Seacliff is a start-up, limited-liability corporation, incorporated in the State of Oregon.
2.1 Company Ownership
The company is 80% owned by the founder and inventor of the Supreme, with the remaining shares owned by six individual investors.
2.2 Start-up Summary
To complete the necessary start-up funds, external financing must be obtained. The start-up table is itemized below.
Start-up Expenses: Various expenses, such as legal, travel, salaries, and design costs for the start of the plan.
Start-up Inventory: Prior to any sales, which are projected to begin in January, cash is needed to purchase materials included in the kit.
Long-term Assets: In addition to minor office equipment the major Long-term asset represents the purchase price of Patent Number 6,038,806.
Start-Up Funding: The inventor/founder has invested heavily in the company. Additional money has been invested by six individual investors. A further sum has been invested in a barter agreement in exchange for essential peg and graphic illustration work (see Design Preproduction Expenses). Between mid-October and the end of December, a final sum is expected to be raised from sale of stock to individual investors.
| Start-up |
|
|
| Legal |
$6,000 |
| Printing/Reproduction |
$3,000 |
| Salaries |
$7,000 |
| Prototype |
$7,500 |
| Utilities |
$2,000 |
| Graphic Design |
$29,500 |
| Misc expenses, Travel, Enter. |
$7,900 |
| Tooling |
$20,350 |
| Other |
$0 |
| Total Start-up Expenses |
$83,250 |
|
|
| Cash Required |
$20,000 |
| Start-up Inventory |
$58,530 |
| Other Current Assets |
$0 |
| Long-term Assets |
$483,425 |
| Total Assets |
$561,955 |
|
|
| Total Requirements |
$645,205 |
| Start-up Funding |
| Start-up Expenses to Fund |
$83,250 |
| Start-up Assets to Fund |
$561,955 |
| Total Funding Required |
$645,205 |
|
|
| Non-cash Assets from Start-up |
$541,955 |
| Cash Requirements from Start-up |
$20,000 |
| Additional Cash Raised |
$0 |
| Cash Balance on Starting Date |
$20,000 |
| Total Assets |
$561,955 |
|
|
|
|
|
|
| Liabilities |
|
| Current Borrowing |
$0 |
| Long-term Liabilities |
$100,000 |
| Accounts Payable (Outstanding Bills) |
$0 |
| Other Current Liabilities (interest-free) |
$0 |
| Total Liabilities |
$100,000 |
|
|
| Capital |
|
|
|
| Planned Investment |
|
| Founder/President |
$482,000 |
| Individual Investors (6) |
$26,000 |
| Design & Consultant Barter Stock |
$27,000 |
| Other |
$10,205 |
| Additional Investment Requirement |
$0 |
| Total Planned Investment |
$545,205 |
|
|
| Loss at Start-up (Start-up Expenses) |
($83,250) |
| Total Capital |
$461,955 |
|
|
|
|
| Total Capital and Liabilities |
$561,955 |
|
|
| Total Funding |
$645,205 |
2.3 Company Locations and Facilities
The company is located in Florence, Oregon, where there is adequate storage and office space available.