet. Last year, Doc Hollywood Media is a Private Company. They made profit on sales. They employed two people. Doc Hollywood Media expects that by concentrating full-time on selling entertainment services and new Online clients will increase from the present level achieved over a six-month period with only a part-time effort, to at least 50% in the first year, 75% in the second, and 110% in the third. To help achieve this growth, Doc Joseph Sinda has identified three major film studios he wishes to represent and has begun negotiations with them. Selling between two and three advertisement packages a day will allow the business to reach cash flow break-even in Year One, while makeing a modest profit in Year One. By the Year Two profits should be 75% and will increase to nearly 110% by Year Three. Northwind Traders Sample Business Plan 4
  • 11. FundingFinancing Requirements DOC - FILL IN BLANKS - ALL SECTIONS Applicable to Doc Hollywood Media s Sought and Utilization Doc Hollywood Media plans to sell E-commerce/Online Advertisement space and invest the proceeds back into the business. In addition, we will be investing our own money in the business, and seeking $ 750K Usd from outside sources. Return on capital by Year Three is projected to be close to 100 percent. The purpose of the business plan is to communicate this highly profitable opportunity to Doc Hollywood Media’s partners in the entertainment industry and to outside investors, and to attract interest in the venture. Northwind Traders Sample Business Plan 5
  • 12. Northwind Traders Sample Business Plan 6
  • 13. HISTORY AND POSITION TO DATE Doc Hollywood Media provides professional online services/marketing/ advertisement to individuals and businesses on the World Wide Web. The business has locations in Los Angeles California: 9843 East Ramon Av, Suite #427, Bellflower, CA 90706 and the Administration Offices at 44519 San Anselmo Ave, Bungalow, Six Palm Desert CA 92260. The Company’s Mission The goal of Doc Hollywood Media is to be the leading provider of hassle-free marketing and advertisements business for the Online professional. Initially operating in the Los Angeles area in California, we moved our Administrations offices to the Coachella Valley and rapidly expanded to selling services Worldwide via the Internet. Online service sales is the fastest growing category of business to consumer activity on the Internet, and by the year 2010, the value of this market is estimated at $4.5 billion. Our emphasis will be on providing a complete specialized Internet service based on having a detailed knowledge of the target audiences and activities being offered. Market research indicates that the major criticism from our type of clients is that existing Ad Agencies and SEO Companies “know nothing about their products, they just open the catalogue and read,” to quote one of a many disappointed vendors. By capitalizing on our experience, Doc Hollywood Media will be able to both advise and direct our clients to specific types of Micro Niche Marketing they will need to get the very best out of their product placement. Management Team and Key Personnel Doc Joseph P. Sinda: - Co-Founder - Sales and Marketing. Doc Sinda is an Executive Film Producer for Neon Lights Entertainment, and a former Executive Director of Promotions / Publicity Advertisement and Marketing for Warner Brothers, Inc, Burbank CA. He is especially proficient in finance sector, the music business and designing and creatively & implementing new concepts for Film, Television Cable and the World Wide Web. Electronic Press Kit: http://www.neonlightsentertainment.com/Doc-Sinda.html Northwind Traders Sample Business Plan 7
  • 14. Gregg Atwill: Co Fonder– Internet Technologies - Sales and Marketing. Prior to founding Doc Hollywood Media, Mr. Atwill has worked for numerous online servers/web hosting, experienced in marketing for radio broadcasting, and is currently an Executive Film Producer for Neon Lights Entertainment, Last Gasp Film Group/Hollywood Blonde Films. His current Doc Hollywood Media responsibilities include the company’s Online marketing campaign and all sales-related issues. Electronic Press Kit: http://www.neonlightsentertainment.com/Gregg-Atwill.html Mary Mae, Office Manager – Accounts Payable. Twenty years of Accounts Payables experience, worked for Talk Show with Spike Feresten on the Fox Television Network for three years, is a Member of AFTRA and a knowledgeable office manager. Ms. Mae has the ideal background and necessary expertise for Doc Hollywood Media’s expectations. Services We are an Authorized Warner Bros. Digital Electronic Media Vendor, featuring the: Terminator Salvation Trailer, and Streaming Media Venues from Adidas Athletics: Capitalia Unicredit Bank, Italy. and PlayStation®. Currently, Doc Hollywood Media offers more than 16 different product and service packages, including an E- Commerce Site, Web Hosting, Domains, Site Designs, Video Production and Satellite Broadcasting service throughout Europe. We intend to be the appointed vendors for major Film/ TV Studios, Airline and Online businesses. Company History In 2004, Doc Joseph Sinda and Gregg Atwill founded Doc Hollywood Media as an alternative online advertisement and marketing company for Internet business professionals. Doc Hollywood Media has extended its product range to include everything the online advertiser could want, from: Splash Page Banner Ads, an E-commerce Site, Full Page Audio Advertisements with global broadcasting station, Satellite Broadcasting, Entertainment Product Placements and more. Visit our entire catalogue at: http://ww.dochollywoodmedia.com FundingFinancing Requirements DOC - FILL IN BLANKS - ALL SECTIONS Applicable to Doc Hollywood Media Doc Hollywood Media is a Private Company. As such we do not have to show our financials. Northwind Traders Sample Business Plan 8
  • 15. Increasingly, our clients have been asking for Doc Hollywood Media for marketing and advertisement advice. Last year, Doc Hollywood Media acquired Warner Brothers, one of the largest and most respected entertainment studios in the market, and began to promote and sell their products. . In the six months that we have been selling travel products through our Site Page Sponsor: Air France/KLM/Delta Airlines. http://www.dochollywoodmedia.com/Audio-Ad.html with some 200 Vacation packages at an estimated value at an average cost of $3340. Doc Hollywood Media’s commission on these sales has been 10 percent commission. In addition, units are being sold on our E-commerce site, yielding a 30 percent commission. Guarantees and Warranties Our clients will be protected against either our own or our Online Server’s failures, by virtue of the bonding held by our principals. Doc Hollywood Media will only use Dot.com service providers who can provide 24-hour emergency technical support services. Business Structure Doc Hollywood Media & Advertisement is mandated by law as an Online Entertainment Business, to follow the same strict company; policies, mandatory guidelines and E-Commerce procedures as The Entertainment Resources / Marketing Association. In the next few weeks, Doc Hollywood Media will be setting up independent contractors as Web Designers, Streaming Media Editors, which may include and not be limited to all encompassing duties involving Online Operations, Marketing and Advertisement. This structure will clearly make it possible to attract the risk capital that will be required when the business starts to grow. MARKET RESEARCH During the current period of strong economic growth, Doc Hollywood Media can capitalize on the many significant opportunities with our Micro Niche Marketing ( M.N.M. ) Technology, Online Advertisements that could attract over (84,000) - Eighty-Four Thousand Intelligent Visitors A Day (24 Hour Period) and optimum visibility on the following Entertainment Web Sites: Northwind Traders Sample Business Plan 9
  • 16. Doc Hollywood Media & Advertisement • Neon Lights Entertainment • Last Gasp Film Group • Hollywood Blonde Films • Online Search Engines Economic and Social Factors Online Service and Advertisement represent the fastest growing sector of the national economy, and our clients, Air France/KLM/Delta Airlines and our E-commerce businesses are poised to flourish in the midst of today’s economic boom. These services are projected to grow at an average annual rate and expected to become part of a thriving economy. The general economic climate Online is very strong. An influx of new Internet businesses has added to the area’s prosperity, and the already large population of growing industries such as Amazon, E-commerce, E-bay, Airline Transportation, Health Services, Tourism, Computer Software, and the Entertainment Industry assures Doc Hollywood Media that there will always be a need for marketing and advertisement and Streaming Media Venues. Competitive Environment Our competitive edge will be in attracting and retaining our customers with the most highly trained and well-informed individuals we can recruit. With our expertise in Micro Niche Marketing, we will be able to provide the most accurate, up-to-date information possible. Long-Term Opportunities The Internet looks like it will continue to be the major destination, and E-commerce will be an important channel into this market. The state of the economy will be the most influential factor in how many people render services from Web Sites and visit E-commerce Stores. Other driving forces for marketing and advertisement will include the cost for placements, Site availability, Strategic Online Ad Positioning and Currency Rates. Northwind Traders Can Develop Strong Position in Region Northwind Traders Sample Business Plan 10
  • 17. The current lack of industry leadership with Internet Advertisement Companies represents an exceptional opportunity for Doc Hollywood Media to develop a dominant presence in the European adventure travel industry Online. With our exceptional knowledge of the industry, strong customer base, and competitive prices, the company will be well situated to take advantage of the current economic prosperity. TARGET MARKET ANALYSIS Geographic Area Doc Hollywood Media is basedoperates in the California, area, and targets International Interests with Micro Niche Marketing Advertisements that attracts over (84,000) - Eighty-Four Thousand, Intelligent Visitors A Day in a 24, Hour Period. Market Size and Description The Internet Advertisement is home to approximately 122,000,000 Online Advertisers and at least, 6,810,000 Streaming Media Clients (2009 Google figure). Over half of these clients fall within our target market. Streaming entertainment is climbing at a rate of 10 percent each year, and Digital Display Ads growth is expected through the year 2020. Doc Hollywood Media has become a world-class online destination, and despite the downtown retail and shopping core and our company has grown steadily since 2004. Target Customers It consists of Online individuals and Internet professionals who are deeply attached to Digital Electronic Advertisement or Streaming Media These Internet Clients have tendency to stay and wait out periods of economic downturn. Doc Hollywood Media’s unique qualities attract people, both public officials and the digital electronic business leaders who have recognized there is a need for effective marketing and advertisement skill. From within this population, our target customers are individuals who are professionals with incomes of $40,000+,, ages 25 to 75, with incomes of $40,000+, single or married, with or without children, and college educated. Market Definition The World Wide Web Advertisement and Streaming Media are forecast to expand until 2019. This is faster than the general economic growth rate average per year. The European market, while Northwind Traders Sample Business Plan 11
  • 18. not the fastest growing, will be the most important factor for our client Air France/KLM Airlines, accounting for over 50 percent of all international advertisements within the borders of Europe, France, Italy, and Spain as the most popular target destinations. This is why we have selected appropriate Product Placements in these areas. See APPENDIX 1- Air France Figures for the size and projected growth are sketchy, but one recent study is in Table 2. Table 2. World forecast (Million Internet Users): 1990 - 2010 Destination 1990 1997 2003 2010 Europe 0.25 0.60 1.60 2.35 N. America 0.45 0.60 1.40 2.20 Rest of World 0.10 0.25 0.95 1.10 Total 0.80 1.45 3.95 5.65 Age 2009 2010 % % 16 - 24 4 6 25 - 35 20 31 36 - 45 61 25 46+ 15 38 100 100 Source: Doc Hollywood Media Market Opportunities We believe that by concentrating on the World Wide Web, offering a limited but extensive range of packages, and targeting our service at affluent professionals, we can meet the needs of our clients. Our specialized knowledge will allow us both to satisfy our customers and to surpass the services offered by our competitors. Northwind Traders Sample Business Plan 12
  • 19. Our market study has shown that this group is composed of affluent professionals .That have specific needs that are not currently being met. To date 65 percent of those planning marketing and advertisement would not purchase them from the same source again. Specifically, they want their vendors to have comprehensive knowledge of advertisement and marketing (87 percent); to have an efficient Customer Service system in which they can have confidence (84 percent); to have access to the professional entertainment industry as a target audience (81 percent); and to be offered useful advice and ancillary services such as an E-commerce Site (79 percent). Competitive Analysis Doc Hollywood Media is the only multi platform marketing and advertisement company with two locations in Southern California that is exclusively focuses on the entertainment industry and Internet businesses. However, there are many ad agencies and secondary companies who are unable or not competent enough to provide services for both venues. These findings are some of the most powerful results of our research and we aim to increase this percentage through our superior service. Competitive Advantages Some 65 percent of our clients using Doc Hollywood Media’s specialized advertisement space would use them again—many more than would use a wide range of venues, including full page sponsor ads, streaming media, digital advertisements and satellite broadcasting to increase their sales. Our research shows that while 71 percent of clients take advantage of our competitive rates, 23 percent of 5000 visitor, remain undecided and only 6 percent seem to be not interested. We feel that by concentrating on the largest market in the entertainment industries and offering services to the Online public, we will be able to provide superior product placements to a market, consisting mostly of individuals who are over 24 years of age who are generally very cost conscious and. the more affluent 25- to 65-year-old professional. Competitors’ Positions The two major competitors of Doc Hollywood Media are Jacobs & Clevenger, and the Google Ads are the strongest competitor, due to its strong client base and experienced owners. However,it’s their press releases that are of a very low quality, with it’s limited Pay Per Click Value and Northwind Traders Sample Business Plan 13
  • 20. customer service. In addition, Jacobs & Clevenger lacks the knowledge and expertise in the field of Streaming Entertainment Productions and Micro Niche Marketing/Advertisement that is valued so highly by the clientele of Doc Hollywood Media. Jacobs & Clevenger will be a formidable because of their prime Madison Avenue location, well- established business, and extensive training program. However, these companies are known for their lack of creativity and inherent flaws that make them, at best, marginally effective. Potential Future Competition Doc Hollywood Media will occupy a specialized niche in the industry, with its focus on customer service and proving our clients the best possible services available Online. Doc Hollywood Media will need to establish itself as the leader in marketing/advertisement and streaming media venue for the World Wide Web with its superior product knowledge and high-quality service. The lack of current providers in this area represents a unique opportunity for Doc Hollywood Media to expand in a rapidly growing market. BUSINESS STRATEGYMARKETING & SALES PLANNING The Doc Hollywood Media owners are Executive Film Producers for Neon Lights Entertainment, and the company Co-founder has an expertise, as a former Executive Director of Promotions /Publicity Advertisement and Marketing for Warner Brothers, Inc, Burbank CA. proficient in designing and creatively & implementing new concepts for Film, Television Cable and the World Wide Web. His additional experience in finance and the music business augments the company’s greatest asset. We can create customized any project to fit our client’s specific needs and provide the most thorough, informative advertisement available. By offering superior customer service, Doc Hollywood Media can distinguish itself from its competitors. Customer Incentives Our market research shows that publicity has the greatest impact on people’s choice, followed closely by having extraordinary products at competitive rates and having recommendations from a Northwind Traders Sample Business Plan 14
  • 21. friends, relatives, or business colleagues. General press advertising seems to be fairly ineffective in this sector, and advertising with a Pay Per Click specialist only brings in one out of seventy clients. Advertising and Promotion Our advertising and promotions will pivot around six key strategies: public relations, our E-Shop, an Internet Web site, customer relations, press advertising, and our encompassed association with the Warner Brothers, ABC/CBS. FOX Television Network, Air France/KLM/Delta Airlines, Adidas Athletic, PlayStation, and Capitalia/Unicredit Bank, Italy, Icon Brands Press Releases: We will put considerable effort into preparing and disseminating a regular flow of press releases. These will be based on stories about Doc Hollywood Media, Online clients, and new Products or Services. E-commerce Site: We plan to have an exciting, informative, and active Banner Ads, Video Display Windows, featuring Client Streaming Advertisements, Trailers, Advertisements and Promotions. Different destinations can be selected from outside the window via a control panel;, otherwise, the scenes will rotate on a random basis Internet Web Site: This is fast becoming a major promotional channel, and we believe it will increase in importance over time. Also, it is the most convenient way for us to have a global presence at the outset. (See Appendix 1, Internet Growth of Sales and Online Traffic.. Customer Relations. We will keep records of every sales contact. Data such as source of inquiry, client needs, previous job orders, and income will be included. By having superior information on our clients and intend to offer a truly personalized service. Our database will contain full details on all our clients, including data to encourage our satisfied customers to recommend our services to friends, relatives, business colleagues, and employers. Online Advertising. We will undertake a small amount of specialist press advertising in order to enhance our public relations activity. There is considerable research to support the argument that the more often a potential client hears about Doc Hollywood Media the more likely they are to approach us when they have a need for this type of service. Northwind Traders Sample Business Plan 15
  • 22. Doc Hollywood Media will E-mail all past clients announcing the establishment of advertisement specials and incentives, which may include, special introductory packages for any new business that they recommend to us. http://dochollywoodmedia.com/Affiliate-Program.html Sales and Marketing Excellent selling skills are vital in our type of business. Therefore, everyone will be fully trained in sales. Additionally, every month we will “audit” each other by observing half-a-day’s selling activity and giving feedback on strengths and weaknesses in skills. We will also be using a “contact management” system that will allow us to monitor the effectiveness of different promotional strategies and of different marketing messages. The key to our strategic advantage lies in having superior data on prospects and clients. Commission The normal commission paid to Web Agents is in the 10 percent to 15 percent range. However, we will have some placements paying us at the lower end of the scale. These are a prestigious firms to represent and by having them in our portfolio. That will enable us to negotiate much higher commissions from our new principals. Accordingly, we are planning on an average commission of 11 percent, rising to 13 percent by the end of Year Three. Commission on and other services will be 30 percent. OPERATIONS Premises It is vital that the business has both a main Web Site and a visible separate entrance for our E-commerce Store. The goal is for clients to be able to move between the premises without going outside. We are always updating our Site and plan to do some of this work ourselves. Opening Hours of Operation The telephone lines will be staffed during the period from 10 am to 6 pm, Pacific Standard Time and will be done mostly by our staff. However, overload calls during the day and after hours calls will go to our automated voice mail or may be referred to our Los Angeles office. However, clients who are considering a purchase decision from home or in the evenings and after business hours, Northwind Traders Sample Business Plan 16
  • 23. Doc Hollywood Media will be available as their first point of contact with an informed, friendly service when needed. We believe that since our clients will mostly be busy professional people, off-peak- hours access to our services is also a key way in which we can differentiate ourselves from other agencies. Equipment We are renting an integrated Web/Data-base Server from an outside source that allows us to answer and resolve any client on-screen product placements or technical issue 24/7. As customer service is one of our key components, it is essential that we have full access to all relevant data speedily and efficiently. Staffing From the outset all staff will have job descriptions, a career and training history file, and a record of employee reviews. New staff will take the Aptitude Test, and then spend time with each member of the Doc Hollywood Media Team. All staff will undergo full product training, and will spend at least four weeks a year on-site at key destination Sites. With this system we can review our sales and marketing activities on a regular basis. We will be developing outline scripts to help the sales staff manage inquiries. This will ensure that all incoming phone calls are dealt with in the same way and meet a high standard. We will encourage people inquiring about vacations to give us feedback on: • Our ability to handle their inquiry • The amount of time from the client’s first inquiry to the date of actual travel • The client’s reactions to the vacation in terms of whether it meets their expectations Northwind Traders Sample Business Plan 17
  • 24. New Tour Operators Heather Mitchell will be responsible for reviewing the range of tour operators that we seek to represent, and negotiating with prospective new principals. Capacity Our offices can accommodate five sales desks. Each sales desk has a capacity to handle four clients per hour, which means over the year we could handle up to 40,000 inquiries. With our average sales rate of one in five, we could service 9600 clients from our present facilities. This is well above the numbers we are anticipating in the business plan. MANAGEMENT & ORGANIZATION Key Employees Heather Mitchell, President and CEO. Before founding Northwind Traders, Ms. Mitchell owned and operated Northwind Traders, an outdoor clothing shop in the Redmond area. Prior to that, she managed the Olympia branch of one of the larger regional chains of general travel agencies operating throughout western Washington, where she was responsible for managing the office systems and a staff of four. She has a degree in travel and tourism from State University. Northwind Traders Sample Business Plan 18
  • 25. In addition to Ms. Mitchell, team members Jim Kim and Richard Bready will be moving into the new venture on a full-time basis, and Amy Egert has been recently recruited to cover Saturdays and vacations. Freelance business consultant Jae Pak will be advising during the business’s changeover from clothing shop to adventure travel agency. Jim Kim, Vice President Sales and Marketing. Prior to joining Northwind Traders, Mr. Kim worked for the marketing department of a major airline. His current responsibilities include the company’s direct marketing campaign and all sales related issues. Richard Bready, Office Manager. Twenty years as a travel agent has given Mr. Bready the ideal background for Northwind Traders. A knowledgeable salesperson, Mr. Bready’s expertise in the area of European travel enables him to entice the adventure traveler. Amy Egert, Sales Assistant. After completing her undergraduate degree at the Institute of Art, Ms. Egert spent a year traveling abroad and joined the staff at Northwind Traders recently as a sales assistant. Jae Pak, Business Consultant. With over twenty years of consulting experience in industries ranging from aerospace to technology to retail, Mr. Pak’s knowledge and guidance will be instrumental to the success of Northwind Traders. (Heather Mitchell’s CV is in Appendix 3) Northwind Traders Sample Business Plan 19
  • 26. Board of Directors The volunteer members of the Board of Directors provide guidance to the management and staff of Northwind Traders. The board meets twice yearly to discuss policy changes, review the mission statement, and update the business plan if needed. Members include: Lisa Jacobson, retail store owner Holly Barrett, CPA Jo Brown, former travel agent William Hollands, Lawyer Lisa Garmaise, retail store owner Tony Chor, human resource manager Prasanna Samarawickrama, caterer Northwind Traders Sample Business Plan 20
  • 27. Long-Term Goals Northwind Traders plans to grow steadily over the next five years, becoming the premier provider of European adventure vacations in the greater Redmond area. Our financial objectives are to be operating at or close to break-even cash flow by the end of the first year. We aim to be profitable from Year One onward; our goal is to earn at least $300,000 post tax profit in the Year Two, and nearly $500,000 in Year Three. Our profit margin on sales by Year Three will be a respectable 7 percent. Strategy for Achieving Goals • Extensive public relations campaign • Recruit well-trained, enthusiastic staff • Deliver superior product knowledge • Provide high quality customer service • Create library of tools/reference materials for clients • Offer competitive pricing on vacation packages The first priority is to hire a competent public relations consultant. This individual will be the key to producing state-of-the art publicity materials and determining where these materials should be placed for optimum visibility. The second priority will be to increase the staff. The individuals recruited will go through an extensive training program to ensure that they will be able to provide superior product knowledge in the field of European adventure travel. The present staff is passionate about adventure vacations, and we intend to maintain their enthusiasm through constant product development and skill Northwind Traders Sample Business Plan 21
  • 28. training. We will only recruit those individuals who share our vision. We also want the business to have an enjoyable atmosphere. The third priority is to install a library of reference works in the shop. These materials will be available for clients to browse through while in the shop, or to “check out” and peruse at home. An agent will be on hand at all times to answer any questions. Position While at present we are offering only other company’s adventure vacations, we have protected our position in a number of ways. First, we have a two-year agency agreement with Margie’s Travel, which gives us access to all their existing vacation products as well as any new ones. This contract is dependent on Northwind Traders achieving sales of at least 250 vacation packages a year. We intend to negotiate similar agreements with future suppliers, although sales targets with them will be lower to reflect their relative market position. Second, we intend to maintain a high service element to our business, extending our range of value added services such as vacation insurance, individualized prevacation booklets, postvacation follow-up, and continually updating our client database. In this way, we will seek to build up a high level of repeat business. Customer loyalty is vital to our profitable growth. Risks Associated with Growth • Losing touch with customers • Loss of clientele to other providers • Quality of services diminished Northwind Traders Sample Business Plan 22
  • 29. • New businesses The risks facing the expansion of Northwind Traders can be summed up in one word: competition. In order to sustain our position in the area as the premiere European adventure travel business, Northwind Traders needs to outshine our competition. By maintaining our focus on superior product knowledge and outstanding customer service, we will be able to uphold our position in the industry, thereby retaining current clients and attracting new clients. FORECASTING DOC - FILL IN ALL OF THIS SECTION BELOW Applicable to Doc Hollywood Media Sales Forecast For the purposes of our sales forecast, we are assuming that only one in five inquiries will actually result in a Micro Niche Marketing purchase. This is a very conservative estimate. We expect a steady buildup of entertainment clients coming from the movie studios and a number of new inquiries generated by our Online promotional activity from the Internet will also build up during the year. This is a trend is expected to continue based on the projection below. Table 3. Sales Forecast Projection Q1 Q2 Q3 Q4 Year Total Inquiries generated through promotion Shop inquiries Total inquiries Vacations sold Average vacations cost $ $ $ $ $ Commission received $ $ $ $ $ Northwind Traders Sample Business Plan 23
  • 30. Commission on insurance $ $ $ $ $ & other services received Total commission & fees $ $ $ $ $ earned In Year Two we are forecasting a gross profitcommissions of $ , and in Year Three we plan to reach $ . Cash Flow Projections The Cash Flow projections for Year One (see Appendix 2) show that after the owner has put in $ , the business will need additional short-term financing of about $ . For the last two months of the year, we are forecasting a positive cumulative cash flow and a year-end cash surplus of $ . In our Cash Flow projection, we have assumed the whole $ additional financing has come from a Internet Commerce. We have allowed for interest on the full amount for the whole period. In practice we would hope to finance part of this at least by a line of credit equal to the money actually required. In this way we believe we have made a prudent, conservative provision. Income Statement DocHollywoodMedia is a Private Company. Balance Sheet The Balance Sheet at the end of Year One shows a healthy surplus of current assets over current liabilities. We have shown a conservative funding position, which does not include any of the additional capital that we hope to secure. Performance Ratios We plan to move our gross profit up from 10 percent in Year One, to 13 percent in Year Three. These figures look quite low, but it should be remembered that our gross profitincome is really the Northwind Traders Sample Business Plan 24
  • 31. sales commission we earn, not the full price of an advertisement package. Our net income before taxes is a more accurate measure of performance. This we expect to move from 2 percent at the outset, up to 8 percent by Year Three. Commission generated and profit per employee will be among the highest in the industry. Table 5. Commission Generated and Profit per Employee Year One Year Two Year Three Gross profit % Net income before taxes % Commission $ $ $ generated per employee Profit per employee $ $ $ Break-Even To break even we will need to sell between 2 and 3 per day. This compares with our present sales of 1.3 per day, based on our part-time effort out of the E-Commerce. We feel confident that the break-even point can be attained within a reasonable period of time. Funds Required and Timing We plan to make two major investments: one in Web site and database development and one in E-Shop premises development. make are the: • Web site and data base development - this will cost $1,325750. The data base system is one of our key differentiators. It will allow us to offer superior service and ensure a high level of repeat business and referrals. The Web site is vital if we are to reach this wide and disparate global market. The groups of potential clients we have chosen as our target market—, affluent, professional 25- to 35- year olds—, are prime users of the Internet. Even those people in our locality will expect to be able to research our offers on the Internet before coming to the shop. (See Appendix 1, Internet Growth and the Sales) Northwind Traders Sample Business Plan 25
  • 32. E-Shop premises development - We will look sharp and dress accordingly to look professional. Both these investments need to be made at the outset to ensure that the business creates the right impression from the start. We get only one chance to make a first impression. We have decided to lease our Online Space and E-Commerce, since this is a rapidly changing area and we need to have access to the very latest technology. Funding Options The owner plans to invest $ of our own money (the proceeds of the sale of E-Shop business). The cash flow projections show that the business will require $25,000 Usd of working capital during the early months of the first year’s operations. BUSINESS CONTROLS Accounting System We will be using a computer-based financial management system. With this system we can review our sales and marketing activities on a regular basis. Thus we will be able to reward staff on the basis of profit achieved rather than just on sales. Quality Control We will be developing outline scripts to help the sales staff manage inquiries. This will ensure that all incoming phone calls are dealt with in the same way and meet a high standard. We will encourage people inquiring about advertisement or streaming media to give us feedback on our service: • Our ability to handle their inquiry • The amount of time from the client’s first inquiry to the date of actual purchase • The client’s reactions to the terms, whether it meets their expectations Northwind Traders Sample Business Plan 26
  • 33. Capacity Our offices can accommodate five sales desks. Each sales desk has a capacity to handle four clients per hour, which means over the course of a year, we could handle up to 40,000 inquiries.. This is well above the numbers we are anticipating in the business plan. Long-Term Goals Northwind Traders plans to grow steadily over the next five years, becoming the premier provider of European adventure vacations in the Greater Seattle area. OurThe objective of Doc Hollywood Media is to be operating at or close to break-even cash flow by the end of the first year, with steady growth over the next five years. We aim to be profitable from Year One onward; our goal is to earn at least a profit in Year Two and nearly double in Year Three. Our profit margin on sales by Year Three will be a respectable 7 percent. Steps for Achieving Goals Doc Hollywood Media strategy for achieving our goals consists of six major points: Establish an extensive public relations campaign Recruit well-trained, enthusiastic staff Deliver superior product knowledge Provide high-quality customer service Create a library of tools/reference materials for clients Offer competitive pricing packages The first step to achieving our goals is to hire a competent public relations agency. This will be the key to producing state-of-the art publicity materials and determining where these materials should be placed for optimum visibility. The second step will be to increase the staff. The individuals recruited will go through an extensive training program to ensure that they will be able to provide superior product knowledge in the field of Online Merchandizing. The present staff is passionate and we intend to maintain their enthusiasm through constant product development and skill training. We will only recruit those individuals who share our vision. We also want the business to have an enjoyable atmosphere. Northwind Traders Sample Business Plan 27
  • 34. The third step is to install a library of reference works. These materials will be available for clients to browse through while in the E-Commerce Site or to “check out” and peruse at home. An agent will be on hand at all times to answer any questions. Position While at present we have protected our position in a number of ways. First, we have a one-year agreement with the client, which gives us access to all their existing products as well as any new ones. This contract is dependent on Doc Hollywood Media achieving sales packages each month. We intend to negotiate similar agreements with future suppliers, although sales targets with them will be lower to reflect their relative market position. Second, we intend to maintain a high service element to our business, extending our range of value-added services such as individualized follow-up, and continually updating our client database. In this way, we will seek to build up a high level of repeat business. Customer loyalty is vital to our profitable growth. Risks Associated with Growth We see some risks associated with our expected growth: • Losing touch with customers • Loss of clientele to other providers • Quality of services diminished • New businesses The risks facing the expansion of Doc Hollywood Media can be summed up in one word: competition. In order to sustain our position in the area as the premier agency for the World Wide Web, Doc Hollywood Media needs to outshine its competition. By maintaining our focus on superior product knowledge and outstanding customer service, we will be able to uphold our position in the industry, thereby retaining current clients and attracting new clients. Northwind Traders Sample Business Plan 28
  • 35. Northwind Traders Sample Business Plan 29
  • 36. APPENDIX 1: MARKET RESEARCH International Internet Users by World Region Updated forecast for the years 2000 and 2010 (estimated figures in millions) Average annual 1975 1995 1996 2000 2010 growth rate (%) 1990 - 2010 Europe 153.8 338.2 347.4 397 525 3.1 East Asia/Pacific 8.7 84.5 90.1 122 229 7.6 Americas 50.0 110.1 115.5 138 195 3.7 Africa 4.7 18.7 19.4 25 37 4.6 Middle East 3.6 11.3 15.1 14 21 4.9 South Asia 1.6 4.5 4.5 6 11 6.7 World total 222.3 567.4 592.1 702 1,018 4.1 Source: Doc Hollywood Media Northwind Traders Sample Business Plan 30
  • 37. Percentage of Income Group According to our research, the percentages of various income brackets are as follows: • 3% earn less than $16,700 or less annually • 7% earn between $16,701 and $25,050 annually • 30% earn between $25,051 and $33,400 annually • 30% earn between $33,401 and $41,750 annually • 30% earn more than $41,750 annually Air France/KLM Airlines Percentages of Major Tours Through Site Sponsored Web Page A study by Air France/KLM Airlines destination of approximately 5000 major markets reveals the following: • 1200 of the 5000 offered are for destinations in Europe • 1000 of the 5000 offered are for destinations in North America • 600 of the 5000 offered are for destinations in India • 810 of the 5000 offered are for destinations in Africa • 675 of the 5000 offered are for destinations in the Far East • 675 of the 5000 offered are for other destinations By contrast, the percentages of the market adventure travelers devoted purchasing vacation packages to each of these Air France/KLM Airline regions destinations is are as follows: • Europe - 41% of adventure travelers purchase vacation packages for destinations in Europe • North America - 30% of adventure travelers purchase vacation packages for destinations in North America • India - 10% of adventure travelers purchase vacation packages for destinations in India • Africa 7% of adventure travelers purchase vacation packages for destinations in Africa Northwind Traders Sample Business Plan 31
  • 38. Far East - 7% of adventure travelers purchase vacation packages for destinations in the Far East • Other destinations - 5% of adventure travelers purchase vacation packages for destinations in other regions Our research shows that Europe is the most popular destination for Air France/KLM Airlines travelersakers. However, only 1200 of the 5000 tours on the market are for European destinations. Africa, which only attracts 7 percent of the market, has 16 percent of the tours aimed at it. It follows that the European market has scope for expansion and that if we concentrate on that market, we only need to have detailed knowledge of European tours, rather than all 5000. In that way we can have the advantage of superior knowledge in our chosen market. Northwind Traders Sample Business Plan 32
  • 39. Doc Hollywood Media QUESTIONNAIRE (Your replies are anonymous so confidentiality is assured) 1. Gender: Male Female Married: Yes No Children Yes No Age: Under 16 Income: Under $16,700 16 - 24 $16,701-$25,050 25 - 35 $25,051-$33,400 36 - 45 $33,401-$41,750 45+ over $41,750 Occupation: Self:................................................................... Partner:............................................................. 2. How many advertisements or streaming media packages have you taken in the past three years? None - never considered placing one Considered it, but not made a purchase Placed one ad or streaming media Placed two ad or streaming media Placed at least one ad or streaming media every year 3. If you placed an ad or streaming media, how much do you spend? Under $167 $167-$334 $334-$1010 Over $1010 Northwind Traders Sample Business Plan 33
  • 40. 4. Who did you buy your last advertisement or streaming ad from? Would you use that source again? Independently Yes No Directly from the vendor Yes No Via the Internet Yes No From a specialist on Madison Ave Yes No From a general Ad Agent Yes No 5. How did you hear about Doc Hollywood Media? From a friend/colleague/relative Via an advertisement in general press Via the Internet Saw it on the search engine’s window Via an E-mailadvertisement Editorial in press/TV/radio 6. What impressed you most about your last advertisement company? Ranking for level Ranking for of impression importance of factor (1 = excellent, (1 = very high, 4 = useless) 4 = quite unimportant) Knowledge of activity Knowledge of destination Range of helpful advice Additional services, Specify 7. What did you dislike most about the last advertisement company? The other people were not compatible (e.g.had very different competence levels) Too expensive Northwind Traders Sample Business Plan 34
  • 41. They did not properly explain the true nature of the product placement The administrative arrangements were poor - I had to do all the chasing! 8. What was the your last product placement purchase? Streaming Media E- Commerce Issue Full Page Display Ad Banner Ad Satellite Broadcasting Other (Please Specify) 9. If you have never taken any advertisement would you consider taking one from Doc Hollywood Media with proven expertise in this market? Yes No 10. Have you ever purchased advertisement or streaming media for your employer? Yes No Thank you for your help with our research. We hope thisit will help Doc Hollywood Media to bring you more exciting products and services Northwind Traders Sample Business Plan 35
  • 42. Internet Growth and the Sale of Travel Services Sales of travel services on the Internet have risen steadily over the past several years and look to continue increasing through the year 2000. These sales far outweigh other Internet sales, including PC sales of software and hardware, clothing sales, and book sales. For example, in 1998, sales of travel services totaled $1.4 billion00M, while PC products equaled $1.0 billion00M, books $400 million0M, and clothing $250 million0M. It is also evident that the European users of the Internet are growing rapidly. The United Kingdom is the second largest Internet user market after Germany, followed in decreasing order by the Netherlands, France, Finland, Italy, and Spain. Percentage of Internet Users Who Have Shopped Online, 1998, in Millions When it comes to actually using the Internet for online shopping, Finland leads the way, with Germany and the United Kingdom sitting squarely in the middle, close to the European average. The percentage of Internet users, by region, who have shopped online in 1998 are as follows: • Finland - 69% of Internet users in Finland have shopped online% • the Netherlands - 43% of Internet users in the Netherlands have shopped online • Germany - 41% of Internet users in Germany have shopped online • United Kingdom - 38% of Internet users in the United Kingdom have shopped online • Italy - 33% of Internet users in Italy have shopped online • Spain - 31% of Internet users in Spain have shopped online • France - 29% of Internet users in France have shopped online The average percentage of European Internet users who have shopped online in 1998 is 41 percent. Northwind Traders Sample Business Plan 36
  • 43. APPENDIX 2: FINANCIAL FORECASTS Cash Flow Projection Year One Cash Flow Forecast - 12 Months Month: Pre-Start 1 2 3 4 5 6 7 8 Receipts Cash Sales 10,020 10,855 12,525 14,195 15,865 18,370 21,710 Collections from Credit Sales 251 418 501 501 585 752 New Equity Inflow Loans Received 16,700 8,350 8,350 Other Total Receipts 0 16,700 10,020 11,106 21,293 14,696 16,366 27,305 22,462 Payments 401 Cash Purchases 326 166 131 237 166 149 149 Payments to Creditors 1,203 978 499 392 713 499 446 446 Salaries and Wages 6,304 5,120 2,620 2,058 3,728 2,620 2,336 2,336 Employee Benefits 3,152 2,560 1,310 1,029 1,864 1,310 1,168 1,168 Payroll Taxes 1,051 853 437 343 621 437 389 389 Rent 5,253 4,267 2,183 1,715 3,107 2,183 1,947 1,947 Utiltities 1,021 830 425 333 604 425 379 379 Repairs and Maintenance 584 474 243 191 345 243 216 216 Insurance 1,021 830 425 333 604 425 379 379 Travel 1,240 1,007 515 405 734 515 460 460 Telephone 1,043 847 434 341 617 434 387 387 Postage 438 358 182 143 259 182 162 162 Office Supplies 949 770 394 310 561 394 352 352 Advertising (delete row) Marketing and Advertising 6,938 5,635 2,883 2,265 4,103 2,883 2,571 2,571 Professional Fees 5,439 4,418 2,261 1,776 3,217 2,261 2,016 2,016 Training and Development 1,751 1,422 728 572 1,036 728 649 649 Bank Charges 26 21 11 9 16 11 10 10 Miscellaneous 0 0 0 0 0 0 0 0 Owner's Drawings 0 0 0 0 0 0 0 0 Loan Repayments 0 0 0 0 0 0 0 0 Tax Payments 0 0 0 0 0 0 0 0 Capital Purchases 25,050 0 4,175 0 0 0 0 0 Other - Database and Web Site 0 0 0 10,000 0 0 10,000 0 Total Payments 0 62,864 30,716 19,891 22,346 22,366 15,716 24,016 14,016 Northwind Traders Sample Business Plan 37
  • 44. Cashflow Surplus/Deficit (-) 0 (46,164) (20,696) (8,785) (1,053) (7,670) 650 3,289 8,446 Opening Cash Balance 0 0 (46,164) (66,860) (75,645) (76,698) (84,368) (83,718) (80,429) Closing Cash Balance 0 (46,164) (66,860) (75,645) (76,698) (84,368) (83,718) (80,429) (71,983) Northwind Traders Sample Business Plan 38
  • 45. Income Statement, Years One to Three Income Statement, Profit and Loss Statement - 12 Months Year Year Year 1 2 3 Period Starting: Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month Month 10 11 Sales Sales 2,364,839 5,202,645 7,591,132 Other Total Sales 2,364,83 5,202,64 7,591,13 0 0 0 0 0 0 0 0 9 5 2 Less Cost of Goods Sold Materials Labor Overhead Other 2,096,056 4,578,327 6,604,286 Total Cost of Goods Sold 2,096,05 4,578,32 6,604,28 0 0 0 0 0 0 0 0 6 7 6 Gross Profit 268,783 624,318 986,846 0 0 0 0 0 0 0 0 Operating Expenses Salaries and Wages 36,072 40,581 58,116 Employee Benefits 18,036 20,291 29,058 Payroll Taxes 6,012 6,764 9,686 Rent 30,060 30,060 40,080 Utilities 5,845 5,845 6,680 Repairs and Maintenance 3,340 3,340 3,340 Insurance 5,845 9,185 16,700 Travel 7,097 17,535 30,895 Telephone 5,970 7,933 10,855 Postage 2,505 4,175 8,350 Office Supplies 5,428 8,350 12,525 Advertising (delete row) Marketing and Advertising 39,700 38,410 50,100 Professional Fees 31,125 16,550 16,500 Training and Development 10,020 16,700 35,070 Bank Charges 150 150 200 Northwind Traders Sample Business Plan 39
  • 46. Depreciation 9,185 9,185 9,185 Miscellaneous Other Total Operating 216,390 235,054 337,340 0 0 0 0 0 0 0 0 Expenses Operating Income 52,393 389,264 649,506 0 0 0 0 0 0 0 0 Interest Income (Expense) (8,350) (8,350) (8,350) Other Income (Expense) Total Nonoperating (8,350) (8,350) (8,350) 0 0 0 0 0 0 0 0 Income (Expense) Income (Loss) Before 44,043 380,914 641,156 0 0 0 0 0 0 0 0 Taxes Income Taxes 9,142 76,184 145,751 Net Income (Loss) 34,901 304,730 495,405 0 0 0 0 0 0 0 0 Cumulative Net Income 34,901 339,631 835,036 835,036 835,036 835,036 835,036 835,036 835,036 835,036 835,036 (Loss) Northwind Traders Sample Business Plan 40
  • 47. Balance Sheet at end of Year One Balance Sheet - Two Years (Quarterly) Year 1 Year 2 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qt ASSETS Current Assets Cash 19,935 Marketable Securities 0 Accounts Receivable, Net 45,818 Inventory 0 Prepaid Expenses 835 Other 0 Total Current Assets 66,588 0 0 0 0 0 0 Long-Term Assets Property, Plant, and Equipment 29,225 Less Accumulated Depreciation 9,185 Net Property, Plant, and Equipment 20,040 0 0 0 0 0 0 Other Long-Term Assets 0 Total Long-Term Assets 20,040 0 0 0 0 0 0 Total Assets 86,628 0 0 0 0 0 0 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Short-Term Debt 0 Current Maturities of Long-Term Debt 0 Accounts Payable 835 Income Taxes Payable 9,142 Accrued Liabilities 0 Other 0 Total Current Liabilities 9,977 0 0 0 0 0 0 Long-Term Liabilities Long-Term Debt Less Current 0 Maturities Deferred Income Taxes 0 Other Long-Term Liabilities 0 Total Long-Term Liabilities 0 0 0 0 0 0 0 Shareholders' Equity Common Stock 41,750 Additional Paid-In Capital 0 Northwind Traders Sample Business Plan 41
  • 48. Retained Earnings 34,901 Other 0 Total Shareholders' Equity 76,651 0 0 0 0 0 0 Total Liabilities and 86,628 0 0 0 0 0 0 Shareholders' Equity Northwind Traders Sample Business Plan 42
  • 49. Sources and Uses of Funds Sources and Use of Funds Number of funding rounds expected for full financing: 1 Total dollar amount being sought in this round: $83,500 SOURCES OF FUNDS Equity Financing: Preferred Stock: Common Stock: Debt Financing: Mortgage Loans: Other Long-Term Loans: Short-Term Loans: Convertible Debt: Investment from Principals: $41,750 USE OF FUNDS Capital Expenditures: Purchase of Property: Leasehold Improvements: Purchase of Equipment/Furniture: $29,225 Other: Working Capital: Purchase of Inventory: Staff Expansion: $20,000 New Product Line Introduction: Additional Marketing Activities: $ 34,700 Other Business Expansion Activities: Other: Database and Web site $ 41,325 Debt Retirement: Cash Reserve: Northwind Traders Sample Business Plan 43
  • 50. Sources and Use of Funds Number of funding rounds expected for full financing: 1 Total dollar amount being sought in this round: $83,500 SOURCES OF FUNDS Equity Financing: Preferred Stock: Common Stock: Debt Financing: Mortgage Loans: Other Long-Term Loans: Short-Term Loans: Convertible Debt: Investment from Principals: $41,750 USE OF FUNDS Capital Expenditures: Purchase of Property: Leasehold Improvements: Purchase of Equipment/Furniture: $29,225 Other: Working Capital: Purchase of Inventory: Staff Expansion: $20,000 New Product Line Introduction: Additional Marketing Activities: $34,275 Other Business Expansion Activities: Other: Database and Web site $41,750 Debt Retirement: Cash Reserve: Balance Sheet, One Year (Quarterly) Balance Sheet - One Year (Quarterly) Year 1 Northwind Traders Sample Business Plan 44
  • 51. Qtr 1 Qtr 2 Qtr 3 Qtr 4 ASSETS Current Assets Cash 7855 210 20,768 19,935 Marketable securities 0 0 0 0 Accounts receivable, net 5600 16,800 35,890 45,818 Inventory 0 0 0 0 Prepaid expenses 400 535 835 835 Other 0 0 0 0 Total Current Assets 13,855 17,545 57,493 66,588 Long-Term Assets Property, plant, and equipment 29,225 29,225 29,225 29,225 Less accumulated depreciation (2296) (4592) (6888) (9185) Net property, plant, and equipment 26,929 24,633 22,337 20,040 Other long-term assets 0 0 0 0 Total Long-Term Assets 26,929 24,633 22,337 20,040 Total Assets 40,784 42,178 79,830 86,628 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Short-term debt 0 0 0 0 Current maturities of long-term debt 0 0 0 0 Accounts payable 525 640 750 835 Income taxes payable 0 0 3500 9142 Accrued liabilities 0 0 0 0 Other 0 0 0 0 Total Current Liabilities 525 640 4250 9977 Long-Term Liabilities Long-term debt less current maturities 0 0 0 0 Deferred income taxes 0 0 0 0 Other long-term liabilities 0 0 0 0 Total Long-Term Liabilities 0 0 0 0 Shareholders' Equity Common stock 41,750 41,750 41,750 41,750 Additional paid-in capital 0 0 0 0 Retained earnings (1,491) (212) 33,830 34,901 Other 0 0 Total Shareholders' Equity 40,259 41,538 75,580 76,651 Total Liabilities and Shareholders' Equity 40,784 42,178 79,830 86,628 Northwind Traders Sample Business Plan 45