Specialized in provide services in ensuring the body look more healthier and stronger

Commence operations on 15th May 2015

Level 4, Wisma Building, Greentown, 31400, Ipoh, Perak Darul Ridzuan

 To apply loan from bank Act as tool to convince investor to

RM Started budget Partners contribution Total loan needed from CIMB 871 374 346 000 531 374

come on board

Help us to ensure we reach our Help to keep us on track

goal on time as we have planned

Level 4, Wisma Building, Greentown, 31400, Ipoh, Perak Darul Ridzuan. Partners
1. 2.

Amir Faisal Bin Md Amir Ahmad Muthiain Bin Mohd Harizan Addin El Shahir Bin Shaharuddin Mohd Hariz Bin Bukhari Khairul Anwar Bin Mazlan Amierul Rieza Bin Romzi

3.

4. 5. 6.

 AMIR FAISAL BIN MD

AMIR

AHMAD MUTHIAIN BIN

MOHD HARIZAN

Bachelor of Business

Administration Marketing (20072009) CEO (present occupation) 30% (equity contribution)

Diploma in Business Studies

(2006-2009) Degree in Business Studies (2010-2012) Administrative Manager 15% (equity contribution)

 ADDIN EL SHAHIR BIN

SHAHARUDDIN

MOHD HARIZ BIN

BUKHARI

Bachelor of Business

Administration Marketing and Accountancy (Hons) of UM Master of Professional Accountancy (MPAcy) of UKM Account Manager 15% (equity contribution)

Bachelor of Business

Management (Hons) (2008-2010) Marketing Manager 10% (equity contribution)

 KHAIRUL ANWAR BIN

MAZLAN

AMIERUL RIEZA BIN

ROMZI

Bachelor of Business

Management (Hons) (2009-2011) Master in Business Management and Product Design (2009-2011) Operation Manager 10% (equity contribution)

BA (Hons) in Marketing, INTI

International College (20082011) R&D Manager 20% (equity contribution)

Administrative Manager
Ahmad Muthiain Account Manager

Addin El-Shahir

Amir Faisal

CEO

Marketing Manager Mohd Hariz Operation Manager Khairul Anwar R&D Manager Amierul Rieza

Position CEO Administrative Manager Account Manager

Basic Salary (RM) 2000 1400 1400 Total

EPF (13%) 260 182 182

SOCSO (2%) 40 28 28

Total Salary (RM) 2300 1664 1664 5628

Fixed Assets Expenses (RM) Salary, EP & SOCSO Buildings Utilities 670000

Monthly Expenses (RM)

Other Expenses (RM)

5628

3600

Air Conditioners
Telephone/Fax

3000
50

BASED DEMOGRAPHICS SEGMENTATION

AGE
15-35 years old
PLACE: Level 4, Wisma Building, Greentown, 31400 Ipoh, Perak

OCCUPATION
Students Workers Sportsman

It has many workers and students who are our target market as

It surround with offices and universities It has sufficient car park spaces for our clients

 Most effective pricing strategies in selling our services as

this is the starting business.

For our grand opening there will be free entrance for the

whole day

Premium price for certain products to our members such as

Walk In : RM 7 Membership : RM 60

t-shirt, towels and other merchandise

Competitors

Strength
Cheap and affordable Well equipment Well known Well establish

Weakness
No car-park Crowded

UTC

Celebrity Fitness (AEON Kinta)

Well known Well establish Good ventilation Latest equipment Good trainer 24 hours

Expensive unfriendly people

Expensive No car-park

Body Solid

Olympic Gym

Comfortable Good ventilation

Lack equipment Expensive

Market Share After Entry of Sador's Company

Sador's Company, 10% Olympic Gym, 15%

Market Share Before Entry of Sador's Company

UTC, 40%

Olympic Gym, 20% UTC, 40% Body Solid, 20%

Body Solid, 15%

Celebrity Fitness, 20% Celebrity Fitness, 20%

Month
January February March April May June July August September October November December

Unit
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500

Sales (RM)
26,850.00 26,850.00 26,850.00 26,850.00 26,850.00 26,850.00 26,850.00 26,850.00 26,850.00 26,850.00 26,850.00 26,850.00

Total

18,000

322,200.00

Remuneration Plan (marketing)

Position Marketing manager Promoter Basic Salary (RM) 1400.00 800.00 Total EP (13%) 182.00 104.00 SOCSO (2%) 28.00 16.00 Total Salary (RM) 1664.00 920.00 2584.00

Marketing Budget
Fixed Assets Expenses (RM) Van Pamphlets, business card & brochures 50 000.00 Monthly Expenses (RM) Other Expenses (RM)

2000.00

Signboard
Salary, EPF & SOCSO Fuel

4000.00
2584.00 500

Road tax : RM 300 Insurance : RM 400

 Signboard Social networking and official website Brochure / Pamphlets Business Cards

 Buddys system Well Known & Experienced Trainer Supplement Cafe Hijabista Area

No.

Name and address Ogama Sdn Bhd

Type of material Gym Equipments

Mode of payment Monthly Payment

No. 131, Jln Dato Onn Jaafar, 30300 Ipoh, Perak.

Phone: 05-254 0267

Osom Sdn Bhd No. 579, Jalan Besar, 2 Jeram, 42700, Tanjung Karang, Selangor.

Gym
Equipments

Monthly
Payment

Phone:016-500 7035

Equipments Treadmill Dumbells Benches Leverage System Back Machine

No. 5 7 3 2 2 2 1 2 2 4 2

Prices
(RM)/unit 2500 300 90 2500 150 250 1800 2000 1000 150 350 11090

Prices (RM) 12500 2100 270 5000 300 500 1800 4000 2000 600 700 29770

Chest and Shoulder

Machine Cable Machine Multi Gym Leg Machine Storage Racks Arm Machine Total

Position

Bil
1

Basic Salary (RM)

EP (13%)

SOCSO (2%)

Total

Salary
(RM)

Operational Manager R&D

1400.00
1 1

182.00

28.00

1663.00

Manager
Clerk

1400.00 1000.00 Total

182.00 130.00

28.00 20.00

1663.00 1150.00 4476.00

Fixed Assets Expenses (RM) Maintenance Salary, EP &

Monthly Expenses (RM) 2000.00 4476.00

Other
Expenses (RM)

SOCSO
Deposit Utilities First Aid & Fire

1500.00 350.00 29770.00

Extinguisher
Facilities

The concept of our product is very realistic, as mentioned before we are trying to provide some services to attract our customers and to make people recognize our branding, as if for example in Ipoh town. Sadors Enterprise has come up with the idea of providing equipment for the people to exercise and stay healthy. Inspired by little things, big things, ordinary things, and unique things, just about everything in life. Stay healthy, Live longer.