Business Plan
By: Randy N.
Warner
President and
Chairman of the Board
16224 North
Linda Drive
Dolan Springs,
AZ
86441
www.lasvegasmarchingarts.com/
Ph:928-767-4895
Email:
21stcares@citlink.net
Table of
Contents
1.0 Executive Summary
1.1 Objectives
1.2 Mission
1.3 Vision
1.4 Goal
1.5 Keys to Success
2.0 Corporation Summary
2.1 Legal Entity
2.2 Corporation History
2.3 Locations and Facilities
3.0 Services
3.1 Product & Services Description
3.2 Alternative Providers
3.3 Printed Collaterals
3.4 Fulfillment
3.5 Future Services
4.0 Market Analysis Summary
4.1 Market Segmentation
4.2 Target Market Segment Strategy
5.0 Strategy and Implementation Summary
5.1 Strategy Pyramid
6.0 Management Summary
6.1 Organizational Structure
6.2 Management Team (Board/Committee)
7.0 Financial Plan
7.1 Important Assumptions
7.2 Projected Cash Flow
1.0 Executive
Summary
Introduction
Las Vegas
Marching Arts, Inc.'s "Silverado'' is a drum & bugle corps organized
to serve as an additional musical venue for musicians who wish to
participate in the DCI competitive arena while attending summer
school or being employed. The corps is a nonprofit organization
dedicated to promote the existence and welfare of drum & bugle corps
through social events, music, marching and competitive performances.
Silverado is an extra curricular activity, which offers
participation to BOTH boys & girls. Unlike sports teams, the
entertainment factor makes this program unique. Usually its purpose
is similar to that of a sports team: to develop TEAMWORK, to learn
SPORTSMANSHIP, to ENTERTAIN.
Las Vegas
Marching Arts, Inc.'s "VocalMotion" is a vocal performance troupe
that will participate in a variety of events and concerts, parades
and convention settings that will effect change in the choral
performances seen throughout the nation's high schools and colleges
in the future.
The Organization
Las Vegas
Marching Arts, Inc. was formed 2007 for the welfare of young
musicians not able to travel weekly to other drums in the
Southwestern United States or can not meet the large financial
obligations required by other drum corps. Silverado focuses on the
musicians living in the tri state areas surrounding the greater Las
Vegas Valley for membership. The organization works in conjunction
with The Boy Scouts of America Explorer Post ( # to be provided
later) to offer the members the chance to interact with the
community and develop their leadership skills.
Las Vegas
Marching Arts, Inc. is a nonprofit organization dedicated to promote
the existence and welfare of drum & bugle corps through social
events, music, marching and competitive performances. Our corps
values of diversity, teamwork, discipline and comradery to promote
community building through education, performance and outreach.
Dedicated to bringing together individuals with diverse backgrounds
and interests with a desire to develop and educate the community in
the art of “Field Performance Theatre” through discipline, teamwork
and the pursuit of competitive performance excellence.
Our management
team consists of the board of directors and officers of the Las
Vegas Marching Arts, Inc. that works closely with the executive
director of Silverado. In addition, Silverado’s volunteers will help
obtain the desired outcomes.
Financial
Considerations
Our main
strategy is the growth of membership. A constant membership base
provides revenue from dues, fundraisers, corporate sponsorships and
grants allowing the corps to operate and remain in existence. We
want to finance growth solely through cash flow. We recognize that
this means we will have to grow more slowly than we might like but
that no assessment of members or borrowing is necessary.
1.1 Objectives
1.
Year 2010: Field
a corps of forty-five (45) members. Purchase equipment and integrate
the infrastructure to meet the projected needs of the corps. Recruit
and build a volunteer committee. Perform in six (6) Drum Corps
International (DCI) Pacific Division contests in
Southern
California,
Arizona and community special events and venues to promote Silverado
and other youth music performance troupes sponsored by Las Vegas
Marching Arts, Inc.
2.
Year 2011: Field
a corps of sixty (60) members. Purchase additional equipment and
maintain the infrastructure to meet the projected needs of the
corps. Maintain a volunteer committee. Compete in ten (10) DCI
Pacific Division contests in Southern & Northern California,
Arizona, perform for community special events and venues to promote
Silverado and other youth music performance troupes sponsored by Las
Vegas Marching Arts, Inc. . Form a winter guard to compete in
Winter Guard International (WGI) Circuit. Form an indoor competitive
percussion team for national competitions and to continue with our
VocalMotion choral experience.
3.
Year 2012: Field
a corps of eighty-one (81) members. Compete in ten (10) DCI Pacific
Division contests in Southern & Northern California, Arizona,
Nevada, and perform for community special events and
venues to
promote Silverado Drum & Bugle Corps. The corps will travel and
compete in Drum International World Championships in Indianapolis,
IN. Form a competitive percussion theatre to compete in Winter Guard
International (WGI) and Southern California Percussion Alliance
(SCPA) circuits.
Continue with
the VocalMotion choral group in performances and community events
that broaden the aspect of our youth music education program through
creativity and originality.
1.2 Mission
Provide the
opportunity for teenagers & young adults to participate in a highly
competitive performing arts activity, while creating positive life
experiences for all whom participate.
1.3 Vision
Improve the
quality of musicianship and promote the values of pride, dedication
and determination through a team effort while developing personal
character and maintain the respect of our peers, our community and
ourselves.
1.4 Goal
Give each member
the opportunity to come together with other youth such as themselves
that are highly motivated, and have a strong desire to pursue
excellence and perform at the peak of their potential. Membership
can prove to be one of the most unforgettable and rewarding
experiences of their lifetime.
1.3 Keys to
Success
1.
Establish a
strong presence in Southwestern states and Drum Corps International
circuit as a “Top Notch” open class corps.
2.
Create an
organization with creative endeavors, allowing each project to be
individually financed. Developed, maintained and tracked according
to its unique requirements and objectives.
a) Staff
b) Organization
c) Community
Involvement
d) Education to
school music programs
3.
Development of
multiple avenues of visibility for Silverado Drum & Bugle Corps
through strategic contacts, internet presence and traditional
advertising.
4.
Excellence and
commitment woven into every finished product and performance. Thus,
creating the integrity Silverado Drum & Bugle Corps shall possess.
Silverado Drum & Bugle Corps and VocalMotion choral performance
troupe are subsidiaries of Las Vegas Marching Arts, Inc.
2.0 Corporation
Summary
Las Vegas
Marching Arts, Inc. serves for the welfare of Silverado Drum & Bugle
Corps and ‘VocalMotion” utilizing and maximizing the current
entertainment opportunities offered to drum corps members and vocal
performers, alumni and non drum corps members to share, communicate
and foster an understanding of drum corps activities, creative
choral experiences and values among the communities in which we
live, work and perform with a “World-Class” association.
2.1 Legal Entity
The organization
shall be known as Las Vegas Marching Arts, Inc., herein and
thereafter referred to as “LVMA”. The principal office of LVMA shall
be located in the State of
Nevada,
and the Executive Board is granted full power and authority to
change said principal office from one location to another within
said state.
2.2 Corporation
History
In August 2007,
LVMA was born.
2.3 Location and Facility
Since its inception, we are still seeking an acceptable and
affordable rehearsal facility
Las Vegas
offers many benefits to the corporation:
•
A close
association with the entertainment industry.
•
Competent and
professional music production companies and studios.
•
Competent,
experienced and professional studio and stage musicians.
•
Marketing and
distribution avenues through particularly strong ties to
Southwestern US corps.
•
Piggyback
opportunities with both performers and their associated production
companies as they tour through
Southern Nevada
3.0 Services
Activities and
events:
1.
Drum & Bugle
Corps
2.
Boy Scouts
Explorers
3.
Annual Awards
Banquet
4.
Family & Friends
Day
5.
Special Events
3.1 Products &
Services Description
Silverado and
VocalMotion do not necessarily 'produce' products, but products
become the 'evidence' of our services. When a community needs
performers for parades or special events then we can offer them a
performing group that can all be considered 'products'--all are
expansions and fulfillment of that 'performance' effort. It is
difficult at best to foresee the products that may be utilized for
each group. A savvy group (such as ours) will weigh the performance,
charisma, audience acceptance, and
then give them a
group that will fit their needs.
The production
grasp and overall marketability of each group will incorporate only
those peripheral 'products' that develop into viable components of
the project. This requires good judgment, extensive experience, and
strong management ability, not to mention perhaps the most important
and elusive capability...that of 'reading' the market.
3.2 Alternative
Providers
While there are
no direct competitors in the immediate vicinity, there are other
organizations that may solicit our members and prospects.
1. Dream Drum &
Bugle Corps offers the same products & services in Southern
California.
2. Pacific Crest
Drum & Bugle Corps offers the same benefits but in the Northern
Orange County.
3. Impulse Drum
& Bugle Corps offers similar benefits to the Southern Los Angeles
and South Orange Counties.
4. Esperanza
Drum & Bugle Corps offer benefits to San Diego County.
5. Yamato Drum &
Bugle Corps offer benefits to Riverside County and Japan
6. Arizona
Academy Drum and Bugle Corps offers benefits to the greater Phoenix,
AZ area.
3.3 Printed
Collaterals
The Public
Relations Committee develops an organization brochure to explain the
benefits of membership to prospective members. Also the committee
handles all market plans for potential members and community support
for events and funding.
3.4 Fulfillment
The director and
Volunteer Staff will coordinate and produce the events and
activities that will produce the revenue to operate the corps as
well as provide the services for our members.
3.5 Future
Services
The services
planned for the future are:
1. Winter
Marching Percussion Theatre
2. Winter Color
Guard Ensemble
3. Brass Choir
4. Competitive
Dance Troupe
4.0 Market
Analysis Summary
Unlike marketing
a specific brand of toothpaste where large number of purchases
create cash flow and profitability, Silverado and VocalMotion
believe that word-of-mouth advertising, combined with the effective
utilization of our website and traditional marketing avenues (school
visits), will create enough business to carry us well into our
second year of operation and well beyond.
4.1 Market
Segmentation
Word-of-mouth
advertising represents an important aspect, as well, with quality of
each project holding paramount value in the furtherance of our good
reputation. Entertainers, by nature, are a conversant lot, and
word-of-mouth advertising, although difficult to track and predict,
can represent a major percentage of member attraction into the
corps.
4.2 Target
Market Segment Strategy
Comprehensive
utilization of the marketing opportunities offered through internet
usage will be the anchor for most of our marketing programs. LVMA’s
website will be a focal point where anyone interested in our
services may migrate for further information and contact. References
to the website will be incorporated into all collateral marketing
pieces and campaigns. Internet search engine placement using correct
keywords and meta tags will be employed to attract a maximum number
of visitors to our website. Regular evaluations of search engine
placement activity will guide our continuing strategy.
5.0 Strategy and
Implementation Summary
LVMA will focus
on our major projects: drum & bugle corps, choral performance
troupe, winter percussion theatre, winter color guard team, dance
troupe and a brass choir.
5.1 Strategy
Pyramid
Our main
strategy is the growth of membership.
The tactics to
grow the membership are:
1.
At least
twice-annual visits to all potential members schools within the
Greater Las Vegas and southern Nevada areas, Northern Arizona and
southwestern Utah Valley, visits to local marching band
competitions, winter guard competitions and winter percussion
competitions,
2.
Creating value
of membership to encourage potential members to join, and
3.
Building
awareness of the organization and the value of membership.
6.0 Management
Summary
The initial
Dream management team consists of two operational positions and
three advisory manager positions.
6.1
Organizational Structure
The operational
positions within LVMA are: president and vice president
administration. These positions carry full-time responsibilities for
the ongoing daily operation of the corporation.
The
advisory/manager positions are: controller, corporation counsel and
ambassador of goodwill. These positions, in the beginning, carry
part-time responsibilities dedicated to specialized functions
necessary at times to fulfill the daily operation requirements of
the corporation. As the scope of business enlarges, one or more of
these individual positions may become full-time appointments.
6.2 TBA as of March 1, 2008 Confirmation and formal announcement
expected by April 1, 2008.
7.0 Financial
Plan
•
We want to
finance growth solely through cash flow. We recognize that this
means we will have to grow more slowly than we might like but that
no assessment of members or borrowing is necessary.
•
The most
important factor in our case is attention to details and to the
plan. Therefore, we need to develop a permanent system of
communication and accountability between the executive director and
the board of directors and officers.
7.1 Important
Assumptions
The following
financials cover the balance of the year 2008 and carry through year
2010, holding certain assumptions as to the level of activities and
numbers of projects to be undertaken. The assumptions for the
balance of the current year and well into year 2010 are based on
rather definite and reliable data, knowing the nature and potential
of projects already identified and ready to be produced. As
additional clients and projects appear on the scene, the assumptions
become less definite at this time, but certainly the revenue and
exposure potential increases incrementally with each added project.
Financial Data
| |
2010 |
|
|
|
|
|
| |
|
|
|
|
|
|
| |
cost per day |
|
|
|
|
|
|
Expenses |
|
|
|
Income |
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
10% contingency |
|
$ 25,635.00
|
|
Membership |
60 |
36000 |
|
Buses (2) |
4000 |
$ 60,000.00
|
|
Corp Fundraiser |
12 |
36000 |
|
Cooks (2) |
250 |
$ 500.00
|
|
Annual Fundraiser |
|
25000 |
|
Corp Director |
|
$ 15,000.00
|
|
|
|
|
|
Drivers (2) |
250 |
$ 500.00
|
|
|
|
|
|
Flags |
150 |
$ 2,250.00
|
|
|
|
|
|
Instruction staff |
|
$ 50,000.00
|
|
|
|
|
|
Instruments |
|
$ 75,000.00
|
|
|
|
|
|
Meals |
12 |
$ 12,600.00
|
|
|
|
|
|
Office Erxpense |
|
$ 10,000.00
|
|
|
|
|
|
Practice rentals |
5 Camp 2000 |
$ 10,000.00
|
|
|
|
|
|
rifles |
150 |
$ 2,250.00
|
|
|
|
|
|
Show Development |
|
$ 10,000.00
|
|
|
|
|
|
uniforms |
75 |
$ 4,500.00
|
|
|
|
|
|
Vehicles (2) |
250 |
$ 3,750.00
|
|
|
|
|
|
TOTAL |
|
$
281,985.00 |
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
number |
cost |
|
|
|
|
|
Membership |
60 |
600 |
36000 |
|
|
|
|
Tour Days |
15 |
|
15 |
|
|
|
|
Staff |
10 |
|
|
|
|
|
| |
|
2-drivers |
parents |
|
|
|
| |
|
2-cooks |
parents |
|
|
|
| |
|
Corp Director |
15000 |
|
|
|
| |
|
2-Percussion |
20,000 |
|
|
|
| |
|
1-Color Guard |
10,000 |
|
|
|
| |
|
2-Horns |
20,000 |
|
|
|
|