E3 Playhouse is in a start-up position, with a beginning date of July 2004. The company expects to lease venue space in June 2004, a three-month build-out of the space. We anticipate opening our doors to the public in mid-September. The company is on a July through June fiscal year.
2.1 Company Ownership
Established in 2004, E3 Playhouse is operated as a 'dba' under the ownership of Equal Time Music, Incorporated. Equal Time Music, Inc. is a California "S" Corporation owned by Wes Anthony. As an "S" Corporation, profits of the corporation 'pass-through' to the corporate owner. The owner will pay taxes on the company profits on his personal tax returns.
2.2 Start-up Summary
The corporate owner has contributed £40,260 in paid-in capital for the initial development of E3 Playhouse. Start-up expenses include accounting; legal; consulting services; research and development;and expensed equipment. The company's start-up position reflects a loss of (£39,260), and total capital and liabilities of £1,000.
The following table summarizes the company's start-up position.
| Start-up |
|
|
| Accounting |
£3,500 |
| Legal |
£500 |
| Marketing Collateral (bcards, brochures, etc.) |
£500 |
| Financial Consultant |
£5,000 |
| Rent |
£5,760 |
| Research and Development (Time & Expenses) |
£9,000 |
| Expensed Equipment |
£15,000 |
| Other |
£0 |
| Total Start-up Expenses |
£39,260 |
|
|
| Cash Required |
£1,000 |
| Start-up Inventory |
£0 |
| Other Current Assets |
£0 |
| Long-term Assets |
£0 |
| Total Assets |
£1,000 |
|
|
| Total Requirements |
£40,260 |
| Start-up Funding |
| Start-up Expenses to Fund |
£39,260 |
| Start-up Assets to Fund |
£1,000 |
| Total Funding Required |
£40,260 |
|
|
| Non-cash Assets from Start-up |
£0 |
| Cash Requirements from Start-up |
£1,000 |
| Additional Cash Raised |
£0 |
| Cash Balance on Starting Date |
£1,000 |
| Total Assets |
£1,000 |
|
|
|
|
|
|
| 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 |
|
| Owner Paid-In Capital |
£40,260 |
| Investor 2 |
£0 |
| Other |
£0 |
| Additional Investment Requirement |
£0 |
| Total Planned Investment |
£40,260 |
|
|
| Loss at Start-up (Start-up Expenses) |
(£39,260) |
| Total Capital |
£1,000 |
|
|
|
|
| Total Capital and Liabilities |
£1,000 |
|
|
| Total Funding |
£40,260 |