Zedcor IncTSXV: ZDC

Canadian Equipment Rental Fund Limited Partnership announces year-end results

· Issued by Zedcor Inc via CNW
EDMONTON, April 13 /CNW/ - Mr. Wayne Wadley, president of CERF GP Corp.,
the general partner of Canadian Equipment Rental Fund Limited Partnership (the
"Partnership"), is pleased to report the results for the nine month period
ending December 31, 2005. Becoming a limited partnership necessitated the year
end change to December 31. Therefore, the nine month period ending
December 31, 2005 is compared to the previous eleven month March 31, 2005
period end of 4-Way Equipment Rentals Ltd.

Year-end highlights include:
-   Total revenues of $4,657,210 for nine months compared to $4,679,197
    for previous eleven months
-   Cashflow of $1,151,731 for nine months compared to $905,562 for
    previous eleven months
-   Earnings of $588,404 representing $0.21 per unit basic for the nine
    months compared to $357,495 for previous eleven months
-   Net additions of $850,128 of equipment to the fleet.

Mr. Wadley comments, "This marks our first year-end as a publicly trading
limited partnership. The growth in business the 4-Way Equipment Rentals Ltd.
experienced over the past several years continues into the partnership
structure. Utilization rates remain extremely high as our customers continue
to be very active in all sectors. Demand for equipment and manpower challenge
both the partnership and our customers alike. With nine month revenues almost
matching the previous eleven month numbers, activity remained very brisk
throughout the fall and winter. Significant capital additions to the rental
fleet were made throughout the period to address customer demand. These
additions also served to increase revenue which translated directly into an
increase in profitability. Cash distributions also began in a timely fashion
as the first payout was made on December 23, 2005 and another scheduled for
April 14, 2006."

<<

Balance Sheets
-------------------------------------------------------------------------
                                               December 31,     March 31,
                                                      2005          2005
-------------------------------------------------------------------------

Assets

Current assets:
  Accounts receivable                          $ 1,888,359   $ 1,481,767
  Inventory and other                              397,200        75,616
-------------------------------------------------------------------------
                                                 2,285,559     1,557,383

Property and equipment                           4,265,327     3,415,199

Prepaid rent                                        88,200        88,200

-------------------------------------------------------------------------
                                               $ 6,639,086   $ 5,060,782
-------------------------------------------------------------------------

Liabilities and Partners' Equity

Current liabilities:
  Bank indebtedness                            $   560,749   $   459,021
  Accounts payable and accrued liabilities         983,365       809,681
  Income taxes payable                                   -        38,733
  Callable bank debt                               340,060     1,912,310
  Current portion of long-term debt                477,901        51,416
-------------------------------------------------------------------------
                                                 2,362,075     3,271,161

Long-term debt                                   1,331,625        50,575

Notes payable                                      800,000             -

Future income taxes                                      -       347,092
-------------------------------------------------------------------------
                                                 4,493,700     3,668,828

Partners' equity                                 2,145,386     1,391,954

-------------------------------------------------------------------------
                                               $ 6,639,086   $ 5,060,782
-------------------------------------------------------------------------
-------------------------------------------------------------------------



Statements of Operations
-------------------------------------------------------------------------
                                                                  Eleven
                                               Nine months        months
                                                     ended         ended
                                               December 31,     March 31,
                                                      2005          2005
-------------------------------------------------------------------------

Revenues:
  Rental                                       $ 3,615,083   $ 3,545,397
  Sales                                            740,252       812,980
  Labor, cartage and other                         301,875       320,820
-------------------------------------------------------------------------
                                                 4,657,210     4,679,197
-------------------------------------------------------------------------

Expenses:
  Cost of sales                                    557,692       612,561
  General and administrative                       388,130       573,589
  Interest                                         129,085        97,613
  Operating                                      2,421,515     2,455,295
  Amortization of property and equipment           608,034       596,539
  Gain on disposal of property and equipment       (44,707)     (129,740)
-------------------------------------------------------------------------
                                                 4,059,749     4,205,857
-------------------------------------------------------------------------

Income before income taxes                         597,461       473,340

Income taxes                                         9,057        97,845

-------------------------------------------------------------------------
Net income for the period                      $   588,404   $   375,495
-------------------------------------------------------------------------


-------------------------------------------------------------------------
Net income per unit
  Basic                                        $      0.21   $      0.18
  Diluted                                      $      0.21   $      0.18
-------------------------------------------------------------------------
-------------------------------------------------------------------------



Statements of Cash Flows
-------------------------------------------------------------------------
                                                                  Eleven
                                               Nine months        months
                                                     ended         ended
                                               December 31,     March 31,
                                                      2005          2005
-------------------------------------------------------------------------

Cash provided by (used in):
Operating:
  Net income                                   $   588,404   $   375,495
  Adjustments to reconcile income from
   operations to net cash provided:
    Amortization of property and equipment         608,034       596,539
    Gain on sale of property and equipment         (44,707)     (129,740)
    Future income tax                                    -        63,268
-------------------------------------------------------------------------
                                                 1,151,731       905,562
  Changes in operating assets and liabilities:
    Accounts receivable                           (406,592)     (259,017)
    Inventory and other                           (321,584)      (18,550)
    Accounts payable and accrued liabilities       120,150      (124,771)
    Income taxes payable                           (38,733)       81,595
-------------------------------------------------------------------------
                                                   504,972       584,819
-------------------------------------------------------------------------

Investing:
  Accounts payable related to purchase of
   property and equipment                           53,534       119,255
  Purchase of property and equipment            (2,154,073)   (2,110,954)
  Proceeds on sale of property and equipment       740,618       765,867
-------------------------------------------------------------------------
                                                (1,359,921)   (1,225,832)
-------------------------------------------------------------------------

Financing:
  Proceeds of bank indebtedness                    101,728        17,553
  Proceeds of callable bank debt                   351,786       986,113
  Repayment of callable bank debt               (1,924,036)     (390,774)
  Proceeds of partnership units, net of
   issue costs                                     818,834             -
  Repayment of note payable                        (59,764)            -
  Distribution to partners                        (141,134)            -
  Proceeds on long-term debt                     1,880,741        96,253
  Repayments of long-term debt                    (173,206)      (68,132)
-------------------------------------------------------------------------
                                                   854,949       641,013
-------------------------------------------------------------------------

Net change in cash in the period                         -             -

Cash, beginning of period                                -             -

-------------------------------------------------------------------------
Cash, end of period                            $         -    $        -
-------------------------------------------------------------------------

Supplementary information:
  Interest paid                                $   122,710    $   96,576
  Taxes paid (received)                        $    47,790    $  (47,018)
-------------------------------------------------------------------------

Additional information and full financial statements for current and past
periods may be found on the SEDAR web site at www.sedar.com.
CERF LP is a Canadian limited partnership engaged in the rental, sale and
service of industrial and construction equipment. CERF LP trades on the TSX
Venture Exchange under the symbol "CFL.UN" and currently has 3,250,967 units
issued and outstanding.

>>

%SEDAR: 00022335E