Startup Funding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Startup Expenses to Fund |
$7,350 |
|
|
Startup Assets to Fund |
$25,000 |
|
|
Total Funding Required |
$32,350 |
|
|
|
|
|
|
Assets |
|
|
|
Non-cash Assets from Startup |
$11,500 |
|
|
Cash Requirements from Startup |
$13,500 |
|
|
Additional Cash Raised |
$0 |
|
|
|
Cash Balance on Starting Date |
$13,500 |
|
Total Assets |
$25,000 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Capital |
|
|
|
|
|
|
|
Liabilities |
|
|
Current
Borrowing |
$10,000
|
|
Long-term Liabilities |
$0 |
|
Accounts Payable (Outstanding
Bills) |
$0 |
startup_accounts_payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Current Liabilities
(interest-free) |
$0 |
|
Total Liabilities |
$10,000
|
|
|
|
|
|
Capital |
|
|
|
|
|
|
|
Planned Investment |
|
|
|
John M. Ford |
$12,350 |
|
|
Roger M. Parvin |
$10,000 |
|
|
Additional Investment
Requirement |
$0 |
|
|
|
Total Planned Investment |
$22,350
|
|
|
|
|
|
Loss at Startup (Startup
Expenses) |
($7,350) |
|
|
Total Capital |
$15,000 |
|
|
|
|
|
|
|
|
|
Total Capital and Liabilities |
$25,000 |
|
|
|
|
|
|
Total Funding |
$32,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|