Futsal

Phone +60 019-3058338 fax +60 089-885378 Email emailprotected com TABLE OF CONTENTS2 EXECUTIVE outline3 THE BUSINESS DESCRIPTION4 MARKET ANALYSIS4 flock STATEMENT5 mountain TRIGGER5 MISSION STATEMENT5 BUSINESS OBJECTIVES6 BUSINESS OPERATIONS6 MARKETING6 Product6 Price6 Place7 advancement7 warlike ANALYSIS8 LEGAL STRUCTURE8 steering EXPERTISE8 SUPPORT PERSONNEL8 FINANCIAL INFORMATION9 SUMMARY12 TABLE AND registerS Table 1 12 month and 3-year Sales Forecasts and Related Promotional Costs7 Exhibit 1 One course hard funds flow Projection _________________________10Exhibit 2 Why Play Futsal 13 Exhibit 3 The Pitch-Measurements and Size15 Exhibit 4 Equipments Supplier and Inst every(prenominal)er _______________________16 Exhibit 5 Example Pictures of a Futsal romance______________________17 EXECUTIVE SUMMARY The purpose of this product line mean is to setup an indoor(prenominal)(prenominal)(a) football plump for game Court or its familiar expose cognize as Futs al. The agate line ordain be owned by K. H lee(prenominal) and trine opposite partners and testament be hardened in leased space that has a radius of 1 kilometre from the township of Lahad Datu. The owner go out provide with the land at an hold rental paid on a monthly basis for 10 years.The business entrusting serve as the first off interior football hail to the generally upscale target market of Lahad Datu. Based on the financial and competitive abbreviation presented in this formulate, LD de Futsal ordain be successful. The immediate take overment flow projection, Exhibit 4, One- year cash race Projection, indicates break- dismantle analysis including the sh beowners assimilate of RM30, 000 for the first year of operations. It is anticipated that LD de Futsal go forth snuff it firmly established and cognizen throughout the East sea-coast cranial orbit in the next three years with the potential of multiple locations.The LD de Futsal distinctive logo, its reputation for an interior football atmosphere, plus its slogan, The Ultimate Indoor football Experience leave alone provide a distinctive competitive edge. The Initiator, K. H Lee has founded two loftyly successful businesses in the East Coast atomic turn 18a. The initiator holds a graduate Management engineering degree from the school day of Management, Malaysia Technology University, Malaysia. THE BUSINESS DESCRIPTION LD de Futsal depart be a start-up Indoor Football located in leased space within a radius of 1 kilometer from Lahad Datu Town. A ninety-day option has been taken on this location.The estimated fountain date is July 2008. K. H Lee, who has founded two highly successful businesses in the area, during the last 3 years, depart own the business with three otherwise partners as a partnership. Each of his business, Lee Kim Huat reached its break-even usher within a year. LD de Futsal will be an upscale court which is the first in town and with new flooring technology never to be used by other Futsal Court at a very reasonable outlay. LD de Futsal will be successful because it is based on solid market inquiry demonstrating in that respect is a demand for a Futsal Court in Lahad Datu.It will be located in the most desirable area, and the owner has a louver-year track get in of proven success. As the first Indoor Football court, no doubt it will be a success if managed by the right individuals. MARKET ANALYSIS Futsal has its roots in South the States but has spread to nearly 100 countries. It is the only indoor soccer game recognized by FIFA, the international soccer governing body. The USFF estimates more(prenominal) than 70,000 performing period Futsal in the United States. In Malaysia, Futsal facilities maintain grown handle mushrooms and the businesses have very positive prospects and are selling like savoury breads.Verbal opinion on this business shows that the tr arrest of youngsters with love in football has driven the m as far as to Sandakan and Tawau just for this 60 proceeding Futsal Game. There is a very big and untapped market for Indoor Football in East Cost generally and the district of Lahad Datu specifically. VISION STATEMENT In three years, LD de Futsal will be established and known throughout the East Coast area and expansion plans from two courts to five courts will be in the planning stages. We focus on providing bright facilities at value for money prices. Together with our customer orientated service, we tense to serve you our customer better.We are truly The Ultimate Indoor association football Experience To represent and serve all FUTSAL Fans with emphasis on win to be a profitable business. VISION TRIGGER The main flock trigger will be the catchy slogan The Ultimate Indoor Football Experience The vision trigger will empha coat a fun, family atmosphere that people of all ages and sexes cornerstone roll in the hay. This will include reference customer service, our standard football court with latest floorings and nettings technology, and a survival of food and drinks to meet the needs of individual customers. MISSION STATEMENT LD de Futsals mission is presented belowWe, the employees and management of LD de Futsal, determine this tope to you, our valued customers We wassail that we will provide an Indoor football experience in a prompt and friendly manner. We pledge that we will at our best stimulate this place for the ultimate Indoor football experience that meet the standards of football for the district of Lahad Datu and the state of Sabah. We pledge that we will be good citizens, courteous of the environment, and friendly neighbors to the surrounding businesses. We pledge to put safety a high priority so you merchant ship visit with friends or family with peace of mind.We pledge that we will be responsive to your suggestions and concerns. BUSINESS OBJECTIVES LD de Futsals will have these business objectives during the first two years of op eration 1. Owners draw of RM30, 000 by the end of Year 1. 2. Cash break-even by the end of Year 2. 3. Owners draw of RM50, 000 by the end of Year 2. BUSINESS OPERATIONS The operations of LD de Futsal will be described using the main functions of the business marketing, competitive analysis, wakeless structure, management expertise, corroboration personnel, and financial information.MARKETING Product -Futsal Court for a 60 minute game. -Drinks and snacks to issue for our customers need. -Sports pointednesss such as tee shirts and Indoor Football gears. Price A comprehensive survey was made based on other Indoor football court, the price for a 60 minute game ranges from RM80 to RM 120 depending on the sizing of the court. For the starting of this business, we are planning to setup a medium size court in which a 60 minute game will greet RM90. This is a very reasonable price in which for a full game, an individual will only have to pay RM6. 0 per/person (considering a team consi st of 7 players). Place The place, which has a radius of 1 kilometer from the main town of Lahad Datu, is the most sublime place and most strategic for now and the future. Reason being is that we brush aside save on marketing as the location which is located by the main roadside will be a marketing point itself and in the same m, incase of any other competitor in the future, we are by far a better location. Study has too shown that population growth has been steadily increasing in Lahad Datu.By setting up our business in the radius of 1 kilometer area from the town, it is oft easier for individuals to locate and skip all the traffic after workings hours. Promotion LD de Futsal will be promoted with a variety of marketing methods A marvellous opening will be held with a local Band providing the medication and entertainment. LD de Futsal will hold their 1st free court introduction where teams can register and play for free for 1 hour on the opening ceremony day and offer free drinks to players and guests. One and three-year gross revenue forecasts are presented in Table 1 together with anticipated promotional appeals.TABLE 1 12 month and 3-year Sales Forecasts and Related Promotional Costs geezerhood Sales Revenue Promotion One 252,000 4,000 Two 324,000 6,000 Three 360,00010,000 COMPETITIVE ANALYSIS The prospective initiator decided not to conduct a personal survey to obtain the information regarding the competitive analysis collect to there is no Futsal court yet in the district of Lahad Datu and there is no serious competition from competitior at the time of this planning. LEGAL STRUCTURELD de Futsal will be employd as a partnership owned by K. H Lee and 3 other partners. MANAGEMENT EXPERTISE The initiator has been baffling in setting up a lot of businesses in which the end result aims are to be a profitable business in the shortest and fastest manner. His father is a very well-known Entrepreneur and he has traveled around with him to many differ ent countries. He has grown up around the East Coast and has a good track record in all education, sports and business. The initiator holds a graduate Management Technology degree from the School of Management, Malaysia Technology University, Malaysia.K. H Lee has been involved in many sports activities and was once a state player for Badminton and Basketball. K. H Lees extensive business activities have used several esteemed Lahad Datu professionals who provide services to the business. SUPPORT PERSONNEL The business will operate using either family, sports enthusiasts and high school students as its principal employees to beam a youthful, family oriented image consistent with its vision trigger. The manager will be from the initiators family member who has vast experience dealing with sports and the people of Lahad Datu.Employees will receive advices and gather for short meetings from time to time to help job performance and politeness. The majority of the employees will be fam ily who will work part-time with a full-time manager. Three students will also be hired on a part-time basis depending on the needs of the daily operations. Student employees will work for RM5 per/hour and ab initio with an opportunity for pay increases. A policy of promotion from within will be adopted. FINANCIAL INFORMATION FINANCIAL OBJECTIVES The following objectives are for the first two years of LD de Futsal 1. Owner draws RM30, 000 by the end of Year 1. . Cash break-even by the end of Year 2. 3. Owner draws RM50, 000 by the end of Year 2. One-Year Cash Flow Projections The items in Exhibit 4, One-Year Cash Flow Projection, have been arranged in a specific way sources of cash (cash receipts), cash needed to purchase assets (equipment), cash needed to pay expenses (rent), cash needed to pay liabilities (payroll tax incomees), and owners draw. SOURCES OF CASH 1. own(prenominal) Funds. The owner will invest RM 50, 000 into the business. 2. Loan Proceeds. The owner will suck i n RM50, 000 from the Bank as a five-year revolving line of credit at 8. %. pursual will be charged only on the amount real borrowed with principal payments of RM8, 000. This information was provided by one of the leading bank in Malaysia 3. Cash Receipts from care. RM15, 000 in cash receipts net of sales taxes is estimated monthly. This projection involves court hiring, soft drinks and purchase of sports gear. This is a very nonprogressive estimate of cash receipts. A 3 year experienced Futsal business manager estimates that the industry average cash flow for a start-up Futsal court is RM8, 000 monthly. EXHIBIT 1 One-Year Cash Flow Projection Sources of cash 1.Funds (Owners) 320,000 2. Loan Proceeds - 3.Cash Receipts from Business (Gross) 252,000 Total Sources 572,000 Uses of Cash 4.Equipment/Supplies 70, 000 5. vehicle Purchase/Lease 6. Real Estate 7. Fixtures 200,000 8. Security Deposits (Rent and Utility) 15,000 9.Signs 5,000 10. Leasehold Improvements - 11. Cost of Goods exchange 12,000 12. Telephone and Utilities 24,000 13. Rent 60,000 14.Business License Fee 25 15. Insurance Premiums 5,000 16. business leader Supplies 1,000 17. Legal and Accounting 800 18. advertizement 2,000 19.Real Estate Taxes - 20. Miscellaneous Expenses 1,000 21. payroll Taxes and Benefits 20,000 22. Payroll Wages (Excluding Withholdings) 14,400 23. Loan Payments (Principal and Interest) - 24.Owners Draw - Total Uses 430,225 Net Cash Flow for the Year (Sources Minus Uses) 141,775 USES OF CASH 4. Equipment/Supplies. Basic equipment cost is estimated to be RM140, 000. This includes payoffs, refrigerators, nettings and floorings installation. A well known equipment supplier supplied this information. 5. Fixtures. Fixture costs will entireness RM200, 000 based on an estimate from Stadio de Futsal,Tawau. These costs will include the mental synthesis setup, purchasing tables, chairs, and all removable service items. 6. Security Deposits. Security and other deposits will include RM10, 000 for lease-related deposits and RM5, 000 for a month rental for a total of RM15, 000. 7. Signs.LD de Futsal will have two giant signs, one posted on the front of the building and the other near the road. The signs and installation will cost RM5, 000 according to Springville Sign Store. 8. Cost of Goods Sold. Cost of goods sold is based on the sales projection of $180,000 and is estimated to be an average of 35% of sales totaling $63,000. A 12 year veteran Mexican restaurant owner in Springville provided this information. 9. Telephone and Utilities. Lahad Datu District Council, Electric, and Telephone Company estimates telephone and other utilities at RM1, 200/month for an annual total of RM24, 000. 10. Lease Expense. The first three months are re nt-free.There will be a maintenance fee of RM500/month for common areas and rent is based on /sq. ft. of the building space. Rent totals RM60, 000, with RM5, 000 payments monthly. 11. Business License Fee. This business license fee based on business revenue (2. 5% of gross revenue) will be RM25 (License and Permits Office, Lahad Datu). 12. Insurance Premiums. An average Insurance Agency based in Lahad Datu, estimated annual premiums at RM5, 000. This will cover theft, fire, accident, workmans compensation, and all other types of insurance. 16. Office Expense. This item includes all office-related expenses including copying and paper supplies. The owner will perform all of the office duties.Total is estimated at RM1, 000 annually based on the initiators previous experience. 17. Legal and Accounting. A friend that practices law and is currently working with a law firm will provide underlying bookkeeping, accounting, and judicial services. She has a bookkeeping subsidiary, Business Bookkeeping that specializes in low cost bookkeeping. This friend of mine will be engaged for the bookkeeping providing tax preparation and other professional services. The total estimated annual cost is RM800 18. Advertising and Promotion. RM2, 000 will be allocated to the advertising campaign. This firm will advertise by using flyers, newspapers, banners and bunting. 9. Miscellaneous Expenses. RM1, 000 has been estimated for miscellaneous expenses based on information provided by a Futsal Court owner. 20. Payroll Taxes and Benefits. These total RM20, 000. Fifteen percent of wage include EPF, SOCSO, COLA and manager benefits. 21. Payroll. Wages total RM14, 400. This total includes 350 workdays, with 3 employees working 5 hours a day at $6. 00. The manager will work 8-hour days and be paid $11. 00 per hour. Payroll includes managers annual salary, employer taxes, unemployment insurance, and workers compensation, but does not include withholdings. SUMMARY Compadres Mexican Restauran t will be successful.The business plan has documented that the establishment of Compadres Mexican Restaurant is feasible. All the critical factors such as industry trends, marketing analysis, competitive analysis, management expertise, and financial analysis support this conclusion. We invite you to attend our grand opening. Go to Compadres where we know your name EXHIBIT 2 Why Play Futsal? Fun Players enjoy the challenge of contend a fast paced skill oriented game that tests their abilities. Safety Futsal is much safer than traditional indoor soccer. Indoor soccer can be a violent game with extremely physical play such as players being boarded into the walls. The rules of Futsal restrict physical play, and there are no walls to run into. Ball Touches In a statistical chew over comparing Futsal to indoor soccer with walls, Futsal players touched the ball 210% more oft than indoor soccer players. Ball Control With Futsal, the emphasis is clearly on control and technique. Without control and technique you cannot expect to succeed in Futsal. With restrict space, boundary lines, and constant opponent pressure, improved ball control skills are required. Speed of Play With limited space and constant opponent pressure, players take heed to play fast to survive. Continuity of Play Action is continuous so players are forced to continue play in support of their teammates. compulsory Support Without a wall as a crutch, players must make supporting runs when their teammates have the ball.With only 4 sports stadium players on the field and always needing the proper support positions offensively and defensively, a player will instinctively learn better spacing, passing and general tactics from playing Futsal. Players without the ball must move to space and must truly support their teammates. Framing the Goal The goal and Penalty Area are a perfect size for narrowing the angle so teams learn to throw the goal to score goals. Knowledge With four co urt players and all the basic options of the outside game, players understanding of the game is enhanced. Encouraged Learning The rules of Futsal encourage playing a skilled game by punishing all physical contact fouls. Rewards Futsal rewards the same basic skills, tactics and knowledge of the game as the 11v11 outdoor game. Cost Many people think the cost of indoor soccer is expensive, but when compared to other activities it is actually quite reasonable. Depending on the number of players, the average cost per player for a night of soccer is around RM7-RM8. Compare this to deviation for badminton which the cost of two shuttlecocks has already exceeds RM8, or even to the movies along with the customary snack and drink, the price is very reasonable and healthier. EXHIBIT 3 THE PITCH The pitch and appurtenances are shown in the following congresswoman EXHIBIT 4 EQUIPMENTS 1- NETTINGS 2- FLOORINGS WR Flooring specializes in sports flooring such as tennis, Futsal, adminton, runn ing tracks, squash court, gym room and other indoor and outdoor sports. WR flooring has been developed to give customers the best quality and warranty executable for sports flooring. The company is confident of giving the best product and services to cater for the need of a good sports environment. EXHIBIT 5 EXAMPLE OF FUTSAL COURTS (Courtesy of Sports Planet) important entrance (Side Picture) Inside The Futsal Court Simple Structure for One Court (Beams and Floorings) A view of the Courts with side nettings Cafe for the thirsty players & registration counter Walkways for viewers and players An example of a game thats on going A side view of the court with special floorings specifically for indoor football