Cyclist Repair Center has been formed as a Colorado corporation. The company was formed in January 2004 by Arthur Mendosa-Cadiz.
2.1 Company Ownership
Cyclist Repair Center is a privately held corporation. The majority shareholder is Arthur Mendosa-Cadiz. Equity in the corporation has been issued to two investors.
2.2 Start-up Summary
Cyclist Repair Center will require the following equipment and services at start up:
- Professional service provider fees including legal fees and accounting fees (to set up QuickBooks Pro).
- Four computer terminals each with Microsoft Office and one computer with QuickBooks Pro. A central file server. The office will be networked and have a broadband Internet connection.
- Four examination beds.
- Exercise bicycle.
- Three CompuTrainers with two computers.
- Treadmill.
- Portable ultrasound unit.
- Various massage equipment.
- Various medical examining tools.
- Telephone system.
| Start-up |
|
|
| Legal |
£3,000 |
| Accounting service provider |
£2,000 |
| Brochures |
£500 |
| Insurance |
£1,500 |
| Rent |
£1,500 |
| Total Start-up Expenses |
£8,500 |
|
|
| Cash Required |
£121,500 |
| Other Current Assets |
£0 |
| Long-term Assets |
£22,000 |
| Total Assets |
£143,500 |
|
|
| Total Requirements |
£152,000 |
| Start-up Funding |
| Start-up Expenses to Fund |
£8,500 |
| Start-up Assets to Fund |
£143,500 |
| Total Funding Required |
£152,000 |
|
|
| Non-cash Assets from Start-up |
£22,000 |
| Cash Requirements from Start-up |
£121,500 |
| Additional Cash Raised |
£0 |
| Cash Balance on Starting Date |
£121,500 |
| Total Assets |
£143,500 |
|
|
|
|
|
|
| Liabilities |
|
| Current Borrowing |
£0 |
| Long-term Liabilities |
£30,000 |
| Accounts Payable (Outstanding Bills) |
£0 |
| Other Current Liabilities (interest-free) |
£0 |
| Total Liabilities |
£30,000 |
|
|
| Capital |
|
|
|
| Planned Investment |
|
| Arthur Mendosa-Cadiz |
£25,000 |
| Investor 1 |
£52,000 |
| Investor 2 |
£45,000 |
| Additional Investment Requirement |
£0 |
| Total Planned Investment |
£122,000 |
|
|
| Loss at Start-up (Start-up Expenses) |
(£8,500) |
| Total Capital |
£113,500 |
|
|
|
|
| Total Capital and Liabilities |
£143,500 |
|
|
| Total Funding |
£152,000 |