eHYOSUNG Revolution Motorsport Scott Chaffee, Jonathan Jackson, Adil Nurgozhin Jon Jackson (406) 599-3572 jacksonmontana@gmai!.colll Scott Chaffee (253) 208-3308 Salomonsnoriderwaol.com Adil Nurgozhin (406) 542-5292 [email protected]Copy Number 3.0 o
38
Embed
Revolution Motorsport Scott Chaffee, Jonathan … Motorsport Scott Chaffee, Jonathan Jackson, Adil Nurgozhin Jon Jackson (406) 599-3572 jacksonmontana@gmai!.colll Scott Chaffee (253)
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
eHYOSUNG
Revolution Motorsport
Scott Chaffee Jonathan Jackson Adil Nurgozhin
Jon Jackson (406) 599-3572 jacksonmontanagmaicolll Scott Chaffee (253) 208-3308 Salomonsnoriderwaolcom
Adil Nurgozhin (406) 542-5292 adilnlvmailru
Copy Number 30
o
ll Primary Entrepreneur ~ _
12 The Business _
13 The Business Opportunity
14 Strategy _
15 Location Strategy
16 Competitive Advantage _
17 Proposed Offering _
20 MANAGEMENT _
21 The Idea _
22 The Business Plan Team _
23 Primary Entrepreneur _
30 OPPORTUNITY _
31 Revolution Motorsport High Margins compared to Industry norm
40 PRODUCT PORTFOLIO _
71 External Threats _ _ 15
72 External Forces 16
80 MARKETING PLAN ~ 16
81 key location 17
82 National Magazine advertising 18
83 Guerilla Marketing _ 18
84 Bar Stall Advertising ______ 19
85 Newspaper Advertising _ _______ 19
86 Radio ________________ 20
87 Weh Presence _ 20
88 Positioning Statement ___ 20
90 LOGISTICS AND ADMINISTRATION 21
91 Replenishing inventory and parts 21
92
100 BUSINESS ECONOMICS ~ 22
101 Financial Forecasts _ _______ 22
102 Growth and Expansion _ _ 22
The Warehouse and Satellite business model
93 Business type LLC
_ _ __ 21
22
110 OVERVIEW OF ASSUMPTIONS USED IN FINANCIAL MODEL 23
APPENDIX A INTRO SLIDE 24 APPENDIX B RESOURCES 24 APPENDIX C COMPETENCIES 25 APPENDIX D STRATEGY 25 APPENDIX E INVENTORY COSTS 26 APPENDIX F INDUSTRY ASSUMPTIONS 27 APPENDIX G YEARLY SUMMARY 28 APPENDIX H SALES FORECAST 29 APPENDIX I INCOME STATEMENT 30 APPENDIX J CASH FLOW 33 APPENDIX K BALANCE SHEET 36 APPENDIX L FINANCIAL RATIOS 37
2
10 Executive Summary
11 Primary Entrepreneur
Jonathan Jackson will be the primary entrepreneur for the Revolution Motorsport chain At age 27 Mr Jackson has nine years of entrepreneurial experience having owned a full service lawn care company and two live entertainment production companies Through his education and his entrepreneurial endeavors Mr Jackson has become skilled in the fields of marketing accounting finance and management He has been in contact with the motorcycle manufacture corporate sales managers sales representatives and has talked with owners and employees at more than 30 different motorcycle dealerships The majority of the dealership owners that Mr Jackson has spoken with during his interviews arc owned by independent motorcycle enthusiasts Mr Jackson feels that he will have a business advantage with his entrepreneurial experience and pending MBA
12 The Business
Revolution Motorsport will he headquartered in Sacramento CA as a dealership chain that sells new motorcycles The three primary sources of revenue are generated by motorized vehicle sales service and tuning and merchandise sales Statistically new motorcycle sales consist of 64 percent of new dealership revenues 10 percent come from used motorcycle sales 20 percent come from merchandise sales and 6 percent come from service and tuning Motorcycle dealership growth of 77 percent compound per year makes the industry attractive The average new motorcycle dealership generated $385 million in sales in 2006 In Sacramento City the average dealership did over $9400000 in sales in 2006
13 The Business Opportunity
Mr Jackson has the opportunity to exclusively sell Hyosung motorcycles and sell Lifan motorcycles without exclusivity in Sacramento CA a city of 407000 residents (l363 000 in the Sacramento County 1900000 in the major metropolitan area) Motorcycle dealerships are high barriers to entry markets and thus have a sustainable competitive advantage based on their state controlled monopolistic attributes Once one owns the right to sell a line of product one maintains this exclusivity until the business is sold Mr Jackson has the opportunity to enter this high barrier-to-entry market as a first mover selling Hyosung and Lifan and potentially other brands in the future
Answerscorn motorcycle industry analysis 2 Goozle Earth 3 US c~enfus Quick Pacts
I
ln 2002 $74631000 in motorcycles was sold in the city of Sacramento at 11 different dealership locations This equates to $6784000 in average sales per dealership In 2002 the average sales for a motorcycle dealership were $3204000 in the United States and $3400000 in California5
From 2002-2006 the motorcycle industry has grown an additional 39 percent in the United States Because motorcycle dealerships are protected by exclusivity within a 10-mile range in California the number of dealerships in Sacramento only changes if a new motorcycle line is introduced or an existing branch opens a new location Thus the average dealership in Sacramento did about $9400000 in sales in 2006 Sacramento has the best dealership sales conditions both in labor costs and sales of any of the 15 cities that are currently available to start a dealership
14 Strategy
According to Ron Luttrel top head of sales for Hyosung US in the headquarters in Atlanta GA Hyosung plans to be the fifth largest brand of motorcycle in the United Stages by 2009 The primary strategy for Revolution Motorsport is to establish exclusivity in Sacramento Revolution Motorsport wants to start small and grow fast The Revolution Motorsport expansion strategy begins year one with a 2000 square foot dealership in Sacramento The dealership will sell Lifan and Hyosung motorcycles scooters all terrain vehicles (ATVs) and dirt bikes In May of year two Revolution Motorsport will open its second third and fourth smaller dealerships in the Sacramento major metropolitan area The second round of dealerships will be 600-ROO square feet retail-only locations
15 Location Strategy
To be an industry leader one must compete on price convenience service or product Revolution Motorsport like Wal-Mart aims to compete on price Wal-Mart locates its box store directly next to Kmart in every city eliminating Kmarts ability to compete on convenience Like Wal-MaI1 Revolution Motorsport plans to position itself next to the other dealerships so that if customers are shopping around on price they will have the opportunity to ride a Hyosung or Lifan before making their decisions Four out of II of Sacramentos motorcycle dealerships are located on or near Auburn Avenue Therefore Revolution Motorsport must locate itself strategically near these competitors to compete on price and eliminate the issue of convenience
16 Competitive Advantage
Revolution Motorsport will have many compeutrve advantages First Revolution Motorsporl will position itself as the motorcycle price leader of Sacramento Secondly Hyosung motorcycles command an average 22 percent margin and our second line Lifan
United States Census 2002 5 United States Census 2002 6 DATAMONITER 2006 Motorcycles in the United Stales industry profile
4
commands a 35 percent margin The weighted-average marfin for a new motorcycle is 285 percent compared to the 15 percent industry average With these margins our product line remains priced well below the industry average The barriers to entry allow us to sell Hyosung our signature line in Sacramento with exclusivity The high quality of our product substantial margin and exclusivity to the product lines will increase Revolution Motorsports chance of success
17 Proposed Offering
The capital required to start the first dealership is $150000 Mr Jackson will raise $50000 equity in the company through the three Fs Friends Family and Fortuitous investors $50000 will be raised in the form of a SBA guaranteed Loan Finally Mr Jackson will attempt to secure a $50000 line of credit to assure positive cash position for the first two years without having to pay interest for unused financing
Equity investors will cam 25 percent on their investment per year payable in one lump sum 24 months after the projects induction Mr Jackson is giving his potential investors the opportunity to keep a 10 stake in the company for the $50000 investment capital This 10 equity in the company is projected to yield $226000 dollars in dividends by year 5
Flgure ll Thi~ visual shows the different motorcycles offered by Hyosung by category Please note that Hyosung also carries a road-spurt bike that isnt pictured on this diagram but can be seen on the cover page
7 Answerscorn motorcycle industry analysis
5
20 Management
21 The Idea
The idea of Revolution Motorsport was conceived during multiple conversations between Jonathan Jackson and Scott Chaffee Mr Jackson was researching an idea for a business model selling low markup cars on eBay Mr Chaffee liked the idea because it had low startup costs high growth potential and would pay itself off quickly In college Mr Chaffee wrote a business plan about a scooter rental shop to be positioned north of Seattle A week after the initial discussions Mr Chaffee came across Lifan motorcycles while searching for a bike on the Internet for his roommate After doing some research on Lifan we quickly found that these motorcycles have a high profit-margin and require a smaller capital investment than a car dealership Additionally it is less complicated to buy a motorcycle through a dealership representative than to buy a used car at an auction From the first week of the MBA program until now almost everything that Mr Jackson and Mr Chaffee learned in their studies was applied to the Revolution Motorsport Business plan
22 The Business Plan Team
Adil Nurgozhin Scott Chaffee and Jonathan Jackson worked on researching the motorcycle industry creating the financials and applying the applicable models and finally writing the business plan Mr Nurgozhin will be moving back to Kazakhstan immediately after graduation but is considering the idea of starting a motorcycle dealership there Mr Chaffee is considering starting a motorcycle dealership in Seattle using a similar business model as discussed in this text but will not be involved with the business venture in Sacramento CA
23 Primary Entrepreneur
Proposed business owner Jonathan Jackson has experience in sales and nine years of experience as a business owner Furthermore vir Jackson is poised to graduate with a Masters degree in Business Administration from the University of Montana in the spring of 2007 In writing the business plan over the past six months Mr Jackson has become an expert in the motorcycle industry through research and vast phone interviews with dealership owners and manufacturing company executives First and foremost Mr Jackson has the enthusiasm drive and proven ability to build a company from the ground up
Mr Jackson has extensive trairung in marketing accounting human resources and in finance He also has ample management skills acquired during ownership of three distinct small businesses Mr Jackson understands that operating a successful business requires hiring the right employees and is willing to compensate these individuals at a higher rate than the market average
6
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
ll Primary Entrepreneur ~ _
12 The Business _
13 The Business Opportunity
14 Strategy _
15 Location Strategy
16 Competitive Advantage _
17 Proposed Offering _
20 MANAGEMENT _
21 The Idea _
22 The Business Plan Team _
23 Primary Entrepreneur _
30 OPPORTUNITY _
31 Revolution Motorsport High Margins compared to Industry norm
40 PRODUCT PORTFOLIO _
71 External Threats _ _ 15
72 External Forces 16
80 MARKETING PLAN ~ 16
81 key location 17
82 National Magazine advertising 18
83 Guerilla Marketing _ 18
84 Bar Stall Advertising ______ 19
85 Newspaper Advertising _ _______ 19
86 Radio ________________ 20
87 Weh Presence _ 20
88 Positioning Statement ___ 20
90 LOGISTICS AND ADMINISTRATION 21
91 Replenishing inventory and parts 21
92
100 BUSINESS ECONOMICS ~ 22
101 Financial Forecasts _ _______ 22
102 Growth and Expansion _ _ 22
The Warehouse and Satellite business model
93 Business type LLC
_ _ __ 21
22
110 OVERVIEW OF ASSUMPTIONS USED IN FINANCIAL MODEL 23
APPENDIX A INTRO SLIDE 24 APPENDIX B RESOURCES 24 APPENDIX C COMPETENCIES 25 APPENDIX D STRATEGY 25 APPENDIX E INVENTORY COSTS 26 APPENDIX F INDUSTRY ASSUMPTIONS 27 APPENDIX G YEARLY SUMMARY 28 APPENDIX H SALES FORECAST 29 APPENDIX I INCOME STATEMENT 30 APPENDIX J CASH FLOW 33 APPENDIX K BALANCE SHEET 36 APPENDIX L FINANCIAL RATIOS 37
2
10 Executive Summary
11 Primary Entrepreneur
Jonathan Jackson will be the primary entrepreneur for the Revolution Motorsport chain At age 27 Mr Jackson has nine years of entrepreneurial experience having owned a full service lawn care company and two live entertainment production companies Through his education and his entrepreneurial endeavors Mr Jackson has become skilled in the fields of marketing accounting finance and management He has been in contact with the motorcycle manufacture corporate sales managers sales representatives and has talked with owners and employees at more than 30 different motorcycle dealerships The majority of the dealership owners that Mr Jackson has spoken with during his interviews arc owned by independent motorcycle enthusiasts Mr Jackson feels that he will have a business advantage with his entrepreneurial experience and pending MBA
12 The Business
Revolution Motorsport will he headquartered in Sacramento CA as a dealership chain that sells new motorcycles The three primary sources of revenue are generated by motorized vehicle sales service and tuning and merchandise sales Statistically new motorcycle sales consist of 64 percent of new dealership revenues 10 percent come from used motorcycle sales 20 percent come from merchandise sales and 6 percent come from service and tuning Motorcycle dealership growth of 77 percent compound per year makes the industry attractive The average new motorcycle dealership generated $385 million in sales in 2006 In Sacramento City the average dealership did over $9400000 in sales in 2006
13 The Business Opportunity
Mr Jackson has the opportunity to exclusively sell Hyosung motorcycles and sell Lifan motorcycles without exclusivity in Sacramento CA a city of 407000 residents (l363 000 in the Sacramento County 1900000 in the major metropolitan area) Motorcycle dealerships are high barriers to entry markets and thus have a sustainable competitive advantage based on their state controlled monopolistic attributes Once one owns the right to sell a line of product one maintains this exclusivity until the business is sold Mr Jackson has the opportunity to enter this high barrier-to-entry market as a first mover selling Hyosung and Lifan and potentially other brands in the future
Answerscorn motorcycle industry analysis 2 Goozle Earth 3 US c~enfus Quick Pacts
I
ln 2002 $74631000 in motorcycles was sold in the city of Sacramento at 11 different dealership locations This equates to $6784000 in average sales per dealership In 2002 the average sales for a motorcycle dealership were $3204000 in the United States and $3400000 in California5
From 2002-2006 the motorcycle industry has grown an additional 39 percent in the United States Because motorcycle dealerships are protected by exclusivity within a 10-mile range in California the number of dealerships in Sacramento only changes if a new motorcycle line is introduced or an existing branch opens a new location Thus the average dealership in Sacramento did about $9400000 in sales in 2006 Sacramento has the best dealership sales conditions both in labor costs and sales of any of the 15 cities that are currently available to start a dealership
14 Strategy
According to Ron Luttrel top head of sales for Hyosung US in the headquarters in Atlanta GA Hyosung plans to be the fifth largest brand of motorcycle in the United Stages by 2009 The primary strategy for Revolution Motorsport is to establish exclusivity in Sacramento Revolution Motorsport wants to start small and grow fast The Revolution Motorsport expansion strategy begins year one with a 2000 square foot dealership in Sacramento The dealership will sell Lifan and Hyosung motorcycles scooters all terrain vehicles (ATVs) and dirt bikes In May of year two Revolution Motorsport will open its second third and fourth smaller dealerships in the Sacramento major metropolitan area The second round of dealerships will be 600-ROO square feet retail-only locations
15 Location Strategy
To be an industry leader one must compete on price convenience service or product Revolution Motorsport like Wal-Mart aims to compete on price Wal-Mart locates its box store directly next to Kmart in every city eliminating Kmarts ability to compete on convenience Like Wal-MaI1 Revolution Motorsport plans to position itself next to the other dealerships so that if customers are shopping around on price they will have the opportunity to ride a Hyosung or Lifan before making their decisions Four out of II of Sacramentos motorcycle dealerships are located on or near Auburn Avenue Therefore Revolution Motorsport must locate itself strategically near these competitors to compete on price and eliminate the issue of convenience
16 Competitive Advantage
Revolution Motorsport will have many compeutrve advantages First Revolution Motorsporl will position itself as the motorcycle price leader of Sacramento Secondly Hyosung motorcycles command an average 22 percent margin and our second line Lifan
United States Census 2002 5 United States Census 2002 6 DATAMONITER 2006 Motorcycles in the United Stales industry profile
4
commands a 35 percent margin The weighted-average marfin for a new motorcycle is 285 percent compared to the 15 percent industry average With these margins our product line remains priced well below the industry average The barriers to entry allow us to sell Hyosung our signature line in Sacramento with exclusivity The high quality of our product substantial margin and exclusivity to the product lines will increase Revolution Motorsports chance of success
17 Proposed Offering
The capital required to start the first dealership is $150000 Mr Jackson will raise $50000 equity in the company through the three Fs Friends Family and Fortuitous investors $50000 will be raised in the form of a SBA guaranteed Loan Finally Mr Jackson will attempt to secure a $50000 line of credit to assure positive cash position for the first two years without having to pay interest for unused financing
Equity investors will cam 25 percent on their investment per year payable in one lump sum 24 months after the projects induction Mr Jackson is giving his potential investors the opportunity to keep a 10 stake in the company for the $50000 investment capital This 10 equity in the company is projected to yield $226000 dollars in dividends by year 5
Flgure ll Thi~ visual shows the different motorcycles offered by Hyosung by category Please note that Hyosung also carries a road-spurt bike that isnt pictured on this diagram but can be seen on the cover page
7 Answerscorn motorcycle industry analysis
5
20 Management
21 The Idea
The idea of Revolution Motorsport was conceived during multiple conversations between Jonathan Jackson and Scott Chaffee Mr Jackson was researching an idea for a business model selling low markup cars on eBay Mr Chaffee liked the idea because it had low startup costs high growth potential and would pay itself off quickly In college Mr Chaffee wrote a business plan about a scooter rental shop to be positioned north of Seattle A week after the initial discussions Mr Chaffee came across Lifan motorcycles while searching for a bike on the Internet for his roommate After doing some research on Lifan we quickly found that these motorcycles have a high profit-margin and require a smaller capital investment than a car dealership Additionally it is less complicated to buy a motorcycle through a dealership representative than to buy a used car at an auction From the first week of the MBA program until now almost everything that Mr Jackson and Mr Chaffee learned in their studies was applied to the Revolution Motorsport Business plan
22 The Business Plan Team
Adil Nurgozhin Scott Chaffee and Jonathan Jackson worked on researching the motorcycle industry creating the financials and applying the applicable models and finally writing the business plan Mr Nurgozhin will be moving back to Kazakhstan immediately after graduation but is considering the idea of starting a motorcycle dealership there Mr Chaffee is considering starting a motorcycle dealership in Seattle using a similar business model as discussed in this text but will not be involved with the business venture in Sacramento CA
23 Primary Entrepreneur
Proposed business owner Jonathan Jackson has experience in sales and nine years of experience as a business owner Furthermore vir Jackson is poised to graduate with a Masters degree in Business Administration from the University of Montana in the spring of 2007 In writing the business plan over the past six months Mr Jackson has become an expert in the motorcycle industry through research and vast phone interviews with dealership owners and manufacturing company executives First and foremost Mr Jackson has the enthusiasm drive and proven ability to build a company from the ground up
Mr Jackson has extensive trairung in marketing accounting human resources and in finance He also has ample management skills acquired during ownership of three distinct small businesses Mr Jackson understands that operating a successful business requires hiring the right employees and is willing to compensate these individuals at a higher rate than the market average
6
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
71 External Threats _ _ 15
72 External Forces 16
80 MARKETING PLAN ~ 16
81 key location 17
82 National Magazine advertising 18
83 Guerilla Marketing _ 18
84 Bar Stall Advertising ______ 19
85 Newspaper Advertising _ _______ 19
86 Radio ________________ 20
87 Weh Presence _ 20
88 Positioning Statement ___ 20
90 LOGISTICS AND ADMINISTRATION 21
91 Replenishing inventory and parts 21
92
100 BUSINESS ECONOMICS ~ 22
101 Financial Forecasts _ _______ 22
102 Growth and Expansion _ _ 22
The Warehouse and Satellite business model
93 Business type LLC
_ _ __ 21
22
110 OVERVIEW OF ASSUMPTIONS USED IN FINANCIAL MODEL 23
APPENDIX A INTRO SLIDE 24 APPENDIX B RESOURCES 24 APPENDIX C COMPETENCIES 25 APPENDIX D STRATEGY 25 APPENDIX E INVENTORY COSTS 26 APPENDIX F INDUSTRY ASSUMPTIONS 27 APPENDIX G YEARLY SUMMARY 28 APPENDIX H SALES FORECAST 29 APPENDIX I INCOME STATEMENT 30 APPENDIX J CASH FLOW 33 APPENDIX K BALANCE SHEET 36 APPENDIX L FINANCIAL RATIOS 37
2
10 Executive Summary
11 Primary Entrepreneur
Jonathan Jackson will be the primary entrepreneur for the Revolution Motorsport chain At age 27 Mr Jackson has nine years of entrepreneurial experience having owned a full service lawn care company and two live entertainment production companies Through his education and his entrepreneurial endeavors Mr Jackson has become skilled in the fields of marketing accounting finance and management He has been in contact with the motorcycle manufacture corporate sales managers sales representatives and has talked with owners and employees at more than 30 different motorcycle dealerships The majority of the dealership owners that Mr Jackson has spoken with during his interviews arc owned by independent motorcycle enthusiasts Mr Jackson feels that he will have a business advantage with his entrepreneurial experience and pending MBA
12 The Business
Revolution Motorsport will he headquartered in Sacramento CA as a dealership chain that sells new motorcycles The three primary sources of revenue are generated by motorized vehicle sales service and tuning and merchandise sales Statistically new motorcycle sales consist of 64 percent of new dealership revenues 10 percent come from used motorcycle sales 20 percent come from merchandise sales and 6 percent come from service and tuning Motorcycle dealership growth of 77 percent compound per year makes the industry attractive The average new motorcycle dealership generated $385 million in sales in 2006 In Sacramento City the average dealership did over $9400000 in sales in 2006
13 The Business Opportunity
Mr Jackson has the opportunity to exclusively sell Hyosung motorcycles and sell Lifan motorcycles without exclusivity in Sacramento CA a city of 407000 residents (l363 000 in the Sacramento County 1900000 in the major metropolitan area) Motorcycle dealerships are high barriers to entry markets and thus have a sustainable competitive advantage based on their state controlled monopolistic attributes Once one owns the right to sell a line of product one maintains this exclusivity until the business is sold Mr Jackson has the opportunity to enter this high barrier-to-entry market as a first mover selling Hyosung and Lifan and potentially other brands in the future
Answerscorn motorcycle industry analysis 2 Goozle Earth 3 US c~enfus Quick Pacts
I
ln 2002 $74631000 in motorcycles was sold in the city of Sacramento at 11 different dealership locations This equates to $6784000 in average sales per dealership In 2002 the average sales for a motorcycle dealership were $3204000 in the United States and $3400000 in California5
From 2002-2006 the motorcycle industry has grown an additional 39 percent in the United States Because motorcycle dealerships are protected by exclusivity within a 10-mile range in California the number of dealerships in Sacramento only changes if a new motorcycle line is introduced or an existing branch opens a new location Thus the average dealership in Sacramento did about $9400000 in sales in 2006 Sacramento has the best dealership sales conditions both in labor costs and sales of any of the 15 cities that are currently available to start a dealership
14 Strategy
According to Ron Luttrel top head of sales for Hyosung US in the headquarters in Atlanta GA Hyosung plans to be the fifth largest brand of motorcycle in the United Stages by 2009 The primary strategy for Revolution Motorsport is to establish exclusivity in Sacramento Revolution Motorsport wants to start small and grow fast The Revolution Motorsport expansion strategy begins year one with a 2000 square foot dealership in Sacramento The dealership will sell Lifan and Hyosung motorcycles scooters all terrain vehicles (ATVs) and dirt bikes In May of year two Revolution Motorsport will open its second third and fourth smaller dealerships in the Sacramento major metropolitan area The second round of dealerships will be 600-ROO square feet retail-only locations
15 Location Strategy
To be an industry leader one must compete on price convenience service or product Revolution Motorsport like Wal-Mart aims to compete on price Wal-Mart locates its box store directly next to Kmart in every city eliminating Kmarts ability to compete on convenience Like Wal-MaI1 Revolution Motorsport plans to position itself next to the other dealerships so that if customers are shopping around on price they will have the opportunity to ride a Hyosung or Lifan before making their decisions Four out of II of Sacramentos motorcycle dealerships are located on or near Auburn Avenue Therefore Revolution Motorsport must locate itself strategically near these competitors to compete on price and eliminate the issue of convenience
16 Competitive Advantage
Revolution Motorsport will have many compeutrve advantages First Revolution Motorsporl will position itself as the motorcycle price leader of Sacramento Secondly Hyosung motorcycles command an average 22 percent margin and our second line Lifan
United States Census 2002 5 United States Census 2002 6 DATAMONITER 2006 Motorcycles in the United Stales industry profile
4
commands a 35 percent margin The weighted-average marfin for a new motorcycle is 285 percent compared to the 15 percent industry average With these margins our product line remains priced well below the industry average The barriers to entry allow us to sell Hyosung our signature line in Sacramento with exclusivity The high quality of our product substantial margin and exclusivity to the product lines will increase Revolution Motorsports chance of success
17 Proposed Offering
The capital required to start the first dealership is $150000 Mr Jackson will raise $50000 equity in the company through the three Fs Friends Family and Fortuitous investors $50000 will be raised in the form of a SBA guaranteed Loan Finally Mr Jackson will attempt to secure a $50000 line of credit to assure positive cash position for the first two years without having to pay interest for unused financing
Equity investors will cam 25 percent on their investment per year payable in one lump sum 24 months after the projects induction Mr Jackson is giving his potential investors the opportunity to keep a 10 stake in the company for the $50000 investment capital This 10 equity in the company is projected to yield $226000 dollars in dividends by year 5
Flgure ll Thi~ visual shows the different motorcycles offered by Hyosung by category Please note that Hyosung also carries a road-spurt bike that isnt pictured on this diagram but can be seen on the cover page
7 Answerscorn motorcycle industry analysis
5
20 Management
21 The Idea
The idea of Revolution Motorsport was conceived during multiple conversations between Jonathan Jackson and Scott Chaffee Mr Jackson was researching an idea for a business model selling low markup cars on eBay Mr Chaffee liked the idea because it had low startup costs high growth potential and would pay itself off quickly In college Mr Chaffee wrote a business plan about a scooter rental shop to be positioned north of Seattle A week after the initial discussions Mr Chaffee came across Lifan motorcycles while searching for a bike on the Internet for his roommate After doing some research on Lifan we quickly found that these motorcycles have a high profit-margin and require a smaller capital investment than a car dealership Additionally it is less complicated to buy a motorcycle through a dealership representative than to buy a used car at an auction From the first week of the MBA program until now almost everything that Mr Jackson and Mr Chaffee learned in their studies was applied to the Revolution Motorsport Business plan
22 The Business Plan Team
Adil Nurgozhin Scott Chaffee and Jonathan Jackson worked on researching the motorcycle industry creating the financials and applying the applicable models and finally writing the business plan Mr Nurgozhin will be moving back to Kazakhstan immediately after graduation but is considering the idea of starting a motorcycle dealership there Mr Chaffee is considering starting a motorcycle dealership in Seattle using a similar business model as discussed in this text but will not be involved with the business venture in Sacramento CA
23 Primary Entrepreneur
Proposed business owner Jonathan Jackson has experience in sales and nine years of experience as a business owner Furthermore vir Jackson is poised to graduate with a Masters degree in Business Administration from the University of Montana in the spring of 2007 In writing the business plan over the past six months Mr Jackson has become an expert in the motorcycle industry through research and vast phone interviews with dealership owners and manufacturing company executives First and foremost Mr Jackson has the enthusiasm drive and proven ability to build a company from the ground up
Mr Jackson has extensive trairung in marketing accounting human resources and in finance He also has ample management skills acquired during ownership of three distinct small businesses Mr Jackson understands that operating a successful business requires hiring the right employees and is willing to compensate these individuals at a higher rate than the market average
6
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
10 Executive Summary
11 Primary Entrepreneur
Jonathan Jackson will be the primary entrepreneur for the Revolution Motorsport chain At age 27 Mr Jackson has nine years of entrepreneurial experience having owned a full service lawn care company and two live entertainment production companies Through his education and his entrepreneurial endeavors Mr Jackson has become skilled in the fields of marketing accounting finance and management He has been in contact with the motorcycle manufacture corporate sales managers sales representatives and has talked with owners and employees at more than 30 different motorcycle dealerships The majority of the dealership owners that Mr Jackson has spoken with during his interviews arc owned by independent motorcycle enthusiasts Mr Jackson feels that he will have a business advantage with his entrepreneurial experience and pending MBA
12 The Business
Revolution Motorsport will he headquartered in Sacramento CA as a dealership chain that sells new motorcycles The three primary sources of revenue are generated by motorized vehicle sales service and tuning and merchandise sales Statistically new motorcycle sales consist of 64 percent of new dealership revenues 10 percent come from used motorcycle sales 20 percent come from merchandise sales and 6 percent come from service and tuning Motorcycle dealership growth of 77 percent compound per year makes the industry attractive The average new motorcycle dealership generated $385 million in sales in 2006 In Sacramento City the average dealership did over $9400000 in sales in 2006
13 The Business Opportunity
Mr Jackson has the opportunity to exclusively sell Hyosung motorcycles and sell Lifan motorcycles without exclusivity in Sacramento CA a city of 407000 residents (l363 000 in the Sacramento County 1900000 in the major metropolitan area) Motorcycle dealerships are high barriers to entry markets and thus have a sustainable competitive advantage based on their state controlled monopolistic attributes Once one owns the right to sell a line of product one maintains this exclusivity until the business is sold Mr Jackson has the opportunity to enter this high barrier-to-entry market as a first mover selling Hyosung and Lifan and potentially other brands in the future
Answerscorn motorcycle industry analysis 2 Goozle Earth 3 US c~enfus Quick Pacts
I
ln 2002 $74631000 in motorcycles was sold in the city of Sacramento at 11 different dealership locations This equates to $6784000 in average sales per dealership In 2002 the average sales for a motorcycle dealership were $3204000 in the United States and $3400000 in California5
From 2002-2006 the motorcycle industry has grown an additional 39 percent in the United States Because motorcycle dealerships are protected by exclusivity within a 10-mile range in California the number of dealerships in Sacramento only changes if a new motorcycle line is introduced or an existing branch opens a new location Thus the average dealership in Sacramento did about $9400000 in sales in 2006 Sacramento has the best dealership sales conditions both in labor costs and sales of any of the 15 cities that are currently available to start a dealership
14 Strategy
According to Ron Luttrel top head of sales for Hyosung US in the headquarters in Atlanta GA Hyosung plans to be the fifth largest brand of motorcycle in the United Stages by 2009 The primary strategy for Revolution Motorsport is to establish exclusivity in Sacramento Revolution Motorsport wants to start small and grow fast The Revolution Motorsport expansion strategy begins year one with a 2000 square foot dealership in Sacramento The dealership will sell Lifan and Hyosung motorcycles scooters all terrain vehicles (ATVs) and dirt bikes In May of year two Revolution Motorsport will open its second third and fourth smaller dealerships in the Sacramento major metropolitan area The second round of dealerships will be 600-ROO square feet retail-only locations
15 Location Strategy
To be an industry leader one must compete on price convenience service or product Revolution Motorsport like Wal-Mart aims to compete on price Wal-Mart locates its box store directly next to Kmart in every city eliminating Kmarts ability to compete on convenience Like Wal-MaI1 Revolution Motorsport plans to position itself next to the other dealerships so that if customers are shopping around on price they will have the opportunity to ride a Hyosung or Lifan before making their decisions Four out of II of Sacramentos motorcycle dealerships are located on or near Auburn Avenue Therefore Revolution Motorsport must locate itself strategically near these competitors to compete on price and eliminate the issue of convenience
16 Competitive Advantage
Revolution Motorsport will have many compeutrve advantages First Revolution Motorsporl will position itself as the motorcycle price leader of Sacramento Secondly Hyosung motorcycles command an average 22 percent margin and our second line Lifan
United States Census 2002 5 United States Census 2002 6 DATAMONITER 2006 Motorcycles in the United Stales industry profile
4
commands a 35 percent margin The weighted-average marfin for a new motorcycle is 285 percent compared to the 15 percent industry average With these margins our product line remains priced well below the industry average The barriers to entry allow us to sell Hyosung our signature line in Sacramento with exclusivity The high quality of our product substantial margin and exclusivity to the product lines will increase Revolution Motorsports chance of success
17 Proposed Offering
The capital required to start the first dealership is $150000 Mr Jackson will raise $50000 equity in the company through the three Fs Friends Family and Fortuitous investors $50000 will be raised in the form of a SBA guaranteed Loan Finally Mr Jackson will attempt to secure a $50000 line of credit to assure positive cash position for the first two years without having to pay interest for unused financing
Equity investors will cam 25 percent on their investment per year payable in one lump sum 24 months after the projects induction Mr Jackson is giving his potential investors the opportunity to keep a 10 stake in the company for the $50000 investment capital This 10 equity in the company is projected to yield $226000 dollars in dividends by year 5
Flgure ll Thi~ visual shows the different motorcycles offered by Hyosung by category Please note that Hyosung also carries a road-spurt bike that isnt pictured on this diagram but can be seen on the cover page
7 Answerscorn motorcycle industry analysis
5
20 Management
21 The Idea
The idea of Revolution Motorsport was conceived during multiple conversations between Jonathan Jackson and Scott Chaffee Mr Jackson was researching an idea for a business model selling low markup cars on eBay Mr Chaffee liked the idea because it had low startup costs high growth potential and would pay itself off quickly In college Mr Chaffee wrote a business plan about a scooter rental shop to be positioned north of Seattle A week after the initial discussions Mr Chaffee came across Lifan motorcycles while searching for a bike on the Internet for his roommate After doing some research on Lifan we quickly found that these motorcycles have a high profit-margin and require a smaller capital investment than a car dealership Additionally it is less complicated to buy a motorcycle through a dealership representative than to buy a used car at an auction From the first week of the MBA program until now almost everything that Mr Jackson and Mr Chaffee learned in their studies was applied to the Revolution Motorsport Business plan
22 The Business Plan Team
Adil Nurgozhin Scott Chaffee and Jonathan Jackson worked on researching the motorcycle industry creating the financials and applying the applicable models and finally writing the business plan Mr Nurgozhin will be moving back to Kazakhstan immediately after graduation but is considering the idea of starting a motorcycle dealership there Mr Chaffee is considering starting a motorcycle dealership in Seattle using a similar business model as discussed in this text but will not be involved with the business venture in Sacramento CA
23 Primary Entrepreneur
Proposed business owner Jonathan Jackson has experience in sales and nine years of experience as a business owner Furthermore vir Jackson is poised to graduate with a Masters degree in Business Administration from the University of Montana in the spring of 2007 In writing the business plan over the past six months Mr Jackson has become an expert in the motorcycle industry through research and vast phone interviews with dealership owners and manufacturing company executives First and foremost Mr Jackson has the enthusiasm drive and proven ability to build a company from the ground up
Mr Jackson has extensive trairung in marketing accounting human resources and in finance He also has ample management skills acquired during ownership of three distinct small businesses Mr Jackson understands that operating a successful business requires hiring the right employees and is willing to compensate these individuals at a higher rate than the market average
6
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
ln 2002 $74631000 in motorcycles was sold in the city of Sacramento at 11 different dealership locations This equates to $6784000 in average sales per dealership In 2002 the average sales for a motorcycle dealership were $3204000 in the United States and $3400000 in California5
From 2002-2006 the motorcycle industry has grown an additional 39 percent in the United States Because motorcycle dealerships are protected by exclusivity within a 10-mile range in California the number of dealerships in Sacramento only changes if a new motorcycle line is introduced or an existing branch opens a new location Thus the average dealership in Sacramento did about $9400000 in sales in 2006 Sacramento has the best dealership sales conditions both in labor costs and sales of any of the 15 cities that are currently available to start a dealership
14 Strategy
According to Ron Luttrel top head of sales for Hyosung US in the headquarters in Atlanta GA Hyosung plans to be the fifth largest brand of motorcycle in the United Stages by 2009 The primary strategy for Revolution Motorsport is to establish exclusivity in Sacramento Revolution Motorsport wants to start small and grow fast The Revolution Motorsport expansion strategy begins year one with a 2000 square foot dealership in Sacramento The dealership will sell Lifan and Hyosung motorcycles scooters all terrain vehicles (ATVs) and dirt bikes In May of year two Revolution Motorsport will open its second third and fourth smaller dealerships in the Sacramento major metropolitan area The second round of dealerships will be 600-ROO square feet retail-only locations
15 Location Strategy
To be an industry leader one must compete on price convenience service or product Revolution Motorsport like Wal-Mart aims to compete on price Wal-Mart locates its box store directly next to Kmart in every city eliminating Kmarts ability to compete on convenience Like Wal-MaI1 Revolution Motorsport plans to position itself next to the other dealerships so that if customers are shopping around on price they will have the opportunity to ride a Hyosung or Lifan before making their decisions Four out of II of Sacramentos motorcycle dealerships are located on or near Auburn Avenue Therefore Revolution Motorsport must locate itself strategically near these competitors to compete on price and eliminate the issue of convenience
16 Competitive Advantage
Revolution Motorsport will have many compeutrve advantages First Revolution Motorsporl will position itself as the motorcycle price leader of Sacramento Secondly Hyosung motorcycles command an average 22 percent margin and our second line Lifan
United States Census 2002 5 United States Census 2002 6 DATAMONITER 2006 Motorcycles in the United Stales industry profile
4
commands a 35 percent margin The weighted-average marfin for a new motorcycle is 285 percent compared to the 15 percent industry average With these margins our product line remains priced well below the industry average The barriers to entry allow us to sell Hyosung our signature line in Sacramento with exclusivity The high quality of our product substantial margin and exclusivity to the product lines will increase Revolution Motorsports chance of success
17 Proposed Offering
The capital required to start the first dealership is $150000 Mr Jackson will raise $50000 equity in the company through the three Fs Friends Family and Fortuitous investors $50000 will be raised in the form of a SBA guaranteed Loan Finally Mr Jackson will attempt to secure a $50000 line of credit to assure positive cash position for the first two years without having to pay interest for unused financing
Equity investors will cam 25 percent on their investment per year payable in one lump sum 24 months after the projects induction Mr Jackson is giving his potential investors the opportunity to keep a 10 stake in the company for the $50000 investment capital This 10 equity in the company is projected to yield $226000 dollars in dividends by year 5
Flgure ll Thi~ visual shows the different motorcycles offered by Hyosung by category Please note that Hyosung also carries a road-spurt bike that isnt pictured on this diagram but can be seen on the cover page
7 Answerscorn motorcycle industry analysis
5
20 Management
21 The Idea
The idea of Revolution Motorsport was conceived during multiple conversations between Jonathan Jackson and Scott Chaffee Mr Jackson was researching an idea for a business model selling low markup cars on eBay Mr Chaffee liked the idea because it had low startup costs high growth potential and would pay itself off quickly In college Mr Chaffee wrote a business plan about a scooter rental shop to be positioned north of Seattle A week after the initial discussions Mr Chaffee came across Lifan motorcycles while searching for a bike on the Internet for his roommate After doing some research on Lifan we quickly found that these motorcycles have a high profit-margin and require a smaller capital investment than a car dealership Additionally it is less complicated to buy a motorcycle through a dealership representative than to buy a used car at an auction From the first week of the MBA program until now almost everything that Mr Jackson and Mr Chaffee learned in their studies was applied to the Revolution Motorsport Business plan
22 The Business Plan Team
Adil Nurgozhin Scott Chaffee and Jonathan Jackson worked on researching the motorcycle industry creating the financials and applying the applicable models and finally writing the business plan Mr Nurgozhin will be moving back to Kazakhstan immediately after graduation but is considering the idea of starting a motorcycle dealership there Mr Chaffee is considering starting a motorcycle dealership in Seattle using a similar business model as discussed in this text but will not be involved with the business venture in Sacramento CA
23 Primary Entrepreneur
Proposed business owner Jonathan Jackson has experience in sales and nine years of experience as a business owner Furthermore vir Jackson is poised to graduate with a Masters degree in Business Administration from the University of Montana in the spring of 2007 In writing the business plan over the past six months Mr Jackson has become an expert in the motorcycle industry through research and vast phone interviews with dealership owners and manufacturing company executives First and foremost Mr Jackson has the enthusiasm drive and proven ability to build a company from the ground up
Mr Jackson has extensive trairung in marketing accounting human resources and in finance He also has ample management skills acquired during ownership of three distinct small businesses Mr Jackson understands that operating a successful business requires hiring the right employees and is willing to compensate these individuals at a higher rate than the market average
6
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
commands a 35 percent margin The weighted-average marfin for a new motorcycle is 285 percent compared to the 15 percent industry average With these margins our product line remains priced well below the industry average The barriers to entry allow us to sell Hyosung our signature line in Sacramento with exclusivity The high quality of our product substantial margin and exclusivity to the product lines will increase Revolution Motorsports chance of success
17 Proposed Offering
The capital required to start the first dealership is $150000 Mr Jackson will raise $50000 equity in the company through the three Fs Friends Family and Fortuitous investors $50000 will be raised in the form of a SBA guaranteed Loan Finally Mr Jackson will attempt to secure a $50000 line of credit to assure positive cash position for the first two years without having to pay interest for unused financing
Equity investors will cam 25 percent on their investment per year payable in one lump sum 24 months after the projects induction Mr Jackson is giving his potential investors the opportunity to keep a 10 stake in the company for the $50000 investment capital This 10 equity in the company is projected to yield $226000 dollars in dividends by year 5
Flgure ll Thi~ visual shows the different motorcycles offered by Hyosung by category Please note that Hyosung also carries a road-spurt bike that isnt pictured on this diagram but can be seen on the cover page
7 Answerscorn motorcycle industry analysis
5
20 Management
21 The Idea
The idea of Revolution Motorsport was conceived during multiple conversations between Jonathan Jackson and Scott Chaffee Mr Jackson was researching an idea for a business model selling low markup cars on eBay Mr Chaffee liked the idea because it had low startup costs high growth potential and would pay itself off quickly In college Mr Chaffee wrote a business plan about a scooter rental shop to be positioned north of Seattle A week after the initial discussions Mr Chaffee came across Lifan motorcycles while searching for a bike on the Internet for his roommate After doing some research on Lifan we quickly found that these motorcycles have a high profit-margin and require a smaller capital investment than a car dealership Additionally it is less complicated to buy a motorcycle through a dealership representative than to buy a used car at an auction From the first week of the MBA program until now almost everything that Mr Jackson and Mr Chaffee learned in their studies was applied to the Revolution Motorsport Business plan
22 The Business Plan Team
Adil Nurgozhin Scott Chaffee and Jonathan Jackson worked on researching the motorcycle industry creating the financials and applying the applicable models and finally writing the business plan Mr Nurgozhin will be moving back to Kazakhstan immediately after graduation but is considering the idea of starting a motorcycle dealership there Mr Chaffee is considering starting a motorcycle dealership in Seattle using a similar business model as discussed in this text but will not be involved with the business venture in Sacramento CA
23 Primary Entrepreneur
Proposed business owner Jonathan Jackson has experience in sales and nine years of experience as a business owner Furthermore vir Jackson is poised to graduate with a Masters degree in Business Administration from the University of Montana in the spring of 2007 In writing the business plan over the past six months Mr Jackson has become an expert in the motorcycle industry through research and vast phone interviews with dealership owners and manufacturing company executives First and foremost Mr Jackson has the enthusiasm drive and proven ability to build a company from the ground up
Mr Jackson has extensive trairung in marketing accounting human resources and in finance He also has ample management skills acquired during ownership of three distinct small businesses Mr Jackson understands that operating a successful business requires hiring the right employees and is willing to compensate these individuals at a higher rate than the market average
6
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
20 Management
21 The Idea
The idea of Revolution Motorsport was conceived during multiple conversations between Jonathan Jackson and Scott Chaffee Mr Jackson was researching an idea for a business model selling low markup cars on eBay Mr Chaffee liked the idea because it had low startup costs high growth potential and would pay itself off quickly In college Mr Chaffee wrote a business plan about a scooter rental shop to be positioned north of Seattle A week after the initial discussions Mr Chaffee came across Lifan motorcycles while searching for a bike on the Internet for his roommate After doing some research on Lifan we quickly found that these motorcycles have a high profit-margin and require a smaller capital investment than a car dealership Additionally it is less complicated to buy a motorcycle through a dealership representative than to buy a used car at an auction From the first week of the MBA program until now almost everything that Mr Jackson and Mr Chaffee learned in their studies was applied to the Revolution Motorsport Business plan
22 The Business Plan Team
Adil Nurgozhin Scott Chaffee and Jonathan Jackson worked on researching the motorcycle industry creating the financials and applying the applicable models and finally writing the business plan Mr Nurgozhin will be moving back to Kazakhstan immediately after graduation but is considering the idea of starting a motorcycle dealership there Mr Chaffee is considering starting a motorcycle dealership in Seattle using a similar business model as discussed in this text but will not be involved with the business venture in Sacramento CA
23 Primary Entrepreneur
Proposed business owner Jonathan Jackson has experience in sales and nine years of experience as a business owner Furthermore vir Jackson is poised to graduate with a Masters degree in Business Administration from the University of Montana in the spring of 2007 In writing the business plan over the past six months Mr Jackson has become an expert in the motorcycle industry through research and vast phone interviews with dealership owners and manufacturing company executives First and foremost Mr Jackson has the enthusiasm drive and proven ability to build a company from the ground up
Mr Jackson has extensive trairung in marketing accounting human resources and in finance He also has ample management skills acquired during ownership of three distinct small businesses Mr Jackson understands that operating a successful business requires hiring the right employees and is willing to compensate these individuals at a higher rate than the market average
6
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
It is important to note that the window of opportunity to start a motorcycle dealership with the two unique and fast-growing product (Hyosung) lines is short That is if Revolution Motorsport does move on its offer to exclusively sell Hyosung in Sacramento in the summer of 2007 the product line will not be available for this opportunity
At 10 years of age Mr Jackson started Jons Lawns which grcw to be the third largest lawn service in Bozeman by the time he was 14 He sold the company to his brother after six years of ownership In college Mr Jackson owned Honey Hole Productions and Colonel Jackson Productions With no former experience in the entertainment industry Jacksons first production had two stages 13 bands and 640 guests the largest Battle of the Bands production in Bozeman history During his college promoting endeavors Mr Jackson was able to raise a total of $3000 for non-profits such as the Humane Society Youth Imperative and the non-profit college radio station KGLT In graduate school Mr Jackson used his production knowledge helping raise $11000 for the Montana Meth Project as the chairman of the Graduate Student Business Association
Mr Jackson spent seven months living in Argentina in 2006 traveling the country by motorcycle with his wife Satu It was here that Mr Jackson saw a huge population of Argentineans who ride small engine motorcycles with loud after-market mufflers He also noticed that many of the motorcycle shops of Cordoba Argentina (population 3 million) outsource their repairtuning to parts of the city that have lower rent overhead This spawned the idca of the Warehouse and Satellite business model Additionally in his travels Mr Jackson learned to speak Spanish fluently an edge added to selling in Sacramento where 19 percent of the population is either Spanish or Latino
_ bull
30 Opportunity
31 Revolution Motorsport High Margins compared to Industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to pick up their line of product Hyosungs has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles These numbers assume historical selling costs of the units not retail pricing If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However having done research as to what the bikes are actually selling for nationwide our tinancials assume margins based on actual sales figures in the United States market
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
40 Product Portfolio
Revolution Motorsport will carry two unique and desirable motorcycle lines Hyosung and Lifan Both product lines include motorcycles ATVs dirt bikes and scooters
41 Litan
Lifan manufactures a line of dependable and low priced scooters ATVs and dirt bikes In 2005 Lifan made 10 percent of the small engines in the world The Chinese manufacturer also produces small engines cars trucks and industrial equipment In the 1990s Lifans motorcycle technology was heavily borrowed from Honda Now Lifan boasts its own leading technology in engines and fuel injection systems and has more active patents than any other motorcycle manufacturer in the world
Lifans is a great entry-level line of product for Revolution Motorsport for two distinguishable reasons price and differentiation First the Lifan line is revolutionary in price Lifan carries a complete line of over thirty products that Revolution Motorsport can sell for $699 to $2999 Considering the industry average price for a motorcycle including scooters was $8180 in 2003 Lifan is poised to be a price leader
Second Lifan motorcycles share similar looks of its high-end competitors but can be purchased at a fraction of the cost For example the most popular street bike on the market is the Yamaha YZF R6 which retails starting at $9299 Revolution Motorsport can sell the same type of motorcycle for $1499 Lifan customers can enjoy the dependability and experience of owning a sport bike at a fraction of the cost
Figure 41 Lilan LF2UU (left) sells for 1499 and its closest competitor the Kawasaki Ninja 250 (right) retails for $21)99 Lifan has more modern looking styling and gets better gas mileage Ninja is smaller but overall slightly faster bike The Kawasaki Ninja 250 (right) has 1990lt styling Lifan continually upgrades the styling and comes up more modern looking models every year
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
42 Hyosung
Hyosung is a motorcycle manufacturing company located in South Korea was founded in 1978 and begun manufacturing parts and motorcycles for Suzuki Later Hyosung branched off to create its own product line In 1994 Hyosung entered the European market and in 2005 entered the United States market Hyosung sales in the United States have grown 260 percent in the last year according to Ron Lutrell Hyosung sales manager for the US Presently there are over 235 US dealerships that carry Hyosung
Hyosung will allow Revolution Motorsport to carry a premium line of motorcycles ATVs scooters and dirt bikes and still remain the price leader A Hyosung performs looks and rides like all of the leading brands However it generally costs about 35 percent less For many young riders the difference between a $9299 Yamaha R6 and a top of the line $5899 Hyosung 650R will be the difference in owning a new sport bike or not (see figure 12) We believe a 20 percent lower price will be enough for consumers to reasonably consider purchasing an unknown brand over a well-known brand motorcycle (this is how Hundi acquired its market share) The Hyosung has all of the performance and options of the more reputable brands but costs on average about 35 percent less for a bike of similar features and performance
Hyosung also boasts the best warranty in the industry All new Hyosung motorcycles come with a two-year unlimited miles tire to tire warranty This is a strategy that Hyundai used to increase its market share on sub compact cars(see section 44 on precedents)
Figure 12 Hycsung (left) retails for $5899 and Yamaha R6 (right) retails for $9299 Both bikes are similar in style and performance The biggest difference between the two bikes IS brand recognition
43 Product line Overview
The Lifan motorcycle line is highly differentiated from other products in the market First the cost of a Lifan is two to four times less than the market average depending on the model Secondly the gas mileage is far superior Unlike other small cc motorcycles on the market Lifans sport bike Enduro and cruiser are just as large in size proportions as the large motorcycle manufacturers bikes Lifans styling is similar to the
9
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
cornpeunon The brand has established a reputation for reliability Overall we feel that the Lifan product is a greater value than anything on the market (Sec the appendix B Business strategy templates)
Hyosung is not as differentiated as the competition but has two powerful selling poinst price and warranty Hyosung offers all of the options and warranty as the established branded competitors but offers a price that the contenders cannot compete with We feel that the average 35 percent difference in price between a Hyosung and a Yamaha is enough to make a sport bike buyer consider trying the new brand To gain extra credibility Hyosung is offering the best warranty in the motorcycle industry a two-year unlimited mileage tire to tire warranty
44 Precedent the Datsun (Nissan) 240Z
In 1969 Datsun motor company (now Nissan) introduced its 240Z (later called the 280Z) to the United States Instead of offering the typical high displacement (V8) motor Datsun offered a small light car with a 150 horse power V6 The 240Z was geared to compete with the Corvette ($4781 new base price) and the Mustang ($3500 base price) but only cost $3526 fully equipped 14 Because it offered such a value it went on to become the greatest selling sports car of all time By offering a fully loaded sports car for the price of an entry level mustang (with the smallest engine and no options) Datsun was able to steal a significant piece of the market share
In 1969 Americans were not fond of the idea of Japanese cars or engineering However by offering the best value Datsun prevailed Datsun is like Lifan because it targets consumers who want a sport bike (motorcycle) but cannot afford to buy one new People are reluctant to purchase a motorcycle from China but like the Datsun case the value of the item will be the determining factor for purchasing the product Lifan can offer a sport bike for a quarter of the price of the majority of the competition that serves the same function
45 Precedent Hyundai Compared to Hyosung
In February of 1986 Hyundai introduced its first line of automobile the Hyundai Excel to the United States At the time of Hyundais introduction the American car market had been focusing all of its resources on building high-priced high-end vehicles which left a major gap in the market for buyers who were recent graduates young couples or high school students 10 At this opportune time Hyundai was able to gain traction offering a low cost alternative
I ~ httpzhyosunguscom 14 httpwwwniosanneviscom 15 httpwwwnissannewscom Ifgt httpzwwwhrnmausacom
10
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Figure 41 This how the entry level Hyundai Excel compared to the entry level competitors in 19~7 In 1987 none of these vehicles had ~andud warranties llyundui gailltlJ its market share on price ulonc
At the time of its introduction the Hyundai Excel cost about 22 percent less than its direct competitors the similar Toyota corolla and the Honda Civic (see figure 41) This price difference was enough to establish a major market share selling 1431 units per dealer in its first year in the United States a record for a new entry to the market Later Hyundai stepped its sales up again by offering the best warranty in the market Basically Hyundai gained its market share in the United States by offering a comparable product at a 22 percent discount and later offering the best warranty in the business Hyosung motorcycles entered the market in 2005 offering both of these advantages the best warranty on the motorcycle market (two-year unlimited miles) and selling the bikes 35 percent discount to the competition Yamaha Suzuki Honda and Kawasaki
Figure 42 This chart compares the lowest priced (600ce) sport brke From Yamaha Honda and Hyosung All of these hikes have comparable -pecs engine vizes and features Hyosung has [he be-t warranty The prices and warranty information come directly from [he Yamaha Honda and Hyosung company webvites
50 Competitive Advantage
51 Barriers to Entry
To sell the Hyosung line in Sacramento exclusively Revolution Motorsport must obtain a motorcycle dealers license a physical retail location and a service department To obtain a dealership license one must first have an agreement with a motorcycle manufacturer Mr Jackson has a written agreement to carry Lifan and a verbal agreement to sell Hyosung with the contact pending Mr Jackson will sign a contract with Hyosung when he visits with the rep in Sacramento on Tuesday March 27h To maintain exclusivity a dealership must sell a minimum number of units per year based
17 wwwhmmausacorn
11
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
on the population and region of the country However if the minimum is not reached Revolution Motorsport will not succeed based on not covering overhead costs As long as RM stays in business it will have exclusivity selling Hyosung Establishing exclusivity with Lifan is currently under negotiation
The barriers to entry are more of an opportunity than a threat to RM Because exclusivity is granted by area (defined by a 10 mile radius in the State of California) once we obtain the rights to sell a product other dealers cannot cannibalize Revolution Motorsports sales in our market Therefore because of these monopolistic rights getting the rights to sell Lifan and Hyosung is actually a competitive advantage
52 High Profit Margins as compared to industry norm
Typically motorcycle dealerships like to maintain a 15 percent margin on new Motorcycle sales However because Hyosung and Lifan are relatively new players in the United States market they offer a better margin to entice established motorcycle dealerships to carry a new line Hyosung has a 22 percent margin and Lifans is 35 percent Assuming that half of our sales come from Lifan and half come from Hyosung our average margin will be 285 percent on new motorcycles If one were to charge the manufacturer-suggested retail for a Lifan LF200 of $2499 on a bike that costs the dealership $960 including shipping the margin would be more than 150 percent However the price reflects what these models are actually selling for nationwide Our calculated margins are based on true United States market value
Our margins are two times that of an established brand This will help compensate for the fact that our product is not as established in the United States market as some of our competitors
53 High Fuel Costs
All Lifan motorcycles 200 and under get more than 100 miles per gallon and can be purchased for less than $2000 19
bull Hyosung motorcycles also boast incredible fuel efficiency and are extremely price competitive with respect to the competition The competition - Honda Yamaha Suzuki and Kawasaki - generally sell street bikes starting at more than three times the price of a Lifan and are thirty five percent more expensive to comparable Hyosung models The gas mileage of the competitor motorcycles is comparable to that of a Honda Civic not even close to 100 miles per gallon RMs biggest challenge will be to locally brand the motorcycle as being exciting high quality dependable and affordable
IS Answerscorn motorcycle dealership analysis iltJ Arnericanlifancom
12
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
60 Market Research
In 2005 the motorcycle and moped market claimed $91 billion in sales in the United States ln 2005 It million motorcycle units were sold The market is expected to grow to 16 million units per year by 2010 an increase 01435 percent Between 1985 and 1998 the median age of a motorcycle buyer rose from 27 to 41 years of age Part of the reason for this is that the average age in the United States has grown from 34 to 36 between 2000 and 2005 22 We believe another part the average age of motorcycle buyers is rising is due to the increasing costs of a new motorcycle The average cost for a new motorcycle or scooter was $8200 in 2003 B Revolution Motorsport is reaching for the niche market of young men who cant afford a motorcycle this expensive
Typically when one thinks about a motorcycle owner one thinks of a young man However we feel that high priced motorcycles have been driving up the average age for a motorcycle buyer More expensive bikes have a higher markup and yield a higher return for dealership owners Because of the incentives for dealerships to sell expensive bikes and the fact that young men do not generally speaking have as much disposable income there is an enormous segment of the market whose needs have not yet been satisfied or targeted Lifan offers a perfect value curve for these consumers given its low cost and great economy
The motorcycle industry as a whole is growing at 77 percent a year far faster than the automobile industry 24 percenr We are seeking to not only tap into this growing industry hut to grow the motorcycle industry in Sacramento as a whole Revolution Motorsport will do this by offering a product that is diversified enough to tap a segment of consumers whose needs are currently not being met
61 Sacramento Market
Sacramento has heavy traffic mild winters and high gas prices (over $300 per gallon as of March 14 2007) These factors make Sacramento a great environment for selling motorcycles In 2002 the average dealership in Sacramento did $6780000 in sales compared to the national average of $3200000 per dealership (see figure 62) Since
zo DATAMONlTER 2006 Motorcycles In the United States industry profile r hupllwebebscohostcomwebliblibumtedu204Sehostidetail vid=6amphid= I 18ampsid=34cf58I l-e052shy46b2-aca3-5578a2d502fO40sessionmgr I09 O hupzwebcbscohosrcomweblibliburnledu204Sehostdetailvid=6amphid= I 18ampsid=34d5S1 l-e052shy23 DTM industry overview 2003 4 hllplUbic daramon I torcom webl ib1 iburntedu S080i ndustriesprotilenpid=9CS 26C5C-2A23 -422Dshy907S-78ADCC45BDFD 5 hnplWliwcaJiforniagaspricescoml
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
then the industry has grown more than 39 percent Because the number of dealerships has not changed the average dealership did approximately $9400000 in sales in 2006
Figure 61 These figures are taken from the United States Census website The figures arc from 2002 which was last time the census did a detailed annual report From 200 to 2006 the industry has grown by 391 in the United S(J[es~7
Although the average salary for a Sacramento motorcycle dealership employee is greater than the average in the United States the labor costs as a percentage of sales are less than half of the national average (see figure 61) This is assumed to be attributed to volume of sales
62 Market Sustainability
Revolution Motorsport will see growth in the future as more people search for fun and inexpensive means of transportation The price of gas is rising and environmental concerns are increasing The result is that more and more people are looking for ways to travel with less gas consumption The forecasted market growth for the motorcycle market in the Market Opportunity section shows that opportunity will grow from the $91 billion a year industry in 2005 to a projected $128 billion in 20 10 (409 percent projected growth over five years)
Trends are showing that United States consumers are finally looking at gas prices and modifying their lifestyles to avoid superfluous spending (appendix a rnicro-envirornental forces) This can be seen in the reduction in sales of SUVs and the increase in sales for gas-lean products such as small sedans and hybrid vehicles To assure that our business is sustainable we will keep on the cutting edge of new entrants to the market Once the market realizes that there is money in selling smaller-engine highly efficient motorcycles and scooters other brands will introduce more efficient models To remain competitive Revolution Motorsport will acquire the rights to sell other Motorcycle brands Research shows that 73 of the top 100 best performing dealerships in the United States carry multiple product lines29
Revolution Motorsport will first and foremost be in the business of motorcycle sales not just selling Lifan and Hyosung
26 DATAMONITER 2006 Motorcycles in the United States industry profile 27 DATAMONITER 2006 Motorcycles in the United States industry profile DATAMONITER 2006 Motorcycles in the United States industry profile 2c) Advanstar Communications What this years top ]00 (motorcycle dealerships) look like
14
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
70 Competitors and Substitutes
Revolution Motorsports direct competitors are inexpensive bikes and scooters Currently in the United States only one major product is positioned to compete with the Lifans unique value curve the Kawasaki Ninja 250 The bike has a slightly bigger engine and top speed However it costs two times more than our competing product There are other Chinese companies that manufacture motorcycles but no other Chinese brand is available in the United States The other Chinese motorcycles arc basically a commodity They are difficult to service find parts for insure register and so on If another good Chinese brand makes it to the United States market Revolution Motorsport will be prepared to take appropriate measures such as purchasing the dealership rights in the cities where the proposed company has a presence The acquisition option is better than facing potential price competition
In 2005 Honda controlled 302 percent of the United States motorcycle and moped market Harley Davidson controlled 233 percent and Yamaha controlled 168 percenr The remaining percentage is classified as the other category Other brands in this other category include BMW Suzuki Ducati Buell Triumph Big Dog American Ironhorse and the no-name brands The top three motorcycle companies Honda Harley and Yamaha sell high-end and quite expensive motorcycles Revolution Mororsports Lifan line is not poised to compete head to head with any of the above motorcycle manufacturers Rather it would like to grow the pie as a whole selling motorcycles to an under-serviced facet of the market However Hyosung is capable of competing with the major brands based a superior price and warranty
71 External Threats
Revolution Motorsports main threat would be competition from a similar product or product line Currently no other brands exist that offers the same value curve as Lifan in the United States Hyosung has many other competitors however none can compete on its price
Another company introducing a similar product line for the same or less cost is potentially Revolution Motorsports largest threat Until that happens Lifan guarantees Revolution Motorsport exclusivity To combat this threat of new entrants Revolution Motorsport will follow the trends of new entrants and carry the lines that would compete with our current line of product
I DATAMONITER 2006 United States motorcycle industry profile 11 Advan tar Communications What this years top 100 (motorcycle dealership) look like
15
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
72 External Forces
Revolution Motorsport must consider the power of its supplier China has an immense manufacturing ability However we depend on the right sized shipments to keep our dealership some 5000 miles away in inventory The Lifan supplier alsu has exclusive rights to monitor prices and is able to raise or lower prices as they see fit Because American Lifan keeps an inventory uf over 2000 units on hand at any time in its warehouse in Dallas TX stocking inventory is not an issue Hyosung also keeps a large inventory ready to ship from warehouses located in Georgia and California Price fluctuations will probably occur over time as a result of inflation but will be reflected in the selling price and are not expected to affect Revolution Motorsports overall margin
The government is another force that Revolution Motorsport must be cognizant of The United States has tariffs limiting the quantity on imported motorcycles a law that was designed to give Harley Davidson an edge when business was down Although Harley is currently a world leader again the tariffs remain Conversations with the head of sales at American Lifan and Hyosung CS did not indicate any worries that the supply will ever be over-regulated
The buyer is a significant force If the buyer is not interested in purchasing product from China or South Korea even if it is high quality Revolution Motorsport could face challenges Even with this in mind trends show that United States consumers are generally more likely to buy a product based on value than the location in which it is manufactured For instance people do nut buy a Toyota because it is Japanese - they buy it because it offers the value that fits their preference Therefore as long as Revolution Motorsport maintains a significant advantage in value the business plan teem feels that consumers will buy the product
China and South Korea have advantages in labor costs and manufacturing ability and will continue to hold these advantages Due to Chinas policy of maintaining a devalued currency Lifan will continue to be able to produce an inexpensive product far into the future South Korea also has an abundance of inexpensive labor If labor costs become an issue it is more than likely that Hyosung will outsource the manufacturing aspect of its company to China or Taiwan
80 Marketing Plan
Most of the Motorcycle dealers that Mr Jackson concur that the most affective advertising comes from the drive-by traffic that is associated with having a good retail location The strategic location element will be addressed in the next section Revolution
16
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Motorsport will advertise primarily through magazines newspapers guerrilla marketing and radio The entry-marketing budget is $6700 for the first month and is calculated as a percentage of monthly sales from then on out The budget is approximately $2000 per month for the first year In Sacramento this wont go far with respect to newspapers so the majority of Revolution Motorsports advertising will be more demographically specific
8 t key location
Most motorcycle dealership managers and owners that Mr Jackson interviewed feel that the most important advertising comes from drive-by traffic A strategic location is essential To assure that Revolution Motorsport gets the right kind of drive by traffic the business will be located directly next to its competitors Revolution Motorsport will be competitive on price Thus like Wal-Mart the company is trying to make convenience or accessibility a non-issue By putting our motorcycle dealership close to the competition potential buyers will have to drive by our shop to get to the dealership that they were thinking of purchasing a bike at Price-minded consumers are willing to shop around We want to give the consumer the opportunity to find our product before they make any purchasing decisions
Kawasaki of Sacramento is located at 5830 Florin Rd Locating the dealership next to Kawasaki would put us near the only Kawasaki dealership within 10 miles Kawasaki is the closest competitor to our line of Hyosung However a Hyosung generally costs 35 percent less and comes equipped with a standard two-year unlimited warrantyi as apposed to the one-year unlimited warranty offered by KawasakiD
l- httphyosunguscOfIl B httpzwwwkawasakicomkawasakiauxrniscwarranty aspStree t
17
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Ftgure 81 Kawasaki of Sacramento is located il~ C on the Googfe Earth Map Revolution Mororsport plans on locating strategically 11 clove to Kawasaki Cmiddot lS possible
82 National Magazine advertising
Hyosung US is already running a national ad campaign in Cycle Rider Motorcycling Motor Cyclist and Cycle World magazines After seeing these ads potential buyers in the Sacramento area are drawn to the Web site that directs them to local Hyosung dealers Based on conversations with Hyosung dealers Mr Jackson believes up to half of Hyosung sales will be from those customers directed to us from the Hyosung Web site
83 Guerilla Marketing
Mr Jackson intends to place motorcycles with for sale signs at the university campuses of California State University California State University Sacramento UC Davis (extension) The McGeorge School of Law and the UC at Davis All of these Universities are located within 10 miles of the proposed dealership location These colleges will also host flyers that educate the college population about the thrills of owning a high-value Revolution motorcycle
18
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Mr Jackson will pay employees to shuttle to shopping malls and leave new motorcycles in high profile parking spots close to main entrances All for sale signs will clearly state that all bikes are sold new at Revolution Motorsport
Revolution Motorsport will also sponsor live entertainment In exchange for whatever donation that Mr Jackson makes to a live music event he will ask that his bikes can be displayed at the concert in a high profile area
84 Bar Stall Advertising
In recent years advertisements above urinals and in toilet stalls have become extremely popular and effective They provide a captive audience Also bars have the advantage of being demographically specific Use of restroom advertising means that businesses can specifically target men or women by placing different ads in mens and womens hathrooms Often times the bar stalls advertise jewelry or high-end hair parlors that basically sell men on buying items or services that will make them more desirable to the opposite sex This is the perfect opportunity to sell motorcycles as chick-magnets Men spend money to be more attractive to the opposite sex Therefore the primary function of advertising in this environment will be to convey that young men who own a Revolution Motorcycle are more attractive to women
Bar stall advertising will also be more cost efficient Prime time television (8-11 pm) has a CPM of $23-$44 and a quarter-page ad in a weekly newspaper has a CPM of $1shy$7 compared with an average of $113 for restroom advertising according to one study by Audits amp Surveys worldwide
85 Newspaper Advertising
One point five percent of all purchases from American Lifan are given back to the dealer to he spent on advertising When this account grows large enough the money will be used to purchase a large ad in Sacramento newspapers The ads will primarily convey the exhilaration of riding a Revolution Motorcycle The ads will be designed to brand Hyosung and Lifan in the Sacramento area as being dependable affordable and desirable The ads will also discuss sales promotions warranties and financing Costs Ad Size 52x 26x 13x 7x
Full Page 2775 3395 4625 5555 Island 2360 2890 3940 4725 14 Page 1110 1355 1850 2215 18 Page 695 850 I 160 139030
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
86 Radio
First and foremost Revolution Motorsport is to come up with a radio jingle that is contagious The idea is that if the jingle is catchy enough people will remember Revolution Motorsport the next time they consider purchasing a bike The jingle will be fun and memorable but by no means annoying To come up with the right jingle Revolution Motorsport plans on airing a radio contest giving away a $1000 prize to the contestant that writes the best jingle
Revolution Motorsport will experiment with many different radio stations and demographics By only advertising on one radio station at a time Revolution Motorsport will be able to get a feel for which radio stations are the most effective One marketing strategy involves giving away a sport bike or a scooter to the too person who walks into the store and mentions the ad This technique is designed to lure at least 100 deal finders through the door for the cost of an inexpensive scooter ($450) or sport bike ($960 cost) Getting hundreds of people into the store will educate the right population about RMs extremely low pricing
Ninteen percent of the Sacramento population is Spanish or Latino Therefore many of Revolution Motorsports radio ads will be in Spanish on Spanish stations The jingle will be different and aimed at a different demographic Also to compliment these ads Mr Jackson is conversationally fluent in Spanish and will personally be able to assist any Spanish-speaking customer who enters a Revolution Motorsport location Costs taken from a sports radio channel Standard 30 Second Ads - Your prerecorded advertisement can air during one of our commercial
breaks on all of our shows or the one of your choice at a rate of $25 per airing8
87 Web Presence
The core competency of Revolution Motorsport will be to create a friendly courteous environment for high-value retail sales We will maintain a top notch Web presence to inform people of our location products services and pricing The domain name RevolutionMotorsportcom is currently registered to Mr Jackson A good college friend Ben Johns (BS in computer science) will design the high quality web page for a favor The web site will be primarily designed to lure customers into the physical location Sacramento is the primary market that we are trying to compete for - we only require a Web presence to compliment our physical retail location
88 Positioning Statement
The Revolution Motorcycle is perfect for the thrill seeker who needs a change of pace Tired of driving your car to work waiting in traffic lines and getting poor gas mileage Revolution Motorsport offers quicker transportation far superior gas mileage and all of
n wikipediaLasVegasDemographics hltpllwwwsportsologynetJadverlisingphp3
20
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
the fun only experienced on a two-wheeled vehicle for a fraction of the cost of the competition Unlike other motorcycle dealerships RM has a line of over 40 different highly exciting vehicles that will not be a burden on any budget These vehicles pay for themselves in gas savings Revolution Motorcycles feature the looks performance reliability and warranty of other motorcycles at a fraction of the cost
~lt) 90 Logistics and Administration
91 Replenishing inventory and parts
Hyosung has inventory warehouses in both California and Georgia It will take fewer than 48 hours from making the order to replenish inventory such as motorcycles and parts from the California Hyosung warehouse It will take less than a week to receive a part from the Hyosung warehouse in Georgia Lifan has a distribution warehouse in Dallas TX Orders made from the Dallas warehouse are guaranteed to be recei ved in fewer than two weeks
92 The Warehouse and Satellite business model
Research shows that 75 percent of new dealership revenues come from motorcycle sales Therefore the tuning service and merchandise aspect of the business only constitutes the remaining twenty five percent of revenue Revolution Motorsport intends to capitalize on this fact by having only one retail outlet that does service and tuning effectively eliminating the overhead at the retail-only locations
The first revolution Motorsport location will be a 2000 square foot location that will house 60 assembled units It will also have a full service department and tuning facility One year after the first brick and mortar location has opened Revolution Motorsport will open three smaller retail-only locations Revolution will stagger the timing opening of the second round of dealerships by about four months each giving the new locations ample time to train highly skilled employees These locations will stock 25 of the most popular units available for sale in locations of only 600-800 square feet If customers prefer a color or model of motorcycle that is not available in the satellite locations other models will be readily available and delivered promptly by the runner employee Runners aside from shuffling inventory will pick up motorcycles from each location and bring them to the tuning and service store for convenience The warehousesatellite structure will offer all the conveniences of a conventional dealership structure but significantly reduce overhead costs both in rent and in labor expenses
~LJ DTM industry overview 2003
2t
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
93 Business type LLC
Revolution Motorsport will be founded in legal form of a Limited Liability Corporation Mr Jackson chose this form of business entity with the purpose of protecting the company and personal assets of the founders from any lawsuits which may arise from the business For further protection of the company from lawsuits claiming compensation for physical injuries related to the usage of Lifan motorcycles and other products the team is planning to purchase the appropriate business liability insurance The insurance will cover other types of liabilities such as work-related injury claims supplier-buyer relations and the like Usual practices such as responsibility-waver agreements with the customers who purchase our products for personal usage will be implemented as well
100 Business Economics
101 Financial Forecasts
In the first year Revolution Motorsport will net $321000 (see financials)with extremely conservative sales predictions Profits are affected by an aggressive proposed marketing campaign designed to put the store in the forefront of our target customers mind The second year projects sales at $3414000 of which $768000 will be net profit At the end of the first year Revolution Motorsport will net $30000 per month Assuming conservative growth and low sales expectations with respect to the market average Revolution Motorsport will net 30000 per month by the end of year four The expected net profit for Revolution Motorsport in year five is $ 2276000
102Growth and Expansion
Revolution Motorsport is to be started in Sacramento In year two the company plans on opening three smaller retail only locations in the Sacramento area (population 1900000 in the metropolitan area) opening a store in Feburary June and September By opening the first dealership with both the Lifan and Hyosung lines Revolution Motorsport will be able to maintain exclusivity selling these products in the Sacramento area without any threat of cannibalization Therefore the company must secure the Sacramento area as quickly as possible
22
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
llO Overview of Assumptions used in Financial Model
The assumptions made in the financials section come from industry standards The percentage growth assumptions come from the Data Monitor which is a resource to the University of Montana Library Services Data that pertains to the demographics of Sacramento CA and thc United States comes Irorn the United States Census (2002) Some adjustments were made based on the 2002 Census report and the industry growth report as of 2006
Key Financial Assumptions l Sacramento average dealership sales in 2006 were $9400000 2 Revolution Motorspor expected sales will be 20 of the industry average in
month one 3 Revolution Sales will grow by 3 per month until overall sales reach 50 of
the average sales of a Sacramento dealership 4 Labor Costs will be 5 of Sales which is slightly higher than the Sacramento
average according to the Census 5 The smaller retail only locations will start off doing 10 of the Sacramento
average sales or $940000 per year 6 Rent will increase by 5 per year 7 For further assumptions see the assumptions page in the financials section
23
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Appendix A Intro Slide
Revolution Motosports Strategic Analysis
Jon Jackson Scott Chaffee
Adil Nurgozhin University of Montana
Appendix B Resources
Current Resources
Tangible resources FinHlcial Personal IHinIlS and fund~ nailabk (rom retenves
friends for e~(bllnge to n ~mall purtino upoundequit or prlt1I1l shariD agrnment
O]ganizutiunltll 1anagel1lent team hust dear vision wher-e to start and hal i the direction [I grlw
PhVSlCal none
]echnoJogicaJ Good product of Ott~nt quality for nT IltJVt initial Ct t
Intangible resources
Human re~ourccs
IIighJ~ mgtlilated team of maeeaers with aevanced d~~retS
in Businesraquo dnJini~tr tion
Innovation resources none
Replltational resources the produ( has already eShlblished hrand name
Physical Will need fadliTie~ for howroonJS hmiul ~hop~ warchousinl furniture
Technological Private or arTiliated cornpcnv ebsite equipped mllthine~
with altTountinlprrlllrams saltS IlIId purchll~inl soft are Tool lind equipment for tninl
Intangible resources Human r(soUces SImI managers salespeople and technical stlff
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Appendix C Competencies
Competencies Today
Core Competencies I Marketing ~kill~
2 Brand development skills 3 Markel research and analytical skills 4 Strategic planning and analysis skillv
Distinctive Competencies 1 Prior euucpreueuriul expcrteuce 2 Advanced [raining ill Businesv Administration 3 Good knowledge of finance and financial analysis
between I rge 01 ] H-25 by otferlng the dH( llIu equal quality and Hptrieftc~ for arrordlble
I pti~~~
Map your strategy in one quadrant Map your competitors next
25
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Appendix E Inventory Costs Inventory Ufan our cost cash price shipping total cost Selling Price rnarkup Scooter LF50QT-2A 480 00 NA 5000 s 53000 s 89900 s 36900 LF50QT-15 $ 530 DO NJA s 5000 s 58000 s 97500 s 39500 LF125T-6 s 700 00 NA s 50 00 s 75000 s 127500 s 52500 LF150T-6 s 75000 NIA s 5000 s 80000 s 134900 s 54900 LF150T-5 s 90000 NA s SO 00 s 95000 s 159900 $ 64900
Motorcycle LF15QGY s 65000 NA s 60 00 $ 71000 s 119900 s 48900 LF150GY-3A s 65000 NA s 5000 s 71000 s 119900 s 48900
LF200 $ 88000 NA s 60 00 $ 94000 s 159900 s 65900 LF200-GY-2
LF200GY-S
s 83000 85000 NA
NA
s 6000
s 6000 s 89000
s 91000 s 149900
s 154900 s 60900
s 63900 LF23D $145000 NA $ 6000 s 151000 s 249900 s 98900 Dirt Bike LF70GY-B 400 00 NIA s 5000 45000 s 76500 s 31500 LF70GY-4A s 40000 NfA $ 5000 s 4BOOO s 76500 s 31500 LF9QGY-[J s 38000 NA s 5000 s 43000 s 72900 s 29900 LF11OGY-D LF100GEmiddotB
s 40000 s 48000
NA NIA
s 5000 s 5000
s 45000 s 53000
s 76500 s 89900
s T500 36900 Mini Bike LF500GY 35000 NA s 4000
s s 39000 s 65900 s 26900
LF50QGYmiddot2 s 35000 NIA s 4000 $ 39000 s 65900 s 26900 LF110GY-3 s 48000 NA s 4000 s 52000 s 88500 s 36500 AlV LF70ST-6 s 65000 NA $ 8000 73000 s 116800 s 43800 LF100ST s 58000 NA $ 8000 s 65000 s 105500 s 39600 LFmiddotl00ST-A s 56000 NIA s 8000 $ 64000 s 102400 s 38400 LF100ST-5 LF125ST-A
$ 70000 s 63000
NfA NA
s 8000 s 8000
s 78000 s 71000
s 124800 s 113600
$ 46800 42600 LF1OST-3 s 75000 NJA s 8000 s 83000 s 132800 s 49800 LF150STmiddot3 s 85000 NA s 8000 s 93000 s 148800 s 55800 LF150ST-5 $115000 NA s 3000 s 123000 $ 1968 00 s 73800 LF25DST-2 $1 ElOO 00 NA $ 8000 s 188000 s 300800 s 112800 LF250ST-5 $1800 00 r--JA s 8000 s 188000 s 300300 s 112800
$23160 00 s 3819900 Average Lrfan Profit Margin 65
14668169 $ 5698500 average Hyosung Profit margin 22
26
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Appendix F Industry Assumptions Indystry Assurnptiltgtns
-gt ~ g 0 POSPDrt~ (2005)
qUSy-5 ro notCoyces scooelt no mopeds (2005)
~~gtIP on I ~~gt O nCluIf UO~V1~ -~l
Aee u1 D I ~h1O S lt1- -nu1 gnh AVBrJ n~Fmiddotgh S Sr eno CA
Hyong -gt=lt oel ~ on -1oll~G L e_p-Ad lt 10lt m eln~
--o~ltaJOO n~ 0 0-0 u -1g n u-middot ~c -nO -- dmiddot
g on bull ace -Ftnta etC
~_~ ~
ov~h d VVa~a
An 00 - y I - 1LIYo nc -gto y 2 30e Jft ~ ylt=H 1
J]- y pound n~Q 0 n ~~n
Labor 110-- pe v-ak -~s
~ 9~ n--=chrs
~~A
L --obOr o=- po o k Monhy Lbo omiddot~t
-0-- ~nU~ --~
10 COs ~ p rcentlR CQe-t of --b =a89amp o~S 3 cn~ no A
of -
t to yd 0 s tp fuIte-- ~vc tu~c
Iada D~p~ Ho i ~L1 OJ lIl_
Jo --Il -=01 thL c n~
Tha I l bIf to nv--Y
10 --gt-lt00 chly
mc -ryIA h ~- polaquocl
~On~nh
L~c n cbt ~ltn-1 Iavny ltt~- buy to toLk ~huv to t IoLl-1 At -nO~0 middota ~ 11 COI) 0(
bull -5 U110 n
bull 100 COO 00
0 CIIO nu lt6(- lt07
ltI~OI II) 0
I bo Ocgtsts t- am ndu~y ~cl~d re~enga 0 ~~ ~ Ie doub b h~vg 3 ddto~l ~ shyNP n lmiddot~-middotnol 110 3 Igt0d~ v-dl ~u o~ c ~o_ n -e_ lh0 --onolt o-ULlt n~ A --FS woulrl duuhl 10 ~~u enl fo th-ee podS w11 be eIIltJIgtlIY hghetha ua quor s~~
p ~~ h- - - n-o~ ~ ~ -0)0 lt0 _=0_ 8 __ 50
JC ut to -0 pods oil ho ~IQ)Y fJo U-n 0 rHu [Jul
- olf onve~to a he end or - 2 a -5 0 0 1 812-5 7825 P~y offh~ - bullbull n nc wtYCgtdr 3 LllO 0000 p J Qltl~middot_ IQ he jnn (V -
u~ duld nCra by 2 gt as gt50 omiddotgn l ~ lJ~5
Achlt-__ w -- ~ ~~hl he ~ c( o~l c ltgt~
R~-j f8 II st- A II ~A ltJ--oIO--~F
~du (umtuA poundc l~ ~cldtcJ31 ca-p-t ~ (~r p~d~
J-ltgt~~lt~~
ot ~-~~ 5~~ uGOlly middot~r y J tT Cltolt L~~ ~ yc y 5 -0lt 03 gt 5-~ O~lly o--e3 yJ
10 pHlC
$ ISOOO 000000
j 100000000
000
33J3 133 13
( - 0 -
$ 2017 T7 73
$ J~-0=1 amp0 CI 7nYo
e J 8G 5~J 13 94lt10 000 en
0- 0
3 Yo
bltou
22V~
43 LO- 50 UOlt~
50 OOV~
46 -1~
3
20
20
Oy
t Cl CO=3~---
048 OICl~
~2_JDO 1 7 _~rJ o~
S OOOY~
100- 00 000000bull 001) on 0-1)0 JO
3uO 0 io ~UO 0
375
--0 51100 0 2000 DO
EICgt --negts o z-s
t44 75 5 y37
0gt0 0 lt
- -5
r1uol _ wh08 c Iv
d alHC31fl -ooo~middotsn -jcj0middot wh~ Llpgt jl a middot~ - re f1 I
1003-- h- Gr p w~l-umiddot~ dal (~UOltJ
b ccgt ~ ~I-t( won 001 bs d on 8Su pLOn f-- dC ~n~~
bad On S6urnpllon~ (anoj I 10lt
Mooccyoh I d~str) ~oune
ro OCJ~
11gt SNS con-topcn u~~h_d~
hHp i ~~~ cOYImiddotopcn~
o-y~Ilt_rlale~G
1gt Nmiddot C ~I-~~ e Of ~ gt ~
b d on ~ lIn~ Lf bks vva h~n ~cJn0~rl M3R l=Ios d on 3) yomo u s ~ SP l- ~ ~qlt d ~tn ~~ r
h~AI lOOn on w~q~ I ~t -f NAvod ($110 hau h U-o nd 16 ~
mmiddotc uic shyhit tVoAA ho -m=-O ornqaq~ h
h OYIorthly ~y co 0 0-10 u l-oOe VltI~ - ~f3
J 11)0
81J 000
M--orry~l -1utry Qur1 hI -03
83 --33 3lt 33
IhG -
Vh 0lt middotpoundoomiddote e gtA~g a- d_~middot ~d~J to -1 ~ stop ou s guw wO bI0 9 0-- ma -U t ~ -ftlo tsty ---doO-1 -1 u ~ r~-1~ ~otn-1 ~ te du-y del ~ 00 middotOOdo hl ~o 00gt- -ontmiddot t sdl middot-
notoc a ltJo n01 he tyc1 AiR ~ Ap ~h dula VI l~ p ) f of OU onve-ny beo cmiddotu =ugtpls woll shp AImiddoto VVP ---middotv t oy rn L0u-0 a hOO Plt- hn pUclt h~ -llhc gtv r~y ~ I noI~ mr -Cq-H ctOI ~ p~ rc VVI r oy- nCR (0 must u(~u hksv-H 0 ndnv lt1- _~dol -I s
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
--
--
--
Appendix G Yearly Summary Yearlv Executive Summary Sales Proiection
Yo ar 1 Ye-u 2 Year) Year4 YearS sales as percent of industry average 0236533826 034 0480824500 U I5ti s 075 Bales with podS 0961649135 1 36 s ~ 50 sates $222341796 $341415717 $ 973554351 s 1 373256927 11105700 00 COGS $1517rf64 $256475144 s 6645794 23 s 937 292 20 $1036624584
Gross Profit s 705641 55 s 1 Del ~43 99 $ 308J74J 28 $ 4 358 277 07 481945416 ncome 51 a tem en y ear 1 y e ar 2 y e ar 3 y e as 4 y 5 Sales $222341796 s 3414157 17 s 9735543 51 s 13732569 27 $1518570000 Cost of Goods Sold s 151777641 s 233061318 s 6545794 23 s 937429220 $ 1036624584 GroS$ Mar in $ 705 b41 _-5 s 1083543 99 s 3089749 28 $ 4358277 07 $ 481945416 Operat~xpenses s s s s I Advel1lslng s (08545 $ 856393 s 243388 5) $ 34331423 s 37954250-Labor $ 11117090 s 17070786 $ 48677718 s 68662846 s 75928500 Furniture I s s sbull
Dep18Clettlv11 s 100000 $ 1000 00 s 2000 00 s 200000 s 2000 00 complJle__~_____ $ s s s ss 40000 40000 s 800 00 $ 80000 s 80000 Seroce tools
De orecanon s s s s s $ 200000 s 000 00 s 2 000 00 s 200000 s 2000 DO
Rent Depreciation
$ 3600000 s 39600 00 s 9900000 $ 103950 00 $ 10914750 Bond Fee s 360000 $ 3600 00 $ 360000 s =IFiOO OJ s 360000 tn sueanr s 6000 00 s 000000 s 12000 DC s 12600 00 $ 1323000bull
$ 600000 $ 660000 s 1650000 s 1732500 s 18191 25Utilities
s s s s s Total 0 erattne EXDensesshy $ 22675635 s 315261 79 s 86606576 $ 1 1722177J s 1287896 25
$ s s s s Ope-tinq Pofil $ 4ti88521 s 76828220 s 222368352 $ 318605937 s 353155791
s s s s s Non OperatmQ tnc omer laquo Rn $ $ s s s
Interest E~pense s 800000 s 8000 00 s 8000 00 $ s Profit Before Taxes s 47088521 s 76o28 2n $ 221568352 $ J 186 059 37 $ 3~31557 91 Incurne Taxes s 16951867 s 273701 59 s 79764607 s 1146981 37 s 1271360 85
s 301 3E6 53 s 48650061 s 141803745 $ L 039 078 no s 226019706Net Income
CiIIsh Flow Revenue yeill 1 Year2 Ye~1 3 Year4 YearS
s s 37049236 47891 31 1 594 754 94 $ 3 4A2 429 A7CashorIHand s lt s Cash Sales shy $222341796 $341415717 s 9rlS5A3 1 $1373256327 s 15185700 UIJ _LOCl~other~~1 InleE~ $ 150000 00 s s s s Total Cash Recetute $237341796 $341415717 $ 973554351 s 13732569 27 s 15 18li 700 00
Total Cash Available $2373417 96 $3764 b49 ~3 $1021383483 $15 327 ~24 21 s 1862B2947
Cash Poid Out s s s s $ Purchases i cost of qoodst s 1 57~ 050 58 $ 2634669 04 s 6845168 Db s 957049567 s 10366245 84
s 11117090 s 170707 86 s 486777 18 s 68662846 s 75928500 s 500000 s - s sroo no s $
$ 200000 s s 2000 00 $ $ $ 000000 s s s s
Labor Furniture computer suppuesr s ho
R ours and Mamtanarlaquo-a Acvernsmo
star1IJp merchandIse helmets Accounting and Leqal Rent l JlIhtles
Insurance Tates - properll
Bond
s $ $ s s s 6058545 s 8535393 s 24338859 s 3A331423 $ 37964250 s IOOOC 00 s $ $ $ s bull
I s s s 36 DOC 00 s 3960000 $ 9900000 I 10391)000 s 10014750 s 600000 I 0600 00 s 16500 00 s 17325 00 $ 18191 25 $ 600000 $ 6000 00 $ 12000 00 $ 12600 00 $ 13230 DC$ I $ $ I 3600 00 I 360000 $ 3600 00 $ 3600 00 $ 360000
Loan Pfinrp~1 $ 10000000 $ $ Capital Purchases $ $ $ 01her Startmiddotup Costs 78115 ClO $ $ $ Income I ax ReseN8 273701 59 $ 79764607 Ii 1146981 37 $ 127136085Owners IJ11hdrowe1 I I
Total Cash Paid $ 861907989 $1188489474 $1292070294
Cash Position $ 1 594)r4 94 S 3A4A947 $ 57I]7426iJ
28
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
bull bull
bull bull bull bull bull bull bull bull bull bull
bull bull
Average dealership AnRllal sales $ 1400000 IG118IlO
monthly sales s 783333 643650 ~ales cllmp41ed to induslly average 20 24 Month Revolution Motorsport Sales Forecast monlhly sides grovw1h lor Revolution Mololpon 30 Cost 01 Goods ltold o68233~071
IIMnising as of sales 25 Tar rate 36 Industry Growth 77
June July August September October Novembor December JdlllldlY February March April Moy sale IS percent
of industry averge 0 200 0206 0212 0219 C225 02J2 0239 OWl 0253 0261 0269 0277
salu I 1~6667 I 1(1)57 I 105203 I 171194 175330 s 18160 1CiNiE 192680 100461 s 204~14 110~H 216863 (OGlt 106946 I 110 54 s 1134~j I 116862 I 120368 I 11397g I 127699 s 131530 I 135476 I 139540 I 143726 I 148038bull Gross Profit I 4921 I 51113 5249 I 54331 I 55961 I 57640 I 59369 51151 I 529~5 I ~4~7i 5821 58825bull bull year June July August Sflplernber October N~mber Decemeer JilnlliUY FelallalY March April Mo oshysilies as plrcenl N
oJ indu9try average 019 gt29 030 n s [132 OB 03 035 035 037 08 039 silles I 2~Oj69 247786 I 25511 9 I 262876 s ]7062 ]7888~ lfH157 I 19~869 I J0474~ I 313gt388 s J1JJO~ s J]3001 bull bullCOGS s 16 1210 1614pound 174211 1]~H1 11148Jl 110370 9poundOar I 201970 208029 21 ~no 22Uamp98 ~2319
GroS5 Profit I 7~)49 I 7809 809ge s 83413 s 135~J1 3eSOg I s16~ 9egl 9611 91618 102506 I 1(l~6(15
year 3 June Jut~ August seplernher October Novembr Dbull nmbr JOlluary February March April Mo 1 n pcnt of indubulltry liverage o A065SB821 o 418755586 0431316254 o 4~~257801 0457585535 [ ~71313101 o 48452~94 0500016069 J 515016551 0530467048 0546381059 0562772491 lioles with pods 0313117643 0831511172 01pound263650 0888515602 09151711)7 0942626202 0970904988 1 000032133 1 0300331)2 1 060934095 10C17E2110 1 1354A962
_ sale I 585986 O 70655530 72775329 I 74959619 772 OA4 07 I 7g)AR Rfl I 81910399 s 04Jf]7 11 I 86887 4l s ~057 05 I 921900 75 I l~9566 O~
~ 10(lt I ~68)7G 52 s ~(j2 37~ 52 bull ~Jbfj4 56 I 511 69840 $ 52704935 s 542860 ~13 s 55914566 s 575921 n6 bull 59319859 I 61099465 bull 623324 4J s 5482n4 ~
ltJ ~ GrPlolil I 217710 18 s 224241 48 3096873 I 23789779 s 24503472 I 25238577 259l5734 I 76775506 I 77578874 I 28(06740 s 29258427 s 381361 eo (ea~ Jllne July AII9 11s Sflllt~nbel Octoh~r Noenhr Oo-atar J~~ F ly rch AImiddotrll Ma o al itS pero-elt ~ of IndulJll) lIvehlgl S 058 060 I 061 003 $ 055 s 057 s 059 s an on I 075 I J 71 I 075bull bull fI) s I$ with pods I 6 s 9 1 23 s 1 27 I 1 30 I 1 313 s 4J s s CO I 1 50 lto ~ Ie bull 37805300 s 1007394 93 bull 103761(J~3 s 1 068~~ 33 $1100007 27 bull 1 133831
~3 $116784644 17n7RR Wt s 1 23896f3 3 $12C~47 00 ~ 12fi54h OU ~I 1135475 DO ~ COGS 061 65J 35 $ fill] 673 He 7J8310 It 7955355 gt 7~ 4-11j J=gt 77398974 $ 797209 -13 I 8- ~i 71 bull 8451594 $ 00385331 $ El6~ a5 8 1- f63853 10
[IJbull bull=Gros-Proflt J1O~m 66 319714 7~ bull 029308 bull 33318536 s 3~9360 92 bull 35q8~1 75 s 370~37 00 s 3817561) bull 393208 81) 4011321 18 s ~Ol6)1 18 s Af31621 18
(ear 5 Jllne Jllly llIgu September October November December JlIfHliU]I Felllilitry March April May ~ sales as plrCttllla 01 idustry average c 75 075 075 I 075 I 075 05 075 I [ 75 s 073 I 075 s 075 075 C sales 0 with pods SO 15] 150 I SO I 1 50 I 150 I 150 150 I 1 50 s 1 50 I 50 I 50 ~ sales $ 126547500 s 12euroi473m bull 1)6gt475 OIJ s 1255 475 OIJ s- 2pound647500 $ 1middotpound647500 $1)67300 $ 126547IrI s 1)poundf47euro00 $ 6i47 00 $165471](] Io1ch4i5IlJ
~COGS I 8638538) s Afi38i382 s 85385382 s ODJe53 El2 s ffi3t1~3 D2 I ffi385382 I 863135332 s 8638582 I 863853 S1 bull 003353 S2 I 85385382 I 86385382 Q ~ Gross Profil I 4016r 18 e J01621 13 s 401621 13 I ~01 621 13 $ 401621 middot8 I 4J162118 I 401t21 18 I 401621 16 s 401521 18 I 401K118 I 40162118 I 401521 3
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
bull bull
Income Statement Y9ltJf 1
J s ~plelnb r or 15556557 I 16136567 165itJ767 171l D90~~--------(051 of Gores Sale $ 105g-4~ 69 I 11015105 bull 113458 GO bull 11686244 bull lU~tljL ~ 123- sr l~Oj~tl Ij I 131 gt2OJ r1 I 1jj4itliU s 13ljY 87 s 143nb07 bull 14803785 GroM Mar in 4972098 512~260 5274896 5433145 55931 40 bull 5764024 5936945 bull 6115053 bull 5293534 6487460 I 568208J I 5882546 Onsaurm Esnanses Adlertl$ln I e91667 4m417 4155 9 I 427985 I 44)8 24 4G40 ~9 I 467670 481701 $ 4152 I 511036 I 526367 5421 58 L~b0 _ 7 eJ3 33 bull 8Of33 131038 85SQ 69 s 8815 A9 I laquoren se s 9153 Al bull 95~4 0 I 9S3Cl3 s 1Cl)Xl 72 I 1II5J ~4 s 111343 F Furniture ~reCI~t10n 83 33 6333 I 8333 8333 83 33 I 83 3 l 81 3 s E333 I 83 JJ I 8333 I lij jj 8333 cern nrter Deprecl~_____ _ 3333 I 33 33 I 33 3 s 3333 3333 I 3333 s 33 33 3333 3333 I 3333 I 3333 s 3333
SeM~ tooh De recrat on 16667 I 165 67 165E7 s 16667 s 16667 I 166 67 I 16661 155 67 s 16667 I 166 67 s 15567 I 16567
Rel -- 300) IJI) I srm 00 s 300000 s 3OOJ 00 $ 3ClClIJ 00 3000 OJ s 000 00 $ 300D00 s 300IJ00 $ 3om 00 l acoo BJ 31JOO 00 Bend Fee 3[1000 I 30)00 I 30000 I 30000 l 300 00 I 30000 300 DO 30] 00 sec CO I 300 00 I 30000 300 00 Insurance I 500 00 I 9JJ 00 s 500 OJ s 50000 58000 $ (10 00 50n no I SOD 00 I 501]00 l 500 00 I 5IJUfIO 500 DC umnes -- 500 (10 I SOD 00 I SOD 0] SlIlJ00 I 500 00 WOOD I 50000 I 50000 s 50000 500 DO I 50000 500 DC
Total 0 erlltin EIe InU$ 21 33333 I 1668583 l 17OA891 I 1742288 I 17800 05 1820480 l 18613 45 19034 35 s 1945700 I 1991442 I 20l7A 3lt 208480E
-- Opelatlng Pro~i 2838764 I 3452b77 3570001 36~58 385333 3943543 4075600 s 4211618 s 435171~ 440 Ie I 4544648 47977 38
NOI Oper31m~ Incomel--P~ - nl~~t Ex nse l we G7 l 66667 l bbb b l 66657 683 67 65657 I 66657 S 66667 s 66667 66667 I 66667 I 66667
Profit Befote fate bull o 27n0 98 I n850 10 I 350334 s 36241 91 I 37416 67 I 3876877 s 4000933 4144951 I 4 85050 s 4429351 I i577982 s A731071 ~
tncome Taxes 937955 S 1218904 I 1251203 I 1304709 I 13495 20 I 139567E 1443216 I 1492182 s 15426 1R 1lt84565 I 1648( 73 I 17OJ1 Of
Net Income s 1774142 s ~1fi7C 47 I 224213B bull 2J1g402 a 23991 47 I lA81 01 I 2S65717 26s~7 69 I 7424 I 2834785 S 2929108 s 30H885
YerZ lytl JlJ A1l9 ulit Sepmbr ~ NO8fnb~ ~ ~ February MMkh s 240568 63 s 2A7 7B5E9 S 5S)192f $ jE2 B7I4 S 770762 12 s )7880480 2[l751 53 2OJloOi ue 30474515 3133A750 ~ 33- 003 ~5
Cosl cf Goods SOlid Sal9S
$lb421Y SI s 16914646 s 17944748 $ 18483090 s 19037583 $ 196J8711 s 20196972 20802881 21426968 227318 7 0~-----Z2208_ i 76J4877 --7863823 s 8099841 $ 83-42836 S85931 i1 88509 I) $ 9116442 $~8993G s lH3)lt $991783 $ 103118A 3lt
_ Operating Epenss=Adverllsrng
GfltlssMari
5nl422 I 619464 s e lfln 4fl 657190 769 1)5 6112 12 1181 oJ 7396 73 761863 78A719 308260 832508 QlLtJJI 120Jfl43 j 1=36928 s 1 71095 n1439 13538 11 1394425 14 j)2 53 147945 237 ze 1S394 3J-~ 11gt1Si~1 16tOO 16
8 Furnoture 8333 I 83B 13 JJ 83 33 83 33 83 CO 83 ]] 8J 31 83] R1 s 833J mrrQl ~~hOn
- SenrlEe toolsrJJ --D~~-~-- 5 16667 s 16657 s 16667 $ 16657 16pound 67 lS567 6657 IS667 16S 67 10067 So 15667 HiS 57 ~ Rergt1 s JmOO s 1JOOIln ~ CJOOOO s 330000 )JOO 00 3JW 00 1300 (IJ ]]0000 3 30n OIJ 3100[11) I 33RO 00 oaoo 008 Bonj ~ e_e~ ~_ s 300 00 300 DO 300 00 s 100 on ]OC00 30000 300 00 30000 300 no 3DO 00 s 30000 ~iOO DO
IU _ D9preclatwn ~ _
o ~~ ---- 500 00 s 50000 $ 500 00 s 500 00 5OCOO 50000 50000 SOD00 50000 SOO 00 s 5000[1 SIJOoo J JtIIJ11~~ ~50 IJIJ S 550 00 550 00 s ~50 00 S 530 00 5SO 00 ~50 00 55800 iltn on ii0 OJ s J50 JO 550 co
5~~~~I~OP~~Epe==~I$~7598__2151~~07478__2J64~~240J~~4971__26A77~~mS1__~77~8m~~~__99~ ~O~p~~iliiI 53372 79 s 5512137 5692363 s 587793A 6069072 626594A s 54E8723 s 66n58A s iRCJ7 11 s 71142G3 s 7J42e 72 ~ i5nSJti
~ Non Operallrlq IncomeExpenses ~ - Inlltlrest EJltpensl 66667 s 66667 s 66667 s 66667 66667 s 66667 s 6067 s 66667 s 656 67 s pound6667 s 56667 $ 6GB 67
527[12 $ 5445531 $ 510)55 $ 5811267 $ 10002405 $ 6199276 $ 54020 if [10918 So 68X0-45 70416[ 72 l So- ~ 710131
cIncome T~Kec
~ ProfIt AeforE T~~__ 1887420li 1960331 s 2llLj2b1 s 20-2056 s 2160866 s ~231740 s 23047-40 s 237gtJ93D s )457376 s 2537146 s 2619308 s 2703935
~ Net Income ~_ 337J192 s 348540 $ -3lO004JE $ 3711211 $ ~~4153~1 $ 03615381i 41]173113 $ A230987 $ 068569 10 4510461 4656547 $ 4306991
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Year) __ ~_ yy August September ~1~ro$~~~ 7NM~$~~19-1--shy
~mes
Cost of Goods Sold lli 468276 52 48732482 49679456 51169840 GloftMargin $ 1771010 I 22424148 l 2083 s 23759 79 Op~ratl1q Expe1ses ld~_____ $ 17111957 I 17364 16 181gl1 ra 1873S 90 Labor s J42l933 35328 32 I -6383 16 bull 3747981 Furniture
- De Tecaloon bull 16S 57 I IFf67 s 166 pound7 bull 16667 u jmput er --~eclatl(Jn 6657 I se 57 bull 5567 bull 5667 Service tool
Ijeprerrahcn bull 16667 I 16667 I 16567 16667 R~t
8250 IJCl 315000 s 13251)00 bull 8~5000
Bend Fee bull 300 00 0000 300 00 I 30000 insurance -shy 1iJOOOO bull 1000 OD bull 1000 00 bull 1 OOODO Utrhnas 137500 bull 1~75 no e 1175 no I 137lt00
Total Openltin Ex en$e5 I 6277400 bull 64317117 bull 659073 I 075 71
OPf19 Plofll l 54936 8 1599~4 01 1135061 45 s FO35308
Qt10ber
Fi77F4Q 35
bull 24503472
I 193)2 to s J850 20
l 156 R7
I 6amp 67
I 166 67 RJs] 00 e 300 00
bull 1000 00 s 137500
I 69231 31
l 175803 42
~
s 54286083 s 252038577
ltitil 16 I 39762 33
s 16557
I 65 f7
I 16667 s 13~5-I)OO
s JOO 00 1000 00 s 137500
I 7096843
I JiL~7 27
December
bull oestae ee 25995734
I 20477 60
bull 0955 0
I 16561
I 6667
165 fir l 8=50 IJ[I
bull 300 00 s 0000[1 1J5 00
I 75700
s 1871935~
January
I 57gt92106 s 26715506
21091 93
bull 42110386
$ 16667
6667
I 16667 bbl1 )lJ
I 30000
bull 1000 )0 $ 1 i7500
s rasro 8
s 193155 H
Feblllal)
$ 59319859 l 275788 74
21724 69
bull 434937
bull 15657
s Db 67
bull 16667
bull f25lJ 00 I 300 00 s 1om on I 137500
I 75493 06
199269 58
Mruh
s 51099465 28405240
2237643
bull 4475235
I 1f657
I 5657
15R R7 I 525000 s JOO00 I 100000 I IJ7500
I mtS42ltlt
1 [l5ampOO 12
Ailtl
s 52932449 $ 292584)J
2304772
bull 45m 44
I 1566
I 5667
I 16r 6shy
bull eo250 00 30000 I 10000G 13750[1
I tU4Ol 16
21211512
Mirlt 14820422 30161 80
s 2373915 l 4747330
11657
I 6657
18G 57 s 83000 I 30000 1 uuu aubull 137500
s 8 5 45
s 21B819
Nen 0pratIn9 IncomeExfl~
66667 56657-Jertere s E ence $ Profit Before Taxesshy 15426951 bull 15925734 tncoroe T~~s s ~55J7 0shy l 57Ul b4 Net lucerne 98732119 10192470
yen1l14
Jyne -Sal3-~----- s 91f] 053 JO $ 1007 )94 59 Co~l of Gcods Sld bb 66035 s 68767985
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
YearS June August Senember October November December Jnuary Februa MrthJJb -- - ARi Ml
Gross Margin $ 40162118 $ 40162118 $ 41152118 I 40152118 I 4016118 $ 40162118 I 40152118 I 40162118 I 401 021 18 I 431621 18 I 40162112 I 401 62118 Operatln~ Epenses
I 3163600 I 6327375
I 1666
I 6667
$ 16667 I 909563 I 30000 I 110250 I 151594
I 10732459
I 31 ss88 I I 6327375 I
I 166 67 I
I 6667 I
I 1E657 I I 9(135 63 I I 3[000 I I 110250 I I 151594 I
I 10732469 I
3163688 6327375
16667
6667
16667 909563
31JO 00 110250 151594
10732459
I 31 ss86 I 6327375
I t66 67
I 6667
I 166 67 I 9095 63 I 30000 I 110250 I 151594
I 10732469
I I
I
I
I I I I I
I
3163588 I 31 6li 88 6327375 I 5327375
16667 I 16667
00 67 I 6667
166 67 I 16667 909563 I 919563
30000 I 30000 11050 I 110250 151594 $ 151594
10732469 I 10732469
I 3163688 I 6327375
I 16567
I 6667
I 166 67 I 909563 I 30000 I 110250 $ 151594
I 10732469
I 3163688 I 3163688 I 3153688 I 63273 75 I 5327375 I 6327375
I 16W I 6667 I 15667
I 6667 I 6667 I 6667
I 16667 I 16667 I 16667 I 909563 I 9[8553 I 909563 I 300 00 I 300001 30000 $ 1102 50 I 11U250 I 110250 I 151594 I 151594 I 151594
I 10732469 I 10732469 I 10732469
I 3163688 I 3163688 I 6327375 I 63~7375
I 16667 I 15667
I 6567 I 6567
I 166 67 I 16667 I 909563 I 909563 I 30000 I 30000 I 110250 I 110250 I 151594 I 151594
$ 10732469 I 1073249
AdvertlSinq Labor FlJmitlJle -Oepratl8n
computer DepreCIatIOn
3mce ools Deprecatlon
Rent Bond Fe Insurance Uillilies
Total Operatinq Expenses
I 294296 49 I 2942 49 I 294296 49 I 294296 49 I 294296 49 I 294296 49 $ 294296 49 I 29429649 $ 294296 49 I 2942 49 I 29429649 I 29429649Operating Profit
Non Operalinq IncomeExpenses - Interesl Expense I
I 29429649 I I I 29429E 49 I 294)96 49
I I 294296 49
I I
I 29429649 I 294 36 49
I I 294296 49
I I I I 294296 49 I 294296 49 I 294296 49
I I I 294296 49 I 294296 49Profit Before Taxes
Income Taxgs I 10594674 I 10594674 I 0594674 I 10594674 I 0594674 I 10594674 $ 10594674 I 10594674 I 10594674 I 1O~94674 I 10594674 I 10594574 Kelllltome I 18334976 I 18334976 I 18334976 I 183)4976 I 183349 6 I 18834976 I 18834976 I 18834976 I 18334376 $ 18834976 I 18334976 I 18834976
0M
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
poundj Ui
~ ~ sect 1 ~ lt
B ~ 2j J - OJ J
6 ~
T J-c J1 )
c ~ w 3tl 5
~ cj
~ ti t -I J
lt5 8 -t J)
~ (D - ~ o 0
d ~
iii g
~ (~ c 11 0 000
w
en ~
~~ JJ
~ ~ ~ ~ 0 c
ili 181 0 io
t 1 It c
(- ~ I~ m IV ) Lgt 1
) I ~ ij f til U1 111
Jb e~ ~~~ -10 0gt 0 u - Ji a1 j (yen~ ~Llt 1lJ -12 w
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
~ -~
c w
~ m om mm middotU1middotw m mrn wrn 00
[~ D-
amp~ ~
lJ
~Im ml
~I~ ~IJ JIgwI~go
~1E5
~I ~Ij
81~ ~I~
~Imbull rn -cr -LI1 rn _~ mshy0
om -o~ l)
~ 8pound~
~ ~ gJ8
__ 0
0 fjoJ _~ orno
~~m
DC oJ 8~~
~w lo 0 LI1 orno
~ _ co (J -J
8~ -~
-_0 ~u L
~~ S
~
~ ~~ 6 18
~ m
I~ ~~ I~
1 m
I~ I~ Ii IIs ~ ~ I I
I~ 1
0
IOj Imbullo 0
~-- -ll
h 51 51 - 0e3 ~ i uJ Q) ()LI1 -- cshy
e ~j
~2 ~ w iJ)WW LI1 Ci
Wll
~ ~ ~ =
u
sshyW m
w_
~~ isect -(0-
l ltrIl 0 JW OJiJshyLI1U1 m
bull
U J ~l
o no
~~cD
o-fgt8 eloFJ g 8~g)
~~rn
g ~middot5~ sect 8 ~~
__ 0
8 sect~E 8 sect~~
-_0
1 ~~-t ~ o 0 -J o oJ LI1 o CLI10
~~m
~ -~ ~ 8 8~~
middot_m
8 r~-sect IS 8 t
__ 0
8 secte~ 8
B ~~ 8 8~~
shyiJ) -0
~j 2 sect ~ ~ I-~ D -
Ill w _
~~ ~ u 0 ~5l U1
~ ~ d1
L _ rn
~ ~ ~
~ ~ -~ 11 m UJo
0 ~ ~Jj ~ om B iJ 1
III III
OJ
~tJ -amp$ i ~ UJ co 0 0
~ ~ 2J 1J1 (0 rn If) g t5 rn ut bull o 0 0
--~ ~ ~ 1 ~ ~ -loo -o (0
ell m L m
shyw _
~ ~ g w W j OJ f) ClI
J i1
-~ ~ s ~s ~ ~ ~
34
YearS lonthYeor Revenue
June
13442423 47 1126547500
11 265475 00
My MgJ
I 363117922 1381952898 1125517500 1125547500
I 1265175 OJ 11 265475 00
September
I ((1IE57873 1126547500
126547500
October
I 4197428 49 1125547500
I 12135475 00
November
1438517824 1126547500
1 2135 475 00
Decembel
I 457492800 1126547500
I 12654i5 00
JOUON
14763677 75 1125547500
II 265475 00
feboN
1495142751 1125547500
1126547500
March
1514117726 1126547500
11265475 80
ill
1532992702 IIm547500
11)55475 DO
lID
1551867577 11)[647500
II 255475DO
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
YearS lonthYeor Revenue
June
13442423 47 1126547500
11 265475 00
My MgJ
I 363117922 1381952898 1125517500 1125547500
I 1265175 OJ 11 265475 00
September
I ((1IE57873 1126547500
126547500
October
I 4197428 49 1125547500
I 12135475 00
November
1438517824 1126547500
1 2135 475 00
Decembel
I 457492800 1126547500
I 12654i5 00
JOUON
14763677 75 1125547500
II 265475 00
feboN
1495142751 1125547500
1126547500
March
1514117726 1126547500
11265475 80
ill
1532992702 IIm547500
11)55475 DO
lID
1551867577 11)[647500
II 255475DO
Cash on Hand Cast Sales shyloan or other Cash Imectlcm Toial Cash Receipts
Totol Cosh Avoiloble 14707904 47 I 489665422 1508540398 I 527415373 15462903 49 15651653 24 I 58404000 1602915275 1621790251 WOO 652 S 16595402m 1678415177 Cosh Peid Gut
Purchases (cosl ofgoods) I 86385J62 86385J82 I 86385382 86385382 863853 82 86385382 863853 82 I 86385382 86385392 I 86385382 1 86385382 I 863pound5382 I 6327375 63)7375 $ 6327375 6327375 63)7375 6327175 63)7375 I 63)7375 63273 75 I 63273 75 I 63273 75 I 6327375Labor
Furniture ~ljtf1
suooliesshoo Rellalrs and Namsnsnce AdvertlSln Car Delivery and Tral21 AccountmQ and Leoal Rent Utllltl28
Insurance Taxes - property
Bond
or r
I 3153686 S 3153686 I 3153588 I 3153688 I 316li88 I 3163688 I 3163686 I 3163688 I 3163686 I 3163688 I 3163688 I 3163688
9095 63 I 91J9563 I 909563 I 9095 63 I 9095 63 I 9095 63 I 909563 I 903553 I 909553 I 909563 I 9095 63 I 909563 5594 I 15594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 I 151594 110250 I 1IQ250 I 110250 1 110250 I 1102 50 I 110250 I 110260 I 110250 I 110253 I 110250 I 10250 I 110250
J(l)1JJ1 3[000 I 30[ 00 I 30000 I 30 00 I 30000 I 30000 I JOOOOI 300 00 I 30000 I 300001 )OOO Loan Interest MISCEllaneous
97077851 I 970)7351 197077851 I 97077251 I 97077851 I 97077851 I 97077851 I 97077851 I 97077861 I 97077851 I 97077851 I 9707851Subtotl Loan ploclva Capital Purchaes Other Slart-up cnsts I_~_~- T 6) ReseN8
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Appendix K Balance Sheet Pro-Forma Balance Sheetmiddot At Startup
l~iititl
~ftnH iDbUittl lcrourlsPa~ah ~
1nlrtlild ngT ~1 -----i2shy
01 lC
---shyL~9~lrm llabllili~1
FludfaelS ~oe Payable J iCL Lord i 81 LlII ~l)[I~ ~lt FIlulesandLmhol---- Ot81 IG
Iproenl i_ Fhlag i_ EO~m1
vehcee _ Orne Iimiddot TQIlli~bll~iK _ 150)JJ
e ltY
___w_
Pro-Forma Balance Sheet - End of Second Year A1tftl
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918
37
Appendix L Financial Ratios Financial Ratios
Current Ratio Year 1 30873306 bull start with high current ratio due Year 2 2474677 to the loan and investor investments Year 3 33180382 giving current assets cash from Year 4 4766057 long term liabilities loan and Year 5 73884382 note payable
Cash Rati 0
Year 1 21129508 bull cash starts high from the Year 2 15227049 infusion from the loans and Year 3 23298787 Investors Year 4 3766057 Year5 63884382
Acid Test Year 1 211 bull start with high acid test due Year 2 152 to the roan and investor investrnents Year 3 233 giving current assets cash from Year 4 377 long term liabilities loan and Year 5 639 note payable
Profit Ma-gin Year 1 0135542 steadily rrsing profit margin Year 2 01425185 Year 3 01456557 Year4 01484848 Year 5 01488372
Gross Margin Year 1 03173679 Year 2 03173679 Year 3 03173679 Year 4 03173679 Year 5 03173679
Debt to Equity Year 1 1 4788599 Year2 10961511 Year3 05217671 Year4 02645215 Year 5 n 1563628
Return on Assets Year 1 05644286 Year2 03964005 Year 3 06268307 Year 4 04937741 Year 5 03537898
Net SalesInventory Year 1 14116486 Year 2 12958577 Year 3 14222505 Year 4 14348859 Year 5 1 464918