43. Cost of construction: 7.8 million francs ($1.5 million).
Weight of foundations: 277,602 kg (306 tons).
““SSuuppppoossee Size of base area: oonnee 10,281.96 ooff square yyoouu meters wwaannttss (2.54 acres).
ttoo
bbuuiilldd Pressure aa on ttoowweerr.. foundation: 4.1 WWiillll to 4.5 kg hhee per square nnoott centimeter
ffiirrsstt ssiitt
Total weight: 8.56 million kg (9441 tons).
ddoowwnn Maximum sway aanndd at top caused eessttiimmaattee by metal dilation: tthhee 18 cm ccoosstt (7 inches).
ttoo
sseeee Weight iiff hhee of elevator hhaass systems: eennoouugghh 946,000 kg (mmoonneeyy 1042.8 tons).
ttoo
1671 steps to the top.
ccoommpplleettee??””
15,000 iron pieces (excluding rivets).
Maximum sway at top caused by wind: 12 cm (4.75 inches).
2.5 million rivets.
Maximum sway at top caused by metal dilation: 18 cm (7 inches).
40 tons of paint.
52. SOURCES & USES OF FUNDS
SOURCES OF FUNDS
INVESTMENT CAPITAL
Cash on Hand
Investment by Founder
Investment by Others
Incentives and Grants
DEBT CAPITAL
Bank Business Loan
Bank Personal Loan
SBA Guaranteed Loan
Other Loans
TOTAL
APPLICATION OF FUNDS
Rent & Security Deposits
Equipment/ Fixtures
Leasehold Improvements
Initial Inventory
Working Capital
Insurance
Professional Fees
Advertising
Signage
Contingency Reserve
TOTAL
53. CASH FLOW PROJECTION Year One
Month 1 2 3 4 5 6 7 8 9 10 11 12 Total
Cash In-Flows
Sales
Other Income
Total In-Flows
Cash Out-Flows
Cost of Goods Sold
Rent/ Mortgage
Owner's Salary
Other Salaries
Advertising/ Promotion
Utilities
Loan Payments (current)
Loan Payments (previous)
Telephone
Office Expense
Dues/ Subscriptions
Accounting
Insurance
Professional Fees
Internet
Repairs/ Maintenance
Licenses/ Permits
Travel/ Entertainment
Legal Fees
Bank Charges
Miscellaneous
Total Out-Flows
Beginning Cash Balance
Ending Cash Balance
54. Pro-Forma Income Statement
Year 1 2 3
Sales
Less: Cost of Goods Sold
Gross Profit
Operating Expenses
Rent/ Mortgage
Owner's Salary
Other Salaries
Payroll Taxes
Advertising & Promotion
Telephone
Office Expense
Dues and Subscriptions
Accounting
Insurance
Professional Fees
Internet
Repairs & Maintenance
Licenses & Permits
Travel & Entertainment
Legal Fees
Bank Charges
Miscellaneous
Depreciation
Amortization
Interest
Total Operating Expenses
Net Profit Before Taxes
55. Pro-Forma Balance Sheet
(Opening Day of Business)
CURRENT ASSETS
Cash
Accounts Receivable
Inventories
Prepaid Expenses
Other Current Assets
TOTAL CURRENT ASSETS
FIXED ASSETS
Land
Leasehold Improvements
Equipment
Vehicles
Other Fixed Assets
Subtotal Fixed Assets
Less: Accumulated Depreciation
TOTAL FIXED ASSETS
TOTAL ASSETS
CURRENT LIABILITIES
Accounts Payable
Short-Term Debt
Accrued Expenses
Other Current Liabilities
TOTAL CURRENT LIABILITIES
LONG-TERM DEBT
OWNER'S EQUITY
Paid-In Capital
Retained Earnings
TOTAL OWNER'S EQUITY
TOTAL LIABILITIES & OWNER'S EQUITY