Start-up Funding | |
Start-up Expenses to Fund | $1,212,900 |
Start-up Assets to Fund | $4,787,100 |
Total Funding Required | $6,000,000 |
Assets | |
Non-cash Assets from Start-up | $4,033,200 |
Cash Requirements from Start-up | $753,900 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $753,900 |
Total Assets | $4,787,100 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $0 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $0 |
Capital | |
Planned Investment | |
P.P.M. Offering | $6,000,000 |
Investor 2 | $0 |
Other | $0 |
Additional Investment Requirement | $0 |
Total Planned Investment | $6,000,000 |
Loss at Start-up (Start-up Expenses) | ($1,212,900) |
Total Capital | $4,787,100 |
Total Capital and Liabilities | $4,787,100 |
Total Funding | $6,000,000 |
ATP’s product – the RST-PAL pallet is a unique and revolutionary pallet made from a new, patent protected, material of recycled scrap tires, a small amount of recycled plastic and a bonding process. The function specifications of our pallets are identical to the existing wooden pallets (e.g. sizes, four ways entry, upper deck coverage etc.) except that RST-PAL pallets are much more durable and longer lasting which makes penetration into the existing markets less difficult. The patented process and product gives our RST-PAL pallets the following advantages over the existing pallets:
It is a rare occasion when a company can make a significant contribution to our environment as well as create an important long awaited product that will provide substantial cost savings for its users and allow them the opportunity to use and promote environmentally friendly, recycled products.
According to the National Wooden Pallet Container Association (NWPCA), its Strategic Planning Committee suggests that its members educate pallet users toward using higher quality, reusable multi-trip pallets instead of cheaper single use pallets. From a list of 62 potential threats to the wooden pallet industry, the committee chose lumber supply/raw material availability as the top threat. Other top threats identified by the committee include frozen thinking on the part of the industry, demonstrated by an unwillingness to recognize or adapt to the new realities of the marketplace, and environmentalists, a threat recently demonstrated by the draft Executive Order which would have banned wood pallets from use by the Federal Government.
A Clinton Administration Executive Order entitled “Federal Recycling, Acquisition and Use of Environmentally Preferable Products and Services” requires government agencies and those doing business under government contract to begin using “environmentally preferable” products made from recycled materials.
Paul Evanko, principal and vice president, St. Orge Company, York, PA, stated, “Pallets must adhere to a high quality standard”. “Poor quality pallets carry a hidden cost beyond the price paid and customers should be encouraged to purchase the best quality they can”. “Alternative materials including plastic, recycled and composite materials will emerge and pallet users will seek these pallets because of limited storage space, efficient handling weight and full four-way entry,” Evanko contends. “Wood will still be predominant,” Evanko said, “but there is a niche for alternative materials in the distribution flows”.
The Earth Works Group, Berkeley, CA states; “U.S. companies could be spending up to $1.75 billion dollars a year just to throw wooden pallets into landfills”. The Pallet Container Research Laboratory at Virginia Polytechnic Institute and State University, Blacksburg, VA states “calculations show the annual wooden pallet production in the U.S. is using in excess of 3.5 million trees”.
Background (*) A major technological obstacle, which the recycled rubber market must overcome, is the nature of the rubber itself. Rubber used in the manufacturing of tires is vulcanized (rubber + sulfur) combined in the presence of heat and thermo set (formed into shape by steam and pressure – also referred to as a “cured” product). To date, no technology has been able to devulcanize rubber (break the carbon-sulfur bonds).
As such, thermo set rubber cannot chemically bond with any other polymer (rubber or plastic) to a degree anywhere approaching the uncured rubber. If, however current research is able to remove this obstacle, a very significant market will be opened.
(*) Scrap Tire Management Council, 1400 K Street, Washington, D.C.
Current usage Today’s usage of scrap tire rubber reaches about 7% of the annually accumulated scrap tires. Each year, about 250 million scrap tires accumulate throughout the U.S. This quantity of tires represents 3.75 billion pounds of crumb rubber from which only 262 million pounds (7%) are recycled and another 187 million pounds (5%) are used as tire derived fuel (TDF), which is a dirty fuel like coal, and requires strict EPA controls, is only being burned in a few states.
According to the Scrap Tire Management Council there were seven markets listed for recycled scrap tire rubber. These markets without exception utilize crumb rubber with all of the steel, wire, and textile removed, as an additive to rubber-modified asphalt (25%); pneumatic tires (25%); athletic fields (20%); bound rubber products (15%); friction material (5%); molded rubber products (5%); and molded rubber/plastic products (5%).
The new technology and the patent Mr. Dan Radke has overcome the obstacle mentioned in the article, (para.1) above. Mr. Radke’s invention of this “unique new material” through formulation and different particle sized recycled scrap tire rubber has created a tough, durable, hard and rigid material from which RST-PAL pallets are manufactured. The process is absolutely unique as proven by the issue of the utility patent protecting the pallet and process of making thereof. This unique and strong material and the usage of it for making pallets will save pallet users throughout the world millions of dollars annually in costs associated with purchasing, repairing, replacing and discarding broken wooden pallets.
U.S. yearly consumption of pallets is 800 million a year, costing over $10 billion (according to National Wooden Pallet and Container Association). Our first market will be a 200 miles radius area around Dallas/Fort Worth in which the yearly consumption is 60 million pallets. Our markets for the RST-PAL pallets are all industries and users of pallets. About 300 interested users for our RST-PAL pallets (each of them buying over 100,000 pallets/yr) were contacted.
ATP’s target in the first year is to produce 1.14 million pallets with two lines of production (constitutes 0.15% of the market), reach sales of $22 million, and ATP projects to earn profits of over $8 million (before tax).
The growth projection for the next five years is to add a new plant with two lines each year, reaching production in excess of six million pallets by the fifth year, (0.75% of the market), with sales projected at $143 million and profits before taxes of over $66 million.
Due to the fact that ATP’s projected plan is to open a new plant each year over the next five years, and to capture 0.15% to 0.75% of the U.S. pallet market, our main growth problem will be the limited abilities to supply the potential demand. Although we segmented the market into six groups we cannot indicate the percentage of growth for each segment, as the growth is not linear. The percentage represents our relative emphasis of this segment.
Yearly Pallet Users – Potential Customers
Total Yearly Production | 1,137,024 | 2,467,584 | 3,701,376 | 4,935,168 | 6,168960 |
% of the Pallet Market | 0.143 | 0.308 | 0.463 | 0.617 | 0.771 |
Total: Five year production =18,410,112. % of the pallet market =0.46
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Up to 10,000 pallets yearly | 5% | 50,000 | 150,000 | 250,000 | 400,000 | 500,000 | 77.83% |
10,000 – 50,000 pallets yearly | 5% | 100,000 | 200,000 | 450,000 | 450,000 | 500,000 | 49.53% |
50,000 – 100,000 pallets yearly | 10% | 200,000 | 220,000 | 700,000 | 800,000 | 900,000 | 45.65% |
100,000 – 250,000 pallets yearly | 20% | 250,000 | 500,000 | 700,000 | 1,000,000 | 1,250,000 | 49.53% |
250,000 – 500,000 pallets yearly | 25% | 250,000 | 650,000 | 750,000 | 1,100,000 | 1,250,000 | 49.53% |
Over 500,000 pallets yearly | 35% | 287,024 | 747,584 | 851,376 | 1,185,168 | 1,768,960 | 57.56% |
Total | 52.62% | 1,137,024 | 2,467,584 | 3,701,376 | 4,935,168 | 6,168,960 | 52.62% |
The following table demonstrates the cost savings that will be realized when a company converts its wooden pallet inventory to RST-PAL pallets.
Currently new hardwood pallets, (example: 40″x48″, four-way entry, 80% top deck coverage) are sold from $12 to $24 per pallet depending on the geographical area where you are purchasing your pallets, and the always fluctuating cost of hardwood. For the purpose of this chart we show the lowest price for large quantities of hardwood pallets at $10.
CHEP Pallet, Inc., the largest pallet leasing company in the world currently pays $23.50 to construct its pallets.
A pallet user of 100,000 new pallets per year will be saving over $3 million within 5 years using our RST-PAL pallets.
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total 5 year | |
Company A buys 100,000 pallets/year @$10.00 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $5,000,000 |
Company B buys 100,000 RST-PAL pallets @$18.50 (One time purchase) | $1,850,000 | $0 | $0 | $0 | $0 | $1,850,000 |
The table demonstrates that big users will realize huge savings. For example, one poultry processing plant that purchases one million pallets per year (about the production of one ATP plant) will realize savings of over $31 million within five years which will encourage them to convert their wooden pallet inventory to RST-PAL pallets.
RST-PAL PALLETS
COMING SOON
THE NEW SOLUTION TO COSTLY
REPAIRS AND REPLACEMENT OF
WOODEN PALLETS
RST-PAL pallets are not affected by heat or cold. Won’t rot, split or mildew STRONG & IMPACT RESISTANT, No more rusty nails, splinters, broken boards and runners RST-PAL PALLETS are 100% Recyclable, made from post consumer waste. No disposal costs
RST-PAL pallets, offering a new solution to an old problem
RECYCLE / RE-USE of RST-PAL pallets represents a great innovation to the pallet industry with a major cost savings.
RST-PAL pallets address important environmental issues; help clean up America’s growing scrap tire problem and conserve valuable timber resources by using old tires to transport America’s commodities to consumers.
The pallet industry’s computation of the cost of a pallet includes the costs of production, maintenance and repairs, and discarding of the broken pallet. In the last decade, materials other than wood were introduced to the pallet industry like plastic, metal and corrugated cardboard, but still over 90% remain wood.
More than eight hundred million wooden pallets are constructed each year in the U.S., according to the National Wooden Pallet and Container Association (NWPCA). Most wooden pallets must be replaced or repaired after only one to two trips. It is estimated that over 3.5 million trees are used each year for pallet production, and most of these pallets end up in landfills, burned, or composted.
For years pallet users have been asking NWPCA members to build stronger and more durable pallets that would last longer, but nothing has changed. Pallet manufacturers favor the ongoing replacement prevalent in the industry.
The Recycled Scrap Tire industry generates more than two hundred fifty million scrap tires annually in the United States, one scrap tire for every American. These scrap tires are piling up, adding to the existing stockpile of an estimated two to three billion scrap tires located across the nation causing dangerous environmental hazards. Most states have adopted emergency scrap tire programs to help solve the growing problem of accumulations of scrap tires. The state of Texas has a scrap tire program; collecting and processing more than two hundred thousand tons of scrap tire rubber annually. Currently Texas has more than three million tons of shredded scrap tire rubber on the ground, available to end-users.
ATP with its RST-PAL pallet product will utilize Texas’ scrap tires to manufacture pallets at its first plant in Stamford, TX. The RST-PAL pallets will provide tough and durable pallets to pallet users while helping clean up the scrap tire problem.
ATP’s patented material and the manufacturing process to make pallets from scrap tires is the ultimate solution to the problems presented above: a) stronger and more durable pallets; b) reducing scrap tire stockpiles; c) saving trees. The use of RST-PAL pallets provides an excellent cost effective price, competitive to hardwood pallet prices.
The table in Topic 4.2 demonstrates the savings for a pallet user that purchases 100,000 pallets annually, when converting from wood to RST-PAL pallets. It shows savings over a five year period of more than $3 million. This saving comes on top of other benefits of using the RST-PAL pallets including: more durable and indestructible, carries 15 times the load of wooden pallets, rackable and stackable, will not absorb liquids (can be stored outside), and guaranteed for years. ATP’s first plant is located in Stamford, Texas, a rural community that is badly in need of economic development and new jobs. Stamford is approximately 150 miles from our first targeted marketing area the Dallas/Ft.Worth Metroplex.
There is NO direct competition to RST-PAL pallets and no similar pallets exist today. The inventor, Dan Radke, has granted, in perpetuity, to ATP Corp the sole rights of utilizing the patent worldwide. This patent (USPTO # 08/680,476) gives very wide protection to the revolutionary invention of special material and to the process of making pallets.
The “competition” comes from pallets made of other materials like wood and plastic. Pallet users that use hardwood pallets do not use pallets made of corrugated cardboard. The table below demonstrates the cost comparison among the different pallets:
PALLET COST COMPARISONS – OVER 5 YEARS (in USD)
Hardwood | 12 – 24 | 120* | 48 – 96 | 5 | 185 – 245 | 215 |
Plastic | 39 – 89 | 0 | 156 – 356 | 5 | 200 – 450 | 325 |
RST-PAL | 19 – 25 | 0 | 0 | 0 | 19 – 25 | 22 |
(*) Six repairs per year costing $4 each x 5 years.
The table clearly shows that costs over five years of the hardwood pallet is almost ten times that of RST-PAL pallets. In addition to the savings, there are other advantages such as the guarantee, no need to repair, can be stored outside (no liquids are absorbed), washable (important in the food industry), rackable and stackable, strong and indestructible. Bar-coding and electronic chips can be molded into the pallet to allow for specific inventory information regarding what is loaded on the pallet and for tracking.
There is no competition to RST-PAL pallets. There is no competitor making pallets from recycled rubber. ATP anticipates that our limited production will cause our five years expansion plan to be revised in order to meet the demand. Our first plant is expected to produce approximately 1.14 million pallets in the first year and 1.23 million from the second year forward. While the market for pallets is in excess of 800 million annually, ATP expects to capture about 0.15% of the market in the first year, and 0.75% after five years to meet our projections. This takes a great part of the risk out of the project.
ATP has already explored opening a subsidiary company that will lease or lease to own pallets to companies. This will enable ATP to compete with CHEP Pallet Corporation, which leases wooden pallets. CHEP has about 300 branches in the U.S. and also operates in foreign countries. Leasing RST-PAL pallets would be very profitable, as our pallets do not require repairs.
Due to the increased lifecycle and interchangeability of the RST-PAL pallets with existing wooden pallets, ATP’s customers derive value from utilizing these innovative products in a number of ways. First and foremost, using and replacing the user’s wooden pallet inventory with RST-PAL pallets eliminates ongoing maintenance and replacement costs.
Another value is the longevity RST-PAL pallets offer. RST-PAL pallets have the longest life-cycle regardless of hot, cold, or wet climates or in environments where maintenance is difficult. RST-PAL Pallets will not rot, which is a common problem for wooden pallets.
RST-PAL pallets are manufactured from recycled materials mainly scrap automotive tires. Each 1,000 pallets use 25 tons of scrap tires from landfills, (31,000 tons or 62,000 pounds per plant per year).
RST-PAL pallets will help save hardwood forests currently used to manufacture wooden pallets, reduce greenhouse gases, use significant amounts of waste plastics and scrap tires from landfills and storage facilities, and reduce pallet users costs while increasing profits.
ATP’s most important competitive edge is based on the unique and patented material used to manufacture the RST-PAL pallets. The process, the unique material, and the use of the material to manufacture pallets are protected by the issued utility patent that will prevent duplication or “copycat” competition.
RST-PAL pallets are manufactured from recycled scrap tires. Federal law and most State Governments require agencies and contractors to purchase recycled products first, as mandated by “buy recycled products first”. ATP has already presented RST-PAL pallets to the Army, Air Force Exchange System, (AAFES) located in Texas and throughout the Pacific Rim, and AAFES is interested in purchasing pallets, which will increase their pallet lifecycle, which in the long run is less costly than wooden pallets. We will focus on different government agencies including the Department of Defense and Department of Transportation to introduce and market RST-PAL pallets.
RST-PAL pallets can be power washed or steam cleaned which is a critical factor in the food industry, such as in poultry and meat processing plants, which must maintain sanitized production areas. RST-PAL pallets do not absorb liquids as wooden pallets and they can be stored outside without occupying expensive indoor space.
The RST-PAL pallets are a “triple green” product. They are manufactured from recycled materials, and can be recycled in the event they ever wear out, and they will help conserve our nation’s forests while helping clean up America’s scrap tire problems.
The RST-PAL pallets will be the best cost/performance pallets in the market. The summary of advantages that our pallets have in comparison to existing material pallets such as hardwood, plastic, corrugated cardboard, and aluminum, are:
The RST-PAL pallet is positioned uniquely as all industries and manufacturers use pallets to transport everything from commodities to equipment and parts. The main segmentation among the users is found in how they use pallets. The Power industry uses in excess of twenty million pallets annually, government owned poultry processing plants use more than ten million pallets annually, 3M Corporation purchased seven million pallets in one year alone, and the beverage industry uses in excess of fifty million pallets annually. There are also thousands of companies using anywhere from hundreds of thousands to millions of pallets annually including, chemical companies, bag cement, building materials, grocery, paint companies, and many others.
Our first targeted customers are those that use a “closed loop” distribution system, where they manufacture and/or distribute products using their own fleet, where loaded pallets can be dropped and returned when unloaded, to be utilized over and over again. We also will target government entities, agencies, and contractors both Federal and State.
Our marketing strategy is based on informing and introducing the RST-PAL pallet to pallet buyers across the country and in different industries. We can accomplish this at a rapid pace by showcasing the pallets at selected trade shows and conventions. Samples will be available as well as brochures and videotapes explaining the benefits of the RST-PAL pallet. Our first targeted marketing territory will be the Dallas/Ft.Worth Metroplex, concentrating on those companies using a “closed loop” system for distribution.
The marketing will convey the advantages, benefits and the quality of our product in every picture, every promotion, and every publication. Pallet users have been screaming for years for the wooden pallet industry to make a longer lasting more durable pallet, but their request has fallen on deaf ears, as the pallet builders would rather build a less sturdy pallet so that it will fail after only a few trips, requiring the customer to purchase more pallets. The RST-PAL pallet is a solution to the high cost of purchasing, maintaining and discarding wooden pallets. Our marketing efforts will not only focus on educating purchasing agents of companies, but also in making presentations to company board of directors, demonstrating the cost savings and benefits of using RST-PAL pallets. As was shown in a previous example, a company purchasing 100,000 pallets per year when converting to RST-PAL pallets will save in excess of $3 million over five years. With such convincing statistics, we anticipate universal acceptance of RST-PAL pallets.
As stated, ATP will sell pallets as they are manufactured. Pre-production marketing efforts have been on going for the last year. We have established a sales plan, however our production will dictate how quickly our sales team will expand. One company we have contacted expects to purchase 22 million pallets during the next two years. If we were to capture a large contract, our production schedule would be sold out for a number of years. Another sales company that markets products exclusively to the power industry, would like to have an exclusive to sell our pallets to power companies, and they estimate they can sell a minimum of 1.2 million pallets annually. We have approached many companies on the benefits of using RST-PAL pallets, including; 3-M Corporation, Coca-Cola, Pepsi, Snapple, Anhauser Busch, Hunts Wesson, Kraft Foods, S.E. Rycoff, Albertsons, Kroger Foods, Associated Foods, H.E.B. Foods, Purina Pet Foods, manufacturers of charcoal briquettes, flour and cereal mills, salt processors, building materials, including bagged sand and cement, plaster and even chemical companies.
Our concept is to introduce the RST-PAL pallets to many industries, and ATP will do that from our National Marketing Headquarters in Las Vegas, Nevada. The Las Vegas Visitors and Convention Authority will provide a great arena in which to showcase and demonstrate the RST-PAL pallets, as virtually every important convention and trade show now meets in Las Vegas.
This business plan calls for the company to grow itself. The Texas plant will be the first, and we expect new plants to be opened in years two, three, four and five. Some future plant site work has been completed, however we will locate the plants in States with positive scrap tire programs, some of which may provide subsidies for using scrap tire rubber to manufacture new products. In addition, our company policy will be to establish plants near massive scrap tire piles, and in rural communities where a good labor force exists but jobs are not plentiful and economic development will benefit the community.
ATP Corp. is the worldwide licensee to manufacture and market pallets. We have already had several foreign entities show interest in either becoming distributors or manufacturers through a foreign license arrangement. We have held discussions with a group from China, Japan, Taiwan and South Africa and are in contact with a group in Spain that is interested in our technology.
It is our intent to move our Stamford, TX plant into full production, and utilize the same team of key employees and consultants to open new plants over the next five years. Whereas our Business Plan provides for future plants being financed internally from company profits, additional capital can be raised through the licensing of foreign companies wishing to manufacture and market pallets in those countries.
Our sales forecast is based on the following assumptions. We expect our production will be sold as soon as it is ready, as the forecasted production is much less than the anticipated demand. Our product is not seasonal and will be continually manufactured throughout the year. We will operate in three shifts (except during training in first two months).
Our sales force will start taking orders sixty days prior to production. The initial selling price is low in order to introduce the pallets to many different manufacturers and industries. However we expect to raise prices at the rate of 5% per year (which is less than the rate of increase of the wooden pallets).
Regarding the “direct cost of sales” (COG), we assume the costs of materials will remain the same for us, due to discounts we will receive for the quantities of materials that we consume which should offset rising costs. We can also reduce our costs by doing some manufacturing processes ourselves, such as mixing and batching the binders at our plant, and by cutting the scrap tire rubber from chips to our required specifications.
We’ve calculated production labor costs, including salaries, taxes, and benefits to be $1.31 per pallet. The break down of production personnel is presented in the Personnel table, Production Personnel category, and the resultant figures appear in the Profit and Loss table under Sales, Production Payroll.
The Sales Forecast table for the first 12 months appears in the appendix.
Sales Forecast | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Sales | |||||
RST-PAL pallets | $21,034,944 | $47,932,819 | $75,494,190 | $105,691,866 | $138,720,574 |
Subsidies | $852,768 | $1,850,688 | $2,776,032 | $3,701,376 | $4,626,720 |
Total Sales | $21,887,712 | $49,783,507 | $78,270,222 | $109,393,242 | $143,347,294 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
Recycled Rubber | $1,421,305 | $3,084,480 | $4,626,720 | $6,168,960 | $7,711,200 |
Recycled Plastic | $1,023,341 | $2,220,826 | $3,331,238 | $4,441,651 | $5,552,064 |
Binders System | $7,390,786 | $16,039,296 | $24,058,944 | $32,078,592 | $40,098,240 |
Subtotal Direct Cost of Sales | $9,835,432 | $21,344,602 | $32,016,902 | $42,689,203 | $53,361,504 |
PALLET USERS, Dallas / FT. Worth Area ANNUAL PALLET USAGE. The following list of pallet users was contacted and the new RST-PAL Pallet was introduced to each user, receiving excellent interest. Another 22 users were also visited. The Total yearly estimated usage of pallets in the DFW area is 60 million.
American Home Food | 185,000 | Paris Business Forms | 25,000 |
Purina Mills Inc. | 180,000 | Texas Ready Mix | 55,000 |
S.E. Raycoff & Co. | 130,000 | Dr. Pepper | 300,000 |
Pepsico | 75,000 | Coca-Cola bottling | 130,000 |
Winn-Dixie | 130,000 | Miller Brewing Co. | 95,000 |
Dannon Yogurt | 45,000 | Ardmore Food | 20,000 |
Mrs. Crocketts | 15,000 | Champion Dairy Pack | 25,000 |
Bunge Foods | 60,000 | DAP Inc. | 9,000 |
K-Klean Chemicals Co. | 22,000 | HPC Lab. | 40,000 |
First Food Inc. | 11,000 | Featherlite Build Prod. | 55,000 |
DSC Inc | 10,000 | Dal-Tile Corp | 20,000 |
Dallas City Packing | 8,000 | Borden Inc. | 30,000 |
Athena Products | 16,000 | Ashland Chemical | 39,000 |
Americana Inc. | 45,000 | Texas Instruments | 130,000 |
Speaco Foods | 17,000 | State Fair Foods | 78,000 |
Quaker Oats | 345,000 | Bartush-Shnltfu | 7,000 |
AutoWax | 10,000 | Frito Lay | 55,000 |
Pilgrims Pride | 35,000 | Oakfarm Dairies | 30,000 |
Builders Concrete | 15,000 | Hardros Chemicals | 50,000 |
GAF Corp. | 60,000 | Alpine Frozen | 50,000 |
PALLET USERS, HOUSTON Area
General Foods Mfg | 91,000 | Gardner Asphalt Corp. | 60,000 |
Fastner Mfg. Co. | 30,000 | Erie Mfg.Corp. | 70,000 |
Ella Crew Production | 40,000 | Distribution Int’l | 100,000 |
Diamond-Kuhn Paint | 40,000 | L&H Packing | 60,000 |
Lone Star Brewing | 435,000 | CSA Ltd. Inc | 90,000 |
Uncle Ben’s | 325,000 | Vaneco Products | 20,000 |
Cal-Tex Citrus | 20,000 | Corev America | 10,000 |
Cordell Brick | 50,000 | Champion Coating | 40,000 |
Colorex Co. | 130,000 | Celotex Corp. | 260,000 |
Cellcote Co. | 10,000 | BTL Speciality Resins | 40,000 |
BJ Industrial | 20,000 | Baby’s Natural | 20,000 |
Amy’s Foods | 30,000 | American Rice | 110,000 |
Advetech Int. | 20,000 | Adams Valves | 30,000 |
Anheuser Busch | 100,000 |
The following table lists important project milestones during the pre-production start-up period, with dates and managers in charge, and budgets for each milestone. The milestone schedule indicates our emphasis on planning for implementation.
The production schedule is based on three shifts. During the first month only one shift will be in operation, in the second month, two shifts, and from the third month, a full three shifts of production. During the start-up period, the employees will be located and trained.
The municipality of Stamford, Texas will assist us in recruiting about seventy employees. There is an adequate work force within the surrounding communities, which will enable us to choose quality people.
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Updating the Business Plan | 5/1/2003 | 5/31/2003 | $1,000 | Radke-Banensohn | Management |
Secure the funds – PPM | 6/1/2003 | 7/31/2003 | $70,000 | Radke-Banensohn | Management |
Site selection | 1/2/2003 | 4/15/2003 | $0 | Radke-Banensohn | Management |
Plant improvement | 8/1/2003 | 11/30/2003 | $200,000 | TBA | Operations |
Legal Agreements | 5/1/2003 | 12/31/2003 | $37,000 | Lyne Rushforth | Legal |
Accounting system | 5/1/2003 | 12/31/2003 | $7,500 | Richard Dickinson | Accounting |
Ordering equipment | 7/15/2003 | 8/15/2003 | $3,827,800 | Radke-Banensohn | Management |
Testing the production line | 12/15/2003 | 12/31/2003 | $7,000 | Richard Turner | Consultant |
Consult. – Government affairs | 8/1/2003 | 12/31/2003 | $10,000 | Shayne Del Cohen | Consultant |
Consult. – Advert. & Marketing | 8/1/2003 | 12/31/2003 | $10,000 | William Welter | Consultant |
Consult. – Machinery acquisition | 7/15/2003 | 8/15/2003 | $10,000 | Gene Pitzer | Consultant |
Consult. – Machinery line stand-up | 12/1/2003 | 12/31/2003 | $10,000 | Richard Turner | Consultant |
Consult. – Binder system | 8/1/2003 | 11/30/2003 | $10,000 | Steven Garbukas | Consultant |
Totals | $4,200,300 |
THE MANAGEMENT TEAM ATP’s management team and its consultants are qualified professionals with vast experience with plant installation and operations, purchasing and marketing. ATP’s consultants will be employed during the start-up period (see Start-up table). ATP welcomes any additional person from our investor’s group that can contribute to the success of the company.
Dan R. Radke, President: SUMMARY OF QUALIFICATIONS
Eliezer Banensohn, Vice President: SUMMARY OF QUALIFICATIONS
Shayne Del Cohen, (Consultant) Public Relations, Government Affairs
Gene Pitzer, (Consultant) Machinery & Equipment Acquisitions
Steven Garbukas, (Consultant) Chemical, Epoxy Binder Systems Acquisitions
Richard Turner, (Consultant) Machinery and Equipment Line Standup, Plant Engineer
Layne T. Rushforth, (Attorney)
Richard Dickinson, (CPA)
* (Resumes of any of the above people are available on request.)
Our first plant will be located in Stamford, Texas, a rural area close to a large metropolitan city, where large scrap tire stockpiles are located within less than one mile of our plant. The area has a large workforce in desperate need of jobs, which will help ATP recruit qualified and devoted workers, that will be paid more than the average wages for this area, which are less than in more populated areas. The direct labor cost shows that each plant will require approximately 70 workers in three shifts.
The team for the first manufacturing plant is currently being interviewed with the help of Stamford’s Mayor and City Manager. The Personnel table shows the position and salary of the 68 employees that will work in three shifts of eight hours each. Production is based on seven working hours with one hour budgeted for maintenance and crew change. To facilitate training, during the first month one shift will be in operation, in the second month, two shifts and from the third month forward the plant will operate at full production capacity with three shifts.
The Profit & Loss table shows the payroll burden as 23% of the salary, which covers the taxes and benefits for the employees. No increase in wages and salaries have been forecasted, however, it is assumed that as the company grows, employees will receive increases in their wages, salaries and benefits.
The Personnel table shows the direct and active involvement of the company President (the inventor) and the V.P. in all stages of the start up, purchasing of the machinery and running the business. The team includes highly qualified professionals as consultants in different areas that will enable a smooth and efficient entry to production. As the projected expansion takes place, ATP will begin a search for highly qualified management candidates that will manage the company in the future.
ATP will also investigate foreign licensing that will bring additional revenue streams to the company. ATP’s V.P. has already made contacts with foreign entities and has found great interest from foreign companies. Elie (VP) spearheads negotiations for foreign licensing and manufacturing.
The Personnel table for the first 12 months appears in the appendix.
Personnel Plan | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Production Personnel | |||||
Texas plant manager | $48,000 | $96,000 | $144,000 | $192,000 | $240,000 |
Texas office worker | $14,400 | $28,800 | $43,200 | $57,600 | $72,000 |
Receptionist (x2) | $23,920 | $49,920 | $74,880 | $99,840 | $124,800 |
Data entry (x1) | $12,480 | $24,960 | $37,440 | $49,920 | $62,400 |
Foreman (x3) | $75,600 | $172,800 | $259,200 | $345,600 | $432,000 |
Line operator (x6) | $113,256 | $247,104 | $370,656 | $494,208 | $617,760 |
Loader (x6) | $99,528 | $217,152 | $325,728 | $434,304 | $542,880 |
Batcher (x6) | $102,960 | $224,640 | $336,960 | $449,280 | $561,600 |
Conveyer worker (x12) | $178,464 | $389,376 | $584,064 | $778,752 | $973,440 |
Assembly lead (x4) | $66,352 | $144,768 | $217,152 | $289,536 | $361,920 |
Assembly helper (x4) | $59,488 | $129,792 | $194,688 | $259,584 | $324,480 |
Cutter (x12) | $211,120 | $434,304 | $651,456 | $868,608 | $1,085,760 |
Forklift operator (x6) | $105,560 | $217,152 | $325,728 | $434,304 | $542,880 |
Maint. Supervisor | $18,720 | $37,440 | $56,160 | $74,880 | $93,600 |
Maint. helper (x3) | $44,616 | $97,344 | $146,016 | $194,688 | $243,360 |
Other | $0 | $0 | $0 | $0 | $0 |
Subtotal | $1,174,464 | $2,511,552 | $3,767,328 | $5,023,104 | $6,278,880 |
Sales and Marketing Personnel | |||||
Marketing Director | $51,000 | $60,000 | $72,000 | $84,000 | $84,000 |
Marketing Secretary | $25,200 | $30,000 | $36,000 | $36,000 | $36,000 |
Other | $0 | $0 | $0 | $0 | $0 |
Subtotal | $76,200 | $90,000 | $108,000 | $120,000 | $120,000 |
General and Administrative Personnel | |||||
President – Dan Radke | $90,000 | $120,000 | $144,000 | $180,000 | $180,000 |
Vice Pres. – Elie Banenson | $85,000 | $114,000 | $138,000 | $174,000 | $174,000 |
Office Manager | $37,800 | $42,000 | $48,000 | $48,000 | $48,000 |
Receptionist (x2) | $27,000 | $40,800 | $40,800 | $48,000 | $48,000 |
Office workers (x2) | $0 | $36,000 | $48,000 | $48,000 | $48,000 |
Other | $0 | $0 | $0 | $0 | $0 |
Subtotal | $239,800 | $352,800 | $418,800 | $498,000 | $498,000 |
Other Personnel | |||||
Name or Title | $0 | $0 | $0 | $0 | $0 |
Name or Title | $0 | $0 | $0 | $0 | $0 |
Other | $0 | $0 | $0 | $0 | $0 |
Subtotal | $0 | $0 | $0 | $0 | $0 |
Total People | 75 | 145 | 213 | 281 | 349 |
Total Payroll | $1,490,464 | $2,954,352 | $4,294,128 | $5,641,104 | $6,896,880 |
The projected financial plan is very sound. The one-time investment gives ATP the ability to take 50% of the profits (after tax) as dividends at the end of year two and to self fund expansion by one additional plant per year. The projected cash flow is outstanding and will enable ATP to be even more aggressive in our expansion plans.
As mentioned throughout this Business Plan, each plant will produce a maximum of 100,000 pallets per month, which is very low in comparison to the demand for pallets. (800 million pallets divide by 12 gives approximately an average of 67 million pallets per month sold in the U.S.)
In addition to the expansion within the U.S., overseas licensing projects will be developed, from which we will create additional revenue streams through licensing fees, royalties, and other contractual payments.
ATP may also enter into other joint ventures or partnerships to license other entities to manufacture and market RST-PAL pallets not only in the U.S. but also worldwide.
The last two sources of income are not included in the financial forecast and do not appear in the tables.
The financial plan based on important assumptions, detailed in the following statements:
General Assumptions | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Plan Month | 1 | 2 | 3 | 4 | 5 |
Current Interest Rate | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Long-term Interest Rate | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Tax Rate | 33.67% | 34.00% | 33.67% | 34.00% | 33.67% |
Other | 0 | 0 | 0 | 0 | 0 |
This break-even analysis shows that ATP has budgeted fixed costs and projects sufficient sales to maintain good cash flow balances. This projection is based on two production lines.
The essential insight here is that ATP’s projected sales levels will be running comfortably above the break-even point.
Break-even Analysis | |
Monthly Revenue Break-even | $357,289 |
Assumptions: | |
Average Percent Variable Cost | 45% |
Estimated Monthly Fixed Cost | $196,738 |
NOTES TO PROJECTED FINANCIAL STATEMENTS
NOTE 1 – MATERIALS COST The raw materials, recycled scrap tire rubber, will be provided on an as needed basis. No large stockpiles of material or inventories of recycled rubber shall be stored at the manufacturing site.
The main ingredient of an RST-PAL pallet is recycled scrap tire rubber that has been processed to specific dimensions. There is three million tons of scrap tire shredded rubber on the ground in Texas with ten permitted processors or tire shredders, which want to provide material to ATP.
ATP will purchase scrap tire rubber from a Stamford, Texas processor, and has estimated the cost of material at $1.25/pallet ($50 per ton). It should be noted that ATP is working closely with the Texas Natural Resource and Conservation Commission and ATP may even have an opportunity to acquire surplus scrap tire rubber for less costs. Texas now produces approximately 200,000 tons of scrap tire rubber annually. In addition, the current Texas Legislature is considering paying manufacturers of products using recycled scrap tire rubber, $0.75 per pallet ($30 per ton) as an incentive to increase production of products using scrap tire rubber.
A small amount of recycled plastic is utilized in the formula and its cost is estimated at $0.90 per pallet. In addition a secret formulated binder, developed by the inventor Dan Radke, is used in the manufacture of the pallets, estimated to cost $6.50 per pallet.
NOTE 2 – DIRECT LABOR (Production Payroll) and PAYROLL BURDEN Projected Direct Labor includes the salary and wages for those employees directly involved in the pallet production process in the plant and is reflected in Topic 6.1. Payroll burden is estimated at 23% (FICA 6.20%; Medicare 1.45%; FUTA .80%; State Unemployment 3.00%; Workers Compensation and Employee Health Benefits 11.55%).
The total Direct Labor cost includes payroll burden and other direct costs such as utilities, building repairs and maintenance, plus plant supplies estimated at 5%. The total for direct labor cost and payroll burden per pallet is estimated at $1.31.
NOTE 3 – ROYALTIES The Licensing Agreement requires payment of 5% of gross sales to Mr. Radke, the inventor, as royalties. This may be paid quarterly or monthly (5% has been used throughout these projections). There will be no royalties for the first six months of production to help the cash flow of the company.
NOTE 4 -GENERAL & ADMINISTRATIVE WAGES AND PAYROLL BURDEN The company will employ Management and clerical staff as appears in the Personnel table, Topic 6.1. Additional management members and marketing representatives will be added as needed throughout the growth of the company. Payroll burden estimated at 23% including taxes, W/C, health and employee benefits. During the six-month start-up phase and thereafter, the company will employ experts in the industry as consultants.
NOTE 5 – DEPRECIATION Machinery and equipment is being depreciated over 10 years, property over 30 years.
NOTE 6 – OFFICE EXPENSES Provision has been made for estimated general office expenses. Computers and office equipment costing $15,000 is included in the initial start-up budget and Expensed Equipment. The amount budgeted for Year One is $12,000, which will increase at the rate of $12,000 per year with each additional plant.
NOTE 7 – MARKETING and SALES Management anticipates strong demand for the RST-PAL pallets creating a real challenge for production to keep up with the demand. Back orders are expected and sales on advanced production should drive expansion. With many potential pallet users identified, who currently use from 100,000 to 7 million pallets annually, we will approach the expansion of our national sales force, carefully. ATP does not want a large sales force with production sold out for months in advance. A budget in this category will be used for sales representatives or commissions on sales and is budgeted at $73,000 during year one. Based on attendance at conventions and trade shows it is anticipated that our targeted Dallas – Fort Worth Metropolis, Houston, San Antonio and the rest of Texas will absorb all our production for many years.
A Marketing Director shall develop goals and strategies with the board of directors. ATP plans to hire a qualified director in year one. Sales representatives will be hired and it is anticipated they will receive a base salary with commissions of ten cents per pallet sold. The budget takes these assumptions into consideration.
NOTE 8 – MACHINERY MAINTENANCE The initial production line machinery will be in good working order, nevertheless, ATP will plan for parts maintenance and replacement. This budget grows as more machinery and plants are established.
NOTE 9 – TAXES The “taxes incurred” appearing in the P&L represents State of Texas Franchise taxes and Federal Income Taxes for a total of 34%.
The Profit and Loss table for the first 12 months appears in the appendix.
Pro Forma Profit and Loss | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Sales | $21,887,712 | $49,783,507 | $78,270,222 | $109,393,242 | $143,347,294 |
Direct Cost of Sales | $9,835,432 | $21,344,602 | $32,016,902 | $42,689,203 | $53,361,504 |
Production Payroll | $1,174,464 | $2,511,552 | $3,767,328 | $5,023,104 | $6,278,880 |
Other Costs of Goods | $0 | $0 | $0 | $0 | $0 |
Total Cost of Sales | $11,009,896 | $23,856,154 | $35,784,230 | $47,712,307 | $59,640,384 |
Gross Margin | $10,877,816 | $25,927,353 | $42,485,992 | $61,680,935 | $83,706,910 |
Gross Margin % | 49.70% | 52.08% | 54.28% | 56.38% | 58.39% |
Operating Expenses | |||||
Sales and Marketing Expenses | |||||
Sales and Marketing Payroll | $76,200 | $90,000 | $108,000 | $120,000 | $120,000 |
Advertising/Promotion | $73,000 | $120,000 | $120,000 | $180,000 | $180,000 |
Royalties | $578,090 | $2,489,175 | $3,913,511 | $5,469,662 | $7,167,365 |
Other Sales and Marketing Expenses | $0 | $0 | $0 | $0 | $0 |
Total Sales and Marketing Expenses | $727,290 | $2,699,175 | $4,141,511 | $5,769,662 | $7,467,365 |
Sales and Marketing % | 3.32% | 5.42% | 5.29% | 5.27% | 5.21% |
General and Administrative Expenses | |||||
General and Administrative Payroll | $239,800 | $352,800 | $418,800 | $498,000 | $498,000 |
Sales and Marketing and Other Expenses | $681,090 | $2,669,175 | $4,123,511 | $5,769,662 | $7,497,365 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Rent | $60,000 | $120,000 | $240,000 | $360,000 | $480,000 |
Office Expenses | $12,000 | $24,000 | $36,000 | $48,000 | $60,000 |
Accounting | $30,000 | $40,000 | $50,000 | $60,000 | $70,000 |
Legal | $12,000 | $24,000 | $36,000 | $48,000 | $60,000 |
Travel | $48,000 | $72,000 | $96,000 | $120,000 | $144,000 |
Insurance (property & casualty) | $12,000 | $24,000 | $36,000 | $48,000 | $60,000 |
Payroll Taxes & Benefits Payroll Burden | $388,680 | $544,644 | $647,964 | $760,140 | $760,140 |
Other General and Administrative Expenses | $0 | $0 | $0 | $0 | $0 |
Total General and Administrative Expenses | $1,483,570 | $3,870,619 | $5,684,275 | $7,711,802 | $9,629,505 |
General and Administrative % | 6.78% | 7.77% | 7.26% | 7.05% | 6.72% |
Other Expenses: | |||||
Other Payroll | $0 | $0 | $0 | $0 | $0 |
Consultants | $0 | $0 | $0 | $0 | $0 |
Machine Maintenance | $30,000 | $60,000 | $90,000 | $120,000 | $150,000 |
Miscellaneous Expenses | $120,000 | $250,000 | $350,000 | $500,000 | $500,000 |
Total Other Expenses | $150,000 | $310,000 | $440,000 | $620,000 | $650,000 |
Other % | 0.69% | 0.62% | 0.56% | 0.57% | 0.45% |
Total Operating Expenses | $2,360,860 | $6,879,794 | $10,265,786 | $14,101,464 | $17,746,870 |
Profit Before Interest and Taxes | $8,516,956 | $19,047,559 | $32,220,206 | $47,579,471 | $65,960,040 |
EBITDA | $8,516,956 | $19,047,559 | $32,220,206 | $47,579,471 | $65,960,040 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Taxes Incurred | $2,886,463 | $6,476,170 | $10,847,469 | $16,177,020 | $22,206,547 |
Net Profit | $5,630,493 | $12,571,389 | $21,372,737 | $31,402,451 | $43,753,493 |
Net Profit/Sales | 25.72% | 25.25% | 27.31% | 28.71% | 30.52% |
The table presents our projected cash flow balances. The critical first year reflects positive cash flow. Monthly cash flow is positive and more important the balances are positive, which indicates adequate financial reserves and correct planning of the required working capital. The estimated results permit a margin of error and still appear strong, even though the numbers remain conservative.
ATP intends to distribute dividends to its shareholders in a way that will enable the continuation of the expansion of the company according to this Business Plan. ATP estimates that from year two forward 50% of the profit (after tax) will be distributed to the shareholders. The Board of Directors will determine any other distributions to be made on an annual basis.
The following chart shows the cash availability for the next 12 months. The bar labeled “Cash Balance” shows our projected cash balance for the first 12 months of the project and it is adequate (above zero). The second set of bars, labeled “Net Cash Flow”, indicates the change in the Cash Balance for each month.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $21,887,712 | $49,783,507 | $78,270,222 |
Cash from Receivables | $0 | $0 | $0 |
Subtotal Cash from Operations | $21,887,712 | $49,783,507 | $78,270,222 |
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 | $21,887,712 | $49,783,507 | $78,270,222 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $1,490,464 | $2,954,352 | $4,294,128 |
Bill Payments | $14,351,974 | $33,925,603 | $52,184,825 |
Subtotal Spent on Operations | $15,842,438 | $36,879,955 | $56,478,953 |
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 | $6,514,868 | $10,916,680 |
Subtotal Cash Spent | $15,842,438 | $43,394,823 | $67,395,633 |
Net Cash Flow | $6,045,274 | $6,388,684 | $10,874,589 |
Cash Balance | $6,799,174 | $13,187,858 | $24,062,447 |
The Projected annual financial balances are shown in the following table. The balances for the first 12 months are presented in the appendix.
Pro Forma Balance Sheet | |||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Assets | |||||
Current Assets | |||||
Cash | $6,799,174 | $13,187,858 | $24,062,447 | $39,743,579 | $61,596,477 |
Accounts Receivable | $0 | $0 | $0 | $0 | $0 |
Inventory | $997,477 | $2,164,698 | $3,247,047 | $4,538,189 | $5,946,776 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $7,796,650 | $15,352,557 | $27,309,494 | $44,281,768 | $67,543,253 |
Long-term Assets | |||||
Long-term Assets | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 |
Total Assets | $11,829,850 | $19,385,757 | $31,342,694 | $48,314,968 | $71,576,453 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
Current Liabilities | |||||
Accounts Payable | $1,412,258 | $2,911,643 | $4,412,524 | $6,052,671 | $7,734,699 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $1,412,258 | $2,911,643 | $4,412,524 | $6,052,671 | $7,734,699 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $1,412,258 | $2,911,643 | $4,412,524 | $6,052,671 | $7,734,699 |
Paid-in Capital | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 |
Retained Earnings | ($1,212,900) | ($2,097,275) | ($442,566) | $4,859,846 | $14,088,260 |
Earnings | $5,630,493 | $12,571,389 | $21,372,737 | $31,402,451 | $43,753,493 |
Total Capital | $10,417,593 | $16,474,114 | $26,930,170 | $42,262,297 | $63,841,753 |
Total Liabilities and Capital | $11,829,850 | $19,385,757 | $31,342,694 | $48,314,968 | $71,576,453 |
Net Worth | $10,417,593 | $16,474,114 | $26,930,170 | $42,262,297 | $63,841,753 |
Business ratios for the years of this plan are shown below. Industry profile ratios based on the Standard Industrial Classification (SIC) code 2448, Wood Pallets and Skids, are the closest available and are shown for comparison. ATP’s patented technologies are so new, that there is no SIC code that directly applies.
Ratio Analysis | ||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Industry Profile | |
Sales Growth | 0.00% | 127.45% | 57.22% | 39.76% | 31.04% | -5.69% |
Percent of Total Assets | ||||||
Accounts Receivable | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 25.59% |
Inventory | 8.43% | 11.17% | 10.36% | 9.39% | 8.31% | 22.80% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 20.32% |
Total Current Assets | 65.91% | 79.20% | 87.13% | 91.65% | 94.37% | 68.71% |
Long-term Assets | 34.09% | 20.80% | 12.87% | 8.35% | 5.63% | 31.29% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 11.94% | 15.02% | 14.08% | 12.53% | 10.81% | 29.14% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 18.37% |
Total Liabilities | 11.94% | 15.02% | 14.08% | 12.53% | 10.81% | 47.51% |
Net Worth | 88.06% | 84.98% | 85.92% | 87.47% | 89.19% | 52.49% |
Percent of Sales | ||||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 49.70% | 52.08% | 54.28% | 56.38% | 58.39% | 24.90% |
Selling, General & Administrative Expenses | 24.02% | 26.83% | 27.11% | 27.68% | 28.03% | 13.13% |
Advertising Expenses | 0.33% | 0.24% | 0.15% | 0.16% | 0.13% | 0.37% |
Profit Before Interest and Taxes | 38.91% | 38.26% | 41.17% | 43.49% | 46.01% | 3.19% |
Main Ratios | ||||||
Current | 5.52 | 5.27 | 6.19 | 7.32 | 8.73 | 2.13 |
Quick | 4.81 | 4.53 | 5.45 | 6.57 | 7.96 | 1.23 |
Total Debt to Total Assets | 11.94% | 15.02% | 14.08% | 12.53% | 10.81% | 7.55% |
Pre-tax Return on Net Worth | 81.76% | 115.62% | 119.64% | 112.58% | 103.32% | 51.16% |
Pre-tax Return on Assets | 72.00% | 98.26% | 102.80% | 98.48% | 92.15% | 15.47% |
Additional Ratios | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Net Profit Margin | 25.72% | 25.25% | 27.31% | 28.71% | 30.52% | n.a |
Return on Equity | 54.05% | 76.31% | 79.36% | 74.30% | 68.53% | n.a |
Activity Ratios | ||||||
Accounts Receivable Turnover | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n.a |
Collection Days | 0 | 0 | 0 | 0 | 0 | n.a |
Inventory Turnover | 10.91 | 13.50 | 11.83 | 10.97 | 10.18 | n.a |
Accounts Payable Turnover | 11.16 | 12.17 | 12.17 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 22 | 25 | 26 | 27 | n.a |
Total Asset Turnover | 1.85 | 2.57 | 2.50 | 2.26 | 2.00 | n.a |
Debt Ratios | ||||||
Debt to Net Worth | 0.14 | 0.18 | 0.16 | 0.14 | 0.12 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||||
Net Working Capital | $6,384,393 | $12,440,914 | $22,896,970 | $38,229,097 | $59,808,553 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||||
Assets to Sales | 0.54 | 0.39 | 0.40 | 0.44 | 0.50 | n.a |
Current Debt/Total Assets | 12% | 15% | 14% | 13% | 11% | n.a |
Acid Test | 4.81 | 4.53 | 5.45 | 6.57 | 7.96 | n.a |
Sales/Net Worth | 2.10 | 3.02 | 2.91 | 2.59 | 2.25 | n.a |
Dividend Payout | 0.00 | 0.52 | 0.51 | 0.51 | 0.51 | n.a |
In addition to the enclosed financial information contained in this Business Plan, ATP would like to make the following observations that were not emphasized in this Business Plan:
The Business Plan covers five years of activities. We consider the financial projections in the Business Plan as conservative. As an example; since July 2002, (the date the patent was issued), ATP’s Vice President, Elie Banensohn has traveled to several European countries and has met with representatives of companies from the Far East. These companies recognize the value of RST-PAL pallets and have shown an interest in licensing the technology in order to manufacture and market the pallets in their countries (in some cases with our participation). The Business Plan does not include any income from licensing fees or royalties from foreign entities. Scrap tire problems exists everywhere and is even more acute in Europe and the Far East as they have less space for storage and less scrap tire processing technology than the U.S.
Revenues include some benefits from State or Federal level subsidies or grants for helping to clean up scrap tire problems, which are available. There are States that are offering participation in funding new companies using scrap tire rubber. ATP and its Board of Directors believe that demand for RST-PAL pallets may cause expansion plans to be reviewed and changed, assuming demand will be high. After initial exposure of RST-PAL pallets to the market, additional plants may need to be installed sooner than the company growth plan calls for.
As previously mentioned, a division or subsidiary of ATP will be proposed to manage the pallet leasing aspect of sales, which will afford pallet users the option to change over their entire inventories of wooden pallets to RST pallets on a “lease to purchase” plan. ATP anticipates substantial revenues and success in the pallet leasing market.
1. Why did you choose Stamford, Texas as your first location?
2. If your plant is in Texas why is your headquarters is in Las Vegas? As can be seen from our Business Plan, ATP expects to open four plants in the next five years. These plants will be in different states. Las Vegas was chosen as our corporate headquarters because of the following reasons:
3. Is there any financial help from the State administration in putting up the plant in their State? There are several States, among them Louisiana and New Jersey that are giving up to 80% of the capital cost of putting up a plant that will utilize scrap tires. The problem of scrap tires is enormous and exists in most states. Most states have scrap tire programs to deal with the remediation of scrap tires.
4. Are there any federal laws regarding the use of recycled products? Yes, all Federal Agencies, including the Department of Defense and Department of Transportation are mandated to use “recycled products first”. Our product is made from recycled materials and is very strong and durable and is acceptable for Government use due to its life cycle being much longer than a traditional wooden pallet, and the price of a RST-PAL pallets is very competitive.
5. How does the production of pallets made from scrap tires helps the ecology? The RST-PAL pallet is an environmentally correct product made from recycled materials that can be recycled itself, making it a “triple green product”. First, according to statistics published by NWPCA (National Wooden Pallet and Container Association) the U.S. consumption of pallets is 800 million per year. To make this huge quantity of pallets, 3.5 million trees are cut every year. Every RST-PAL pallet sold will help to save our forests, allowing hardwoods to be used for more important and valuable uses other than pallets.
Second, getting rid of the scrap tire piles is a worldwide problem. This problem is even more acute in Europe and the Far East. Each year in the U.S. 250-280 million tires are added to the existing stockpiles of scrap tires. These piles are environmental hazards as they can become disastrous tire fires and are breeding grounds for mosquitoes (which bring diseases such as the West Nile Virus), rodents, snakes, and other vermin.
6. Are the projections in ATP’s Business Plan “Too good to be true”? ATP believes that the projections, although they are very positive, are conservative. We also believe our biggest challenge will be keeping up with the production needed to meet the demand for our pallets. When a company evaluates the annual cost of their wooden pallets, including; purchase, repair, replacement, and discarding costs versus the one time purchase price of RST-PAL pallets, they will see tremendous savings in buying and using RST-PAL pallets.
Regarding the financial forecasts, ATP has purposely left out several positive issues. For example, the cost of recycled rubber (cut and prepared for our use) is $1.25/pallet. This cost can be reduced drastically by purchasing a special machine (Grizli) and cutting the tire shreds to our specific dimensions. The price of the machine can be recovered within one year of production. Additionally, the most expensive cost in making our pallets is the binder system, $6.50/pallet. Our projections do not take into consideration the savings of using even less binder per pallet which will be achieved by utilizing the new production line machinery, with a different delivery system. We estimate a minimum saving of 25% on our projected costs when we will buy the raw material and batch it ourselves.
Additional savings will be achieved by getting larger discounts as the volume of materials purchased increases.
Other potential revenue streams that are not projected include licensing ATP technology to foreign countries to manufacture and market RST-PAL pallets. In addition ATP anticipates opening a subsidiary company to provide pallet leasing or a lease to purchase program for our customers to enable them the opportunity to convert their wooden pallet inventory to RST-PAL pallets at an accelerated pace.
7. How are the scrap tires used today? Only a small portion of scrap tires are recycled or used today. The main use (about 30%) is adding crumb rubber to asphalt for making roads. Other products that are made of scrap tires are: car floor mats, playground filler, floor tiles and some other soft products which do not need strength or rigidity of the final material. Scrap tire piles continue to accumulate all over the country and constitute dangerous environmental hazards.
8.What is the real market potential and what is the risk if the users do not accept the pallets? As previously stated, of the 800 million pallets manufactured each year, about 60% are made from hardwood. Our product replaces the hardwood pallets, and if you look at our 5-year projection, we will produce approximately 19 million pallets while in the same 5 years the pallets industry will produce 2.4 billion hardwood pallets, which means we will capture, within 5 years, about 0.8% (less than 1%) of the total pallet market.
ATP surveyed the acceptance of RST-PAL pallets through pre-production marketing efforts and it was excellent. We visited 62 pallet users in the DFW area. All of the companies were impressed with the RST-PAL pallets made from this unique and patented “new material” from recycled scrap tires. Many stated that they would use the pallets once we had a production facility. They were especially impressed that our pallets were stronger and more durable than wooden pallets and would perform much longer than wooden pallets. NWPCA states, “wooden pallets last from 1.5 to 2 trips before having to be repaired or replaced.” We also visited with the buyer of pallets for 3M company in Minneapolis, and the buyer was very eager to use RST-PAL pallets. 3M purchases more than 7 million pallets in just one year. ATP also contacted, through the Department of Defense, the Army, Air Force PX and Exchange, AAFAS. They actually wanted us to deliver 50,000 pallets as an initial order but unfortunately we were not in production.
9.Can you show us orders from companies that were interested in using your pallet? No. As we have not begun production, we cannot guarantee that ATP will be able to deliver pallets on a specific date, and so we have not accepted any orders. As the projected calculation shows tremendous savings to the user, and as RST-PAL pallets have so many advantages in comparison to wooden pallets and at a competitive price, ATP believes that when production commences, pallets will be immediately accepted. Some of the users we visited were surprised that the price was so low in relation to the performances of RST-PAL pallets.
10. What are the technical properties of the pallets and which tests have already done? The technical data and the tests results are as follows:
In conclusion, this is not a high precision, high tech product — it is a strong and durable pallet with excellent material qualities and is offered to pallet users at a very competitive price, which will save pallet buyers bottom line profits.
11. Usually, as production increases, the price normally decreases (mainly because of competition). In your B.P. the price is increased. Please explain? Actually, part of the answer is in the question. There is no competition. Hardwood is a commodity and its price changes constantly with lumber prices (which continue to increase annually). Our increase in price takes this fact into account. The raise in prices, as appears in our projections, of 25% during the next five years is probably less than the increase in the cost of hardwood. Another reason is that our initial price is very low, designed so that ATP can penetrate different markets rapidly.
Most key pallet purchasers that we talk with, think we are vastly under priced for a pallet that is so durable and lasts so long. Some believe RST-PAL pallets should be in the $39.00-$59.00 price range (similar to plastic pallets), and not just a few dollars more than hardwood pallets. ATP assumes that for many years (due to patent protection) RST-PAL pallets will not have competitors, which can often drive the price down. The assumption is that the advantages of RST-PAL pallets over hardwood pallets will cause pallet users to purchase RST-PAL pallets to lower their pallet costs. Following RST-PAL pallets becoming established in the market place, the advantages and the savings will be widely recognized and there will be justification for further price increases.
The opening price of $18.50 is an average price and not applicable to all sizes nor to all customers. Certainly, a customer purchasing 500,000 pallets per year will be given a discount different from a customer purchasing 1,000 pallets.
The Board of Directors will re-visit the $18.50 price as sales develop. Our projected low price is intended to introduce the pallet to many different manufacturers and industries that use pallets, targeting those companies with a closed loop system that can use, retrieve and use over and over again the same durable pallets.
12. Everything seems so good, what is the down side to this project? ATP believes that according to the projections, the only downside is our start-up production capacity. ATP knows that it will capture the small percentage of less than 1% of the total market demand. The projection shows that this 1% of the market will enable both growth from profits to fund expansion and a good return in the form of dividends for its investors.
RST-PAL pallets are heavier, by about 8 lbs, than the equivalent size pallet made of hardwood. This is true only at the beginning of the lifecycle of a wooden pallet as wood absorbs water and other liquids and can become even heavier than RST-PAL pallets. An average 40′ truck trailer carries about 22 loaded pallets, and by using RST-PAL pallets the total added weight is less than 200 lbs, which is not significant.
13. Is your patent defendable and what does it actually protect? The patent was approved and issued in July 2002. It took about five years to perfect and to reach the utmost protection possible. It protects any product made from recycled scrap tire rubber using a plurality of sizes with or without other materials like plastic, adhesives etc.
14. Who has the exclusivity to utilize this patent? The total and irrevocable exclusivity was granted to ATP Corporation, which consists of the new investors and the existing partners. This exclusivity includes licensing to other parties worldwide for the manufacturing and marketing of RST-PAL pallets.
15. It appears that you are looking for investment of $4M to $6M. Elaborate. These two numbers express the difference between starting with one line of production vs. two lines. The basic set of machines needed for production can be extended to two lines with addition of some machines. By starting with two lines, the production capacity is doubled to 1.2M pallets per year with net profit projected of over $8M versus $3.2M if ATP opens with a single line.
16. How will the investor’s capital be used? A detailed start-up expenses and funding table can be found in Topic 2.2. The main expense item is for machinery and in both cases about $750,000 remains as working capital.
17. What equity percentage are you offering for the investment? The calculation of the present value of the company based on the projections appears in the business plan. The present value of five years of net earnings at 25% discount is over $100 million. We deliberately took an unreasonably high discount rate to avoid any disputes.
We value our company at “present value” of just over $17M. Hence, for the $6 million investment; we offer 35% of the company with all its rights.
18. Is there any other way of financing the project? Yes. We would accept a loan, secured by the assets and rights of ATP, which will carry interest of 5% for a period of ten years starting (the repayment) at the beginning of the second year. The return can be accelerated.
In addition to the secured note, the lender will be offered 17.5% equity interest for a loan of $6 million.
19. Who is ATP’s management team? See Chapter 6.0 of the Business Plan. Each member of the team along with our consultants, are highly qualified professionals with vast and proven experience in their fields (e.g. plant installation and operations, purchasing and marketing). ATP is also open to investor participation both in the company and on the Board of Directors.
The financial projections that appear in this Business Plan are estimated revenues, expenses, and cash flow, which are based on research and the assumptions discussed throughout this Business Plan. They represent the best of management’s knowledge and belief and also are based on actual operations in the pilot plant in Stamford, Texas. The Company’s expected revenues, expenses, and cash flow for the projected periods are subject to the Company’s ability to develop sales and production levels at the price and costs estimated by management. Accordingly, these projections reflect management’s estimates as of January-June 2003, and its expected course of action if such sales and production levels are attained at the price and costs anticipated.
These projected financial statements are for the purpose of providing updated information to existing and new investors. These projected financial statements should not be considered to be a presentation to forecast future results. Accordingly, these projections may not be useful for other purposes.
The assumptions disclosed herein are those that management believes are significant to the projections. Furthermore, even if the sales and production levels as well as the projected price and costs are attained, there will usually be differences between projected and actual results because events and circumstances frequently do not occur as expected, and those differences may be material.
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
RST-PAL pallets | $18.50/$22.50 (5th yr) | $646,464 | $1,292,928 | $1,864,800 | $1,939,392 | $1,864,800 | $1,864,800 | $1,939,392 | $1,939,392 | $1,939,392 | $1,939,392 | $1,864,800 | $1,939,392 |
Subsidies | $30/ton | $26,208 | $52,416 | $75,600 | $78,624 | $75,600 | $75,600 | $78,624 | $78,624 | $78,624 | $78,624 | $78,624 | $75,600 |
Total Sales | $672,672 | $1,345,344 | $1,940,400 | $2,018,016 | $1,940,400 | $1,940,400 | $2,018,016 | $2,018,016 | $2,018,016 | $2,018,016 | $1,943,424 | $2,014,992 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Recycled Rubber | 125% | $43,680 | $87,360 | $126,025 | $131,040 | $126,000 | $126,000 | $131,040 | $131,040 | $131,040 | $131,040 | $126,000 | $131,040 |
Recycled Plastic | 90% | $31,450 | $62,899 | $90,738 | $94,349 | $90,720 | $90,720 | $94,349 | $94,349 | $94,349 | $94,349 | $90,720 | $94,349 |
Binders System | 650% | $227,136 | $454,272 | $655,330 | $681,408 | $655,200 | $655,200 | $681,408 | $681,408 | $681,408 | $681,408 | $655,200 | $681,408 |
Subtotal Direct Cost of Sales | $302,266 | $604,531 | $872,093 | $906,797 | $871,920 | $871,920 | $906,797 | $906,797 | $906,797 | $906,797 | $871,920 | $906,797 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Production Personnel | |||||||||||||
Texas plant manager | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | |
Texas office worker | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | |
Receptionist (x2) | $6.50/hr | $1,040 | $2,080 | $2,080 | $2,080 | $2,080 | $2,080 | $2,080 | $2,080 | $2,080 | $2,080 | $2,080 | $2,080 |
Data entry (x1) | $6.50/hr | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 | $1,040 |
Foreman (x3) | $2,200/mo | $2,200 | $4,400 | $6,600 | $6,600 | $6,600 | $6,600 | $6,800 | $7,000 | $7,200 | $7,200 | $7,200 | $7,200 |
Line operator (x6) | $8.25/hr | $3,432 | $6,864 | $10,296 | $10,296 | $10,296 | $10,296 | $10,296 | $10,296 | $10,296 | $10,296 | $10,296 | $10,296 |
Loader (x6) | $7.25/hr | $3,016 | $6,032 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 |
Batcher (x6) | $7.50/hr | $3,120 | $6,240 | $9,360 | $9,360 | $9,360 | $9,360 | $9,360 | $9,360 | $9,360 | $9,360 | $9,360 | $9,360 |
Conveyer worker (x12) | $6.50/hr | $5,408 | $10,816 | $16,224 | $16,224 | $16,224 | $16,224 | $16,224 | $16,224 | $16,224 | $16,224 | $16,224 | $16,224 |
Assembly lead (x4) | $7.25/hr | $3,016 | $3,016 | $6,032 | $6,032 | $6,032 | $6,032 | $6,032 | $6,032 | $6,032 | $6,032 | $6,032 | $6,032 |
Assembly helper (x4) | $6.50/hr | $2,704 | $2,704 | $5,408 | $5,408 | $5,408 | $5,408 | $5,408 | $5,408 | $5,408 | $5,408 | $5,408 | $5,408 |
Cutter (x12) | $7.25/hr | $12,064 | $18,096 | $18,096 | $18,096 | $18,096 | $18,096 | $18,096 | $18,096 | $18,096 | $18,096 | $18,096 | $18,096 |
Forklift operator (x6) | $7.25/hr | $6,032 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 | $9,048 |
Maint. Supervisor | $7.50/hr | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 | $1,560 |
Maint. helper (x3) | $6.50/hr | $1,352 | $2,704 | $4,056 | $4,056 | $4,056 | $4,056 | $4,056 | $4,056 | $4,056 | $4,056 | $4,056 | $4,056 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal | $51,184 | $79,800 | $104,048 | $104,048 | $104,048 | $104,048 | $104,248 | $104,448 | $104,648 | $104,648 | $104,648 | $104,648 | |
Sales and Marketing Personnel | |||||||||||||
Marketing Director | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,500 | $4,500 | $4,500 | $4,500 | $4,500 | $4,500 | |
Marketing Secretary | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,700 | $6,700 | $6,700 | $6,700 | $6,700 | $6,700 | |
General and Administrative Personnel | |||||||||||||
President – Dan Radke | $6,000 | $6,000 | $6,500 | $6,500 | $7,500 | $7,500 | $8,000 | $8,000 | $8,500 | $8,500 | $8,500 | $8,500 | |
Vice Pres. – Elie Banenson | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,500 | $7,500 | $8,000 | $8,000 | $8,000 | $8,000 | |
Office Manager | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,300 | $3,300 | $3,300 | $3,300 | $3,300 | $3,300 | |
Receptionist (x2) | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | |
Office workers (x2) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal | $16,500 | $16,500 | $17,000 | $17,000 | $19,000 | $19,000 | $21,800 | $21,800 | $22,800 | $22,800 | $22,800 | $22,800 | |
Other Personnel | |||||||||||||
Name or Title | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Name or Title | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total People | 33 | 56 | 74 | 74 | 74 | 74 | 75 | 75 | 75 | 75 | 75 | 75 | |
Total Payroll | $73,684 | $102,300 | $127,048 | $127,048 | $129,048 | $129,048 | $132,748 | $132,948 | $134,148 | $134,148 | $134,148 | $134,148 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
Long-term Interest Rate | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
Tax Rate | 30.00% | 34.00% | 34.00% | 34.00% | 34.00% | 34.00% | 34.00% | 34.00% | 34.00% | 34.00% | 34.00% | 34.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $672,672 | $1,345,344 | $1,940,400 | $2,018,016 | $1,940,400 | $1,940,400 | $2,018,016 | $2,018,016 | $2,018,016 | $2,018,016 | $1,943,424 | $2,014,992 | |
Direct Cost of Sales | $302,266 | $604,531 | $872,093 | $906,797 | $871,920 | $871,920 | $906,797 | $906,797 | $906,797 | $906,797 | $871,920 | $906,797 | |
Production Payroll | $51,184 | $79,800 | $104,048 | $104,048 | $104,048 | $104,048 | $104,248 | $104,448 | $104,648 | $104,648 | $104,648 | $104,648 | |
Other Costs of Goods | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $353,450 | $684,331 | $976,141 | $1,010,845 | $975,968 | $975,968 | $1,011,045 | $1,011,245 | $1,011,445 | $1,011,445 | $976,568 | $1,011,445 | |
Gross Margin | $319,222 | $661,013 | $964,259 | $1,007,171 | $964,432 | $964,432 | $1,006,971 | $1,006,771 | $1,006,571 | $1,006,571 | $966,856 | $1,003,547 | |
Gross Margin % | 47.46% | 49.13% | 49.69% | 49.91% | 49.70% | 49.70% | 49.90% | 49.89% | 49.88% | 49.88% | 49.75% | 49.80% | |
Operating Expenses | |||||||||||||
Sales and Marketing Expenses | |||||||||||||
Sales and Marketing Payroll | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,700 | $6,700 | $6,700 | $6,700 | $6,700 | $6,700 | |
Advertising/Promotion | $3,500 | $3,500 | $4,500 | $4,500 | $5,000 | $5,000 | $6,000 | $6,000 | $7,500 | $7,500 | $10,000 | $10,000 | |
Royalties | $0 | $0 | $0 | $0 | $0 | $0 | $96,970 | $96,970 | $96,970 | $96,970 | $93,240 | $96,970 | |
Other Sales and Marketing Expenses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Sales and Marketing Expenses | $9,500 | $9,500 | $10,500 | $10,500 | $11,000 | $11,000 | $109,670 | $109,670 | $111,170 | $111,170 | $109,940 | $113,670 | |
Sales and Marketing % | 1.41% | 0.71% | 0.54% | 0.52% | 0.57% | 0.57% | 5.43% | 5.43% | 5.51% | 5.51% | 5.66% | 5.64% | |
General and Administrative Expenses | |||||||||||||
General and Administrative Payroll | $16,500 | $16,500 | $17,000 | $17,000 | $19,000 | $19,000 | $21,800 | $21,800 | $22,800 | $22,800 | $22,800 | $22,800 | |
Sales and Marketing and Other Expenses | $6,000 | $6,000 | $7,000 | $7,000 | $7,500 | $7,500 | $105,470 | $105,470 | $106,970 | $106,970 | $105,740 | $109,470 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Rent | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | |
Office Expenses | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | |
Accounting | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | |
Legal | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | |
Travel | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | |
Insurance (property & casualty) | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | |
Payroll Taxes & Benefits Payroll Burden | 23% | $27,675 | $27,675 | $28,290 | $28,290 | $30,750 | $30,750 | $35,055 | $35,055 | $36,285 | $36,285 | $36,285 | $36,285 |
Other General and Administrative Expenses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total General and Administrative Expenses | $64,675 | $64,675 | $66,790 | $66,790 | $71,750 | $71,750 | $176,825 | $176,825 | $180,555 | $180,555 | $179,325 | $183,055 | |
General and Administrative % | 9.61% | 4.81% | 3.44% | 3.31% | 3.70% | 3.70% | 8.76% | 8.76% | 8.95% | 8.95% | 9.23% | 9.08% | |
Other Expenses: | |||||||||||||
Other Payroll | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Consultants | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Machine Maintenance | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | |
Miscellaneous Expenses | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | |
Total Other Expenses | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | |
Other % | 1.86% | 0.93% | 0.64% | 0.62% | 0.64% | 0.64% | 0.62% | 0.62% | 0.62% | 0.62% | 0.64% | 0.62% | |
Total Operating Expenses | $86,675 | $86,675 | $89,790 | $89,790 | $95,250 | $95,250 | $298,995 | $298,995 | $304,225 | $304,225 | $301,765 | $309,225 | |
Profit Before Interest and Taxes | $232,547 | $574,338 | $874,469 | $917,381 | $869,182 | $869,182 | $707,976 | $707,776 | $702,346 | $702,346 | $665,091 | $694,322 | |
EBITDA | $232,547 | $574,338 | $874,469 | $917,381 | $869,182 | $869,182 | $707,976 | $707,776 | $702,346 | $702,346 | $665,091 | $694,322 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | $69,764 | $195,275 | $297,319 | $311,910 | $295,522 | $295,522 | $240,712 | $240,644 | $238,798 | $238,798 | $226,131 | $236,069 | |
Net Profit | $162,783 | $379,063 | $577,150 | $605,471 | $573,660 | $573,660 | $467,264 | $467,132 | $463,548 | $463,548 | $438,960 | $458,253 | |
Net Profit/Sales | 24.20% | 28.18% | 29.74% | 30.00% | 29.56% | 29.56% | 23.15% | 23.15% | 22.97% | 22.97% | 22.59% | 22.74% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $672,672 | $1,345,344 | $1,940,400 | $2,018,016 | $1,940,400 | $1,940,400 | $2,018,016 | $2,018,016 | $2,018,016 | $2,018,016 | $1,943,424 | $2,014,992 | |
Cash from Receivables | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash from Operations | $672,672 | $1,345,344 | $1,940,400 | $2,018,016 | $1,940,400 | $1,940,400 | $2,018,016 | $2,018,016 | $2,018,016 | $2,018,016 | $1,943,424 | $2,014,992 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $672,672 | $1,345,344 | $1,940,400 | $2,018,016 | $1,940,400 | $1,940,400 | $2,018,016 | $2,018,016 | $2,018,016 | $2,018,016 | $1,943,424 | $2,014,992 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $73,684 | $102,300 | $127,048 | $127,048 | $129,048 | $129,048 | $132,748 | $132,948 | $134,148 | $134,148 | $134,148 | $134,148 | |
Bill Payments | $25,623 | $782,957 | $1,207,607 | $1,523,626 | $1,319,526 | $1,200,606 | $1,244,981 | $1,455,087 | $1,418,015 | $1,420,320 | $1,417,374 | $1,336,251 | |
Subtotal Spent on Operations | $99,307 | $885,257 | $1,334,655 | $1,650,674 | $1,448,574 | $1,329,654 | $1,377,729 | $1,588,035 | $1,552,163 | $1,554,468 | $1,551,522 | $1,470,399 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $99,307 | $885,257 | $1,334,655 | $1,650,674 | $1,448,574 | $1,329,654 | $1,377,729 | $1,588,035 | $1,552,163 | $1,554,468 | $1,551,522 | $1,470,399 | |
Net Cash Flow | $573,365 | $460,087 | $605,745 | $367,342 | $491,826 | $610,746 | $640,287 | $429,981 | $465,853 | $463,548 | $391,902 | $544,593 | |
Cash Balance | $1,327,265 | $1,787,352 | $2,393,097 | $2,760,439 | $3,252,265 | $3,863,011 | $4,503,298 | $4,933,278 | $5,399,131 | $5,862,679 | $6,254,581 | $6,799,174 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $753,900 | $1,327,265 | $1,787,352 | $2,393,097 | $2,760,439 | $3,252,265 | $3,863,011 | $4,503,298 | $4,933,278 | $5,399,131 | $5,862,679 | $6,254,581 | $6,799,174 |
Accounts Receivable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Inventory | $0 | $332,493 | $664,984 | $959,302 | $997,477 | $959,112 | $959,112 | $997,477 | $997,477 | $997,477 | $997,477 | $959,112 | $997,477 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $753,900 | $1,659,757 | $2,452,336 | $3,352,399 | $3,757,916 | $4,211,377 | $4,822,123 | $5,500,774 | $5,930,755 | $6,396,608 | $6,860,156 | $7,213,693 | $7,796,650 |
Long-term Assets | |||||||||||||
Long-term Assets | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 | $4,033,200 |
Total Assets | $4,787,100 | $5,692,957 | $6,485,536 | $7,385,599 | $7,791,116 | $8,244,577 | $8,855,323 | $9,533,974 | $9,963,955 | $10,429,808 | $10,893,356 | $11,246,893 | $11,829,850 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $743,074 | $1,156,590 | $1,479,503 | $1,279,549 | $1,159,350 | $1,196,435 | $1,407,823 | $1,370,671 | $1,372,976 | $1,372,976 | $1,287,553 | $1,412,258 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $0 | $743,074 | $1,156,590 | $1,479,503 | $1,279,549 | $1,159,350 | $1,196,435 | $1,407,823 | $1,370,671 | $1,372,976 | $1,372,976 | $1,287,553 | $1,412,258 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $743,074 | $1,156,590 | $1,479,503 | $1,279,549 | $1,159,350 | $1,196,435 | $1,407,823 | $1,370,671 | $1,372,976 | $1,372,976 | $1,287,553 | $1,412,258 |
Paid-in Capital | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 |
Retained Earnings | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) | ($1,212,900) |
Earnings | $0 | $162,783 | $541,846 | $1,118,996 | $1,724,467 | $2,298,127 | $2,871,787 | $3,339,051 | $3,806,184 | $4,269,732 | $4,733,280 | $5,172,240 | $5,630,493 |
Total Capital | $4,787,100 | $4,949,883 | $5,328,946 | $5,906,096 | $6,511,567 | $7,085,227 | $7,658,887 | $8,126,151 | $8,593,284 | $9,056,832 | $9,520,380 | $9,959,340 | $10,417,593 |
Total Liabilities and Capital | $4,787,100 | $5,692,957 | $6,485,536 | $7,385,599 | $7,791,116 | $8,244,577 | $8,855,323 | $9,533,974 | $9,963,955 | $10,429,808 | $10,893,356 | $11,246,893 | $11,829,850 |
Net Worth | $4,787,100 | $4,949,883 | $5,328,946 | $5,906,096 | $6,511,567 | $7,085,227 | $7,658,887 | $8,126,151 | $8,593,284 | $9,056,832 | $9,520,380 | $9,959,340 | $10,417,593 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
When you run an online business, learning how to deal with potential legal issues is part of the job. One element that helps protect your business is a disclaimer.
While not every website is legally obligated to have disclaimers, skipping them could land you in hot water if something goes wrong.
Whether you’re running a personal blog or an e-commerce site, knowing when and why you need a disclaimer can save you from potential legal headaches.
Below, I’ll talk about what makes a disclaimer enforceable and offer steps to ensure yours is legally sound.
Table of Contents
PRO TIP: Take the hassle of writing your own disclaimer away with our disclaimer generator trusted by over 200,000 businesses. It’ll save you hours of work and possible costly legal mistakes.
Yes, disclaimers are generally legally binding, but there are specific conditions they must meet to be considered legally valid.
Essentially, a disclaimer serves as a waiver, which users implicitly agree to by using your site—even if you don’t require them to click an acceptance button.
For a disclaimer to function as a binding agreement, it must be clearly communicated and reasonable. Additionally, it also should not violate any existing laws. Ensuring these elements can help establish your disclaimer as a strong legal shield.
Disclaimers are generally enforceable if they are clear, unambiguous, and not unduly harsh or unfair. It depends on specific wording, how it’s presented, and the applicable laws.
The short answer is mostly yes. While the type of disclaimer (online or printed) can affect its enforceability to some extent, the primary factors remain the same: clarity, conspicuousness, and consideration.
For example, if you received an email and any attachments from a law firm, you might have noticed a separate disclaimer stating that the content does not create an attorney-client relationship.
Similarly, when you purchase a product online, the terms of service often include a disclaimer designed to limit liability and bind the recipient to certain conditions.
In both cases, the effectiveness of online and printed disclaimers in legally binding someone depends on how clearly and prominently these disclaimers are communicated.
PRO TIP: Use disclaimers in a way that makes them easily noticeable and understandable. This way, all parties are aware of the terms to which they are agreeing.
A disclaimer is enforceable when it meets certain legal criteria. Note that disclaimers can vary, but key elements determine their validity.
Ensuring your disclaimer is enforceable requires careful attention to detail and a clear understanding of legal principles. Here are some practical tips that can help strengthen its effectiveness:
The terms of the disclaimer should be explicit and specific. This involves clearly defining what liabilities are being limited and what potential risks are associated.
For example, a product’s disclaimer should outline specific safety precautions and highlight any product liability issues. To give you an idea of how that can be worded, here’s a snippet of The Foot Collective ’s product disclaimer:
This disclaimer clearly articulates the specific safety precautions and risks associated with their products. In doing so, it helps set clear expectations and informs consumers effectively.
This level of detail and clarity not only enhances understanding but also strengthens the disclaimer’s legal enforceability.
A disclaimer must be easily noticeable and understandable to all parties involved. For instance, placing it in an email footer ensures visibility each time communication is sent, making it more likely that the recipients agree to the terms.
It is essential that all parties involved explicitly agree to the terms presented. In running my business, I do this by requiring users to click an “I agree” checkbox before making a purchase or signing up for a service, effectively making each user a party to a contract.
Regularly consult with law firms or seek professional advice to ensure your disclaimer complies with current laws and covers all necessary aspects of liability arising from unintended use or misunderstanding.
This is important, particularly in fields requiring high legal diligence like legal services, healthcare, or finance. Take a look at this legal disclaimer from Robinson Bradshaw , for example:
This disclaimer addresses the specific legal intricacies associated with the provision of professional services.
It clearly delineates the boundaries of the legal advice offered. In turn, users understand that an attorney-client relationship is not created without formal engagement.
Tailor the disclaimer to reflect the specific operations and contexts of the sender’s business. This includes detailed policies for non-disclosure , data usage, or any other specific conditions related to the business’s operations.
In my practice, I’ve found that incorporating industry-specific language into disclaimers can preempt potential misunderstandings and reduce legal ambiguity.
I also make it a point to regularly revisit and update these disclaimers as my business evolves, ensuring they stay relevant to new products or services.
The courts may not uphold disclaimers in situations that involve unfair or deceptive practices. While disclaimers provide a degree of protection, their enforceability can vary depending on specific circumstances.
For example, under the Unfair Contract Terms Act 1977 in the UK, disclaimers that attempt to exclude or restrict liability for any damage or loss may be deemed unfair and unenforceable if they are not reasonable in all circumstances.
PRO TIP: If possible, seek legal advice when drafting a disclaimer. Doing so guarantees that it is not only legally sound but also effective in the contexts it is meant to address.
If you intend to operate your business on a global scale, you need to understand how disclaimers are viewed under different legal systems. Here are laws in various countries that answer whether or not disclaimers are legally binding:
In the U.S., disclaimers are often employed to limit liability and inform users of potential risks—serving as constructive notice. They must be clearly presented and reasonable to be enforceable.
Disclaimers that attempt to absolve a party of all duty of care or those related to death or personal injury often face legal scrutiny and might not be upheld in court.
Canadian law also recognizes disclaimers as a way to mitigate legal action. However, like in the U.S., there are strict regulations when it comes to disclaimers that involve negligence or personal injury.
For a disclaimer to be enforceable in Canada, it must be reasonable and should not contravene public policy.
UK law demands that disclaimers be fair and explicitly clear to all parties involved. As I mentioned earlier, disclaimers are required to meet stringent standards under the Unfair Contract Terms Act 1977, particularly when excluding or restricting liability for death or personal injury.
Australian law places a strong emphasis on consumer protection, strictly regulating how disclaimers are required and enforced. Disclaimers must not contravene the Australian Consumer Law , especially provisions that relate to misleading or deceptive conduct.
The enforceability of a disclaimer will largely depend on whether it is considered fair and reasonable, particularly in cases involving duty of care or consumer rights.
Each country’s approach to disclaimers highlights the balance between protecting business interests and upholding consumer rights. Clear, fair, and reasonable terms ensure enforceability.
Do disclaimers need to be signed to be legally binding.
No, disclaimers do not always need to be signed to form a legally binding contract. Acceptance can also be indicated through continued use or explicit agreement online.
Email disclaimers can be legally binding, but enforceability varies. An email disclaimer cannot override mandatory legal obligations.
No, a disclaimer does not need to be notarized to be valid. It can be legally binding even if you don’t have it notarized.
Yes, a disclaimer is a legal statement that can limit liability for errors on your website. However, it must be clear and reasonable.
No, a disclaimer cannot fully protect you from all legal liability. It can limit certain liabilities but not all.
Jenny Pak Director of Program Management at PandaDoc
In business, everything that could go wrong would most likely go wrong.
And when this happens, you need a crisis communication plan to let stakeholders and customers know what’s going on.
Crisis communication eliminates the corporate confusion and helter-skelter that could ensue when disaster strikes.
If handled poorly, it could ruin your organization’s reputation.
Or even worse, lead to public safety tragedies.
This article will show you how a crisis communication plan can help your business navigate rough waters.
A crisis communication plan is a document containing guidelines and procedures for communicating with clients and stakeholders when an unprecedented event occurs.
The person or team running point during the crisis should spell out the roles, responsibilities, and messaging promptly in order to reduce panic and speculation.
From businesses to academic institutions, communication is part of the crisis management playbook.
Here are some types of crisis communication plans.
A crisis communication plan keeps you and your organization ready for unprecedented events.
Let’s check out how a coherent response plan can save your organization.
Let’s explore the communications strategy your team could use in times of crisis:
Here are the steps to follow when creating a crisis communication plan for your organization.
Resist the knee-jerk urge to tweet your response as soon as something happens. Instead, take some time to analyze the crisis situation and understand the whole picture before putting out a statement.
Your management team needs to analyze the event to figure out the best course of action and the tone to take in the event of a crisis.
The spokesperson should be the face of the organization, representing its values and sentiments.
Some innate qualities that every spokesperson should have include the following:
You also need to put forward someone with authority and clout to make decisions.
Picture Siobhan Roy during the cruise scandals in Succession .
You don’t want Logan Roy responding to sexual assault allegations.
The response plan should cover the three main stages of crisis response:
Your public relations responders need to craft a consistent messaging across all platforms.
This assures the customer that the information is legit and that the entire organization is in lockstep.
Consider using a crisis communication template to draft written and verbal responses faster.
Your legal team should also review the final text to make sure you don’t implicate yourself.
Crisis Management Plan Template
Used 4890 times
With this template, you can quickly and easily put together a comprehensive Crisis Management Plan.
When the image of the Pope in the puffer jacket broke the internet, the Vatican didn’t panic.
They released a statement across multiple channels — including regular media outlets and socials — to quell fears and rumors.
The usual channels for communication crisis updates include the following:
Airports and transportation hubs can use digital displays to notify the public about delays as well as scheduled and unprecedented service disruptions.
After putting out a statement, members of the public and media will reach out to your organization for clarification or confirmation.
This is where the crisis response and customer service teams earn their keep.
You need to provide them with a script to address frequently asked questions as well as an escalation hierarchy for complex queries.
In criminal cases with massive legal implications, you could give them the canned law enforcement “cannot comment on an ongoing investigation” response.
During prolonged events, you need to keep external stakeholders updated about recent developments in real time.
This will calm down fears and fend off misinformation while showing the progress your team members are making in handling the situation.
For website or application outages, you can use status page updates, website banners, or in-app notifications.
Once the dust settles, the CEO has to release a statement containing a sober analysis of what happened and the immediate to long-term impact.
This public recap is your way of showing accountability to key stakeholders. You can also use a fact sheet to provide further details about the causes and consequences of the mishap.
For companies with high-value clients, you can schedule calls to follow up on them. This is important for reputable institutions as well as companies with world-renowned investors.
Regardless of how successful or disastrous the crisis communication was, your crisis communication team needs to share lessons learned. These will help set up the playbook for future scenarios.
As a document management solution , PandaDoc helps organizations draft, edit, and share crisis communication outlines in record time.
You can get a crisis response template for every phase of the response.
Besides, PandaDoc uses document tracking features to keep an eye on who works on, approves, or edits the document. This ensures transparency and accountability.
If you want to create external communications for multiple scenarios, you can store them in the PandaDoc online repository .
Want to consider using PandaDoc to draft and share your organization’s crisis communication plan? Book a free demo with us.
PandaDoc is not a law firm, or a substitute for an attorney or law firm. This page is not intended to and does not provide legal advice. Should you have legal questions on the validity of e-signatures or digital signatures and the enforceability thereof, please consult with an attorney or law firm. Use of PandaDoc services are governed by our Terms of Use and Privacy Policy.
Document templates 17 min
Contracts 11 min
Document templates 5 min
By Bill Castellano and Adria Scharf
New Jersey’s business landscape is aging. A majority of business owners are over 55 and many lack succession plans . While some may find outside buyers, others might simply close their doors in the coming years, putting thousands of jobs at risk.
If you purchase a product or register for an account through a link on our site, we may receive compensation. By using this site, you consent to our User Agreement and agree that your clicks, interactions, and personal information may be collected, recorded, and/or stored by us and social media and other third-party partners in accordance with our Privacy Policy.
The Capital Area Greenbelt at South Front Street in Harrisburg. April 6, 2023. Dan Gleiter | [email protected]
The members of the Harrisburg Planning Commission, the city’s planning department and the Capital Area Greenbelt Association seem to be in favor of a proposed project on South Front Street that would provide both transitional and permanent housing for veterans.
But, they are all concerned about the future of the Capitol Area Greenbelt in the area of the proposed project in Harrisburg.
The Stephen Siller Tunnel to Towers Foundation plans to build the Tunnel to Towers Veterans Village for homeless veterans at 1103 S. Front St., which would include a 64-unit mixed-use building and 20 “comfort homes” for residents. The proposed project sits on a 15-acre property. The nonprofit plans to purchase 8.5 acres of the property.
The project was back in front of the planning commission on Wednesday night as The Stephen Siller Tunnel to Towers Foundation submitted subdivision and preliminary land development plans for the project. In the end, the planning commission recommended the subdivision plan for the project by a 4-2 vote. The other part of the 15-acre property will be used by Eden Village, a separate project that will provide housing for the homeless.
The planning commission voted 6-0 to table the preliminary land development plan.
Well over two hours of the three-hour meeting were dedicated to the Tunnel to Towers Veterans Village project. And emotions ran high as much of the discussion was related to one thing — the Capital Area Greenbelt, a 20-mile walking and biking trail that loops through and around Harrisburg.
The property has accommodated a connection of the Capital Area Greenbelt for decades with permission from the the owner. However, due to the construction of the nearby Veterans Grove, there has been a detour in place for some time.
In June, members of the planning commission urged the nonprofit to maintain that connection of the Capital Area Greenbelt.
Officials from the Tunnel to Towers say they’re open to allowing the trail to traverse the eastern border of the property, which is parallel to the current access road. They say that given the high volume of foot and bike traffic, the eastern boundary route is the only route that would be acceptable for them. Other routes along the Veterans Village property would have a negative impact on the project’s site plan and its residents, officials said.
The members of the Harrisburg Planning Commission, the director of the city’s planning department and the president of the Capital Area Greenbelt Association all expressed concerns regarding the developer’s suggested proposed trail.
“I’m distressed that our input at the prior meetings was completely ignored,” said Commissioner Vern McKissick.
Geoffrey Knight, director of planning for the city, said that the developer’s plan to allow the trail on the eastern side of the property will dump bikers using the Greenbelt into a street where they will have to ride through the parking lot of the PennDOT facility mixing with drivers. Knight said that plan would be dangerous.
“Having the Greenbelt go across the southern portion of the property and along the access route would have no engagement with the residents, would not require the facility to open up to the general public and can easily be accommodated on which is an existing access road for emergency vehicles,” Knight said. “And frankly, I continue to be kind of baffled by the complete refusal of an adoptive commonsense proposal.”
Knight also said that the Dauphin County General Authority, which owns the Riverfront Office Center that is home to PennDOT, has said they will not reserve any additional space for the Greenbelt.
Lynda Cox, associate vice president for the Stephen Siller Tunnel to Towers Foundation, said that her organization is trying to treat veterans in a dignified way without having hundreds of people walking through their community.
“Our only intent is to take care of the veterans,” she said. “There’s no intention to be nefarious. There’s no intention to prevent people from having fun. There’s no intention to do anything nefarious to this trail. Our only intent is to take care of the veterans. This project brings supportive services and permanent affordable housing to our veteran community.”
Knight responded by saying the trail can be fenced off and cut off visibly with landscaping.
“I don’t understand this insistence that somehow saying ‘well you can walk out on the sidewalk and get dumped into a road here and fight through this parking lot is somehow affecting the dignity of the residents of this facility’. We are not against the use. We are not against the number of units. We are not against [the] services provided here. We’re basically not against any of the design of this project except for the continual refusal to retain the Greenbelt on [the] site.”
Luis Menendez, director of construction for the Stephen Siller Tunnel to Towers Foundation said that security is a top priority for the community’s residents. He said that having a secure space and a safe environment without outside influence is important.
“We can’t vet the general public, we don’t know who walks through there,” he said. “It’s a wooded environment. Anything can go. And that is something that we’re not in [a] position to compromise.”
Commissioner Anne Marek applauded the foundation’s thought and design into the project but was also disappointed with the developer’s plan for the Greenbelt.
“Cleary this is very well thought out, very detailed. I don’t take issue with that,” she said. “I fully support veterans. What disappoints me is that you’re able to take that level of detail when it comes to laying out of your building, structure and services but yet have not gone beyond that to look at a level of any detail and how you integrate into the community and into the cityscape around it and various infrastructure that exists within this property.”
Doug Hill, president of the Capital Area Greenbelt Association, said that talking to the developer about a plan has been mostly through an intermediary.
As part of its motion to table the plan, the planning commission requested that the parties meet to discuss the Greenbelt.
The project previously received zoning hearing board approval of a special exception for a “use not specifically prohibited in the zoning code,” and of a variance application for buildings shorter than the 36-foot minimum. The plan could come back to the planning commission as early as next month.
Harrisburg City Council has until Dec. 30 to make a decision on the project. And because this is only the preliminary land development plan, the developer will still have to submit a final land development plan, and they will have a full year to do so.
The Stephen Siller Tunnel to Towers Foundation plans to build a housing development for homeless veterans at 1103 S. Front St. in Harrisburg. It would include both transitional and permanent housing. Tunnel to Towers Veterans Village would include a 64-unit mixed-use building and 20 “comfort homes” for residents. Rendering provided
The three-story mixed-use building would include 60 studio apartments on the second and third floors. The apartments will have about 390 square feet. Each apartment will include a sleeping area, kitchenette and bathroom with a toilet and shower. There will be laundry facilities on each floor as well as a lounge and meeting rooms for tenant services and social gatherings on the first floor.
The 20 “comfort homes” will be one-story structures. All the units will be capable of being ADA compliant. The “comfort homes” will have about 500 square feet of space. Each home has a separate living room, a central kitchen area with a bathroom and a separate private bedroom.
The “comfort homes” will be offered to veterans who are 55 and over. Each comfort home will have a ramp. Both the homes and the apartments can be for permanent living. However, the nonprofit hopes that veterans who use the apartments will transition into permanent housing.
The community will have fencing with a controlled entrance and exit, and 24-hour surveillance.
Veterans Village will offer support services for veterans including job training, legal services, benefits assistance, education assistance, and mental health support and counseling. The community will assist in providing transportation for its residents, allowing them to find employment or visit nearby VA offices. Each floor will have a case manager.
From approximately 1890 until 1970, the entire property was used as a steel mill. The property is mostly vacant but still retains some of the building foundations and site infrastructure from when the property accommodated a steel mill. The property is near the PennDOT building, the Veterans Grove tiny-homes village for homeless veterans, railroad tracks and the Susquehanna River.
The Stephen Siller Tunnel to Towers Foundation is a New York nonprofit, which promotes housing for disabled first responders and families of their survivors and housing for homeless veterans. It was founded in memory of Stephen Siller, a New York City firefighter who died at the World Trade Center on Sept. 11, 2001.
This will be the first Tunnel to Towers Veterans Village in Pennsylvania. The nonprofit is currently developing or looking to develop veteran villages in several states.
Several veterans who spoke at the meeting including Calobe Jackson, said in the end they just want to see this project approved.
“I urge you to compromise on this. Somebody loses a little bit, somebody will gain. But I think you should pass this and do this for the veterans,” Jackson said.
Three projects that will provide housing for the homeless are in various phases of development at 1101 and 1103 S. Front Street. In addition to Tunnel to Towers Veterans Village, Veterans Grove, a 15-unit tiny-home community will serve homeless veterans. Veterans Grove welcomed its first residents in June. Eden Village, a 31-unit tiny-home community will provide transitional housing for the homeless. Officials for Eden Village provided a sketch plan to the planning commission in July.
If you purchase a product or register for an account through a link on our site, we may receive compensation. By using this site, you consent to our User Agreement and agree that your clicks, interactions, and personal information may be collected, recorded, and/or stored by us and social media and other third-party partners in accordance with our Privacy Policy.
IMAGES
VIDEO
COMMENTS
The type of disclaimer you include on your website or other materials depends on your business and the type of liability you want to avoid. Here are some types of common disclaimers. 1. Testimonial Disclaimer. A testimonial disclaimer specifies that the experiences or results shared in a testimonial are not guaranteed.
Investment disclaimers are just one industry example of how you can protect your specific business interests. No Guarantee Disclaimer. No guarantee disclaimers state that a business makes no promises regarding the outcome of using its product or service. One of the best examples of this online comes from Wikipedia's disclaimer:
Sample Disclaimer Template. A disclaimer is a notice that appears on a blog, website, document, or product to provide a warning to your users and to limit your liability when it comes to specific aspects of your business. This generic disclaimer template will help you understand how to form a legal agreement.
10 Disclaimer Examples to Help You Stay on the Right Side of the Law (Updated 2023) By Jimmy Marshall. Last updated on February 24, 2023. One of the best ways of getting to grips with the functions and applications of disclaimers is to consult a variety of disclaimer examples. Particularly if you plan on publishing any disclaimers personally ...
After you write your business plan, create a stringent confidentiality statement and ensure that it includes the following key elements.. 1. Date of Effect. The date of effect is the date from which the confidentiality statement becomes active. An agreement isn't valid until all the parties sign it; the date of effect follows this.. 2. Parties Involved in the Agreement
The forward-looking statements disclaimer should be used whenever a company makes written or oral statements about any of the following types of information: Projected financial performance. Expected development of the business. Execution of the vision and growth plans. Future M&A activity and global growth. Financing for the company's ...
Disclaimer Template. Having a website disclaimer is vital to protect your business from liability if you conduct business online. A disclaimer can be your defense against legal claims from your content or product users. We've put together this guide to help you create a comprehensive disclaimer on your own, using our free disclaimer generator ...
Disclaimer of Liability and No-liability disclaimer. The no-responsibility disclaimer is also known as a "disclaimer of liability" — or "no-liability disclaimer" — because it refers to a lack of legal obligation on the part of you or your business. These terms are used interchangeably, and posted disclaimers are sometimes labeled ...
What is a Disclaimer. A Disclaimer is a statement aimed to address specific points regarding liability.. Disclaimers have a long legal history. They generally have two main purposes: To warn; To limit liability; A warning sign is an example of a disclaimer that everyone would be familiar with. "No trespassing" signs alert passing individuals that they are near a private land boundary and also ...
Disclaimer Examples. 1. General Website Disclaimer. "The information provided on this website is for general informational purposes only. All information on the site is provided in good faith; however, we make no representation or warranty of any kind, express or implied, regarding the accuracy, adequacy, validity, reliability, availability ...
1. Identify the goods or services you provide. You will need a disclaimer if you provide goods or services, but the requirements of the disclaimer will depend on what you provide. Goods may be tangible (like a hammer) or intangible (like information).
Disclaimer Examples. Generate a Disclaimer in just a few minutes "Views Expressed" Disclaimer. A "views expressed" disclaimer informs readers that the views, thoughts, and opinions expressed in the text belong solely to the author, and not necessarily to the author's employer, organization, committee or other group or individual.. Another common use of a "views expressed" disclaimer is by ...
Disclaimers are legal texts that offer businesses protection from legal liability. They shield a company from legal claims associated with user and third-party risk. In general, customers must agree to all terms and conditions before using a product or service. Here is an article which also defines disclaimers.
Because your business is only a plan right now, it's vital that anyone who sees any of your ideas be warned with a confidentiality disclaimer. That includes the loan officer at your bank, potential business investors, professional colleagues that you approach for advice, along with potential manufacturers, vendors, wholesalers, and product ...
Purpose and Scope of the Confidentiality Statement. The primary purpose of a business plan confidentiality statement is to establish a legally binding agreement between the business and the intended readers or recipients of the business plan. This agreement emphasizes the confidential nature of the information contained within the business plan ...
1.1. Business name: The name of the company that is the subject of the plan. 1.2. Document title: The words "Business Plan" in a prominent spot so that it is clear what kind of document this is. 1.3. Contact information: Name, title and contact details (e.g., phone, email, social media, website, address) of the primary contact persons presenting the plan (e.g., CEO, Founder, Owner ...
Our disclaimer generator offers all of the above mentioned disclaimer statements. Some of the more generic ones are free, while there is a small charge for the more specialized ones. Our disclaimers were drafted by a lawyer, so you can feel secure knowing that your business has a solid disclaimer. Generate Disclaimer.
Give the logo some space and then include the words "Business Plan" in a large, bold font. You can also frame the title as "Three-" or "Five-Year Business Plan," if you intend to make those kinds of financial projections in the document. 3. Business name. Beneath the title, write your company name in a bold font.
Business Plan Confidentiality Agreement: The undersigned reader of [Company's Name] Business Plan hereby acknowledges that the information provided is completely confidential and therefore the reader agrees not to disclose anything found in the business plan without the express written consent of [Business Owner's Name].
There is three million tons of scrap tire shredded rubber on the ground in Texas with ten permitted processors or tire shredders, which want to provide material to ATP. ATP will purchase scrap tire rubber from a Stamford, Texas processor, and has estimated the cost of material at $1.25/pallet ($50 per ton).
For a disclaimer to function as a binding agreement, it must be clearly communicated and reasonable. Additionally, it also should not violate any existing laws. Ensuring these elements can help establish your disclaimer as a strong legal shield. Disclaimers are generally enforceable if they are clear, unambiguous, and not unduly harsh or unfair.
The 2024-2025 HHS Business Plan is the first-ever produced since the Department of Health and Department of Human Services unified on Sept. 1, 2022. The comprehensive plan highlights 74 supporting goals and projects that intricately align with the agency's strategic priorities, forging a path toward our mission of fostering positive, holistic ...
In business, everything that could go wrong would most likely go wrong. ... Want to consider using PandaDoc to draft and share your organization's crisis communication plan? Book a free demo with us. Disclaimer. PandaDoc is not a law firm, or a substitute for an attorney or law firm. This page is not intended to and does not provide legal advice.
A global survey by market research firm Kantar found that a net 26% of marketers plan to decrease their spending on X in 2025, the biggest recorded pullback from any major global ad platform.
Connect You to Local Help: Quickly link you to local services and support through any PA Link partner agency.; Find Secure Independence: Look at available options to make sure you have a good plan for staying independent.; Help with Applications: Assist you with filling out forms to see if you qualify for funding.; Support Community Living: Help you stay in or move back to your community if ...
A majority of business owners are over 55 and many lack succession plans. While some may find outside buyers, others might simply close their doors in the coming years, putting thousands of jobs ...
In the end, the planning commission recommended the subdivision plan for the project by a 4-2 vote. The other part of the 15-acre property will be used by Eden Village, a separate project that ...
Former President Donald Trump wants to spend trillions of dollars on tax cuts. His plan to pay for that is alarming some mainstream economists. Trump proposed sweeping tariffs on all $3 trillion ...
Under her small business plan, Harris is proposing raising the tax deduction for small business's startup expenses to $50,000, up from the current $5,000 deduction for startups.
In a speech in North Hampton, New Hampshire, Democratic presidential nominee Kamala Harris breaks down how she plans to combat barriers to starting a business and details how her economic plan ...