What is the debt-to-equity ratio of the Portland Freelancers' Caf? Look at each section of the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity What is the debt-to-equity ratio of the Portland Freelancers' Café? Look at each section of the café's cash flow statement. Write a memo highlight- ing three insights you have about why this business is not succeeding, based on what you see in its cash flow statement. Review the café's balance sheet. Explain why the net value of the café's property and equipment has decreased from $80,000 in month one to $64,000 at year's end. Start-Up Start-up Costs Soundproot Room $15,000 7,000 Espresso Machine 10.000 High-Speed Internet Access Setup 20,000 Workstations 25,000 Supplies/Equipment 8,000 Furniture 5.000 Faxtures 10.000 Cash Reserves $100.000 Total Start-up Investments Economics of One Unit (EOU) Unit of Sale: Computer/Internet Services (Average per Customer) $4.00 Average Sale Total (Revenue) Less COGS Computer time Printer materials 0.25 Total COGS 0.25 0.25 025 Gross Profit $3.75 Less Other Variable Costs Commission 5% to manager 0.20 Total Other Variable Costs 0.20 0.20 0.20 Total Variable Costs (COGS + Other VC) 0.45 Contribution Margin $3.55 Economics of One Unit (EOU) Unit of Sale: Food and Beverage Sales (Average per Customer) Average Sale Total (Revenue) $2.00 Less COGS Food 0.80 Beverage 0.20 Total COGS 1.00 1.00 Gross Profit 1.00 Less Other Variable Costs $1.00 Commission 5% to manager 0.10 Tatal Other Variable Costs 0.10 0.10 Total Variable Costs (COGS + Other VC) Contribution Margin 0.10 1.10 Jen Feb Apr May Je Jul Aug Sep Oet Nev Dec Year Less 190 110 Ge 20 250 750 20 Wter 00 100 00 76 75 .3B 415 425 W Service S100 8100 51.00 S1.00 $1.00 S00 S100 S1030 Seie 1300 300 1.00 1.00 U90 LU0 LIM Any&S Sy ech S P Sotal Sa 1300 130 1:00 U90 L00 100 U90 $2.0 82.00 $2.000 $1.00 $200 200 21.000 $1.00 1300 00 1300 1,00 1300 L00 UM0 Alvering 00 100 AU0 00 100 Iurance L40 140 140 1,40 trest 1300 UNE L30 120 00 Ret 1:00 LD 100 1300 120 Depreciation S SL S S sm $.32 Total Fixed Costa SUR S3D NA SUN SU SUB S1n SUB Pre-Tax Profit SL0 S Taxes (20%) 200 SUBE SU SM4 SUB SURE SUR SUS SUB] Net Prefit SEM PRBKGR PREKGR The Partiend Freelancers Cafe CASH FLOW STATEMENT for the Year Ending 1212 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year sh Flew Out frem levesting Soundproof Expresso Machine High-Speed internet Access Set Workstations Suppliestorpment Furniture Fixtures .. UM ... Net Cash Flow Out from levesting ancing Cash Received from Uncle (12 APR Cash Received from Bruther Cash Received from Mother ash Received from Personal Sevings 2000 10.000 .3. S1O00 $ 1241 S .000 Net Cash Flow Ie from Financing ncrease (Decrease) in Cash Beginning $2241 $21.1 $22.5P1 $22.3 21 $21 $22.451 $21.1 $22 End Opening Closing ASSETS Current Assets: Cash $110,000 $20,474 Accounts Receivable Total Current Assets $110.000 $20,474 Fixed Assets (Property and Equipment): Soundproof Room $ 15,000 $15.000 Espresso Machine 2,000 2,000 Workstations 30,000 30,000 Supplies/Equipment 25,000 25,000 Furniture 3,000 3,000 Fixtures 5,000 5,000 $ 80,000 $80.000 Total Property and Equipment Less Accumulated Depreciation $15.996 $ 80,000 $64,004 Total Property and Equipment (Net) $190.000 $84,478 Total Assets LIABILITIES AND OWNER'S EQUITY Current Liabilities: $ 0 %24 Accounts Payable Total Current Liabilities $ 50,000 $ 50,000 $32.377 Long-Term Liability (Uncle's Loan) Total Liabilities $32,377 $140,000 $52,101 Owner's Equity 40% 40% Amy 40% 40% Steve 20% 20% Steve's Brother $190,000 $84,478 Total Liabilities and Owner's Equity
Expert Answer:
Answer rating: 100% (QA)
Debt to Equity Ratio Total Liabilities Shareholders Equity 32377 52101 062 The companys debt to equi... View the full answer
Posted Date:
Students also viewed these accounting questions
-
What is the debt to equity ratio?
-
A firm has a debt to equity ratio of 40%, debt of $250,000, and net income of $100,000. The return on equity is?
-
What is the debt to total assets ratio?
-
Our model of pollution in this chapter assumed that emissions are a pure private bad, and that people have no ability to protect themselves from the adverse consequences of exposure. In reality,...
-
Accounts receivable analysis The following data are taken from the financial statements of Saladin Inc. Terms of all sales are 2/10, n/60 A. Determine for each year (1) The accounts receivable...
-
Refer to Exercise 7B-3. If D. Toll earned $3,000 for the week instead of $320, what effect would this change have on the total payroll tax expense? In Exercise7B-3. Employee 0. Barns 0. Hienze D....
-
Calculate materials and labor variances (Learning Objective 4) McDonalds manufactures the bags of frozen french fries used at its franchised restaurants. Last week, McDonalds purchased and used...
-
The Colby Group has the following unadjusted trial balance as of August 31, 2014. The debit and credit totals are not equal as a result of the following errors: a. The cash entered on the trial...
-
Holmes Company has already spent $ 8 4 , 0 0 0 to harvest peanuts. Those peanuts can be sold as is for $ 9 1 , 5 0 0 . Alternatively, Holmes can process further into peanut butter at an additional...
-
Reconsider the Fly-Right Airplane Co. problem introduced in Prob. 12.3-7. A more detailed analysis of the various cost and revenue factors now has revealed that the potential profit from producing...
-
In class, we argued that to describe a mixture with nc components in VLE, we need 2n, thermodynamic variables: T, P, ne - 1 mole-fractions, {x}, and ne 1 mole-fractions, {y}. Then, using the VLE...
-
Identify one (or more) sectors in US economy (e.g. banking/technology/materials etc.) that you think are over-valued and are either going through market adjustment or likely to see a market...
-
It is currently September 16, 2021. Mini-S&P500 Futures contracts are available at the Chicago Mercantile Exchange. These contracts are for $50 multiplied by the S&P index. The contracts have expiry...
-
The MegaMart Company began 2024 with inventory of 22,000 units at a cost of $9 per unit. During 2024, 62,000 units were purchased for $1015 each. Sales for the year totaled 72,000 units leaving...
-
Penny's is considering a five-year project that will require $738,000 for new fixed assets that will be depreciated straight-line to a zero book value over five years. At the end of the project, the...
-
What Does 5-d Mean? What Are Some Of The Uses Of Bim? What Are Some Of The Benefits Of Bim? What Are Some Of The Barriers To Industry Implementation? What Type Of Barriers Will I Encounter While...
-
extbook publishing company has compiled data on total annual sales of its business textbooks for the preceding 1. Select the correct data chart and fit an appropriate model to it.
-
Suppose that a business sells 6-month subscriptions to its monthly magazine. On January 1, the company receives a total of $600 for 10 subscriptions. To record this transaction, the company debits...
-
Amesbury plc produces and distributes computer-controlled machinery. As accountant for the company, you have been provided with the following information regarding the company's activities in...
-
You are the management accountant of Short plc. On 1 October 1993 Short plc issued 10 million \( 1\) preference shares at par, incurring issue costs of \( 100000\). The dividend payable on the...
-
Your managing director has recently read an article which referred to Financial Reporting Standard 4 (FRS 4) - Capital instruments. He has requested a report from you about FRS 4....
Study smarter with the SolutionInn App