Upload
alice-yu
View
109
Download
0
Embed Size (px)
Citation preview
TanksRusM A N U FA C T U R I N G I N C
2 0 1 5 t o 2 0 1 9
TanksRusMANUFACTURING INC
S T R AT E G I C G R O W T H P L A N
TanksRusM A N U FA C T U R I N G I N C
AGENDA E x e c u t i v e S u m m a r y
S t r a t e g i c G o a l s
S i t u a t i o n a l A n a l y s i s
A n a l y s i s o f A l t e r n a t i v e s
I m p l e m e n t a t i o n
F i n a n c i a l F o r e c a s t
C o n c l u s i o n
TanksRusM A N U FA C T U R I N G I N C
OVERVIEW
Strategic Goals
Diversify and Implement by 2016
Return on Capital of 10%
Financing
$5.97 million available
$7.5 million required
EdmontonSales Office
AcquireGet Tanked
BalgonieConsolidation
MetalRecycling
Salt Silos
Hopper BottomCones
Net Income by 2017
NI in 2018 & 2019 by
$800K$100K
1
2
3
Meet space constraints4
TanksRusM A N U FA C T U R I N G I N C
RECOMMENDATIONS
Balgonie Consolidation
Edmonton Sales Office Metal Recycling
$945,000 $85,000 $218,000
$1,248,000
To achieve the goals…
TanksRusM A N U FA C T U R I N G I N C
PROJECTIONS
2017 2018 2019
Metal Recycling 40.896 34.298 29.25
Balgonie Facility 740.587 1053.314 1053.5668
Edmonton Sales Office 227.043 261.108 363.9977
100
300
500
700
900
1,100
1,300
1,500
After-Tax Net Income
Where will TRU be if recommendations are implemented?
TanksRusM A N U FA C T U R I N G I N C
To be the preferred supplier of high-quality and innovative refueling steel tanks to customers in Canada and Northern United States.
TRU is committed to be recognized as the leading manufacturer of high quality, innovative, reliable and environmentally friendly steel tanks in line with industry trends at a competitive price.
MISSION & VISIONOur purpose and goals
Mission
Vision
TanksRusM A N U FA C T U R I N G I N C
ENVIRONMENTAL SCANS T R E N G T H S• Strong Distribution Channel• Competitive Pricing• Experienced Executive Team
W E A K N E S S E S• High Travel Costs & Dissatisfaction• Welders’ Unionization• Limited Space Capacity• Welding Deficiencies
O P P O R T U N I T I E S• Booming Oil Industry in Alberta• Agricultural Growth in Saskatchewan• Innovative Manufacturing Technologies
T H R E A T S• Higher Lease Costs• Low Supply of Qualified Welders• Increased Steel Input Prices
Strengths Weaknesses
Where we are…
Opportunities Threats
Competitive Pricing
Newest Technologies
Access to Steel
StrategicLocations
KEY DRIVERS
TanksRusM A N U FA C T U R I N G I N C
REGINA
Where we should be…
E D M O N T O N$150B Spending on Construction and Maintenance over next 25 years15-35% Growth in Tank Sales in Alberta65% Decrease in Travel Costs$102B Oil Sands Projects scheduled 2015-2017$3.7B Barrels of Oil forecast for 2020
S A S K A T C H E W A NNo. 2 Saskatchewan remains No. 2 in long-term growth in Canada
2nd Largest Oil Producer in Canada
$10M Crop Production by 2020
2018 Regina Bypass Project completed Largest Sask. Transportation Project in History
2013
2020
2030
1.98B
3.7B
5.2B
TRU’S FOOTPRINT
BALGONIE
EDMONTON
TanksRusM A N U FA C T U R I N G I N C
STEADY-STATE PROJECTION
2014 2015 2016 2017 2018 2019
8.5M 8.5M8.9M 8.9M
9.3M 9.3M
Revenues Net Income
Net Income $639K
Net Income$718K
If we continue the current trajectory…
Net Income $839K
Competitive Landscape
TanksR Us
Tank Rentals Inc.
AB Co.
PrairieTank
Tanks of Steel
VicWest
Meridian Manufacturing
Steelcraft Inc.
0 50 100 150 200 250
8.5
12
11.4
5.2
14.8
199.3
145.6
56.8
The steady-state projection…
TanksRusM A N U FA C T U R I N G I N C
CUSTOMER ANALYSISSales segmented by customer and region
81% of sales• Refueling and Transport
Tanks• Oil & Agriculture
19% of sales• Large Steel Storage Tanks• Oil
35%
51%
14%
SASKATCHEWAN
ALBERTA
OTHERS & USA
99-gallon
500-gallon
1,000 gallon
25,000 gallon
50,000 gallon
0 500 1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 5,000
28%
36%
36%
37%
32%
TanksRusM A N U FA C T U R I N G I N C
FINANCING ANALYSIS
0
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
Get Tanked$5.5M
Balgonie$945K
HBC$500K
Salt Silos$398K
Metal Recycling $218K
Edmonton$85K
Total Required:$7.56M
Get Tanked Loan$4.5M
Invested$800K
Cash$667K
TanksRusM A N U FA C T U R I N G I N C
Total Available:$5.97M
How to finance our growth?
TanksRusM A N U FA C T U R I N G I N C
A N A LY Z I N G T H E A LT E R N AT I V E S
TanksRusM A N U FA C T U R I N G I N C
STRATEGY: EDMONTON SALES OFFICE
Pros Cons• Volatility in Oil Price• Competitive Market in
Alberta• Moving Cost & Recruiting
New Employees
• Reducing Travel Cost• Low Initial Investment• Consistent Growth Margin
Around 17% in the Next Five Years.
• Increased Demand for Tanks in Alberta
Additional Net Income by 2017: $227K Financing Require: $85K
Expand and grow sales in Alberta
TanksRusM A N U FA C T U R I N G I N C
Increasing Net Income by 2017 : $947K NPV $352K (5-year) Financing Required:
$5.5M
• Expanding Alberta Market with 15% - 35% of Increasing Sales
• Specialty in Welding could be Expanded to Reducing Production Cost
• Stable Revenue until 2025 from Long-Term Contract with Alberta
Pros Cons• Cyclical Nature of Oil
Industry• Financing Required will
Eliminate Other Options• High Debt-Equity Ratio will
not Obtain Low Interest Loan from ATB.
STRATEGY: ACQUIRE GET TANKEDLong-term venture in Alberta
TanksRusM A N U FA C T U R I N G I N C
STRATEGY: BALGONIE CONSOLIDATION
• Increasing Travel Time for Employees
• Higher Freight & Fuel Cost
• Increasing Wages and Expenses Accounts for 26% of Revenue in 2015
Net Income by 2017: $741K NPV $3.6M Financing Required:
$1.1M
• Additional Capacity to Expand and Diversify
• Increasing Operational Efficiency & Cost Saving
Pros Cons
Support the growth ahead…
TanksRusM A N U FA C T U R I N G I N C
Salt Silos Relationship with
provinces Diversify geographic risk
and in-house experience Demand for silos to
increase × Environmental impact× Operational
inefficiencies× Sales staff moral
Metal Recycling Good steel supply Product diversification
within available capacity Positive environmental
impact × Financial risk× Matured industry and
high competitiveness × Increasing operating cost
Hopper Bottom Cones Leverage agricultural
sector, growth - largest single user of industry products
Product diversification× Capacity constraint× Weather conditions× Highly competitive
Saskatchewan market
MINOR ALTERNATIVESOther ways to achieve
TanksRusM A N U FA C T U R I N G I N C
MINOR ALTERNATIVES
• Positive NPV of $112k (SK)• Net income $86k (average) over a 5 year period• Financing Required $ 605k (high)
Financial Considerations
• Positive NPV of $119k• Net Income $43k (2017), $44k (2018), $48k (2019)• Financing Required $ 218k
• Positive NPV on all bidding scenarios• Net income $800k (2017) based on $6.08M bid• Financing Required $400k (low)
TanksRusM A N U FA C T U R I N G I N C
Aligned with TRU’s Strategy
✓
✓
✓
Qualitative Criteria
Alberta’s Growth and Expansion
Cost savingsOperational
efficiencies
Access to Steel Supply
Environment-ally sustainable
Capital-Intensive
Not diversifyingUnfeasible to
implement by 2016
Increase operational inefficiency
Lowest Return on Investment
Financing Required
Low Medium Low High Low Medium
NPV $916K (DCF)
$3.6M $119K $352K $281K $112K
DECISION MATRIX TanksRusM A N U FA C T U R I N G I N C
EdmontonSales Office
AcquireGet Tanked
BalgonieConsolidation
MetalRecycling
Salt Silos
Hopper Bottom Cones
The right strategic decisions
TanksRusM A N U FA C T U R I N G I N C
O P E R AT I O N A L I S S U E S & I M P L E M E N TAT I O N P L A N
TanksRusM A N U FA C T U R I N G I N C
MAJOR OPERATIONAL ISSUES
LAWSUIT & POTENTIAL
DEFAMATION
M. HARDING & LEGAL COUNSEL
OUT OF COURT
SETTLEMENT
3 - 6 MONTHS
Lawsuit and Potential Defamation
TanksRusM A N U FA C T U R I N G I N C
MAJOR OPERATIONAL ISSUES
WELDING DEFICIENCIES
AND STAFFING
R. PATEL & PRODUCTION
TEAM
SEMI-AUTOMATIC
ROBOTIC WELDING SYSTEM
APPRENTICESHIP PROGRAM
6 - 12 MONTHS
TanksRusM A N U FA C T U R I N G I N C
Lawsuit and Potential Defamation
TanksRusM A N U FA C T U R I N G I N C
MINOR OPERATIONAL ISSUES
LACK OF PAYROLL & HIRING PRACTISE
RELIANCE ON ONE SUPPLIER
SUPERVISOR NON-COMPLIANCE
OUTSOURCE CRADLE PRODUCTION
FOREIGN STAFFING
NEW WEBSITE
MANUAL PRODUCT COSTING
Resolving the Minor Issues
TanksRusM A N U FA C T U R I N G I N C
IMPLEMENTATION PLAN
CHANGE MANAGEMENT
• Committee Formation
• Effective Communication
• Track Changes
PRODUCT RISK
• Fixed Contracts
• Consistent Supply
FINANCIAL RISK
• Line of Credit
• Financial Reporting
HR RISK
• Incentives
• Training
• Office Visits
TanksRusM A N U FA C T U R I N G I N C
FINANCIAL FORECAST
2014 2015 2016 2017 2018 20190
2,000
4,000
6,000
8,000
10,000
12,000
14,000
9,392
10,70911,745
12,672
NI $325K
NI $245K
NI $141K
Reaching the end goals…
Highlights 2017 | $1.13M +$325K > Target
2017 | $1.37M+$245K Increase
2019 | $1.51M+$141K Increase
TanksRusM A N U FA C T U R I N G I N C
FINANCING THE FUTURE DIRECTION
Cash on Hand - 2014 667,403
Shareholder’s Advances 500,000
Issuance of Class B Shares 300,000
Total available funds 1,467,403
Purchase of Bulgonie Site 945,000
Sales office in Alberta 85,000
Recycling Joint Venture 218,000
Total required 1,248,000
Surplus 219,403
Investing in the right opportunities
TanksRusM A N U FA C T U R I N G I N C
FORWARD-LOOKING STATEMENTS
TRU Manufacturing Inc. is committed to be the leading manufacturer of high quality, innovative reliable and sustainable steel tanks by applying latest technologies in line with industry trends and to supply products to the customers at a competitive price.
To be the preferred supplier of high-quality, innovative and sustainable steel tanks to customers in Canada and Northern United States.
Setting a new course…
Mission
Vision
TanksRusM A N U FA C T U R I N G I N C
PERFORMANCE MANAGEMENTMaximize performance and results
TanksRusM A N U FA C T U R I N G I N C
BLUEPRINT FOR SUCCESSCharting a strategic direction
Balgonie Consolidation
Edmonton Sales Office
Metal Recycling
$945,000 $85,000 $218,000
$1,248,000
Achieved Net Income Diversification& Implementation by 2016
Return on Investment
•Diversified & greater control over supply chain • Scalable Implementation
> 10%
2017 2018 2019
325244 141
TanksRusM A N U FA C T U R I N G I N C
TanksRusMANUFACTURING INC
T H A N K YO U a n d Q & A
TanksRusM A N U FA C T U R I N G I N C
TanksRusM A N U FA C T U R I N G I N C
1. Cover Page2. Agenda3. Executive Summary4. Strategic Recommendati
ons5. Financial Outcome6. Original Mission and Vis
ionSituational Analysis7. Geographic Footprint8. Pipeline Map9. Future Situation10. Compared to our peers11. Financial Forecast 12. Financing Analysis
13. Alt: Edmonton Sales Office
14. Alt: Get Tanked
15. Alt: Balgonie16. Minor Alts17. Minor Alts
– Financial18. Decision Mat
rix19. Major Ope
rational Issues
20. Minor Operational Issues
21. Implementation Plan
22. FINANCIAL FORECAST
23. FINANCING THE FUTURE DIRECTION
24. Forward-Looking Statements
25. Performance Management
26. CONCLUSION27. Thank you and Q
&A
TABLE OF CONTENTS
TanksRusM A N U FA C T U R I N G I N C
Bibliography
TanksRusM A N U FA C T U R I N G I N C
Appendix 1: Ratios
2014 2013 2012 2011
Current Ratio: 1.84 1.79 1.71 1.36
Quick Ratio: 1.31 0.97 0.05 0.79
0.56 0.72 1.03 0.80
Debt to Total Assets: Total Debt/Total Assets 0.57 0.61 0.65 0.62
Times Interest Earned 11.15 10.43 2.70 12.66
Average Collection Period (in days)
47 45 15 33
Days Sales in Inventory
41 81 97 Average Inventory/
(Cost of Goods Sold/Days in a year)
A/R/(Total Credit Sales/
365 Days)
Liqu
idit
y Ra
tios
:Ac
tivi
ty R
atio
s:
LT Debt / Total EquityLong Term Debt to Equity Ratio:
(EBT+Interest)/Interest
Cash+A/R/Curr. Liab
Curr. Assets/Curr.Liab
Leve
rage
Rat
ios:
TanksRusM A N U FA C T U R I N G I N C
Appendix 2: Product Profitability
Contribution Margin per product type Labour ` Total Average ContribType Material Cost OH Var. Selling Margin CM %of Tank Cost @ $27/h @29.625/h Costs Price
by Product
99-gallon 617.96 175.5 193 986 1,375 389 28%500-gallon 799.02 275.4 302 1,377 2,150 773 36%1,000 gallon 1,182.31 415.8 456 2,054 3,225 1,171 36%25,000 gallon 7,538.21 2127.6 2,334 12,000 18,900 6,900 37%50,000 gallon 16,422.61 3037.5 3,333 22,793 33,650 10,857 32%
TanksRusM A N U FA C T U R I N G I N C
Appendix 3: Alberta Sales Office
AssumptionsNote 1: Increase in revenue is according to this schedule (2016-2020) 2016 2017 2018 2019 2020
15% 35% 15% 15% 15%Note 3: Assume no change in overheadNote 4: Sales people at $15,000 eachNote 5: Salespeople at 15,000 eachNote 6: Increase by % of sales schedule (2016-2020)Note 7: Increase in material cost 3% per year @ 80% of COGS of 2014 2016 2017 2018 2019 2020Note 8: $3000 per saleperson per month plus 2% increase per year 5% 4% 1% 1% 1%Note 9: Assume 2% increase per year
Note 2: Assume no freight revenue/cost since Alberta customer prefer their own transportation
TanksRusM A N U FA C T U R I N G I N C
Appendix 4: Get Tanked
Revenue: Notes 2014 2015 2016 2017 2018 2019 2020Tank Sales 5,758 6,257 6,528 7,370 7,425 7,797 7,980 COGS Notes (1) (2) 3,702 3,870 4,138 4,604 4,748 4,898 5,136 Gross Margin 2,056 2,387 2,390 2,766 2,678 2,899 2,844 Production Costs:Total Production Costs 987 862 883 1,070 820 720 660 Total expenses 778 781 760 582 654 669 683 Net income before tax 291 744 747 1,114 1,203 1,510 1,500 Income tax 44 112 112 167 180 227 225 Net Income 247.5583 633 635 947 1,023 1,284 1,275 Plant Equipment Upgrades (500) Add back Amortization:Office equipment Note (8) 643 50 50 50 50 50 - Plant equipment Note (8) 62 450 450 600 300 150 50 Net Cash Inflows 500 634 1,596 1,372 1,483 1,325 Discount Rate, at 10% 0.909 0.826 0.751 0.683 0.621 0.564 PV of Cash Inflows 454 524 1,199 937 921 748
Total PV of Cash Inflows 4,934 Cash Outlay for Purchase of Company (5,000) Tax Shield on Plant Equipment 268 Tax Shield on Plant Equipment Upgrades 108 Tax Shield on Office Equipment 42 NPV (6 years, 10% rate) 352
Pro-Forma P&L for Get Tanked, 2015 to 2021 ($ in 000s)
TanksRusM A N U FA C T U R I N G I N C
Appendix 4: Get TankedNote (1) Material costs increase 3%, material costs are equal to ( C ) + ( D ) in the Schedule of COGs
Schedule of Cost of Goods Sold (COGS)Production 1000 Gal. 2,485 2,514 2,645 2,677 2,711 2,747
135 Gal. 2,000 2,200 2,500 2,500 2,500 2,600 Material Costs 1000 Gal. (C) 1,772 1,846 2,001 2,086 2,176 2,270
135 Gal. (D) 1,090 1,235 1,445 1,489 1,534 1,643 Total Labor Costs 1000 Gal. (E) 116 121 135 141 146 152
135 Gal. (F) 62 70 85 88 90 96 Overhead $145/Hr x 830 866 938 945 952 974 Note (3) Six plant employees - by 2020, on additional employee at a cost of $54,167Note (4) Rework estimated at 0.025% o SalesNote (5) Schedule of Administrative Wages
Note (6) Schedule of Lease 2015 2016 2017 2018 2019 2020 2021Total Lease Costs (in 000s) 400 402 455 458 460 463 465
Note (7) Equipment repair and maintenance to go up $50K annually
Note (9) Schedule of Sales Quantities 2015 2016 2017 2018 2019 2020Retail Sales Volume 1,000 Gallon 585 614 645 677 711 747 Sales Price 1,725 1,725 1,725 1,725 1,725 1,725 Total Retail Sales (in 000s) (A) 1,009 1,060 1,113 1,168 1,227 1,288 Contract Sales Qty (in 000s) 1,000 Gallon 3,042 3,042 3,362 3,362 3,530 3,530 Contract Sales Qty (in 000s) 135-Gallon 2,206 2,427 2,895 2,895 3,040 3,162 Total Contract Sales (in 000s) 5,248 5,469 6,257 6,257 6,570 6,692
Note (8) Amortization on office equipment and plant equipment, declining balance at CCA rates since no deferred tax
- One owner at $200,000 per year to stay on in 2016, one manager to take over in year 2017 at $175,000 and increase by 10% next year and 3% every year after and other administrative wages calculated below:
Note (2) Labour Costs increase by $1 per hour, however in 2018 the increase is to be $2. Labour Costs is equal to (E) + (F) in the schedule of COGs
TanksRusM A N U FA C T U R I N G I N C
Appendix 5: Balgonie Consolidation2014 2015 2016 2017 2018 2019 2020
Total revenues 8,510 8,512 8,938 8,940 9,387 9,390 9,393 Total COGS 6,603 6,842 7,013 7,140 7,291 7,425 7,561 Gross margin 1,907 1,670 1,924 1,800 2,096 1,965 1,831 Gross margin percentage 22% 20% 22% 20% 22% 21% 19%Production overhead:Total production overhead 45 100 (445) (416) (555) (579) (591) Total General and Admin. expenses 1,000 1,102 1,103 1,125 1,147 1,170 1,193 Total expense before overhead allocation1,168 1,317 767 813 692 688 697 Pre-tax income 740 354 1,158 987 1,404 1,277 1,134 Tax @ 25% 185 88 289 247 351 319 284 Net income 555 265 868 741 1,053 958 851 Add back depreciation 398 373 381 243 200 169 Annual cash flow 663 1,241 1,122 1,296 1,158 1,019 Discount factor i=10% 1 1 1 1 1 2 PV of cash flow 663 1,128 927 974 791 633 Sensitivity Analysis Asking Price versus Realtor Suggested PriceTotal PV of cash flow 4,453 4,453 Required (375) (245) Purchase price (375) (245) Financing (11) (7) Building upgrade (450) (450) (55) (55) Plant equipment (250) (250) (450) (450)
(250) (250) CCA tax shield building class 1 @ 10% 85 85 (1,142) CAA tax shield Equipment class 43 @ 30% 49 49 Total TotalNet present value 3,512 3,642 (1,142) (1,008)
TanksRusM A N U FA C T U R I N G I N C
Appendix 5: Salt Silos
TanksRusM A N U FA C T U R I N G I N C
Appendix 6: Metal Recycling
TanksRusM A N U FA C T U R I N G I N C
Appendix 7: Hopper Bottom Cones
TanksRusM A N U FA C T U R I N G I N C
Appendix 7: Balance SheetAssets 2015 2016 2017 2018 2019 2020Current assets: Cash 1,759 2,847 4,069 5,626 7,092 8,649Net accounts receivable (Note-1) 1,091 1,260 1,444 1,586 1,699 1,812Inventory (Note-2) 574 658 763 825 890 962Prepaid expenses (Note-3) 170 197 225 247 265 283Total current assets 3,595 4,962 6,501 8,284 9,946 11,706Building 650 618 556 500 450 405Leasehold improvements 159 120 30 30 20 10Office equipment 16 30 20 14 10 8Manufacturing equipment 684 840 759 508 472 338Vehicles 48 34 24 17 12 8Total capital assets 1,558 1,641 1,388 1,069 963 769Total Assets 5,153 6,603 7,890 9,353 10,909 12,474LiabilitiesCurrent liabilities:Total current liabilities 1,299 1,670 1,920 2,148 2,285 2,428Bank loan 180 154 130 107 84 62Venture capital payable 564 500 436 372 308 244Total long-term debt 744 655 566 479 392 306Total liabilities 2,043 2,325 2,486 2,627 2,677 2,733EquityShare capital 875 875 875 875 875 875Current earnings 432 958 1,124 1,418 1,473 1,513Retained earnings 2,252 3,013 4,089 5,236 6,804 8,391Dividends paid (450) (568) (685) (803) (920) (1,038)Total retained earnings 2,234 3,403 4,529 5,851 7,357 8,866Total Equity 3,109 4,278 5,404 6,726 8,232 9,741Total Liabilities and Equity 5,153 6,603 7,890 9,353 10,909 12,474
2015 0.24
2016 0.15
2017 0.10
2018 0.07
2019 0.05
2020 0.03
LT Debt to Equity
TanksRusM A N U FA C T U R I N G I N C
Appendix 8: Cash Flow2015 2016 2017 2018 2019 2020
Cash Flows from Operating Activities Net Income 725 895 1,125 1,369 1,511 1,514 Add Expenses Not Requiring Cash: Depreciation 436 428 378 273 225 190 Other Adjustments: Difference in Accounts Receivable (1) (168) (184) (142) (113) (113) Difference in Inventory (19) (84) (104) (63) (64) (73) Difference in Prepaid Expenses (22) (26) (29) (22) (18) (18)Difference in Current Liabilites excl. Current portion of debt (37) 371 250 228 138 142 Net Cash from Operating Activities 1,082 1,415 1,435 1,644 1,678 1,643Cash Flows from Investing Activities Investment in Balgonie (945)Investment in Metal Recovery facility (109)Loans to MSAB (109)Investment in Computers* (18)Investment in Manufacturing Equipment* (165) (125) (125)Leasehold Improvement - Metal Tank* (50)Investment in Office Equipment (5) Net Cash Used for Investing Activities (1,163) (238) (125) 0 (125) 0Cash Flows from Financing Activities Financing received Note 2 1,248Dividend PaymentsPayment of Long Term Debt and Financing (75) (89) (88) (88) (87) (86)Payment of Short term portion of debt Net Cash from Financing Activities 1,173 (89) (88) (88) (87) (86)NET INCREASE/(DECREASE) IN CASH 1,092 1,088 1,222 1,557 1,467 1,557CASH, BEGINNING OF YEAR 667 1,759 2,847 4,069 5,626 7,092CASH, END OF YEAR 1,759 2,847 4,069 5,626 7,092 8,649
2015 $1.76M
2016 $2.85M
2017 $4.07M
2018 $5.63M
2019 $7.09M
2020 $8.65M
EndingCash
TanksRusM A N U FA C T U R I N G I N C
Appendix 9: Statement of Comprehensive Income
Year Year Year Year Year1 2 3 4 5
2015 2016 2017 2018 2019 2020RevenuesTotal Revenues 8,512 9,392 10,709 11,745 12,672 13,540Cost of goods sold:Total cost of goods sold 6,821 7,544 8,670 9,406 10,151 10,997Gross margin 1,692 1,849 2,039 2,339 2,521 2,543Gross margin percentage 19.9% 19.7% 19.0% 19.9% 19.9% 18.8%Production overhead:Total production overhead (436) (542) (581) (693) (756) (802)General and administrative expenses:Total general and administrative expenses 1,028 1,064 987 1,073 1,129 1,192Bonus expense 17 17 17 17 17 17Depreciation 33 33 33 33 33 33Interest expense 83 83 83 83 83 83Total other expenses 133 133 133 133 133 133Total expense before overhead allocation 725 655 539 513 507 524Pre-tax income 967 1,194 1,500 1,826 2,014 2,019Tax @ 25% 242 298 375 456 504 505Net Income 725 895 1,125 1,369 1,511 1,514Target Net Income 800 1,225 1,469Net Income over/(under) target (in 000s) +325 +145 +41
TanksRusM A N U FA C T U R I N G I N C
Appendix 10: Manufacturing Space Constraint
Available Square Footage
99-gallon, DW
500-gallon, DW
1,000-gallon, DW
25,000-litre, DW
50,000-litre, DW
Increase in Alberta Sales (2017 production) Storage
Scrap Metal
Space available after allocation
Small Tank Facility 15,000 4,000 5,000 6,000 -
Large tank facility 10,000 4,500 5,500 -
Storage Yard 65,340
Storage Yard 65,340 65,000 340
New Facility 60,000 4,000 5,000 6,000 4,500 5,500 3,063 8,000 23,938
Space allocation
Exis
ting
Prop
osed
Current Square Footage 90,340
Proposed Square Footage 125,340
Space Allocated:
Alberta Sales Growth by 2020 9,215
Scrap Metal 8,000
TanksRusM A N U FA C T U R I N G I N C
Appendix: Action PlanAction Lead Cost Q1 Q2 Q3 Q4
TRU Overall '000s1 Internal memo to all employees about the new direction Pres.2 Facilitate dialougue among employees and senior management GM3 Arrange for financing for the different alternatives Contrl.4 Change management committee to monitor progress Mgmt.5 Monthly & Quarterly fin. reporting on different performance matrix Contrl.
Opening of New Sales Office in Alberta6 Finalize contract with landlord to lease office space and start moving SM 557 Begin transition of staff leaving TRU, pay for severance and hire new SM/Admin 308 Monthly visit to sales office to monitor staff and provide support SM
Purchase Saskatchewan Location9 Sign purchase agreement for new Saskatchewan plant Pres 245
10 Hire Contractors to initiate upgrade of building GM 45011 Purchase equipments for the new plants PM 25012 Consolidate production facility to the new location and ensure PM13 Research financial incentives to workers at the new plant PM 4814 Work with new plant workers on flexible shifts and charter bus to aid PM 9
Metal Recycling Venture15 Finalize contract with MSAB to start the new venture Pres16 Work with MSAB to begin construction of new facility PM 21817 Set up contracts to get scrap delivery PM/GM18 Negotiate contracts to sell scrap to mills PM/MSSK19 Negotiate contracts for steel delivery PM
Major Lawsuit from Customer20 Seek legal counsel GM 5021 Analyze various site remediation techniques Mgmt.22 Create provision/reserve for potential clean-up charge Contrl. 14023 Negotiate out of court settlement Legal Team
Welding Deficiencies24 Analyze implication of robotic welding systems Mgmt.25 Request quote from robot welding manufacturers Contrl.26 Send welders for training program to improve skill level PM 10
TanksRusM A N U FA C T U R I N G I N C
Appendix: Action PlanAction Lead Cost Q1 Q2 Q3 Q4
External Supplier for Cradles27 Outsource cradle production and create quality control checks to PM
Inefficiencies due to Multiple Sites28 Analyze and implement Just in Time inventory management PM29 Analyze efficiencies of new facility to ensure targets are met PM
Standard Hiring Practices and Payroll System30 Set up HR Department GM31 Set up hiring standards to be followed by company GM/HR
Implement SAGE ERP to manage payroll Contrl.Computerized Costing System
32 Purchase ERP system Sage ERT X3 GM 1333 Train employees to use ERP system Admin 5
Using Foreign Workers34 Engage staffing agencies to hire foreign workers under federal program GM35 Analyze Balgonie population for potential hires PM
Unionization and Welder Morale36 Start in house apprenticeship Admin37 Implement retention program Admin
New Website38 Hire external web developers to build new site Admin 1039 Analyze usability of Google AdWords Admin
Supervisor Not Following Standards40 Provide training to supervisors regarding standards and protocols GM/PM
Quality of Raw Material41 Negotiate Service Level Agreement with suppliers PM42 Ensure usage of metal from recycling venture PM
Cash Flow Planning and Loan Negotiation43 Assign employee with cash management responsibility Contrl.44 Maintain relationship with major banks to build credibility Contrl.