There is 1/2 – 1 acre of additional property directly to the north side and is available for the construction of a storage/equipment yard if necessary. Mr. James has worked with a steel building construction company and is able to purchase items to construct a building at cost or at a sufficient discount that it would not be necessary to use the greater portion of the loan for building needs. The estimated cost of building is expected to be between $10,000 and $13,500. ER has access to a main highway with concrete entrances to and from the property.
ER sells and rents heavy equipment such as dozers, backhoes, excavators, and trenchers, as well as small home use, and construction equipment such as tillers, augers, and chain saws. ER takes pride in having brought several new items to this area that were otherwise unknown, such as the spreader/grader and Ramrod products.
Interstate ER carries a range of Interstate equipment including:
Komatsu ER carries gasoline, diesel, LPG, and electric forklifts from Komatsu. The benefits of Komatsu products include:
Ramrod ER carries a series of Ramrod Taskmaster products that are designed for any task. They include:
Stone ER anticipates carrying a series of Stone products including:
ER is also listed on the bidder list for several states and receive bid packages by mail, fax, and email which is checked daily. The company is currently on the Atchafalaya Basin Development Committee mailing list and is working with the Henderson Area Committee.
The company expects to participate in a variety of different industries, including commercial and residential construction and farm machinery. The following sections will describe the industries in which ER hopes to compete.
ER currently has customers in the industrial and commercial fields, petro-chemical plants, contractors, sub-contractors, oil fields, and municipalities, with expansion potential in other areas. The Market Analysis table below gives the total potential number of businesses that could rent or buy our equipment in the local area.
Market Analysis | |||||||
2000 | 2001 | 2002 | 2003 | 2004 | |||
Potential Customers | Growth | CAGR | |||||
Petro-chemical clients | 1% | 5 | 5 | 5 | 5 | 5 | 0.00% |
Contractors and subcontractors | 10% | 160 | 176 | 194 | 213 | 234 | 9.97% |
Municipalities | 1% | 8 | 8 | 8 | 8 | 8 | 0.00% |
Farmers | 3% | 127 | 131 | 135 | 139 | 143 | 3.01% |
Industrial clients | 4% | 86 | 89 | 93 | 97 | 101 | 4.10% |
Other | 2% | 40 | 41 | 42 | 43 | 44 | 2.41% |
Total | 5.86% | 426 | 450 | 477 | 505 | 535 | 5.86% |
Most of ER’s client industries such as the petro-chemical and farm industries have flat or very slow growth because these are mature or declining industries. However, often times there are other factors that make them attractive in the long run. The farming industry is heavily subsidized by the government and many of the farms in the local area are small plots with less than 100 acres. This means that most are poorly capitalized and seasonally require heavy equipment for planting and harvesting. This makes for an excellent cash-cow type client.
The one industry that can be counted on to grow significantly for the short-term is the contractor/commercial construction industry. The housing boom of the past five years has produced annual growth rates ranging from 5-10%. In evaluating our total market we plan to concentrate on this industry as our primary target market.
The overall marketing plan for ER’s products and services is based on the following fundamentals:
Market Responsibilities ER is committed to an extensive promotional campaign. This will be done aggressively and on a broad scale. To accomplish initial sales goals, the company will require an extremely effective promotional campaign to accomplish two primary objectives:
In addition, ER plans to advertise in magazines, newspapers, television, radio, and on billboards throughout the state.
Promotion In addition to standard advertisement practices, ER will gain considerable recognition through these additional promotional mediums:
Investment in Advertising and Promotion For the first year of operation, advertising, and promotion is budgeted at a combined total of $14,000. A fixed amount of sales revenues will go toward the state ER advertisement campaign. On an ongoing basis, ER feels that it can budget advertising expenses at less than 10% of revenues to ER.
Currently, ER maintains a commercial credit department for business customers with a 1% net 30-day limit. This loan will enable the company to establish its lending ability but will be structured so as not to hamper its ability to assist other customers (due on receipt with approved credit references). Most of ER’s customers choose to deal with their own financial sources, however ER does have several financial sources to choose from, thereby giving them references should it become necessary to do so.
The company offers competitive prices, which are subject to review when necessary. ER has done sufficient work in this area to know that it can place a markup on merchandise and still retain sufficient funds to be competitive. Knowledge of market and competitor prices gives ER the advantage of pricing in-line with competitors. ER suppliers have and will continue to supply products that enable the company to meet the customers price range.
Most companies have a 15-20% markup on their merchandise. Having worked for most of the larger companies in the area, Mr. James has an advantage of knowing which companies are firm with the prices and how much others will decrease their prices. Several companies do not have a working list of rental prices and change with the market thereby causing a delay of several hours or even days to allow for a check of existing rental rates.
At ER, pricing is derived from an American Rental Association (ARA) formula used to price sales and rental items in relation to cost and resale/use value.
The company’s promotional plan is diverse and includes a range of marketing communications:
Industry Description (information provided by imarketinc.com)
Market size statistics – Industrial trucks and tractors Establishments primarily engaged in manufacturing industrial trucks, tractors, trailers, stackers (truck type), and related equipment used for handling materials on floors and paved surfaces in and around industrial and commercial plants, depots, docks, airports, and terminals.
Estimated number of U.S. establishments | 1,004 |
Total people employed in this industry | 37,854 |
Total annual sales in this industry | $13,004 million |
Average employees per establishment | 38 |
Average sales per establishment | $16 million |
Market size statistics – Farm machinery and equipment Establishments primarily engaged in manufacturing farm machinery and equipment including soil preparation machinery, for use in the preparation and maintenance of the soil, planting and harvesting of the crop, preparing crops for market on the farm, or for use in performing other farm operations and processes.
Estimated number of U.S. establishments | 2,594 |
Total people employed in this industry | 79,978 |
Total annual sales in this industry | $30,474 million |
Average employees per establishment | 31 |
Average sales per establishment | $13.3 million |
Market size statistics – Construction machinery Establishments primarily engaged in manufacturing heavy machinery and equipment, such as bulldozers, concrete mixers, cranes.
Estimated number of U.S. establishments | 2,266 |
Total people employed in this industry | 125,081 |
Total annual sales in this industry | $58,196 million |
Average employees per establishment | 57 |
Average sales per establishment | $34.3 million |
The market in ER’s area is very large with new construction being at an all-time high. ER is in need of inventory to be able to supply the local area and neighboring communities. The company has been able to sub-rent some equipment but would like to obtain certain items to put into its fleet thereby increasing profit margins. ER plans on offering a substantial line of equipment for rental and sales to meet customer needs as well as service for the equipment and those owned by others in the area.
The housing industry has proceeded at a red-hot pace for several years running. An all-time record was set in 1998, when 886,000 new-site single family homes were sold. That represented a 10% gain from the robust total of 804,000 homes sold in 1997, and an 8.1% rise from the prior record of 819,000 units in 1977. Single-family housing construction accounted for $47,539 million of the total $124,953 million generated in the industry.
Home sales were strengthened even further during most of 1999’s first 10 months. In that period, new single-family home sales increased by 4.8% on a year-to-year basis, to 791,000 units, according to the U.S. Department of Commerce. Through October 1999, seasonally adjusted sales had exceeded 800,000 on an annualized basis in every month since the start of 1998.
The record setting string of home sales since the second half of 1997 has forced builders to pick up the pace of their construction activity. During 1998, total starts increased by 9.7% to 1.62 million units. Starts for single family units moved up 12% for the year, and those of multi-family units were ahead by 1.5%. As an indication of building activity at year-end 1999, housing starts in November 1999 came in at a seasonally adjusted annual rate of 1.6 million units.
Market size statistics – Single-family housing construction General contractors primarily engaged in construction of single-family houses.
Estimated number of U.S. establishments | 218,276 |
Average people employed in this industry | 831,158 |
Total annual sales in this industry | $124,953 million |
Average employees per establishment | 4 |
Average sales per establishment | $.6 million |
Market size statistics – Residential construction, nec General contractors primarily engaged in construction (including new work additions, alterations, remodeling, and repair) of residential buildings other than single-family houses. This includes hotels, motels, apartments, and multi-family homes.
Estimated number of U.S. establishments | 25,201 |
Total people employed in this industry | 114,523 |
Total annual sales in this industry | $25,545 million |
Average employees per establishment | 5 |
Average sales per establishment | $1.1 million |
Market size statistics – Heavy construction, nec General and special trade contractors primarily engaged in the construction of heavy projects not elsewhere classified. This includes canal, drainage system, athletic and recreation facilities, land preparation, rock removal, waste water and sewage treatment plant, and trenching construction.
Estimated number of U.S. establishments | 16,914 |
Total people employed in this industry | 211,440 |
Total annual sales in this industry | $50,637 million |
Average employees per establishment | 13 |
Average sales per establishment | $3.2 million |
Market size statistics – Bridge, tunnel, and elevated highway construction General contractors primarily engaged in the construction of bridges, viaducts, elevated highways, and pedestrian and railway tunnels.
Estimated number of U.S. establishments | 1,414 |
Total people employed in this industry | 43,889 |
Total annual sales in this industry | $14,047 million |
Average employees per establishment | 34 |
Average sales per establishment | $12.9 million |
Market size statistics – Highway and street construction General and special trade contractors primarily engaged in the construction of roads, streets, alleys, public sidewalks, guardrails, parkways, and airports.
Estimated number of U.S. establishments | 19,694 |
Total people employed in this industry | 302,944 |
Total annual sales in this industry | $66,045 million |
Average employees per establishment | 16 |
Average sales per establishment | $13.3 million |
Market size statistics – Nonresidential construction, nec General contractors primarily engaged in the construction (including new work additions, alterations, remodeling, and repair) of nonresidential buildings other than industrial buildings and warehouses. This includes commercial, institutional, religious, and amusement and recreational buildings.
Estimated number of U.S. establishments | 44,505 |
Total people employed in this industry | 540,550 |
Total annual sales in this industry | $205,214 million |
Average employees per establishment | 12 |
Average sales per establishment | $4.9 million |
ER’s closest competitors are located in Memphis Parish. They include the following five companies:
Being located in or near Memphis, they charge a drop off and/or pick up fee. ER can, in most cases, wave this fee which will allow the customer more funds to purchase/rent additional equipment.
The company plans to rapidly develop marketing alliances with industry leaders and pursue new sales of homeowner, commercial, and industrial equipment. The market strategy is to capitalize on ER’s ever-increasing customer base and contacts by offering the latest products and personalized service.
The company’s goal in the next year is to obtain financing which will allow for expanding the shop/service area with up-to-date servicing equipment, hiring additional employees, and obtaining a delivery truck as well as rental and sales inventory for all aspects of the company’s customer base.
The company’s goal in the next two to five years is to hire additional employees, concentrate on customer service, and promote the company and the environment that has allowed for this increase in service by way of discounts and promotional specials that will benefit the company and the customer.
The company has strategic alliances with the ARA. This alliance is valuable to ER because the company gets to air television ads, and they are valuable to the ally firms because they are promoting a local company and this helps in community development. ER plans to also form strategic alliances with Internet sites, area publications, and other equipment dealers.
The following table and charts show the Projected Sales Forecast for Equipment Rental.
Sales Forecast | |||
2000 | 2001 | 2002 | |
Sales | |||
Sales and Rentals | $210,000 | $420,000 | $840,000 |
Other | $0 | $0 | $0 |
Total Sales | $210,000 | $420,000 | $840,000 |
Direct Cost of Sales | 2000 | 2001 | 2002 |
Sales and Rentals | $31,500 | $60,000 | $150,000 |
Other | $3,000 | $6,000 | $12,000 |
Subtotal Direct Cost of Sales | $34,500 | $66,000 | $162,000 |
7.1 personnel plan.
ER’s management is highly experienced and qualified. Its key management team includes Mr. David James and Mrs. Sally James.
Jointly, they are responsible for processing quotes, arranging financing, as needed, scheduling invoices for pickup and delivery, and contract sales/rentals.
Descriptions of the management team and responsibilities are as follows.
Mr. David James. Mr. James has 10 years of marketing experience, 15 years rental/sales experience, and 15 years mechanical experience.
Mr. James makes all decisions concerning equipment purchases, as this is his area of expertise. Mr. James is in charge of obtaining all equipment for sales and rentals, completing contracts, working up quotes, setting up delivery of merchandise, arranging financing as needed, contacting customers, and verifying pickup and delivery.
Mrs. Sally L. James. Mrs. James has 10 years secretarial experience and 12 years accounts payable and receivable experience.
Mrs. James answers the phone, faxes, does all the computer work, files any monthly or quarterly tax forms, compiles correspondence as needed, accounts receivable, accounts payable, meets with a bookkeeper for end of year tax return, keeps all office needs running smoothly, filing, typing, copies, and is majority stock holder in the company (45%).
Future plans call for the hiring of a mechanic and shopman with hopes of adding a truck and delivery driver shortly there after from the area, with additional office/shop personnel to be added as needed.
On occasion part-time personnel will be used and job training provided through the area schools for those interested in this area of the job market.
Personnel Plan | |||
2000 | 2001 | 2002 | |
Sales/Rental Associate | $19,200 | $19,200 | $19,200 |
Sales/Rental Associate | $19,200 | $19,200 | $19,200 |
Sales/Rental Associate | $19,200 | $19,200 | $19,200 |
Maintenance/Technician | $0 | $5,010 | $9,500 |
Maintenance Technician | $0 | $0 | $6,000 |
Total People | 5 | 6 | 7 |
Total Payroll | $57,600 | $62,610 | $73,100 |
ER was capitalized with $5,000 when it was formed in May 1997. A strong knowledge of the area and supply and demand needs led to the formation of the company. Most items purchased to this date (truck, trailer, computer, office supplies, envelopes, and stationery) have been financed through personal funds, and a $4,000 line of credit with Hibernia Bank.
ER’s first sales placed $5,145 into the business account, most of which was used to pay off initial purchases with the balance being used for office and truck expenses such as telephone bill, postage, and fuel. As of April 1, 2000, the truck has been paid in full along with several of the smaller home use items. The company has generated sales in the amount of $52,490 with cost being $38,870 and a profit of $13,620 (97-98 Income Tax Return).
Funding Requirements and Uses The company is seeking a loan/credit line in the amount of $300,000 for the purpose of expanding the business. Expansion plans include the purchase of additional land and construction of a larger shop/service area, increase rental inventory, and hiring of additional personnel including a mechanic and delivery driver. The table below provides a breakdown of the use of funds.
Use of Funds
Purchase land 25′ X 175′ on the north side of existing building | $7,000 |
Erect shop area 25′ X 32′ on land w/concrete slab, office area | $10,000 |
Shop equipment | $14,000 |
Rental inventory | $60,000 |
Consolidate regions loan, Hibernia L. O. C., current equipment purchases Bosch electric breaker, 3.0 KW generator, shop items | $50,000 |
Advertising | $7,000 |
Balance for working capital, employee training, office equipment modernization, maintenance inventory (i.e.: oil, air, and hydraulic filters), unforeseen building/maintenance expense | $152,000 |
Shop equipment to include: air compressor, air tools and accessories, blow torch, welding machine and accessories, 1 1/2 ton chain hoist, oil/water separator, holding tank, assorted hand tools, washing vat, chain saw sharpener and repair accessories.
Rental inventory to include: Trash and diaphragm pumps 2 ea. 2″ and 3″, 3/4″ submersible pump and accessories, 3 hp. concrete vibrator, 2-48″ concrete power trowels, Case 580L or JD 310 Backhoe, small trailer and larger trailer, 1-ton Ford F350 or F450 Diesel delivery truck, air compressor, 90 lb. air hammer and accessories, rotovator for tractor, 1 push mower, 1 lawn tractor.
The following table lists the general assumptions.
General Assumptions | |||
2000 | 2001 | 2002 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 30.00% | 30.00% | 30.00% |
Other | 0 | 0 | 0 |
The following chart shows the important benchmarks for Equipment Rental.
The table and chart below contain the Break-even Analysis for Equipment Rental.
Break-even Analysis | |
Monthly Revenue Break-even | $13,981 |
Assumptions: | |
Average Percent Variable Cost | 16% |
Estimated Monthly Fixed Cost | $11,684 |
The Projected Profit and Loss can be seen in the following table and charts.
Pro Forma Profit and Loss | |||
2000 | 2001 | 2002 | |
Sales | $210,000 | $420,000 | $840,000 |
Direct Cost of Sales | $34,500 | $66,000 | $162,000 |
Other Production Expenses | $3,000 | $42,000 | $126,000 |
Total Cost of Sales | $37,500 | $108,000 | $288,000 |
Gross Margin | $172,500 | $312,000 | $552,000 |
Gross Margin % | 82.14% | 74.29% | 65.71% |
Expenses | |||
Payroll | $57,600 | $62,610 | $73,100 |
Sales and Marketing and Other Expenses | $14,000 | $31,000 | $82,598 |
Depreciation | $0 | $0 | $0 |
Supplies and equipment | $9,924 | $19,851 | $39,702 |
Utilities | $1,602 | $2,403 | $3,604 |
Telephone | $7,812 | $7,810 | $7,810 |
Insurance | $14,448 | $21,688 | $32,533 |
Repairs and Maintenance | $10,932 | $20,397 | $30,596 |
Services | $2,832 | $2,833 | $2,833 |
Rent | $12,420 | $12,420 | $12,420 |
Payroll Taxes | $8,640 | $9,392 | $10,965 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $140,210 | $190,404 | $296,161 |
Profit Before Interest and Taxes | $32,290 | $121,597 | $255,839 |
EBITDA | $32,290 | $121,597 | $255,839 |
Interest Expense | $29,938 | $23,065 | $18,365 |
Taxes Incurred | $706 | $29,559 | $71,242 |
Net Profit | $1,646 | $68,972 | $166,232 |
Net Profit/Sales | 0.78% | 16.42% | 19.79% |
The following table and chart are the Projected Cash Flow figures for Equipment Rental.
Pro Forma Cash Flow | |||
2000 | 2001 | 2002 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $42,000 | $84,000 | $168,000 |
Cash from Receivables | $157,400 | $316,400 | $632,800 |
Subtotal Cash from Operations | $199,400 | $400,400 | $800,800 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $149,000 | $20,000 | $20,000 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $151,000 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $499,400 | $420,400 | $820,800 |
Expenditures | 2000 | 2001 | 2002 |
Expenditures from Operations | |||
Cash Spending | $57,600 | $62,610 | $73,100 |
Bill Payments | $134,408 | $274,735 | $580,262 |
Subtotal Spent on Operations | $192,008 | $337,345 | $653,362 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $45,248 | $30,000 | $60,000 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $29,100 | $19,000 | $25,000 |
Purchase Other Current Assets | $58,000 | $2,000 | $22,000 |
Purchase Long-term Assets | $91,000 | $4,000 | $9,000 |
Dividends | $65,000 | $10,000 | $20,000 |
Subtotal Cash Spent | $480,356 | $402,345 | $789,362 |
Net Cash Flow | $19,044 | $18,055 | $31,438 |
Cash Balance | $21,544 | $39,600 | $71,038 |
ER’s projected balance sheets for 2000-2002.
Pro Forma Balance Sheet | |||
2000 | 2001 | 2002 | |
Assets | |||
Current Assets | |||
Cash | $21,544 | $39,600 | $71,038 |
Accounts Receivable | $19,600 | $39,200 | $78,400 |
Inventory | $2,000 | $3,826 | $9,391 |
Other Current Assets | $64,000 | $66,000 | $88,000 |
Total Current Assets | $107,144 | $148,626 | $246,829 |
Long-term Assets | |||
Long-term Assets | $99,000 | $103,000 | $112,000 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $99,000 | $103,000 | $112,000 |
Total Assets | $206,144 | $251,626 | $358,829 |
Liabilities and Capital | 2000 | 2001 | 2002 |
Current Liabilities | |||
Accounts Payable | $8,346 | $23,856 | $49,827 |
Current Borrowing | $113,252 | $103,252 | $63,252 |
Other Current Liabilities | $3,700 | $3,700 | $3,700 |
Subtotal Current Liabilities | $125,298 | $130,808 | $116,779 |
Long-term Liabilities | $131,900 | $112,900 | $87,900 |
Total Liabilities | $257,198 | $243,708 | $204,679 |
Paid-in Capital | $0 | $0 | $0 |
Retained Earnings | ($52,700) | ($61,054) | ($12,082) |
Earnings | $1,646 | $68,972 | $166,232 |
Total Capital | ($51,054) | $7,918 | $154,150 |
Total Liabilities and Capital | $206,144 | $251,626 | $358,829 |
Net Worth | ($51,054) | $7,918 | $154,150 |
Business ratios for the years of this plan are shown below. Industry profile ratios based on the Standard Industrial Classification (SIC) code 7359, [Equipment Rental and Leasing, nec], are shown for comparison.
Ratio Analysis | ||||
2000 | 2001 | 2002 | Industry Profile | |
Sales Growth | 110.00% | 100.00% | 100.00% | 7.07% |
Percent of Total Assets | ||||
Accounts Receivable | 9.51% | 15.58% | 21.85% | 27.61% |
Inventory | 0.97% | 1.52% | 2.62% | 3.96% |
Other Current Assets | 31.05% | 26.23% | 24.52% | 44.65% |
Total Current Assets | 51.98% | 59.07% | 68.79% | 76.22% |
Long-term Assets | 48.02% | 40.93% | 31.21% | 23.78% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 60.78% | 51.98% | 32.54% | 33.47% |
Long-term Liabilities | 63.98% | 44.87% | 24.50% | 16.23% |
Total Liabilities | 124.77% | 96.85% | 57.04% | 49.70% |
Net Worth | -24.77% | 3.15% | 42.96% | 50.30% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 82.14% | 74.29% | 65.71% | 100.00% |
Selling, General & Administrative Expenses | 81.36% | 57.86% | 45.92% | 84.88% |
Advertising Expenses | 3.33% | 5.71% | 6.90% | 1.01% |
Profit Before Interest and Taxes | 15.38% | 28.95% | 30.46% | 1.94% |
Main Ratios | ||||
Current | 0.86 | 1.14 | 2.11 | 1.73 |
Quick | 0.84 | 1.11 | 2.03 | 1.33 |
Total Debt to Total Assets | 124.77% | 96.85% | 57.04% | 57.72% |
Pre-tax Return on Net Worth | -4.61% | 1244.37% | 154.05% | 3.77% |
Pre-tax Return on Assets | 1.14% | 39.16% | 66.18% | 8.92% |
Additional Ratios | 2000 | 2001 | 2002 | |
Net Profit Margin | 0.78% | 16.42% | 19.79% | n.a |
Return on Equity | 0.00% | 871.06% | 107.84% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 8.57 | 8.57 | 8.57 | n.a |
Collection Days | 59 | 32 | 32 | n.a |
Inventory Turnover | 4.44 | 22.66 | 24.51 | n.a |
Accounts Payable Turnover | 16.03 | 12.17 | 12.17 | n.a |
Payment Days | 29 | 20 | 22 | n.a |
Total Asset Turnover | 1.02 | 1.67 | 2.34 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.00 | 30.78 | 1.33 | n.a |
Current Liab. to Liab. | 0.49 | 0.54 | 0.57 | n.a |
Liquidity Ratios | ||||
Net Working Capital | ($18,154) | $17,818 | $130,050 | n.a |
Interest Coverage | 1.08 | 5.27 | 13.93 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.98 | 0.60 | 0.43 | n.a |
Current Debt/Total Assets | 61% | 52% | 33% | n.a |
Acid Test | 0.68 | 0.81 | 1.36 | n.a |
Sales/Net Worth | 0.00 | 53.04 | 5.45 | n.a |
Dividend Payout | 39.49 | 0.14 | 0.12 | n.a |
Sales Forecast | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Sales | |||||||||||||
Sales and Rentals | 0% | $10,000 | $10,000 | $11,200 | $14,400 | $17,500 | $20,400 | $28,000 | $29,000 | $26,000 | $18,500 | $15,000 | $10,000 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Sales | $10,000 | $10,000 | $11,200 | $14,400 | $17,500 | $20,400 | $28,000 | $29,000 | $26,000 | $18,500 | $15,000 | $10,000 | |
Direct Cost of Sales | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |
Sales and Rentals | $1,500 | $1,500 | $1,680 | $2,160 | $2,625 | $3,060 | $4,200 | $4,350 | $3,900 | $2,775 | $2,250 | $1,500 | |
Other | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | |
Subtotal Direct Cost of Sales | $1,750 | $1,750 | $1,930 | $2,410 | $2,875 | $3,310 | $4,450 | $4,600 | $4,150 | $3,025 | $2,500 | $1,750 |
Personnel Plan | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Sales/Rental Associate | 0% | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 |
Sales/Rental Associate | 0% | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 |
Sales/Rental Associate | 0% | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 |
Maintenance/Technician | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Maintenance Technician | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | |
Total Payroll | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 |
Pro Forma Profit and Loss | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Sales | $10,000 | $10,000 | $11,200 | $14,400 | $17,500 | $20,400 | $28,000 | $29,000 | $26,000 | $18,500 | $15,000 | $10,000 | |
Direct Cost of Sales | $1,750 | $1,750 | $1,930 | $2,410 | $2,875 | $3,310 | $4,450 | $4,600 | $4,150 | $3,025 | $2,500 | $1,750 | |
Other Production Expenses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1,000 | $750 | $500 | $750 | |
Total Cost of Sales | $1,750 | $1,750 | $1,930 | $2,410 | $2,875 | $3,310 | $4,450 | $4,600 | $5,150 | $3,775 | $3,000 | $2,500 | |
Gross Margin | $8,250 | $8,250 | $9,270 | $11,990 | $14,625 | $17,090 | $23,550 | $24,400 | $20,850 | $14,725 | $12,000 | $7,500 | |
Gross Margin % | 82.50% | 82.50% | 82.77% | 83.26% | 83.57% | 83.77% | 84.11% | 84.14% | 80.19% | 79.59% | 80.00% | 75.00% | |
Expenses | |||||||||||||
Payroll | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | |
Sales and Marketing and Other Expenses | $917 | $917 | $917 | $2,417 | $2,417 | $917 | $917 | $917 | $917 | $917 | $917 | $917 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Supplies and equipment | $827 | $827 | $827 | $827 | $827 | $827 | $827 | $827 | $827 | $827 | $827 | $827 | |
Utilities | $134 | $134 | $134 | $134 | $134 | $134 | $134 | $134 | $134 | $134 | $134 | $134 | |
Telephone | $651 | $651 | $651 | $651 | $651 | $651 | $651 | $651 | $651 | $651 | $651 | $651 | |
Insurance | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | $1,204 | |
Repairs and Maintenance | $911 | $911 | $911 | $911 | $911 | $911 | $911 | $911 | $911 | $911 | $911 | $911 | |
Services | $236 | $236 | $236 | $236 | $236 | $236 | $236 | $236 | $236 | $236 | $236 | $236 | |
Rent | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | $1,035 | |
Payroll Taxes | 15% | $720 | $720 | $720 | $720 | $720 | $720 | $720 | $720 | $720 | $720 | $720 | $720 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $11,434 | $11,434 | $11,434 | $12,934 | $12,934 | $11,434 | $11,434 | $11,434 | $11,434 | $11,434 | $11,434 | $11,434 | |
Profit Before Interest and Taxes | ($3,184) | ($3,184) | ($2,164) | ($944) | $1,691 | $5,656 | $12,116 | $12,966 | $9,416 | $3,291 | $566 | ($3,934) | |
EBITDA | ($3,184) | ($3,184) | ($2,164) | ($944) | $1,691 | $5,656 | $12,116 | $12,966 | $9,416 | $3,291 | $566 | ($3,934) | |
Interest Expense | $2,663 | $2,663 | $2,663 | $2,643 | $2,623 | $2,604 | $2,584 | $2,565 | $2,442 | $2,296 | $2,151 | $2,043 | |
Taxes Incurred | ($1,754) | ($1,754) | ($1,448) | ($1,076) | ($280) | $916 | $2,860 | $3,120 | $2,092 | $298 | ($476) | ($1,793) | |
Net Profit | ($4,093) | ($4,093) | ($3,379) | ($2,511) | ($653) | $2,136 | $6,672 | $7,281 | $4,882 | $696 | ($1,110) | ($4,184) | |
Net Profit/Sales | -40.93% | -40.93% | -30.17% | -17.44% | -3.73% | 10.47% | 23.83% | 25.11% | 18.78% | 3.76% | -7.40% | -41.84% |
Pro Forma Cash Flow | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $2,000 | $2,000 | $2,240 | $2,880 | $3,500 | $4,080 | $5,600 | $5,800 | $5,200 | $3,700 | $3,000 | $2,000 | |
Cash from Receivables | $4,500 | $4,767 | $8,000 | $8,032 | $9,045 | $11,603 | $14,077 | $16,523 | $22,427 | $23,120 | $20,600 | $14,707 | |
Subtotal Cash from Operations | $6,500 | $6,767 | $10,240 | $10,912 | $12,545 | $15,683 | $19,677 | $22,323 | $27,627 | $26,820 | $23,600 | $16,707 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $149,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $151,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $306,500 | $6,767 | $10,240 | $10,912 | $12,545 | $15,683 | $19,677 | $22,323 | $27,627 | $26,820 | $23,600 | $16,707 | |
Expenditures | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |
Expenditures from Operations | |||||||||||||
Cash Spending | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | |
Bill Payments | $9,251 | $7,543 | $7,553 | $7,910 | $9,727 | $10,467 | $10,363 | $16,469 | $17,042 | $15,688 | $11,732 | $10,662 | |
Subtotal Spent on Operations | $14,051 | $12,343 | $12,353 | $12,710 | $14,527 | $15,267 | $15,163 | $21,269 | $21,842 | $20,488 | $16,532 | $15,462 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $12,416 | $12,416 | $12,416 | $8,000 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $2,350 | $2,350 | $2,350 | $2,350 | $2,350 | $2,350 | $5,000 | $5,000 | $5,000 | |
Purchase Other Current Assets | $10,000 | $12,000 | $25,000 | $4,000 | $7,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $30,000 | $27,000 | $34,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | $5,417 | |
Subtotal Cash Spent | $29,468 | $59,759 | $69,770 | $58,477 | $29,294 | $23,034 | $22,930 | $29,036 | $42,025 | $43,320 | $39,365 | $33,879 | |
Net Cash Flow | $277,032 | ($52,993) | ($59,530) | ($47,565) | ($16,748) | ($7,351) | ($3,253) | ($6,713) | ($14,398) | ($16,500) | ($15,765) | ($17,172) | |
Cash Balance | $279,532 | $226,539 | $167,010 | $119,445 | $102,697 | $95,346 | $92,093 | $85,380 | $70,982 | $54,481 | $38,717 | $21,544 |
General Assumptions | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Balance Sheet | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $2,500 | $279,532 | $226,539 | $167,010 | $119,445 | $102,697 | $95,346 | $92,093 | $85,380 | $70,982 | $54,481 | $38,717 | $21,544 |
Accounts Receivable | $9,000 | $12,500 | $15,733 | $16,693 | $20,181 | $25,136 | $29,853 | $38,176 | $44,853 | $43,227 | $34,907 | $26,307 | $19,600 |
Inventory | $19,000 | $17,250 | $15,500 | $13,570 | $11,160 | $8,285 | $4,975 | $4,895 | $5,060 | $4,565 | $3,328 | $2,750 | $2,000 |
Other Current Assets | $6,000 | $16,000 | $28,000 | $53,000 | $57,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 |
Total Current Assets | $36,500 | $325,282 | $285,773 | $250,273 | $207,786 | $200,118 | $194,174 | $199,164 | $199,293 | $182,773 | $156,716 | $131,773 | $107,144 |
Long-term Assets | |||||||||||||
Long-term Assets | $8,000 | $8,000 | $38,000 | $65,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $8,000 | $8,000 | $38,000 | $65,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 |
Total Assets | $44,500 | $333,282 | $323,773 | $315,273 | $306,786 | $299,118 | $293,174 | $298,164 | $298,293 | $281,773 | $255,716 | $230,773 | $206,144 |
Liabilities and Capital | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |
Current Liabilities | |||||||||||||
Accounts Payable | $9,000 | $7,291 | $7,291 | $7,587 | $9,378 | $10,128 | $9,815 | $15,900 | $16,515 | $15,296 | $11,374 | $10,375 | $8,346 |
Current Borrowing | $9,500 | $158,500 | $158,500 | $158,500 | $158,500 | $158,500 | $158,500 | $158,500 | $158,500 | $146,084 | $133,668 | $121,252 | $113,252 |
Other Current Liabilities | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 | $3,700 |
Subtotal Current Liabilities | $22,200 | $169,491 | $169,491 | $169,787 | $171,578 | $172,328 | $172,015 | $178,100 | $178,715 | $165,080 | $148,742 | $135,327 | $125,298 |
Long-term Liabilities | $10,000 | $161,000 | $161,000 | $161,000 | $158,650 | $156,300 | $153,950 | $151,600 | $149,250 | $146,900 | $141,900 | $136,900 | $131,900 |
Total Liabilities | $32,200 | $330,491 | $330,491 | $330,787 | $330,228 | $328,628 | $325,965 | $329,700 | $327,965 | $311,980 | $290,642 | $272,227 | $257,198 |
Paid-in Capital | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Retained Earnings | $12,300 | $6,883 | $1,467 | ($3,950) | ($9,367) | ($14,783) | ($20,200) | ($25,617) | ($31,033) | ($36,450) | ($41,867) | ($47,283) | ($52,700) |
Earnings | $0 | ($4,093) | ($8,185) | ($11,564) | ($14,075) | ($14,728) | ($12,591) | ($5,919) | $1,362 | $6,244 | $6,940 | $5,830 | $1,646 |
Total Capital | $12,300 | $2,791 | ($6,719) | ($15,514) | ($23,442) | ($29,511) | ($32,791) | ($31,536) | ($29,671) | ($30,206) | ($34,927) | ($41,453) | ($51,054) |
Total Liabilities and Capital | $44,500 | $333,282 | $323,773 | $315,273 | $306,786 | $299,118 | $293,174 | $298,164 | $298,293 | $281,773 | $255,716 | $230,773 | $206,144 |
Net Worth | $12,300 | $2,791 | ($6,719) | ($15,514) | ($23,442) | ($29,511) | ($32,791) | ($31,536) | ($29,671) | ($30,206) | ($34,927) | ($41,453) | ($51,054) |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
IMAGES
VIDEO
COMMENTS
A Sample Plant and Tool Hire Business Plan Template. 1. Industry Overview. Plant and tool hire business which is part of the tool and equipment industry comprises companies that primarily rent tools and small to medium size pieces of equipment, including contractors' and builders' tools, equipment and home maintenance tools.
Learn how to start a tool rental business. Find out how much it will cost to start, typical target market, growth potential & more.
Are you preparing a business plan for an equipment rental company? Use our guide to prepare a solid business plan for any rental business.
Learn how to create an equipment rental business plan with our guide, including key sections and a downloadable PDF template for reference.
Do you want to start a tool rental company from scratch? Or you need a sample tool rental business plan template? If YES, then i advice you read on. If you are looking towards starting a business that doesn't require much stress or perhaps extensive period of training, then you should either look at opening a shop to sell stuff or start a rental business. It is one of the businesses that you ...
Explore a real-world tools rental business plan example and download a free template with this information to start writing your own business plan.
Learn how to start a successful tool rental business and create a thorough business plan with this comprehensive guide.
Read the guide on starting your equipment rental business with EZRentOut. From concept to launch, we cover all the steps you need to take.
Download a free tools rental business plan template that includes pre-written examples for every section to help you write your own plan.
Starting a tool rental business can be a great way to make money. Learn the basics of how to start a tool rental business, including tips on creating a business plan, finding the right tools, and marketing your business.
Starting a power tool rental business might be the perfect business opportunity for you. Learn how to start your business in this complete guide.
Looking for help creating an equipment rental business plan? Don't forget to include these five must-haves to pave your path to success.
Research your tool hire business target market. When you plan your tool hire business it's very important to think about who your potential customers will be and make a realistic estimate of the level of demand. It's also important to find out how much existing competition there is.
Discover key steps to start an equipment rental business, from choosing your niche to inventory management and marketing strategies.
Creating a comprehensive business plan is crucial for launching and running a successful tools rental business. This plan serves as your roadmap, detailing your vision, operational strategies, and financial plan. It helps establish your tools rental business's identity, navigate the competitive market, and secure funding for growth.
Starting a tool rental business can open up a world of opportunities. It caters to a unique, high-demand market and provides a rewarding business venture that is both profitable and beneficial to your community. In this guide, we'll walk you through the entire process of starting a tool rental business, equipping you with the knowledge you need to kick-start your entrepreneurial journey.
Tools Rental Business Plan. Borrow My Tools is a start-up company serving the San Mateo, CA community with home improvement tools for lease or rental. Starting an equipment rental business makes a ton of sense in today's world. With a trend towards minimalism and reducing environmental impact, allowing customers to rent the equipment they ...
Okay, so we have considered all the requirements for starting a construction equipment rental business. We also took it further by analyzing and drafting a sample construction equipment rental marketing plan template backed up by actionable guerrilla marketing ideas for heavy equipment rental businesses. So let's proceed to the business planning section.
Starting a new construction equipment rental business. Quipli's platform has exactly what you need to be successful. Visit Us Online!
Whether you rent out camera equipment, bikes, luxury cars, or party supplies. With our advice, your rental business will be a success. Find out how!
Explore a real-world equipment rental sales business plan example and download a free template with this information to start writing your own business plan.
A good business plan guides you through each stage of starting and managing your business. You'll use your business plan as a roadmap for how to structure, run, and grow your new business. It's a way to think through the key elements of your business. Business plans can help you get funding or bring on new business partners.
BUSINESS PLAN TEMPLATE. International Best Practice Models powered by PROPPR0247.COM. Index Summary and User Notes INPUT ONLY Plant and Equipment Hire - Business Model USER NOTES contact us [email protected] AUTOMATED FORMULAE Only enter the BLUE Cells There is a Business Plan template included, which automatically imports some usefull ...