Leasing Company


120 Johnston Boulevard
Minneapolis, Minnesota 55401

A significant competitive opportunity exists in small ticket leasing, primarily due to companies like Sprint and Intel who have tried to dominate the small ticket market with their size. In the process, they have become too big and slow to effectively respond to the needs of vendors. Small ticket leasing continues to be a viable and profitable business for those national leasing companies that are focused, highly automated, competitively funded, and effectively managed.


Leasing Industry Overview

Based on Equipment Leasing Association (ELA) statistics, there was $466 billion of capital equipment purchased in 1994, of which $140 billion (30 percent) was leased. New lease volume in the small ticket market, defined as transactions less than $100,000, was in excess of $7.2 billion in direct finance leases and $772 million in operating leases. These totals represented increases over 1993 of 16.6 percent for direct finance leases and 6.6 percent for operating leases. ELA estimates that 34 percent of the new lease volume generated by finance leases in 1994, was in office machines (20 percent), computers (9 percent), and telecommunications (5 percent).

National small ticket leasing companies have had their greatest success generating business in the office machine, computer, and telecommunication equipment markets. These lessors have had limited success in other markets, such as medical/dental, machine tool, printing, automotive aftermarket, etc.

The limitations in these markets are primarily due to the differences that exist in originating business with office automation product vendors versus vendors selling other types of equipment. Office automation product vendors are very familiar with leasing, and in the majority of cases, they handle all of the selling aspects of the lease with the lessee. Vendors selling other types of equipment generally expect the leasing company to handle the entire leasing sales process with the lessee. In effect, the vendor is only providing the leasing company with a referral.

Most national small ticket leasing companies, due to their assembly line approach of generating and processing business, find it cumbersome to originate business from vendor relationships of this nature. Markets where the vendor requires the leasing company to originate the lease directly with the vendor's customers are usually best served by small, niche-oriented leasing companies generating lease volumes in the $10 to $50 million range.

Small ticket leasing continues to be a viable and profitable business for those national leasing companies that are focused, highly automated, competitively funded, and effectively managed. ELA's 1994 Survey of Industry Activity and Business Operations supports the profitable opportunities that exist in small ticket leasing.

The successful small ticket leasing company today and in the future will be the one which effectively addresses the following five business issues:


A significant competitive opportunity exists in small ticket leasing, primarily due to companies like Sprint and Intel who have tried to dominate the small ticket market with their size. In the process, they have become too big and slow to effectively respond to the needs of vendors. By trying to penetrate so many different equipment markets to achieve their growth goals, they have only compounded this problem. They have also developed cost structures which make it difficult to achieve acceptable profit targets as a small ticket lessor in today's competitive environment.

In addition, many competitors, in an effort to gain market share, have made extremely aggressive residual assumptions to offer very low fair market value lease rates to vendors. This practice in the long run will prove to have a negative impact on earnings by their not being able to realize their booked residuals.

Listed below are the primary small ticket leasing competitors broken down in three ties based on their estimated annual lease sales volume:




Strategic Leasing Partnership Plan

I propose to create an industry-leading small ticket leasing company by developing a successful partnership alliance between:

There would be a three-point plan to build the company's business. In order of priority, they are:

  1. Direct origination in the office automation product markets based on a highly automated sales and processing database management strategy. Sales structure would center around a proactive inside sales team generating business from vendors and any existing lessees, with a small group of highly skilled outside salespeople originating new business from large vendors who have annual lease volumes in excess of $1.8 million. The product focus would be on commercial finance leases, consumer finance leases, and inventory finance. The majority of leases would be under $100,000, with an average size lease between $5,000 and $25,000 and average lease terms ranging 12 to 60 months.
  2. uisitions of or joint ventures with niche-oriented leasing companies specializing in the medical/dental, printing, machine tool, and automotive aftermarket equipment markets.
  3. cessing and portfolio management services on a fee income basis for leasing companies and vendors.

This plan accomplishes several critical success factors in building a profitable leasing company:


Lease income projections are included for the years 1996 though 2001. These projections assume conservative revenue, expense, and reserve estimates to make the pre-tax profit calculations as accurate as possible. They also reflect realistic sales growth projections for a start-up leasing company year to year. For comparison purposes, a five year financial forecast has been included. This is an actual forecast from an existing small ticket leasing company which has had a solid history of profitability.

Inventory finance projections have been prepared for $10 million, $25 million, and $50 million; all assume an average note size of $10,000. They also make realistic assumptions to reflect an accurate projection of potential profitability.

Finally, the lease processing system cost estimates provide the amount of investment required in technology to develop a leading edge lease processing system.




BUDGET LEASING CORPORATION, Boston, Massachusetts, 1995

THE BUDGET FUNDING GROUP, INC., Boston, Massachusetts, 1993 to 1994

Budget Leasing Corporation (BLC) is an independent third-party equipment leasing company, operating under the trade name Verta Leasing, with sales over $200 million. BLC specializes in small ticket to low-middle market leasing and inventory financing, focusing on manufacturers and vendors in the copier/fax, telecommunication, and personal computer markets. The Budget Funding Group (BFG), a privately held corporation, was divided in 1995 into three separate operating companies, one of which was BLC.

President/Chief Executive Officer, 1995

Complete profit and loss responsibility with the objective of preparing BLC for a future public offering. Reported to the Chairman of the Board and served as a member of the Board of Directors. Appointed to the Executive Committee, the senior operating committee of the Board.

Executive Vice President, Sales, 1994 to 1995

Vice President, Sales, 1993 to 1994

Directed the sales and marketing functions for Verta Leasing and Resort Funding with sales in excess of $250 million. Led a 32-person staff in the accomplishment of aggressive sales goals. Diversified the company into new markets and strengthened national account programs with Konica, Mita, Sharp, Copystar, Danka, Toshiba, Monroe, Riso, and Telrad.

DORAN CREDIT, Auburn Hills, Michigan, 1990 to 1993

Small ticket to low-middle market third-party lessor, with emphasis on the personal computer products marketplace. Subsidiary of Doran Corporation, a Fortune 100 company.

Vice President, Sales, Dealer Products Group

Responsible as a member of the management committee to provide a 20 percent return on equity to parent company. Managed a productive team of 30 sales and management professionals. Strategically extended the sales division into new markets. Led the profitable growth of a $100 million sales organization with national account responsibility for CompaqComputer, MicroTech, Intelligent Electronics, and Graybar.

Restructured the sales staff to increase efficiency while reducing sales costs by over $1 million.

GENESEE LEASING, Minneapolis, Minnesota, 1988 to 1990

Genesee Leasing was a captive leasing company to Citizens' Business (CBS), one of the nation's leading Hewlett Packard office equipment dealers.

Vice President, Sales

Generated additional leasing business by marketing directly to our existing lessee base. Increased leasing business in all CBS branches by creating new marketing and leasing sales training programs.

WILMINGTON LEASING, Charlotte, North Carolina, 1987 to 1988

A third-party, small ticket leasing company providing a funding source for brokers and other leasing companies.

Regional Manager, Broker Development

Generated leasing transactions under $100,000 by providing a debt source to independent third-party lessors and leasing brokers.

Reached 450 percent of Quota and ranked third of ten regional managers company-wide.

CORPORATE CREDIT LEASING, Cincinnati, Ohio, 1983 to 1986

A small ticket, third-party leasing company which originated business with manufacturers, vendors, and lessees. Subsidiary of Budson Sales Enterprises, a billion-dollar food distribution company.

National Sales Manager

Developed business nationally by establishing a productive network of vendors. Created and implemented all company leasing programs and advertising. Recruited and managed the national sales force.

DIAMOND LEASING CORPORATION, Indianapolis, Indiana, 1979 to 1983

A subsidiary of the Diamond Finance Company, a publicly traded consumer finance company.

Regional Sales Representative, 1981 to 1983

Operations Manager, 1979 to 1980

Developed and maintained a productive network of vendors in a defined territory through the sale of Diamond Leasing's programs and services.


Michigan State University, East Lansing, Michigan, Bachelor's Degree in Business Administration

Amembal and Isom, The Creative Financing Alternative, Leasing for Profit

Doran University, Management Training


Management Executive, General Counsel with more than 10 years experience in contract negotiations, legal department management, cost reduction, and strategic planning, who boosted revenues $480K by increasing collections 40 percent within 16 months.

Decision-maker with track record of promoting corporate growth through solid management skills.

Key player in successfully reorganizing company in bankruptcy; $20 million in sales achieved.

Proven ability to enhance company's competitive advantage by implementing effective business strategies.

Accomplished at implementing innovative procedures and systems to achieve superior results.

Willing to relocate. Age 35. Computer literate.


M.B.A., 3.2 GPA, Yale University, 1990

J.D., Dean's List, Columbia University College of Law, 1984

B.A., Dean's List, New York University, 1980


General Counsel, 1995-present, THE BUDGET FUNDING GROUP, INC., Boston, Massachusetts, 1994 to present

Associate General Counsel (Funding Group), 1994-1995

Corporate Counsel, MIC CORPORATION, Boston, Massachusetts, 1991 to 1994

Corporate Counsel, CYBERNOSTICS, INC., Richmond, Virginia, 1987 to 1988

Vice President/Senior Counsel, Secretary, MAKON CORPORATION, Richmond, Virginia, 1984 to 1987


Leasing Company

Financial Data for All Small-Ticket Respondents, 1994
Average balance sheet data per respondent at the end of fiscal year 1994 (35 respondents)
Net earning assets (e.g. loan and net lease receivables) $603,124,290
Other assets (e.g. investments; property plants & equipment; other nonearning assets) $49,939,740
Total assets $653,064,030
Short-term debt (including current portion of long-term debt) $114,514,700
Long-term debt, less current portion $385,373,900
Other current liabilities (e.g. accounts and taxes payable; accrued payroll/employee benefits) $32,683,140
Other long-term liabilities (e.g. retirement benefits, deferred income taxes) $39,424,170
Total liabilities $571,995,900
Owner equity $81,068,130
Average borrowings data per respondent for fiscal year 1994 (35 respondents)
External borrowings $436,916,629
Borrowing from affiliates $62,971,971
Total borrowing $499,888,600
Average income statement data per respondent for fiscal year 1994 (39 respondents)
Lease revenue $45,240,130
Loan revenue $23,031,410
Fee income and other revenue $5,502,615
Total revenue $73,774,155
Interest expense $24,550,870
Operating expense (general and administrative, selling, etc.) $21,332,360
Depreciation expense-operating leases $8,459,846
Provision for bad debt $4,324,769
Total expenses $58,667,845
Income before taxes on income $15,106,310
Provision for taxes on income: Current portion (credit) $3,064,333
Deferred portion $1,580,974
Total provision for taxes on income $4,645,307
Net income $10,461,003

Portfolio Analysis Model

Leasing Company

Input Input Items
Lease Parameters
Target Period Jan-01 to Dec-01
Credit Applications Processed 24,107
Contracts Booked 13,500
Target Rate Factor 0.02922
Term 42 months
Equipment Cost $135,000,000.00 dollars
Residual (Based on Matrix) 5.62% of equipment cost.
Security Deposits 0 payment(s)
Debt Parameters
Leverage Percentage 100.00%
Note Amount $135,000,000.00
Commissions Paid (if appl) 0.00% = $0.00
Net Note Proceeds $135,000,000.00
Cost of Capital 6.75% for xx months.
Up-front Expenses
Sales Expenses 1.00% of equipment cost.
Commissions to Manf/Vendor 0.00% of equipment cost.
Allowance for Bad Debt 3.00% of equipment cost.
Ongoing Expenses $ Per Contract Period % Breakout
Credit Apps >$25,000 $24.00 => 96.0%
Credit Apps <$25,000 $36.00 => 4.0%
Processing Expenses (Cap) $50.00 => 99.0%
$100.00 => 1.0%
Invoicing Costs $4.80 per contract per month.
Doc Fee $29.40 = $49.00 x 60%
Risk Fee 0.00076 = .19% x 40%


Leasing Company

Monthly Note Payment 3,617,899.47
Monthly Lease Stream 3,944,700.00
Effective Lease Interest Rate 14.02%
Pre-Tax Income (Loss) 16,621,857.73
(percentage of orig cost) 12.3%
Average Annual R.O.E. 2.11%
Booked Residual Value 7,583,625.00
Up-front Expenses
Bad Debt Expense 4,050,000.00
Commissions to Manf/Vendor 0.00
Selling Expenses 1,350,000.00
Total Up-Front Expenses 5,400,000.00
Ongoing Expenses
Monthly Invoicing Exp 64,800.00
Monthly Credit Amort 14,050.94
Monthly Processing Amort 16,232.14
Monthly Processing Total 95,083.08
Up-front Income
Documentation Fees 396,900.00
Ongoing Fee Income
Monthly Risk Fees 102,600.00

Actual 5-Year Forecast of an Existing Small Ticket Leasing Company

Leasing Company

*Profit goals achieved were over 100% of plan for 1993-1995.
INCOME (Rounded to thousands) 1993 1994 1995 1996 1997
LEASE INCOME 32,564 31,956 34,264 36,849 39,405
INTEREST EXPENSE (14,579) (13,500) (14,478) (15,570) (16,650)
NET LEASE INCOME 17,985 18,456 19,786 21,279 22,755
FEE INCOME 5,848 6,025 6,532 6,888 7,338
RESIDUAL GAIN 6,272 5,895 5,300 5,000 5,000
TOTAL OTHER INCOME 12,120 11,920 11,832 11,888 12,338
TOTAL OPERATING INCOME $30,105 $30,376 $31,618 $33,167 $35,093
SALARIES 1,224 1,224 1,110 1,110 1,200
COMMISSIONS 576 624 680 680 680
FRINGES 392 392 355 355 384
OTHER EXPENSES 1,440 1,400 1,300 1,300 1,450
TOTAL SALES EXPENSES $3,632 $3,640 $3,445 $3,445 $3,714
COMPENSATION 3,600 3,708 3,700 3,710 3,810
FRINGES 1,152 1,187 1,184 1,187 1,219
RENT/UTILITIES 1,236 1,040 1,060 1,080 1,100
TELEPHONE/POSTAGE 840 850 830 850 850
DEPRECIATION 528 500 490 485 470
DATA PROCESSING 2,760 1,500 1,400 1,550 1,600
OTHER EXPENSES 1,920 1,900 1,900 1,920 1,920
TOTAL ADMIN. EXPENSES $12,036 $10,685 $10,564 $10,782 $10,969
TOTAL SALES & ADMIN. EXP. $15,668 $14,325 $14,009 $14,227 $14,683
PROVISION FOR BAD DEBT 8,660 8,100 8,687 9,342 9,990
OUTSIDE COMMISSIONS 2,700 3,000 3,500 3,500 3,500
DEFERRED IDC NEW BUSINESS (4,860) (5,400) (6,300) (6,300) (6,300)
NET EXPENSES $22,168 $20,025 $19,896 $20,769 $21,873
PRE-TAX PROFIT/(LOSS) $7,937 $10,351 $11,722 $12,398 $13,220
INCOME TAX EXPENSE 3,016 3,933 4,454 4,710 5,024
AFTER-TAX PROFIT/(LOSS) *$4,921 *$6,418 *$7,268 $7,688 $8,196
VOLUME 108,000 120,000 140,000 140,000 140,000
ASSETS 243,405 259,589 278,000 299,000 319,000
ROA 2.02% 2.47% 2.61% 2.57% 2.57%
O.LIAB & D.T. 26,000 27,000 28,000 30,000 33,000
DEBT 186,347 199,362 214,286 230,571 245,143
EQUITY 31,058 33,227 35,714 38,429 40,857
ROE 15.84% 19.32% 20.35% 20.00% 20.06%
NIL 217,405 232,589 250,000 269,000 286,000

Lease Processing System Cost Estimates

Leasing Company

Complete Automated Credit Scoring System $175,000
Back End Leasing Software $100,000
System Setup and Development Costs $150,000
Structured Query Language Server Software $65,000
Structured Query Language Database Server $50,000
Document Imaging System $50,000
Miscellaneous System Hardware and Software $25,000
Remote Access System $10,000
Backup System $10,000
Printers (per unit installed) $5,000
Optical Storage System $5,000
Workstations (per user) $3,000
Fax Servers (per unit installed) $2,500
Local Area Network (per user) $300
(Includes wiring, concentrators, network cards, and software)
TOTAL COST: $650,800

IFS Pricing Model

Leasing Company

Input Input Items:
Lease Parameters
Credit Applications Processed 0
Contracts Booked 5,000
Interest Rate 25.01%
Term 4 months
Equipment Cost $50,000,000.00 dollars
Terms 30 days net to Manufacturer
Manufacturer's Discount 5.00%
Add-on Percentage 0.00%
Amount Funded $47,500,000.00 payment(s)
Debt Parameters
Leverage Percentage 100.00%
Total Amount Borrowed $35,000,000.00
Commissions Paid 0.00% = $0.00
Net Proceeds $35,000,000.00 (Equal to Manf. Funding)
Cost of Capital 6.75% for xx months.
Up-front Expenses
Sales Expenses 0.25% of equipment cost.
Commissions Paid to Ven/Manf 0.00% of equipment cost.
Allowance for Bad Debt 0.50% of equipment cost.
Ongoing Expenses
Credit Applications (Cap) $50.00 per application processed
Processing Expenses (Cap) $46.00 per contract booked
Invoicing Costs $5.00 per contract per month.


Leasing Company

Monthly Debt Payment 8,873,391.97
Monthly Note Stream 12,500,000.00
Rate Factor 0.25000
Pre-Tax Income (Loss) 1,051,432.11
Average Annual R.O.A. 0.84%
Up-front Expenses
Bad Debt Expense (250,000.00)
Manf. Commissions Paid 0.00
Selling Expenses (125,000.00)
Credit Expenses (250,000.00)
Processing Expenses (230,000.00)
Total Up-Front Expenses (855,000.00)
Ongoing Expenses
Monthly Invoicing Exp (25,000.00)
Monthly Processing Total (25,000.00)

Rebate Analysis:

Set Maximum Percentage of Income you wish to rebate back to Dealer: 75%.

Leasing Company

Period Profit Available Maximum Rebate % Profit remaining after Rebate based on percentage used.
1 $1,423,125.00 2.13% $355,781.25
2 $1,250,055.41 1.88% $312,513.85
3 $1,126,065.75 1.69% $281,516.44
4 $1,051,432.11 1.58% $262,858.03
5 $0.00 0.00% $0.00
6 $0.00 0.00% $0.00

User Contributions:

Comment about this article, ask questions, or add new information about this topic: