Trestle Creek Cabinets is a new company that will provide expertise and quality in the cabinet supplier market while meeting the demanding organizational, scheduling, and quality needs of architects, owners, and construction professionals.
2.1 Start-up Summary
Total start-up expenses, including tools, software, stationery, and related expensesare shown below. Two co-owners, Martin Kribs and Brent Palmer, will provide the bulk of the start-up financing. At the same time, the company plans to receive a 3-year commercial loan facility, which will help meet the cash flow requirements.
| Start-up |
|
|
| Business Cards |
£100 |
| Drill Press |
£1,916 |
| Cabinet Jacks |
£713 |
| Kitchen Builder Software |
£2,495 |
| Lateral File |
£236 |
| Sign |
£1,154 |
| Seat Cushions |
£338 |
| Phone Transfer |
£64 |
| First/Last/ Deposit |
£2,400 |
| Marketing |
£4,430 |
| Level Package |
£1,005 |
| Sure Trak Software |
£499 |
| Estimating Data Base |
£2,200 |
| Software Lease Buyout |
£7,092 |
| Total Start-up Expenses |
£24,642 |
|
|
| Cash Required |
£89,299 |
| Other Current Assets |
£14,478 |
| Long-term Assets |
£0 |
| Total Assets |
£103,777 |
|
|
| Total Requirements |
£128,419 |
| Start-up Funding |
| Start-up Expenses to Fund |
£24,642 |
| Start-up Assets to Fund |
£103,777 |
| Total Funding Required |
£128,419 |
|
|
| Non-cash Assets from Start-up |
£14,478 |
| Cash Requirements from Start-up |
£89,299 |
| Additional Cash Raised |
£0 |
| Cash Balance on Starting Date |
£89,299 |
| Total Assets |
£103,777 |
|
|
|
|
|
|
| Liabilities |
|
| Current Borrowing |
£0 |
| Long-term Liabilities |
£40,000 |
| Accounts Payable (Outstanding Bills) |
£0 |
| Other Current Liabilities (interest-free) |
£0 |
| Total Liabilities |
£40,000 |
|
|
| Capital |
|
|
|
| Planned Investment |
|
| Martin Kribs |
£75,265 |
| Brent Palmer |
£13,154 |
| Other |
£0 |
| Additional Investment Requirement |
£0 |
| Total Planned Investment |
£88,419 |
|
|
| Loss at Start-up (Start-up Expenses) |
(£24,642) |
| Total Capital |
£63,777 |
|
|
|
|
| Total Capital and Liabilities |
£103,777 |
|
|
| Total Funding |
£128,419 |