Swan Hill Incorporated Annual Marketing Plan & Budget

Similar documents
OVERVIEW Four year annual average to the year ending September 2014

LGA PROFILE - Glen Innes Severn

What we do and how you benefit

City of Port Moody Citizen Survey. Presented by: Catherine Knaus, Ipsos Reid

EDMONDS DOWNTOWN ALLIANCE PROPOSED 2019 WORK PROGRAM & PLAN

Third Quarter November 9, 2016

Eurobodalla Area Profile

Office of the Chief Operating Officer

NORTHERN ONTARIO TOURISM MARKETING STRATEGY

Mr. Li Tianyuan Professor and Doctoral Supervisor of Tourism & Service College of Nankai University Social experience: Deputy Chairman of National

Franchise Marketing Funds

O R E G O N T O U R I S M L I S T EN I N G S E S S I O N S U MMA R Y June 2018

ADRA STRATEGY APRIL The voice of the Debt Collection Industry in South Africa

MINI ACTION PLAN FOR:

FINANCIAL WELLNESS. We all need a little guidance sometimes. Let s talk.

E S T E S P A R K V I S I T O R S S T U D Y H I G H L I G H T S

THE ECONOMIC CONTRIBUTION OF FESTIVALS ADELAIDE

Snohomish County Strategic Tourism Plan Snohomish County Office of Economic Development

our city our future DRAFT RESOURCING STRATEGY July 2014 FOR PUBLIC EXHIBITION 4 August - 15 September 2014

Ramsey Million Partnership: Promoting Ramsey Project. Invitation to Tender: Development of a Brand for Ramsey Parish

City Circle Partner Program. Expression of Interest 2016/17

Summary of requests for EDRST funding from the U City Chamber of Commerce

- IT S SIMPLY THE BEST - HUGE EXPO HAS EVERYTHING FOR OVER 50 s LOTS OF INFORMATION, EXPERT ADVICE, ENTERTAINMENT AND FUN

EXECUTIVE SUMMARY. Preamble. Villages.com.au. McCrindle Research

Snapshot: Anglicare NSW South, West & ACT - Central West NSW

2010 Insurance Shopping Study SM. Courting the Millennials When Generation Y Shops for Insurance May 2010 Insurance Practice

SAIA CONSUMER EDUCATION REQUEST FOR PROPOSALS (RFP) CONSUMER EDUCATION PROJECTS FOR 2017/18

Founded Founded in 2009 by Randy Ambrosie, former President of AGF Funds Inc.

AGE ACTION IRELAND STRATEGIC PLAN

CHAMPIONING A PROSPEROUS, DIVERSE AND CONNECTED REGIONAL ECONOMY

RLY STAFF REPORT. Meeting Date: June 19, 2018 To:

GORILLA BALL BATTING CAGES

RFP PUBLIC OUTREACH SERVICES FOR WATER CONSERVATION

Conversation. TalkBudget

OPERATING PLAN FOR CALENDAR YEAR 2016 BUSINESS IMPROVEMENT DISTRICT NO. 1 OF THE CITY OF WAUSAU, WISCONSIN

Sprint Credit Union Member Cash Rewards Program

CORE MEMBERHIP BENEFITS

THE ECONOMIC IMPACT OF TOURISM IN VERMONT: SPRING & SUMMER 2001

STRATEGY / PLANNING / RESEARCH

Downtown Boulder User Survey October 2014

2017 Quality of Life and Citizen Satisfaction Survey

ANZIIF Broking Studies

AGREEMENT FOR TOURISM PROMOTION AND BUSINESS ASSISTANCE SERVICES FISCAL YEARS

EWL Funding Guidelines

Profile of Visitors to Tompkins County

Economic Significance of Meetings to the US Economy. Events Industry Council

WEDNESDAY, 28 MAY 1.00 PM 3.30 PM

discretion of Voyages and may incur higher transaction fees. Payment by EFTPOS or cash does not attract a transaction fee.

Tourism Membership Prospectus V1 01/06/07

Caravan & Trailer Insurance Premium, Excess, Discounts & Aussie Assist Benefits Guide

Media Kit. Australia s leading independent retirement website. YourLifeChoices Media Kit July 2016

TOURISM CREATES MAJOR ECONOMIC BENEFITS FOR LANCASTER COUNTY

Employment Outlook for. Administration and Support Services

Oban Live: Visitor Survey and Economic Impact Report. Final Report. June 2016

Introduction...1. Project Overview.2. Cache la Poudre River NHA Economic Impact 4. Conclusion..10. Appendix A: Glossary of Terms 11

2018 Sponsorship, Vendor & Parade Opportunities

2017 PwC/Property Council Retirement Census

Napier City Council. Marineland Redevelopment Business Case 1

Customer Survey May 2011

PRIME MEDIA GROUP LIMITED HALF-YEAR REPORT 31 DECEMBER Contents

2016 Riverland Wine Conference

Karlstad, Sweden. Local progress report on the implementation of the 10 Essentials for Making Cities Resilient ( )

What does it mean to you?

Operating and Financial Review

VACC Submission concerning the Friday before the AFL Grand Final and Easter Sunday Public Holidays

Establishment of the Kosovo National Tourism Organization / [presentation given November 14, 2012]

Developing Financial Products

Matching Science with Insight. Citizen Satisfaction Survey

For personal use only. Veris. Simon THOMAS Chief Executive Officer. 6 th December Slide 1

Planned Actual Planned Adjusted

Produced by: Destination Research Sergi Jarques, Director

Produced by: Destination Research Sergi Jarques, Director

Business Finance Center Loan Programs

Rural Transportation Forum, Walkerton, ON

MINISTRY OF TOURISM, CULTURE AND SPORT

THE ECONOMIC IMPACT OF NATIONAL HERITAGE AREAS: A CASE STUDY APPROACH

GREATER SHEPPARTON CITY COUNCIL AGENDA FOR THE GREATER SHEPPARTON CITY COUNCIL SPECIAL COUNCIL MEETING TO BE HELD ON TUESDAY 6 JUNE, 2017 AT 5.

the economic disconnect

WHAT TOURISM DOE S FO R KE NLY

REGIONAL DEVELOPMENT AUSTRALIA YORKE AND MID NORTH TOURISM DEVELOPMENT COORDINATOR (CLARE VALLEY) JOB & PERSON SPECIFICATION APRIL 2018

the economic disconnect

LUXURY VILLAS ON THE GOLD COAST S GOLDEN MILE

2013 Full year results

Policy. Privacy. For the purpose of this Privacy Policy the definition of the RAS includes:

World Vision. World Vision Fundraising Guidelines

Concise annual report

Awareness to Action. Sustainable finance for today s global markets. Finance Initiative

ABOUT TOURISM WHISTLER

Marc Grubert has an extensive business management background and was VP of sales for a 300 million-dollar company for the last 15 years.

The Economic Impact of Tourism on Calderdale Prepared by: Tourism South East Research Unit 40 Chamberlayne Road Eastleigh Hampshire SO50 5JH

CIMA Sri Lanka mid size business confidence monitor. Key Facts and Survey Trends Data

The Economic Impact of Tourism on Scarborough District 2016

Investor Presentation

BUDGET COMMENTARY AT BUDGET ADOPTION

Headline findings of a survey of the public conducted on behalf of PLAN

Automatic Enrolment What can HR professionals learn from our workplace pension campaign?

About this report Executive summary The Retail Team Salaries Top Level Manager salary... 5

For personal use only

WE ARE MORE THAN JUST ONE OPTION RUSSIAN MEDIA GROUP Presentation

Economic evaluation of special events: reconciling economic impact and cost benefit analysis. Larry Dwyer

Transcription:

Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014

Introduction Swan Hill Incorporated has developed this annual marketing plan and budget to deliver a comprehensive set of priorities and actions for the organisation over the next 12 months. The function of the marketing plan is to deliver outcomes from the strategies documented in the strategic plan. It includes a tactical plan outlining the key initiatives, activities and timings. Key Partners Swan Hill Rural City Council Swan Hill Incorporated will work directly and collaboratively with the Swan Hill Rural City Council to ensure the success of the plan. Business Community Swan Hill Incorporated will represent the best interests of the tourism and hospitality, retail, industrial, trade, commercial and professional services sectors. It will provide leadership to, and engage with, the business community through strong communication. Regional, State and Federal Tourism and Development Bodies Swan Hill Incorporated will work collaboratively with the Murray Regional Tourism Board, Tourism Victoria, Regional Development Victoria, Destination NSW and Regional Development Australia. Each of these agencies will provide Swan Hill Incorporated with a range of opportunities not the least of which will be for additional funding for projects or events. CONTENTS Introduction 2 Key Partners 2 Situation Analysis 3 Vision 5 Our Brand 6 Our Target Markets 6 Strategy One 7 Strategy Two 8 Strategy Three 10 Strategy Four 11 Annual Budget 2012/13 12 Allocation of 2012/13 Available Funds 16 Swan Hill Rural City Swan Hill Incorporated will engage with the local community to promote the benefits of supporting the local business houses and championing their own region. Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 2

Situation Analysis - A Snapshot of Swan Hill Employment by Industry The construction, retail and accommodation/food services sectors have seen significant growth over the 12 months to June 2011 and this is on par with growth across the rest of Victoria in these industry sectors. Significant decline has been experienced by the agricultural sector due to flood and drought affecting production however it should be noted that decline in the rest of Victoria for this industry sector is approximately double. The growth in retail has been mainly attributable to the non-food retail which increased by 8.2%. Tourism For the year ending March 2013 the Swan Hill region received 771,000 domestic visitors, an increase of 28% on last year. Visitors spent 1,100,000 nights in the region, up by 25.9% on the year ending March 2012. Visitors stayed on average 3.1 nights in the region, up by 0.5 nights on the year ended March 2012. As of June 2007, the average spend per trip was $281 and $100 for overnight visitors. Retail & Commercial The retail & commercial industry is showing a strong increase in employment with the total number of employees increasing from 1,016 to 1,237 in the last 12 months. The turnover in this industry is high due to the sector facing many external challenges ie. online. Industrial, Trades, Professional and Services The construction sector in the region is showing positive signs of employment growth for the year ended June 2011 with an increase of 10.3%. This should only be enhanced with further development in the region. The health sector has experienced a decline in the number of jobs due to a skills shortage in the region of suitably qualified professionals in healthcare. The finance sector is showing steady growth compared to the rest of Victoria with growth in the 12 months to June 2011 of 2%. This industry is also the third largest contributor to our economy behind agriculture and construction. Source of visitation The priority domestic source markets are Melbourne and Regional Victoria. These sources have dominated the visitation however emerging markets of regional NSW and SA contributed a high number of visitors as well. In the last 12 months to March 2013 there has been an increase in visitors coming from Melbourne of 7.2%. Source: Tourism Research Australia and NIEIR, 2011 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 3

Situation Analysis - A Snapshot of Swan Hill SWOT Analysis Strengths Warm weather Murray River location (geographic position, fertile land, water, weather) Great lifestyle (excellent infrastructure including transport, schools, hospital, recreational opportunities and facilities) and perceived as a wonderful place to raise a family, live and grow old. Unique proposition with the Pioneer Settlement Heritage and history Food and Wine Strong agricultural industry sector Positive outlooks and viewed growth potential Strong redevelopment (ie. CBD, Race Track, Chisholm Reserve and Pioneer Settlement) Weaknesses Distance from Melbourne and other regional centres Lack of developed product Skills shortages Aging infrastructure (buildings, river precinct, bridge, lack of natural gas) Perceptions of poor retail service Lack of involvement/commitment to Swan Hill Incorporated projects. Lack of secondary industries Opportunities Industry development/emerging products Industry relationships Event development Development of river precinct Harness innovative business people, enthusiasm and can-do attitudes where they exist Online presence for Retail sector Strong redevelopment (ie. CBD, Racecourse, Chisholm Reserve and Pioneer Settlement) Threats Business disruption due to natural disasters such as drought, flood, locusts. Fragmentation lack of industry support Uncontrollable external economic impacts Threat to retail from the development of global online presence Potential floods and drought Source: Tourism Research Australia and NIEIR, 2011 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 4

Our Vision for 2014 Swan Hill Incorporated will provide the necessary leadership and direction to assist in the marketing, promotion, growth and development of the business and tourism industries within the Swan Hill Region. Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 5

Our Brand - Key Message Swan Hill region Heart of the Murray will continue as the key theme, brand, as it provides the region with both a location identifier and a sense of community and liveability. Our Target Markets Holiday/Leisure is the main purpose for visiting the region followed by visiting friends and relatives which is also a significant market. There has been an increase of 8% in visitors coming to the region for business purposes. 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% 6.4% 3% 12.0% 20% 28.4% 52.3% Purpose of visit 30% 46% Y/E 2012 Y/E 2013 Other Business Visiting Friends & Relatives Holiday or leisure Swan Hill Incorporated will be targeting the visiting friends and relatives market via local campaigns in 2013/14. Adult couples account for 38.7% of visitors to the region followed by family groups, 25.2% and alone, 19.6%. Swan Hill Incorporated will be focusing on these three key target markets. The key target markets geographically have been identified based on research and are prioritised in order of importance: Melbourne Regional Victoria Southern and Outback New South Wales Adelaide & Regional South Australia Sydney Other interstate Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 6

Strategy One - Advocacy and Leadership Provide clear direction for the development of businesses in the Swan Hill region through strong leadership, advocacy and industry engagement. Initiative Action Timing/KPI Budget Sector Developing a strong and mutually supportive relationship with council Representatives of Swan Hill Incorporated Board meet monthly with representatives of Council. Monthly Nil Board Establish a leadership role by engaging with industry operators and local business houses Develop and maintain strong relationships with Regional, State and Federal tourism and development bodies Regularly update The Guardian and other local media on activities. Establish a monthly newsletter to be sent via email to key partners. Monthly Nil Board Monthly Nil Board Attend Murray Regional Tourism Board forums and functions. Bi- monthly Nil EDU Meet with Tourism Victoria and Regional Development Victoria. Quarterly Nil EDU Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 7

Strategy Two - Visitation to the Region Increase visitation by specifically marketing the Swan Hill region as a place to visit and enjoy. Initiative Action Timing / KPI Budget Sector Manage the Swan Hill region brand Establish a strong research base for all activities Develop an improved digital online strategy Develop strategic alliances with key tourism industry organisations Ensure the brand is represented consistently in all communications including message, logo and visual elements. Measure all activities through operator surveys to establish reliable data on campaigns performance. Analyse and distribute the quarterly report on visitation, average spend, length of stay and visitor nights. Redesign the website to be consumer friendly and visitor focused. Conduct advertising to promote the new Swan Hill Region iphone app. Develop a social media policy for the use of Facebook and Twitter when incorporated into the website or app. Work closely with the Murray Regional Tourism Board and Tourism Victoria to leverage marketing opportunities for the region. Ongoing Nil Board Ongoing Nil Board Quarterly Nil Board TBD $16,500 Board August 2013 $3,000 Board November 2013 $2,000 Board Ongoing $27,100 Board/T&H Develop a strategy to assist in the dispersal of visitors to the smaller towns in the region Develop targeted advertising campaigns designed to encourage operator buy in Establishing a Touring out and Touring on display in the Visitor Information Centre to encourage travel to the smaller towns. Establish a touring out and Touring on section for all digital online mediums: website, application. December 2013 Nil EDU/Board Ongoing Nil Board Develop a targeted annual marketing plan. July 2013 Nil Board Promote the Swan Hill region to our identified target markets through a mix of media including television, radio and print. TBD $105,700 Board/T&H Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 8

Strategy Two - Visitation to the Region (continued) Increase visitation by specifically marketing the Swan Hill region as a place to visit and enjoy. Initiative Action Timing / KPI Budget Sector Encourage and support the development and linking of regional festivals and events Deliver a comprehensive industry development and education program Organise, develop and expand the Swan Hill Region Food and Wine Festival with a focus on encouraging dispersal throughout the region. Support the Pioneer Settlement, Heartbeat of the Murray project. Support regional events and programs that encourage visitation to the region. Develop a program of industry development workshops for the tourism and hospitality sector. March 2014 $52,000 T&H TBD $10,000 Board Ongoing $45,093 Board Ongoing $12,500 T&H Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 9

Strategy Three - Shopping in the Region Specifically market the Swan Hill region as a place to shop and encourage the provision of quality service. Initiative Action Timing / KPI Budget Sector Promote and educate the residents of the region of the benefits of shopping locally Ensure Buy Local campaign is activated. August 2013 Nil Retail Communicate to locals the value of retail shopping in our region by way of employment and economic benefit. Ongoing Nil Retail Develop a targeted annual promotions plan Conduct specific retail shopping promotions including Market Day, Christmas Stocking Promotion and other promotion(s) throughout the year. Ongoing $35,000 Retail Decorate the CBD with Christmas decorations. December 2013 $5,000 Retail Establish a strong research base for all activities Implement a measuring system for all activities through trader surveys to establish reliable data on performance of campaigns. Seek credible data and develop a quarterly report on the retail sector to be distributed to traders with an executive summary. September 2013 September 2013 Nil Nil Board Board Industry development opportunities with a focus on customer service Implement customer service training program through the AussieHost program. November 2013 $5,000 T&H/Retail/ Board Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 10

Strategy Four - Living and Working in the Region Develop programs to market the Swan Hill region as a place to work and live. Initiative Action Timing / KPI Budget Sector Work closely with Council s population attraction strategy and skilled migration program Develop work experience programs to assist in addressing skills shortages in the region Establish relationships with secondary colleges and TAFE to promote employment opportunities within the region Promote the use of local businesses/trades Attend the Regional Victoria Living Expo and establish an impressive interactive display that showcases the region. Implement a skills shortages program that identifies people interested in moving the region and provides them with an experience that familiarises them with the region. Roll out and support the Accounting work experience program in conjunction with the MMLLEN. Work with other industries such as Automotive to establish additional work experience programs using the Accounting program as a template. Promote employment in retail, health, finance, trade and hospitality sectors. Support the restoration of The Albion truck located at the Pioneer Settlement. Implement additional bus shelters for the community to benefit from. April 2014 $5,000 Board/ITPS July 2013/April 2014 $7,000 ITPS May 2014 $4,200 ITPS Ongoing $3,400 ITPS Ongoing Nil ITPS TBD $20,000 ITPS TBD $5,000 ITPS Support the Swan Hill Region Business Directory. October 2014 $3,000 ITPS Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 11

Swan Hill Incorporated Annual Budget 2013/14 C/Over 2013 2013/14 Total Budget Swan Hill Inc Income Carried Forward from 12/13 128,220 128,220 Bank Interest 4,900 4,900 Membership SHI (Voluntary) 2,800 2,800 Membership T&H (Voluntary) 4,500 4,500 Special Rate Income 333,490 333,490 Mainstream Advertising Income (Operator Buy-in) 5,400 5,400 SHRF&WF Income 42,000 42,000 Total Swan Hill Inc Income: 128,220 393,090 521,310 Main Board Administration Expenses Incorporation Fees 45 45 Insurance 2,600 2,600 Special Rate Consultant Fee 15,000 15,000 Audit 2,220 2,220 Wages 67,410 67,410 Office Expenses 1,200 1,200 Total Main Board Administration Expenses: 0 88,475 88,475 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 12

Swan Hill Incorporated Annual Budget 2013/14 General Fund Mainstream Marketing Income: Carried Forward 62,395 62,395 Special Rate 100,000 100,000 Total General Fund Mainstream Marketing Income: 62,395 100,000 162,395 Expenses: Website development 4,000 4,000 8,000 iphone App 6,000 1,000 7,000 Billboard and Skin 26,500 26,500 Postcard Campaign 12,195 12,195 Targeted Advertising Campaign 13,700 95,000 108,700 Total General Fund Mainstream Marketing Expenses: 62,395 100,000 162,395 General Fund Marketing Materials Income: Carried Forward 14,500 14,500 Special Rate 24,501 24,501 Total General Fund Marketing Materials Income: 14,500 24,501 39,001 Expenses: Website 2,500 8,000 10,500 General Marketing 500 500 Food and Wine Festival 10,000 10,000 Swan Hill Region DVD Upgrade 0 Official Visitor Guide 0 Visitor Guide Distribution 5,000 5,000 Window Decals 300 300 VFR Marketing Collateral 3,000 3,000 Unallocated 9,000 701 9,701 Total General Fund Marketing Materials Expenses: 14,500 24,501 39,001 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 13

Swan Hill Incorporated Annual Budget 2013/14 General Fund Promotions Income: Carried Forward 24,725 24,725 Special Rate 30,368 30,368 Total General Fund Promotions Income: 24,725 30,368 55,093 Expenses: Pioneer Settlement - Heartbeat of the Murray 10,000 10,000 Easter Regatta 500 500 Opportunistic Promotions 0 Media Famils 1,000 1,000 Murray Regional Tourism Board 7,000 7,000 VTIC Membership 400 400 Motorcycle Club Sponsorship 4,546 4,546 Pioneers Week 5,000 5,000 SHRCC Bowls Victoria Contribution 1,750 1,750 Swan Hill Bowls Club Brochure 300 300 Fairfax Festival - YES Fest 600 600 Nyah Harness Racing Sponsorship 1,818 1,818 Outdoor Advertising 12,000 12,000 Unallocated 10,179 10,179 Total General Fund Promotions Expenses: 24,725 30,368 55,093 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 14

Swan Hill Incorporated Annual Budget 2013/14 Tourism & Hospitality Income: Carried Forward: 6,100 6,100 Special Rate 34,415 34,415 Membership T&H (Voluntary) 4,500 4,500 F&W Festival Income 42,000 42,000 Total Tourism & Hospitality Income: 6,100 80,915 87,015 Expenses: Murray Regional Tourism Board 5,100 15,000 20,100 Consumer Shows 2,500 2,500 Promotional Events 1,000 7,000 8,000 Industry Development 12,500 12,500 Food & Wine Festival 42,000 42,000 Unallocated 1,000 1,000 Administration 915 915 Total Tourism & Hospitality Expenses: 6,100 80,915 87,015 Retail Income: Carried Forward 7,000 7,000 Special Rate 34,415 34,415 Total Retail Income: 7,000 34,415 41,415 Expenses: Christmas Decorations 5,000 5,000 Major Promotions 10,000 10,000 Xmas Promotion 18,000 18,000 Market Day 7,000 7,000 Administration/Meeting Costs 1,415 1,415 Total Retail Expenses: 7,000 34,415 41,415 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 15

Swan Hill Incorporated Annual Budget 2013/14 Industrial, Trades, Professional & Services (ITPS) Income: Carried Forward 13,500 13,500 Special Rate 34,416 34,416 Total ITPS Income: 13,500 34,416 47,916 Expenses: Business Directory 2,000 1,000 3,000 Accounting Work Experience Program 3,200 1,000 4,200 Industry Projects 3,000 400 3,400 Charabanc (bus) Restoration Project 20,000 20,000 Bus Shelter Project 5,000 5,000 Regional Victoria Living Expo 300 4,700 5,000 Skills Shortages Program 7,000 7,000 Administration 316 316 Total ITPS Expenses: 13,500 34,416 47,916 Total Swan Hill Inc Expenses: 128,220 393,090 521,310 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 16

Swan Hill Incorporated Annual Budget 2013/14 Allocation of 2013/14 Available Funds Allocation of 2013/14 Available Funds Total Income: 393,090 393,090 Less T&H Voluntary Membership Income 4,500 4,500 Less F&W Festival Income 42,000 42,000 Less Main Board Expenses 88,475 88,475 Total Available for Distribution: 258,115 258,115 General Fund Allocation (60%) 154,869 154,869 Tourism & Hospitality Allocation (1/3 of 40%) 34,415 34,415 Retail Allocation (1/3 of 40%) 34,415 34,415 ITPS Allocation (1/3 of 40%) 34,416 34,416 Swan Hill Incorporated Annual Marketing Plan & Budget 2013-2014 PAGE 17