Question

-state 3-year financials of an imaginary fitness center for a business plan using $100,000 as your...

-state 3-year financials of an imaginary fitness center for a business plan using $100,000 as your capital and $100,000 as investment needed from an investor.

.Cash Flow, Income Statement & Balance Sheet for each year
Year 1: Cash Flow broken down into months
Years 2 & 3: Sheets as an annual summary
Give an Opening Balance to show how much investment you need :

Startup funding

Startup expense to fund

70,000

Startup assets to fund

30,000

Total funding required

100,000

Assets

Non-cash assets for startup

100,000

Cash requirements for startup

100,000

Additional cash raised

0

Total assets

100,000

Liabilities and capital

Liabilities

Current borrowing

0

Long-term liabilities (1 year)

60,000

Accounts payable (bills outstanding)

10,000

Other current liabilities (interest free)

0

Total liabilities

70,000

Capital

Planned investment

Investor 1

100,000

Additional investment required

Total planned investment

100,000

loss at startup (startup expenses)

20,000

Total capital

100,000

Total capital and liabilities

170,000

Startup

Startup expenses

Legal permits

5,000

Other short term expenses

15,000

Total startup expenses

20,000

Startup assets

30,000

Cash required

30,000

Other current assets

100,000

Long-term assets

100,000

Total assets

130,000

revenue model

Startup funding

Startup expense to fund

70,000

Startup assets to fund

30,000

Total funding required

100,000

Assets

Non-cash assets for startup

100,000

Cash requirements for startup

100,000

Additional cash raised

0

Total assets

100,000

Liabilities and capital

Liabilities

Current borrowing

0

Long-term liabilities (1 year)

60,000

Accounts payable (bills outstanding)

10,000

Other current liabilities (interest free)

0

Total liabilities

70,000

Capital

Planned investment

Investor 1

100,000

Additional investment required

Total planned investment

100,000

loss at startup (startup expenses)

20,000

Total capital

100,000

Total capital and liabilities

170,000

Startup

Startup expenses

Legal permits

5,000

Other short term expenses

15,000

Total startup expenses

20,000

Startup assets

30,000

Cash required

30,000

Other current assets

100,000

Long-term assets

100,000

Total assets

130,000

0 0
Add a comment Improve this question Transcribed image text
Know the answer?
Add Answer to:
-state 3-year financials of an imaginary fitness center for a business plan using $100,000 as your...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • 1. Based on the following data, what is the amount of working capital? Accounts payable....................$32,000 Accounts...

    1. Based on the following data, what is the amount of working capital? Accounts payable....................$32,000 Accounts receivable....................64,000 Accrued liabilities....................7,000 Cash.........................................20,000 Intangible assets............................40,000 Inventory...............................................72,000 Long-term investments...............................100,000 Long-term liabilities.....................................75,000 Marketable securities.................................35,000 Notes payable (short-term)........................20,000 Property, plant, and equipment.................625,000 Prepaid expenses.........................................2,000 WHAT IS WORKING CAPITAL? a. $162,000 b. $134,000 c. $193,000 d. $62,000 2. Use the following data to determine the total dollar amount of assets to be classified as current assets. Cash..............................................$60,000 Prepaid insurance..........................40,000 Accounts receivable......................50,000 Inventory.........................................70,000 Land held for investment................80,000 Land................................................95,000...

  • Prepare a statement of Cash Flow for the current year using the indirect method Robust Robots,...

    Prepare a statement of Cash Flow for the current year using the indirect method Robust Robots, Inc. Comparative Balance Sheet December 31, 2019 and 2018 2019 2018 Assets Current Assets: Cash Accounts Receivable, net Merchandise Inventory Supplies Prepaid Insurance Total Current Assets $ $ $ $ $ $ 65,000 150,000 135,000 9,700 30,000 389,700 $ $ $ $ $ $ 80,000 100,000 70,000 500 10,000 260,500 Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, plant, and...

  • Prepare a Statement of Cash Flow for the current year using the indirect method Robust Robots,...

    Prepare a Statement of Cash Flow for the current year using the indirect method Robust Robots, Inc. Comparative Balance Sheet December 31, 2019 and 2018 2019 2018 Assets Current Assets: Cash Accounts Receivable, net Merchandise Inventory Supplies Prepaid Insurance Total Current Assets $ $ $ $ $ $ 65,000 150,000 135,000 9,700 30,000 389,700 $ $ $ $ $ $ 80,000 100,000 70,000 500 10,000 260,500 Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, plant, and...

  • THE ANSWER IS NOT COMPLETE I DONT KNOW WHY (I DARE TO KNOW THE REASON ;) Problem 3-3 Balance sheet preparation [LO3-2, 3...

    THE ANSWER IS NOT COMPLETE I DONT KNOW WHY (I DARE TO KNOW THE REASON ;) Problem 3-3 Balance sheet preparation [LO3-2, 3-3] The following is a December 31, 2018, post-closing trial balance for Almway Corporation. Account Title Debits Credits Cash $ 45,000 Investments 110,000 Accounts receivable 60,000 Inventories 200,000 Prepaid insurance (for the next 9 months) 9,000 Land 90,000 Buildings 420,000 Accumulated depreciation—buildings $ 100,000 Equipment 110,000 Accumulated depreciation—equipment 60,000 Patents (net of amortization) 10,000 Accounts payable 75,000 Notes...

  • Prepare Statement of cash flows for current year using indirect method. Dynamic Drones Comparative Balance Sheet...

    Prepare Statement of cash flows for current year using indirect method. Dynamic Drones Comparative Balance Sheet December 31, 2019 and 2018 2019 2018 Assets Current Assets: Cash Accounts Receivable, Net Merchandise Inventory Prepaid Rent Total Current Assets $60,000 $140,000 $110,000 $20,000 $330,000 $80,000 $100,000 $70,000 $10,000 $260,000 Property, plant, and Equipment: Equipment $400,000 Less: Accumulated Depreciation - Equipment ($60,000) Total Property, Plant, and Equipment $340,000 Total Assets $670,000 $191,000 ($42,400) $148,600 $408,600 2019 2018 Liabilities and Stockholders' Equity Current Liabilities:...

  • The Dawson Company has just completed a number of budgets for the coming year. The cost...

    The Dawson Company has just completed a number of budgets for the coming year. The cost of goods manufactured schedule, the pro forma income statement, and the balance sheet still have to be completed. The following information is available as 12/31/X8. Prior Year Balance Sheet Assets Cash $45,000 Accounts Receivable $55,000 Materials Inventory $40,000 Work-in-Process Inventory $30,000 Finished Goods Inventory $36,000 Prepaid Expenses $20,000 Plant and Equipment $500,000 Accumulated Depreciation ($140,000) Other Assets $22,000 Total Assets $608,000 Liabilities and Equity...

  • Selected accounts from the Pearson, Gomez, and Litt Partnership adjusted trial balance for the year ended...

    Selected accounts from the Pearson, Gomez, and Litt Partnership adjusted trial balance for the year ended Accounts payable Cash Land Pearson, Capital $ 5,000 40,000 25,000 30,000 Accounts receivable Gomez, Capital Long-term notes payable Litt, Capital $10,000 15,000 20,000 5,000 Prepare a classified balance sheet. PEARSON, GOMEZ, AND LITT PARTNERSHIP Balance Sheet December 31 Assets Current assets Total current assets Plant assets Total assets Liabilities Current liabilities Long-term liabilities Selected accounts from the Pearson, Gomez, and Litt Partnership adjusted trial...

  • The Statement of Cash Flows 215 Problem 14 sed balance sheets of the Spartan Inn are...

    The Statement of Cash Flows 215 Problem 14 sed balance sheets of the Spartan Inn are as follows: The condensed bala Spartan Inn Condensed Balance Sheets December 31, 20X1 and 20X2 20X1 Assets Current Assets: 20X2 Cash $ $ Marketable Securities Accounts Receivable Inventory Total Current Assets Investments Property and Equipment: 30,000 50,000 100,000 20,000 200,000 100,000 40,000 50,000 95,000 25,000 210,000 60,000 500,000 5,000,000 1,000,000 (1,600,000) 4,900,000 $5,200,000 500,000 6,000,000 1,100,000 (2,000,000) 5,600,000 $5,870,000 Land Building Equipment Accumulated Depreciation...

  • Part C: WACC and Capital Budgeting Calculate the firm’s WACC (using 2018 numbers). (You will need...

    Part C: WACC and Capital Budgeting Calculate the firm’s WACC (using 2018 numbers). (You will need to collect information on the long-term debt and common stock equity from the Balance Sheet. The firm has no preferred stock). Use the WACC to calculate NPV and evaluate IRR for proposed capital budgeting projects. Assume the projects are mutually exclusive and the firm has the money available to fund the project. Part D: Analysis You will must offer suggests to a senior financial...

  • Free Cash flow question What is the amount of free cash flow for this company for...

    Free Cash flow question What is the amount of free cash flow for this company for the year? Please show formula/equation so i know how to solve for. Thank you! Cash Flow Statement Amount Calculations - Chapter 14 End of year Beginning of year Current year Income statement Balance sheet Cash Accounts receivable Inventory Prepaid expenses Total current assets Equipment, at cost Less: Accum. depreciation Net equipment Total assets 86,000 112,000 141,000 18,000 357,000 298,000 (100,000) 198,000 555,000 54,000 126,000...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT