From the factory-To the airfield..

We take Pride in what we do.

Magazine Advertisement by the KoehlerCraft aircraft company

The Koehler CraftR/C aircraft company

• The KoehlerCraft company specializes in manufacturing ready to fly and kit ready radio controlled aircraft at an affordable and competitive price.

• KoehlerCraft airplanes range from park flyer to quarter scale.

• We specialize in both performance and scale aircraft of superior durability and quality.

The KoehlerCraft Factory• Our factory utilizes the latest in

foam molding technology that creates quality foam moldings for low prices.

• We also have efficient assembly lines operated by skilled workers with an attention to detail.

Nature of Business

• Radio Controlled model airplane manufacturing company.

• Specializes in Park flyer and Sport class aircraft under the AMA specifications guidelines.

• -Made form EPO foam with wood framework.

KoehlerCraft offers a wide selection of airplane models that satisfy a wide range of interests

These models range from the

P-51D Mustang,

The Hughes H1 Racer,

The RAF SE5a biplane…

We are located on Alpha Drive, Hampton Township, PA 15101

KoehlerCraft

Our Company

Our Products:

• Park flyer & Sport Class• Made of high

compression EPO foam• Hollow internals with

wooden framework• Come in RTF, ARF, and

PNP versions.

Hours of Operation

• We work from 9:00AM until 5:00PM, with possible overtime depending on orders or stock backup.

• We can work these hours due to efficient machinery used in the foam molding process, allowing fast production.

Job Description:

• Foam Molding Operator– In charge of operating the foam molding machine for the KoehlerCraft aircraft wings and fuselages.

• Assembly Line Worker– Assembles the finished molded parts, and gives the final quality control checks for all operating

systems.

• Office worker– Creates and improves aircraft functional systems, using CAD program systems.

• Secretary – Maintains customer relations and organizes the company’s systems and files.

Job Payment

• Foam Molding Operator: $10/hr ($80 day)• Assembly line worker: $8.50/hr ($68 day)• Secretary: $14.00/hr ($112/day)• Office worker: $20.00/hr($160/day)

KoehlerCraft Air

Income Statement

31-May-12

June July August September October November

Revenue from Sales $ 63,000.00

Avg. Customers/Day 4

Avg. Purchase Price $ 750.00

Days open per month 21 $ 21.00

Cost of Goods from Sales $ 37,800.00

Avg. Industry Markup 40% 40% 40% 40% 40% 40% 40%

Gross Profit $ 25,200.00

Operating Expenses:

Owner's Yearly Salary $ 40,000.00 $ 3,333.33 $ 3,333.33 333333 333333 333333 333333

Wage Expense $ 8,820.00 $ 8,820.00 $8,820.00 $8,820.00 $8,820.00 $8,820.00

Rent Expense $ 6,300.00 $ 6,300.00 6,300 6,300 6,300 6,300

Advertising Expense $ 1,260.00 $ 2,100.00 2,100 2,100 2,100 2,100

Supplies Expense $ 1,000.00 $ 1,000.00 1000 1000 1000 1000

Utilities Expense $ 500.00 $ 500.00 500 500 500 500

Cell phone & Internet $ 175.00 $ 175.00 175 175 175 175

Insurance Expense $ 800.00 $ 800.00 800 800 800 800

Loan Payment $ 500.00

Total Operating Expense $ 22,688.33

Net Income $ 2,511.67

Loan • I need $213,706 in order to start this company

– I have $2,000 to invest

– I am asking for a $211,706 loan• With a loan term of 5 years at 6% interest, it equates to $4,092.87• It will be paid off in 35 ½ years, equating to $500 per month.

KoehlerCraft Air

Equipment List

Note: List any Equipment needed for start-up

Required Equipment for Start Up Amount Total Resource

Technology

Computer(s) $ 3,600.00 www.bestbuy.com/Dell Printer(s) $ 150.00 www.bestbuy.com/HP

Phone(s) $ 16.00 www.Comcast.com/XFINITY

Web Page $ 1,000.00 Cash Register(s) $ 20.00

Total Technology Cost $ 4,786.00

Equipment

Foam Compression machine $ 100,000.00 www.A.E. Cole.com Drills $ 80.00

misc tools $ 40.00       

Total Equi;pment Cost $ 100,120.00

Furniture & Fixtures

desk chairs $ 400.00 desks $ 400.00

        

Total Furniture Cost $ 800.00

Other Assets

misc money $ 100.00    

        

Total Cost of Other Assets $ 100.00  

TOTAL COST OF EQUIPMENT $ 105,806.00

KoehlerCraft

Start Up Costs

Note: Required Start-up Funds for New Business

Required Start-Up Funds Amount Totals

Fixed Assets

Technology $ 4,786.00

Equipment $ 100,120.00

Furniture and Fixtures $ 800.00

Other Fixed Assets $ 100.00

Total Fixed Assets $ 105,806.00

Start-up Costs (one-time)

Legal and Accounting Fees $ 1,000.00

Licenses $ 100.00

Rent Deposit $ 6,300.00

Utility Deposit $ 500.00

Other one-time costs $ 100,000.00

Total Start-up One-time Costs $ 107,900.00

TOTAL START-UP COSTS $ 213,706.00

Note: Copy from Income Statement

Operating Expenses One-Month

Cost of Goods Sold $ 63,000.00

Owner's Yearly Salary $ 3,333.00

Wage Expense $ 8,820.00

Rent Expense $ 6,300.00

Advertising Expense $ 1,260.00

Supplies Expense $ 1,000.00

Utilities Expense $ 500.00

Cell phone & Internet $ 175.00

Insurance Expense $ 800.00

Total Operating Capital $ 85,188.00

Six-Month Operating Expenses + One-time Costs $ 511,128.00

Total Start-up Funds Required $ 213,706.00

**Start-up Funds + Six-Month Operating Expenses

Our Competition

• ParkZone• ParkFlyers• E-flight• Airfield• Art-tech• Flyzone• Hanger 9