Soapy Rides is a prominent hand car wash serving the East Meadow, Long Island, NY community. Soapy Rides will be run by Mark Deshpande, of the prominent Deshpande family. The Deshpande family has been serving the Long Island area with a car repair business and property development /management for over 30 years. Mark will be leveraging the incredible good will and brand recognition of the Deshpande family name to quickly gain market penetration.
The Business
Soapy Rides will be providing customers with three services: exterior car washing, , interior cleaning, and detailing. Soapy Rides has no true competitors that are trying to offer a high quality service for a reasonable rate. Most are trying to compete on price alone. Soapy Rides' ability to provide a high quality service, both in regards to the actual washing as well as customer service is all based on their ability to find the best employees. Hiring the best employees is cost effective because it decreases HR costs associated with turnover and other employee costs. Hiring the best employees and making sure that they are well taken care of ensures that they in turn take care of the customers. Study after study proves that a happy employee is far more likely to provide the highest level of customer service compared to an employee who is not happy and feels that they are being taken advantage of.
The Customers
Soapy Rides will target three main groups of customers: individual car owner and leasers, car dealerships, and local businesses. The surrounding area is quite affluent, 40% of the residents earn over $70,000 a year. Consequently, they have nice cars and want them to look nice. There are five different car dealerships within a three-mile radius which will require car washing services for the various fleets. Lastly, there are many different local businesses that have company cars and that require clean appearances.
Management
The strength of Mark's experience and his family's name equity and assistance is Soapy Rides' competitive edge as well as a significant asset. Mark has been involved in the family's car repair business for the last ten years. He has worked his way through the organization and has been the manager for the last five years overseeing operations of $1.2 million annually. Before the family venture, Mark received his MBA from Cornell University. With 30 years invested in the community, the Deshpande family name has generated significant value as a fair, active member of the community. Lastly, Soapy Rides will be able to leverage several of the Deshpande's for their business expertise.
Soapy Rides is positioning itself as the premier hand car wash serving the Long Island area. Mark has forecasted a 20% market share. The business will generate a 95% gross margin and an 11% net margin after year one and 20.79% after year three. By year three the business will have developed a yearly net profit of $48,000 .
Highlights
The objectives for Soapy Rides Car Wash and Detail Service are:
The mission of Soapy Ride is to provide top-quality washing and detail service for luxury car owners in East Meadow, NY. Soapy Rides will work to keep employees satisfied in order to maintain impeccable customer service.
The company is solely owned by Mark Deshpande and will be funded by an initial investment of $30,000. Soapy Rides is New York State registered C corporation.
2.1 Company OwnershipThe company will be solely owned by Mark Deshpande. Mark has been in the car industry all his life, having grown up in the family car repair business. He came across the location in East Meadow purely by accident and he felt it would be a perfect location for a car wash service.
2.2 Start-up SummaryThe start-up expenses for Soapy Rides will be financed by Mark Deshpande, from the profits he made in selling his part of the family car repair business. The property on Hempstead Road will be leased in April 2001 for a minimum of three years, with the option to extend the lease for another three years after that.
Mark is working with the family lawyer to set up incorporation and to discuss lease issues before the business is launched. He is working with a local graphic designer to develop a logo, letterhead, and company brochures. Although Mark has been in the car repair business, he has not been in the wash and detailing business, which is a very different service (quick turnaround per car is incredibly important). For this reason he is working with an acquaintance to set up the system that will ensure efficient service even during peak usage.
Rent on the location has been negotiated and will be $1,200 per month. In addition, insurance for the business will be approximately $200 per month and will be paid by direct debit on a monthly basis. Expensed equipment includes three high-power water pumps, two industrial vacuum cleaners, two computer terminals, and one cash register. All of the equipment will be depreciated over three years.
The location was previously used as a quick stop automobile service shop, so it is set up to move vehicles quickly through the premises, but does not have all the necessary systems in place to host a car wash and detail facility. The services of a contracting company will be sought to convert the use of the facility and to improve the customer waiting room facilities.
| Start-up | |
| Requirements | |
| Start-up Expenses | |
| Legal | $500 |
| Stationery etc. | $400 |
| Brochures | $450 |
| Consultants | $0 |
| Insurance | $200 |
| Rent | $1,200 |
| Research and Development | $300 |
| Expensed Equipment | $4,100 |
| Signs | $700 |
| Building Materials | $1,200 |
| Building Labor | $1,000 |
| Total Start-up Expenses | $10,050 |
| Start-up Assets Needed | |
| Cash Balance on Starting Date | $8,700 |
| Start-up Inventory | $250 |
| Other Current Assets | $1,000 |
| Total Current Assets | $9,950 |
| Long-term Assets | $10,000 |
| Total Assets | $19,950 |
| Total Requirements | $30,000 |
| Funding | |
| Investment | |
| Investor 1 | $30,000 |
| Investor 2 | $0 |
| Other | $0 |
| Total Investment | $30,000 |
| Current Liabilities | |
| Accounts Payable | $0 |
| Current Borrowing | $0 |
| Other Current Liabilities | $0 |
| Current Liabilities | $0 |
| Long-term Liabilities | $0 |
| Total Liabilities | $0 |
| Loss at Start-up | ($10,050) |
| Total Capital | $19,950 |
| Total Capital and Liabilities | $19,950 |
Start-up
Soapy Rides will provide three services to its customers:
The car wash will be based in East Meadow, New York. This area has a number of benefits in terms of the market that it will provide for the business. Over 40% of households in the immediate neighborhood earn over $70,000 annually. Many people in the neighborhood own and/or lease new cars and place great value on their cars and how they look. There are a large number of car dealerships in the area--five within three miles of the proposed location for Soapy Rides.
4.1 Market SegmentationSoapy Rides segments its customers by type of car ownership. We believe that the type of car that a person owns says volumes about their driving, and, therefore their car washing and detailing requirements.
Market Analysis (Pie)
| Market Analysis | |||||||
| Potential Customers | Growth | 2001 | 2002 | 2003 | 2004 | 2005 | CAGR |
| New Car Owners | 10% | 7,200 | 7,920 | 8,712 | 9,583 | 10,541 | 10.00% |
| Older Luxury Car Owners | 15% | 12,500 | 14,375 | 16,531 | 19,011 | 21,863 | 15.00% |
| Sports Car Owners | 15% | 6,500 | 7,475 | 8,596 | 9,885 | 11,368 | 15.00% |
| Lifetime Owners | 10% | 17,000 | 18,700 | 20,570 | 22,627 | 24,890 | 10.00% |
| New and Used Car Dealerships | 7% | 9 | 10 | 11 | 12 | 13 | 9.63% |
| Total | 12.28% | 43,209 | 48,480 | 54,420 | 61,118 | 68,675 | 12.28% |
The strategy behind Soapy Rides target segmentation is to attract customers who will be repeat users and will frequent the business in the typically quiet times for a car wash business. It will not be difficult to attract customers during the summer months and on the weekends, the weekdays however, especially in the winter, people will not think about having their cars washed. For this reason, Soapy Rides will target people who will tend not to be restricted to these busy times.
The hand car washing business in East Meadow consists of many small competitors. Everything from local children raising money for their youth group on a Saturday by cleaning cars, to the automatic car wash machines, are competition for Soapy Rides. However, these two alternatives aim to meet the needs of the price-conscious individuals who are choosing the service simply so they do not have to clean the car themselves. Soapy Rides on the other hand, targets the quality-conscious individuals who value their car enough to spend $10-$15 per week to make it look good.
4.3.1 Competition and Buying PatternsThere is one other hand car wash shop in East Meadow. It is quite new and is trying to compete with automatic car washes by offering low prices. However, it is not targeting the customers who seek quality cleaning.
The customers who Soapy Rides is targeting have their cars washed based on the quality of the job. They do not mind spending a little more each week to have their car washed and waxed in order to keep the paint work in excellent shape. The businesses that Soapy Rides targets will be more cost conscious, so prices will be approximately 30% less for these customers to promote volume usage.
The key differentiator for Soapy Rides Car Wash is Mark Deshpande and his business and personal connections within the East Meadow neighborhood. For this reason, the sales and marketing focus will be on a one-to-one basis, with the emphasis on gaining loyal and repeat customers as "friends" of the business. Soapy Rides, therefore, will depend on word-of-mouth advertising for the immediate community.
5.1 Competitive EdgeSoapy Rides' competitive edge will be Mark Deshpande and the quality of the family name in the East Meadow area. As mentioned, the family has been in the car business for over 30 years, and has an excellent reputation and a myriad of both business and personal contacts. In addition, Mark has put a great deal of emphasis on creating a system that is both fast and efficient, which will keep costs, in terms of time spent per car, to a minimum.
5.2 Sales StrategySales strategy is on a one-to-one basis. All customers will feel they are a valued friend of Soapy Rides, and that all employees care about the care and upkeep of each vehicle. We must be aware that there are low switching costs in the car washing industry, so we have to work hard to develop and keep repeat customers.
5.2.1 Sales ForecastThe following chart forecasts sales based upon the Market Segmentation Strategy. Sales are seasonal in this industry, tending to be higher in the warmer summer months, and to drop off in the winter. However, we will aim to flatten sales across the sales cycle by targeting segments that will want to keep their cars clean and looking good year round.
Sales Monthly
| Sales Forecast | |||
| Unit Sales | FY 2002 | FY 2003 | FY 2004 |
| Full Wash | 1,760 | 2,288 | 2,974 |
| Exterior Wash | 2,050 | 2,665 | 3,465 |
| Interior Clean | 770 | 1,001 | 1,301 |
| End User Detail | 129 | 193 | 290 |
| Business Fleet Washes | 615 | 923 | 1,384 |
| Car Dealership Details | 494 | 642 | 963 |
| Total Unit Sales | 5,818 | 7,712 | 10,376 |
| Unit Prices | FY 2002 | FY 2003 | FY 2004 |
| Full Wash | $15.00 | $15.00 | $15.00 |
| Exterior Wash | $9.00 | $10.00 | $12.00 |
| Interior Clean | $8.00 | $9.00 | $9.00 |
| End User Detail | $140.00 | $145.00 | $150.00 |
| Business Fleet Washes | $10.00 | $10.00 | $10.00 |
| Car Dealership Details | $70.00 | $75.00 | $80.00 |
| Sales | |||
| Full Wash | $26,400 | $34,320 | $44,616 |
| Exterior Wash | $18,450 | $26,650 | $41,574 |
| Interior Clean | $6,160 | $9,009 | $11,712 |
| End User Detail | $18,060 | $27,985 | $43,425 |
| Business Fleet Washes | $6,150 | $9,225 | $13,838 |
| Car Dealership Details | $34,580 | $48,150 | $77,040 |
| Total Sales | $109,800 | $155,339 | $232,204 |
| Direct Unit Costs | FY 2002 | FY 2003 | FY 2004 |
| Full Wash | $0.70 | $0.80 | $0.90 |
| Exterior Wash | $0.40 | $0.45 | $0.50 |
| Interior Clean | $0.30 | $0.35 | $0.40 |
| End User Detail | $3.00 | $3.50 | $4.00 |
| Business Fleet Washes | $0.70 | $0.75 | $0.80 |
| Car Dealership Details | $3.00 | $3.50 | $4.00 |
| Direct Cost of Sales | FY 2002 | FY 2003 | FY 2004 |
| Full Wash | $1,232 | $1,830 | $2,677 |
| Exterior Wash | $820 | $1,199 | $1,732 |
| Interior Clean | $231 | $350 | $521 |
| End User Detail | $387 | $676 | $1,158 |
| Business Fleet Washes | $431 | $692 | $1,107 |
| Car Dealership Details | $1,482 | $2,247 | $3,852 |
| Subtotal Direct Cost of Sales | $4,583 | $6,994 | $11,047 |
The following table outlines the important milestones in the planning and implementation of Soapy Rides.
| Milestones | |||||
| Milestone | Start Date | End Date | Budget | Manager | Department |
| Complete Business Plan | 2/1/2001 | 5/1/2001 | $0 | ABC | Department |
| Sign Rental Contract | 3/20/2001 | 3/20/2001 | $475 | Mark | Owner |
| Convert Premises | 4/1/2001 | 4/30/2001 | $0 | Contractors | Contractors |
| Hire Car Wash Staff | 4/20/2001 | 4/20/2001 | $200 | Mark | Owner |
| Hire Admin Staff | 4/20/2001 | 4/20/2001 | $200 | Mark | Owner |
| Open for Business | 5/1/2001 | 5/1/2001 | $0 | Staff | Staff |
| Distribute Flyers | 4/28/2001 | 5/5/2001 | $75 | Friends | Friends |
| Press Release | 4/29/2001 | 4/29/2001 | $25 | Mark | Owner |
| Follow-up on Press Release | 4/30/2001 | 4/30/2001 | $0 | Mark | Owner |
| Totals | $975 |
Mark Deshpande is the sole owner and manager of Soapy Rides. In addition, he will be helped (on an unofficial basis) by his father, Barry Deshpande. Barry has over 30 years experience as an entrepreneur, both in the car business and in property development and management.
Mark will also have the assistance of John Shine, the family accountant, in creating a long-term strategic vision for the company. John is a family friend and has worked with the Deshpande family for 23 years. He has worked with hundreds of small- and medium-sized businesses during his career.
6.1 Personnel PlanSince car washing is a seasonal business, with business increasing in the warm summer months, and being busier on the weekends than during the week, Soapy Rides will rely on both temporary and part-time help. The company will hire one full-time car wash/detail specialist and one full-time car wash specialist when it opens for business. Although it will rely on temporary and part-time help, quality will not be compromised, since all washers and detailers will receive thorough training. The company will also hire an administrative assistant who will assist Mark with paperwork and act as a receptionist.
| Personnel Plan | |||
| FY 2002 | FY 2003 | FY 2004 | |
| Owner | $18,000 | $30,000 | $40,000 |
| Car Washers | $30,240 | $43,312 | $51,174 |
| Admin/Sales | $13,440 | $15,000 | $22,000 |
| Total People | 0 | 0 | 0 |
| Total Payroll | $61,680 | $88,312 | $113,174 |
The following plan outlines the financial development of Soapy Rides. The business will be initially financed by a $30,000 investment by Mark Deshpande and will finance growth through cash flow. This will mean that the company will grow more slowly than it could, but it will ensure that Mark retains control over the direction of the company. In year three, it is hoped that the company will be able to open a second location. It is envisioned that an outside loan or equity funding will be sought at that time.
7.1 Important AssumptionsThe financial projections for Soapy Rides are based on the following assumptions. These assumptions are thought to be quite conservative, as are the financial forecasts.
| General Assumptions | |||
| FY 2002 | FY 2003 | FY 2004 | |
| Plan Month | 1 | 2 | 3 |
| Current Interest Rate | 10.00% | 10.00% | 10.00% |
| Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
| Tax Rate | 25.42% | 25.00% | 25.42% |
| Sales on Credit % | 15.00% | 15.00% | 15.00% |
| Other | 0 | 0 | 0 |
Fixed monthly costs for Soapy Rides are estimated to be approximately $7,500, and break even monthly units are 203 units per month.
Break-even Analysis
| Break-even Analysis: | |
| Monthly Units Break-even | 203 |
| Monthly Revenue Break-even | $9,122 |
| Assumptions: | |
| Average Per-Unit Revenue | $45.00 |
| Average Per-Unit Variable Cost | $8.00 |
| Estimated Monthly Fixed Cost | $7,500 |
The following Profit and Loss table illustrates income and expenses monthly for the first year, and annually for the next two years.
| Pro Forma Profit and Loss | |||
| FY 2002 | FY 2003 | FY 2004 | |
| Sales | $109,800 | $155,339 | $232,204 |
| Direct Cost of Sales | $4,583 | $6,994 | $11,047 |
| Other | $0 | $0 | $0 |
| ------------ | ------------ | ------------ | |
| Total Cost of Sales | $4,583 | $6,994 | $11,047 |
| Gross Margin | $105,218 | $148,345 | $221,157 |
| Gross Margin % | 95.83% | 95.50% | 95.24% |
| Expenses: | |||
| Payroll | $61,680 | $88,312 | $113,174 |
| Sales and Marketing and Other Expenses | $2,600 | $1,550 | $1,700 |
| Depreciation | $2,070 | $2,070 | $2,070 |
| Leased Equipment | $0 | $0 | $0 |
| Utilities | $3,325 | $3,500 | $3,750 |
| Insurance | $1,800 | $1,800 | $1,800 |
| Rent | $4,800 | $5,500 | $6,000 |
| Payroll Taxes | $15,420 | $22,078 | $28,294 |
| Other | $0 | $0 | $0 |
| ------------ | ------------ | ------------ | |
| Total Operating Expenses | $91,695 | $124,810 | $156,788 |
| Profit Before Interest and Taxes | $13,523 | $23,535 | $64,370 |
| Interest Expense | $0 | $0 | $0 |
| Taxes Incurred | $3,204 | $5,884 | $16,361 |
| Net Profit | $10,318 | $17,651 | $48,009 |
| Net Profit/Sales | 9.40% | 11.36% | 20.68% |
The following Cash Flow table illustrates that if Soapy Rides meets projected sales, it will have positive cash flow after month three of operation.
Cash
| Pro Forma Cash Flow | |||
| FY 2002 | FY 2003 | FY 2004 | |
| Cash Received | |||
| Cash from Operations: | |||
| Cash Sales | $93,330 | $132,038 | $197,374 |
| Cash from Receivables | $13,918 | $22,242 | $33,044 |
| Subtotal Cash from Operations | $107,248 | $154,280 | $230,417 |
| Additional Cash Received | |||
| Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
| New Current Borrowing | $0 | $0 | $0 |
| New Other Liabilities (interest-free) | $0 | $0 | $0 |
| New Long-term Liabilities | $0 | $0 | $0 |
| Sales of Other Current Assets | $0 | $0 | $0 |
| Sales of Long-term Assets | $0 | $0 | $0 |
| New Investment Received | $0 | $0 | $0 |
| Subtotal Cash Received | $107,248 | $154,280 | $230,417 |
| Expenditures | FY 2002 | FY 2003 | FY 2004 |
| Expenditures from Operations: | |||
| Cash Spending | $2,072 | $2,548 | $4,082 |
| Payment of Accounts Payable | $93,389 | $132,822 | $176,854 |
| Subtotal Spent on Operations | $95,461 | $135,370 | $180,936 |
| Additional Cash Spent | |||
| Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
| Principal Repayment of Current Borrowing | $0 | $0 | $0 |
| Other Liabilities Principal Repayment | $0 | $0 | $0 |
| Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
| Purchase Other Current Assets | $0 | $0 | $0 |
| Purchase Long-term Assets | $0 | $0 | $0 |
| Dividends | $0 | $0 | $0 |
| Subtotal Cash Spent | $95,461 | $135,370 | $180,936 |
| Net Cash Flow | $11,787 | $18,910 | $49,481 |
| Cash Balance | $20,487 | $39,397 | $88,878 |
Soapy Rides' balance sheet illustrates a healthy financial position for this new company. The monthly estimates are included in the appendices.
| Pro Forma Balance Sheet | |||
| Assets | |||
| Current Assets | FY 2002 | FY 2003 | FY 2004 |
| Cash | $20,487 | $39,397 | $88,878 |
| Accounts Receivable | $2,552 | $3,611 | $5,398 |
| Inventory | $483 | $737 | $1,164 |
| Other Current Assets | $1,000 | $1,000 | $1,000 |
| Total Current Assets | $24,522 | $44,745 | $96,440 |
| Long-term Assets | |||
| Long-term Assets | $10,000 | $10,000 | $10,000 |
| Accumulated Depreciation | $2,070 | $4,140 | $6,210 |
| Total Long-term Assets | $7,930 | $5,860 | $3,790 |
| Total Assets | $32,452 | $50,605 | $100,230 |
| Liabilities and Capital | |||
| Current Liabilities | FY 2002 | FY 2003 | FY 2004 |
| Accounts Payable | $2,184 | $2,686 | $4,302 |
| Current Borrowing | $0 | $0 | $0 |
| Other Current Liabilities | $0 | $0 | $0 |
| Subtotal Current Liabilities | $2,184 | $2,686 | $4,302 |
| Long-term Liabilities | $0 | $0 | $0 |
| Total Liabilities | $2,184 | $2,686 | $4,302 |
| Paid-in Capital | $30,000 | $30,000 | $30,000 |
| Retained Earnings | ($10,050) | $268 | $17,919 |
| Earnings | $10,318 | $17,651 | $48,009 |
| Total Capital | $30,268 | $47,919 | $95,929 |
| Total Liabilities and Capital | $32,452 | $50,605 | $100,230 |
| Net Worth | $30,268 | $47,919 | $95,929 |
| Ratio Analysis | ||||
| FY 2002 | FY 2003 | FY 2004 | Industry Profile | |
| Sales Growth | 0.00% | 41.47% | 49.48% | 3.00% |
| Percent of Total Assets | ||||
| Accounts Receivable | 7.86% | 7.14% | 5.39% | 8.70% |
| Inventory | 1.49% | 1.46% | 1.16% | 9.50% |
| Other Current Assets | 3.08% | 1.98% | 1.00% | 26.40% |
| Total Current Assets | 75.56% | 88.42% | 96.22% | 44.60% |
| Long-term Assets | 24.44% | 11.58% | 3.78% | 55.40% |
| Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
| Current Liabilities | 6.73% | 5.31% | 4.29% | 29.30% |
| Long-term Liabilities | 0.00% | 0.00% | 0.00% | 27.80% |
| Total Liabilities | 6.73% | 5.31% | 4.29% | 57.10% |
| Net Worth | 93.27% | 94.69% | 95.71% | 42.90% |
| Percent of Sales | ||||
| Sales | 100.00% | 100.00% | 100.00% | 100.00% |
| Gross Margin | 95.83% | 95.50% | 95.24% | 0.00% |
| Selling, General &Administrative Expenses | 86.59% | 84.13% | 74.45% | 68.20% |
| Advertising Expenses | 0.91% | 0.74% | 0.56% | 1.50% |
| Profit Before Interest and Taxes | 12.32% | 15.15% | 27.72% | 2.70% |
| Main Ratios | ||||
| Current | 11.23 | 16.66 | 22.42 | 1.53 |
| Quick | 11.01 | 16.39 | 22.15 | 0.88 |
| Total Debt to Total Assets | 6.73% | 5.31% | 4.29% | 57.10% |
| Pre-tax Return on Net Worth | 44.68% | 49.11% | 67.10% | 3.40% |
| Pre-tax Return on Assets | 41.67% | 46.51% | 64.22% | 8.00% |
| Additional Ratios | FY 2002 | FY 2003 | FY 2004 | |
| Net Profit Margin | 9.40% | 11.36% | 20.68% | n.a |
| Return on Equity | 34.09% | 36.83% | 50.05% | n.a |
| Activity Ratios | ||||
| Accounts Receivable Turnover | 6.45 | 6.45 | 6.45 | n.a |
| Collection Days | 43 | 48 | 47 | n.a |
| Inventory Turnover | 12.00 | 11.46 | 11.62 | n.a |
| Accounts Payable Turnover | 43.76 | 49.64 | 41.49 | n.a |
| Payment Days | 5 | 7 | 7 | n.a |
| Total Asset Turnover | 3.38 | 3.07 | 2.32 | n.a |
| Debt Ratios | ||||
| Debt to Net Worth | 0.07 | 0.06 | 0.04 | n.a |
| Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
| Liquidity Ratios | ||||
| Net Working Capital | $22,338 | $42,059 | $92,139 | n.a |
| Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
| Additional Ratios | ||||
| Assets to Sales | 0.30 | 0.33 | 0.43 | n.a |
| Current Debt/Total Assets | 7% | 5% | 4% | n.a |
| Acid Test | 9.84 | 15.04 | 20.89 | n.a |
| Sales/Net Worth | 3.63 | 3.24 | 2.42 | n.a |
| Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |