On The Water creates and serves a wild atmosphere for dining and eloquent mediterranean feasts for people who love the restaurant and bar scene, as well as a good time spent out on the town. Its customers are creative, fun-seeking, and sophisticated diners who wish to be best served by the restaurant they choose.
2.1 Company Ownership
On The Water is a sole-proprietorship business owned in majority by its founder and president Lily Valdivia. The business employs the owner, one investor and eight employees.
2.2 Start-up Summary
Our start-up expenses come to £61,450 which is mostly expensed equipment, rent, and legal and consulting costs associated with opening our first restaurant. We also require £69,000 of start-up assets, which includes £22,000 cash and £45,000 of long-term assets. The start-up costs are to be financed some by direct owner investment, as well as with the help of a major investor.
| Start-up |
|
|
| Legal |
£500 |
| Stationery etc. |
£750 |
| Menus |
£200 |
| Consultants |
£1,000 |
| Insurance |
£1,000 |
| Rent |
£6,000 |
| Expensed equipment |
£50,000 |
| Other |
£2,000 |
| Total Start-up Expenses |
£61,450 |
|
|
| Cash Required |
£22,000 |
| Start-up Inventory |
£2,000 |
| Other Current Assets |
£0 |
| Long-term Assets |
£45,000 |
| Total Assets |
£69,000 |
|
|
| Total Requirements |
£130,450 |
| Start-up Funding |
| Start-up Expenses to Fund |
£61,450 |
| Start-up Assets to Fund |
£69,000 |
| Total Funding Required |
£130,450 |
|
|
| Non-cash Assets from Start-up |
£47,000 |
| Cash Requirements from Start-up |
£22,000 |
| Additional Cash Raised |
£0 |
| Cash Balance on Starting Date |
£22,000 |
| Total Assets |
£69,000 |
|
|
|
|
|
|
| Liabilities |
|
| Current Borrowing |
£0 |
| Long-term Liabilities |
£0 |
| Accounts Payable (Outstanding Bills) |
£15,450 |
| Other Current Liabilities (interest-free) |
£0 |
| Total Liabilities |
£15,450 |
|
|
| Capital |
|
|
|
| Planned Investment |
|
| Investor 1 |
£85,000 |
| Other |
£30,000 |
| Additional Investment Requirement |
£0 |
| Total Planned Investment |
£115,000 |
|
|
| Loss at Start-up (Start-up Expenses) |
(£61,450) |
| Total Capital |
£53,550 |
|
|
|
|
| Total Capital and Liabilities |
£69,000 |
|
|
| Total Funding |
£130,450 |