Essay about G.I. Jane Women in the Marine Corp - 1673 Words

G.I. Joe, the white and brave American male soldier, was firmly the symbol of American freedom and patriotism during WWII. Meanwhile, women were encouraged to be nurses, mothers, and some were paraded around as tokens of â€Å"equality† like Rosie the Riveter and â€Å"Marinettes.† Now, the second World War has been pointed to as a turning point in womens rights. However, few Americans recognized the achievements of women and most even discouraged them. Because the many contributions of women during WWII went unnoticed, even today, Americans need to learn the sacrifices many women made while still being treated as less than a man. Only from these mistakes can the United States learn to recognize the women that serve this country on a daily basis.†¦show more content†¦The National Womans History Museum says, â€Å"Recycling was a patriotic duty. Lard replaced butter as women adapted recipes to deal with shortages of sugar and dairy products†(12). Women ch anged and adapted their lifestyle, source of income, and even their recipes to support the war. Yet no medals were handed out to women who spent their days collecting tin cans and old tires while, at the same time, raising children. Womens aid toward the war effort continued with many other projects that were targeted at reducing the waste of American citizens, which would in turn benefit the Armed Forces with supplies. The National Womans History Museum adds, â€Å"Women were encouraged to grow food in Victory gardens and preserve their home grown vegetables. In 1944, 21 million families planted 7 million acres that yielded 8 million tons of vegetables†(12). The benefit of millions of tons of vegetables is unfathomable. How much other food was sent directly to the troops and Allies because of the frugality of the American housewife? The cause of this burst of patriotism was propaganda that portrayed good citizens as those who started Victory Gardens. So whereas men who volun teered for service were labeled as brave and selfless, it was a woman’s duty to grow vegetables. Women served in countless ways beyond the home, filling military duties once held by men. According to theShow MoreRelatedGi Jane Essay1135 Words   |  5 PagesThe film G.I. Jane takes place in the 1990s and shows discrimination of a women in the United States Navy. Lieutenant Jordan O Neal played by Demi Moore, is a naval intelligence officer who has ambitions of moving beyond her military desk job, to become a member of the Navy Seal. Thanks to the political maneuvering of a female senator, O Neal becomes the first female candidate for the Navy Seals. The Seals are the militarys elite Special Forces team. O Neal becomes the guinea pig of senatorRead MoreThe Discrimination Of Women During The U.s. Military Essay1767 Words   |  8 PagesThis paper will point out the discrimination of women in the U.S. military. The paper will describe the sexual harassment that is constant ly occurring and has been increasing in counts over the past twenty or so years. It will involve many debates about whether women should be in combat role or not and how that history shows that women have already been around the harshness of warfare. Then bringing up, if women are not able to be away from home with just a big time job how will they be able to reactRead More Gi Jane Essay1107 Words   |  5 Pages The film G.I. Jane takes place in the 1990’s and shows discrimination of a women in the United States Navy. Lieutenant Jordan O’ Neal played by Demi Moore, is a naval intelligence officer who has ambitions of moving beyond her military desk job, to become a member of the Navy Seal. Thanks to the political maneuvering of a female senator, O’ Neal becomes the first female candidate for the Navy Seals. The Seal’s are the military’s elite Special Forces team. O’ Neal becomes the guinea pig of senatorRead MoreFrom Corsets and Crocheting to Kevlar and Combat: The Journey of a Female Soldier1728 Words   |  7 Pagesengagements in the Middle East and the change from a traditional style of battle causes the issue of allowing women in combat arms branches to arise as some see their current situations as a direct violation of the policy. The issue revolves around whether women should be assimilated into US armed forces and have no different rank statu s than men and the current complications that are caused by women experiencing combat because of the changing style of warfare. The change was influenced by a change in

Site Waste Management Plans In Construction Industry - Free Essay Example

Sample details Pages: 5 Words: 1474 Downloads: 2 Date added: 2017/06/26 Category Statistics Essay Did you like this example? 1.1 Problem Statement Construction waste has a major impact on the environment in both develop and developing countries and have a negative effect on the national economy. Tremendous amounts of construction waste have been generated from ongoing new construction works, as well as renovation and demolition works. With the demands in implementing major infrastructure projects together with many commercial building and housing development programmes, a large amount of construction waste is being produced by the construction sector. In this situation, not only a large amount of money is paid to handle construction waste, but also valuable land is consumed for waste disposal. Construction waste has been costing to government for disposal and taking up valuable landfill space. Keeping with the large amount for disposal, our landfills will run out around 2015. The construction industry is responsible for producing a whole variety of waste, the amount and type of which depends on factors, such as the stage of con struction, type of construction work and practices on site. Thus, waste minimisation is an important area of concern in the implement in the construction industry. Extra construction materials are usually planned due to waste reduction during the planning and design stage to minimise the generation of waste. The excessive wastage of raw materials, improper waste management and low awareness of the need for waste reduction are common in the local construction site. (Koskele 1992) defined waste as any inefficiency that results in the use of equipment, materials, labour or capital in larger quantities than those considered as necessary in the production of a building. (Formoso et al. 1999) also defined waste as any losses produced by activities that generate direct or indirect costs but do not add any value to the product form the point of view of the client. For instance, the national waste minimisation and recycling strategy estimates that 14 million tonnes of solid waste is disposed of in Australian (1998) landfill each year and of the total waste stream approximately 15 per cent has been generated due to construction waste. Similarly in Canada, construction waste is estimated as 30 per cent of solid waste. In the USA, it accounts for 20 per cent while it contributes more than 50 per cent of overall landfill volumes in the UK (2001). In Hong Kong, mixed construction and demolition waste has been estimated at more than 40 per cent of the total waste stream in 2001. At 1996 in The Netherlands estimated that, of the construction materials purchased about 1-10 per cent by weight are left as waste at the site of residential projects. For the different types of wastage in the construction site, there can be cement, sand, aggregate and plain water where the concrete are mixed on site. For some of the project are used of in-situ concrete mixed, it might causes of timber for formwork waste and reinforcement steel bars on the site, these only the small scope of type for materials wastage. The factors of materials waste contribute to construction industry due to overloading or excess, over production, wrong handling, and wrong storage, manufacturing defects, theft or vandalism and so on. New concepts of waste control are being applied in many countries nowadays. Site Waste Management Plan is in great concern. These are all done to ensure the waste is being controlled as well as the environmental condition is being protected. The purpose of Site Waste Management Plan is to avoid waste, minimise waste and recycle. Don’t waste time! Our writers will create an original "Site Waste Management Plans In Construction Industry" essay for you Create order 1.2 Research goal 1.2.1 Aim A study on Site Waste Management Plans in Construction Industry. 1.2.2 Objective To identify the different types of site waste in construction industry. To identify the factors contribution to construction waste. To find out the benefits of applying Site Waste Management Plans on site. 1.2.3 Key Question What are the different types of materials waste in construction industry? What are the factors contribute to construction industry? How the benefits of applying SWMPs on site? 1.3 Background A Site Waste Management Plan (SWMP) is a framework which details the amount and type of waste that will be produced on a construction site and how this waste will be reduced, re-used, recycled and disposed of. It requires the documentation of financial gain through best practice Waste Management techniques. The SWMP template created facilitates the identification and implementation of waste management practices through material reduction and waste minimisation at the design stage and re-use and recycling opportunities during on site operations, reducing the quantities of construction waste sent to landfill. The adopted Site Waste Management Plans Regulations 2008, SI 314 which came into force on the 6th of April 2008 determined that a Site Waste Management Plan (SWMP) must be implemented for all projects valued at greater than ÂÂ £300,000. SWMPs provide a good opportunity to streamline site activities and realise a number of business benefits including cost savings and income realisation through reduced requirements for materials, storage handling and better management for recovery or disposal. Other than that, this plan also demonstration of good environmental performance, supporting the requirements of environmental management systems. Furthermore, ensuring compliance with regulation and contractual requirements of public and private sector clients in risk of management. Besides that, improved the company performance allowing differentiation from competitors. Site Waste Management Plans helps individuals, businesses and local authorities to reduce waste and recycle more, making better use of resources and helping to tackle climate change. 1.4 Scope of Study For my studies, I would like to define the construction waste in the construction industry. Also discuss the different types of materials waste on site during the construction period of time. To discuss what are the factors are contribute to the construction industry. In order to come out the factors, I would access to the internet to search some related information and go to the library to borrow some references book and find the related articles form journal. Furthermore, I would like to discuss the Site Waste Management Plan and it benefits applying on the construction industry. Moreover, I would like to talk about what are the role and responsibilities of the parties in the construction site of SWMP. 1.5 Methodology 1.5.1 Stage 1: Literature review In my first stage for the methodology, I would like to do some literature review. In order to achieve the objective, the first step I would be chosen to access through the internet to search for the related information about my research title. Second, I would go to the library to find some references books and text books which are related to my research title. Next, I would find the academic journal, institutional and statutory publications, newspapers and magazines. After information have been found, I would manage my time and read through the sources and also improved my knowledge when reading the sources and will be undertaken in order to develop and understanding of construction wastes, the different types of construction waste, the factors contribute in construction, and the definition and the benefits of applying the Site Waste Management Plans in construction industry. 1.5.2 Stage 2: Pilot study In this stage of pilot study, I would go for interview with the contractors which for my pervious training company and project site supervisor to gain their previous experiences and some information to process my questionnaire. After finish prepared my first questionnaire, I would submit to them for answering and wait the feedback for them. From the feedback, I would improved my questionnaire and accept the acceptance comment from the contractor. 1.5.3 Stage 3: Main survey questionnaire In my questionnaire, I would be designed and limited to about 15 to 20 questions to obtain a high level of response. The questions will centre on the areas mentioned in the above objectives. To improve and finalizing the questionnaire form the feedback. After done the 1 set of paper of questionnaire, I would make some copy and send to the Construction Company and Renovation Works Company to get the helps from them for answer the questionnaire. 1.5.4 Stage 4: Analysing the postal questionnaire After get the feedback from the respondents, I would analysis the questionnaire by separate into two parts. First part is to determine the level of agreement and disagreement by the respondents to each of the question. Second part is to correlate each question from the first part results obtained, after that, I would try to interpret the results by using the bar chart and give some comment and make a conclusion for each of the questions. 1.5.5 Stage 5: Writing the research report In the last stage of my methodology, I would be understand and have enough of information to let me process for writing up the content of the dissertation and should cover the chapters proposed. 1.6 Proposed Structure of The Dissertation Chapter 1 : Introduction Chapter 2 : Literature Review The types of materials waste on site The factors of site waste in construction industry The benefits of SWMPs applying in construction Industry Guide to formulating a Site Waste Management Plans Chapter 3 : Research design and methodology Chapter 4 : Analysis of the results and discussion Chapter 5 : Conclusion and further studies

Kitsch Internet Cafe Business Plan Free Essays

KITSCH INTERNET CAFE Table of Contents 1. Executive Summary5 1. 1 Objectives6 1. We will write a custom essay sample on Kitsch Internet Cafe Business Plan or any similar topic only for you Order Now 2 Keys to Success6 1. 3 Mission6 1. 4 Risks7 2. Company Description7 2. 1 Company Ownership7 2. 2 Start-up Summary8 2. 3 Company Locations and Facilities10 3. Description of Services11 3. 1 Competitive Comparison11 3. 2 Service Description11 3. 3 Fulfillment12 3. 4 Technology12 3. 5 Future Services12 4. Market Analysis13 4. 1 Target Market Segment Strategy13 4. 1. 1 Market Trends13 4. 1. 2 Market Needs13 4. 2 Market Segmentation14 4. Service Business Analysis15 4. 3. 1 Competition and Buying Patterns16 4. 3. 2 Business Participants16 4. 3. 3 Distributing a Service17 5. Marketing Strategy18 5. 1 Strategy Pyramid18 5. 1. 1 Attract Power Internet Users18 5. 1. 2 Social Hub18 5. 1. 3 Attract Novice Internet Users19 5. 2 SWOT Analysis19 5. 2. 1 Weaknesses20 5. 2. 2 Opportunities20 5. 2. 3 Threats20 5. 2. 4 Strengths21 5. 3 Competitive Edge21 5. 4 Marketing Strategy21 5. 4. 1 Pricing Strategy22 5. 4. 2 Promotion Strategy22 5. 5 Sales Strategy23 5. 5. 1 Sales Forecast23 . 6 Milestones26 6. Operating Plan27 6. 1 Personnel Plan27 7. Financial Plan29 7. 1 Start-up Funding29 7. 2 Important Assumptions31 7. 3 Key Financial Indicators32 7. 4 Break-even Analysis32 7. 5 Projected Profit and Loss33 7. 6 Projected Cash Flow37 7. 7 Projected Balance Sheet40 7. 8 Business Ratios42 8. Appendix46 Kitsch Internet Cafe Executive Summary Kitsch, unlike a typical cafe, will provide a unique forum for communication and entertainment through the medium of the Internet. Kitsch is the answer to an increasing demand. The public wants: (1) access to the methods of communication and volumes of information now available on the Internet, and (2) access at a cost they can afford and in such a way that they aren’t socially, economically, or politically isolated. Kitsch’s goal is to provide the community with a social, educational, entertaining, atmosphere for worldwide communication. Highlights [pic] 1. 1 Objectives Kitsch’s objectives for the first three years of operation include: †¢ The creation of a unique, upscale, innovative environment that will differentiate Kitsch from local coffee houses. Educating the community on what the Internet has to offer. †¢ The formation of an environment that will bring people with diverse interests and backgrounds together in a common forum. †¢ Good coffee and bakery items at a reasonable price. †¢ Affordable access to the resources of the Internet and other online services. 1. 2 Keys to Success The keys to the success for K itsch are: †¢ The creation of a unique, innovative, upscale atmosphere that will differentiate Kitsch from other local coffee shops and future Internet cafes. †¢ The establishment of Kitsch as a community hub for socialization and entertainment. The creation of an environment that won’t intimidate the novice user. Kitsch will position itself as an educational resource for individuals wishing to learn about the benefits the Internet has to offer. †¢ Great coffee and bakery items. 1. 3 Mission As the popularity of the Internet continues to grow at an exponential rate, easy and affordable access  is quickly becoming a necessity of life. Kitsch provides communities with the ability to access the Internet, enjoy a cup of coffee, and share Internet experiences in a comfortable environment. People of all ages and backgrounds will come to enjoy the unique, upscale, educational, and innovative environment that Kitsch provides. 1. 4 Risks The risks involved with starting Kitsch were: †¢ Will there be a demand for the services offered by Kitsch in Nicosia? †¢ Will the popularity of the Internet continue to grow, or is the Internet a fad? †¢ Will individuals be willing to pay for the service Kitsch offers? †¢ Will the cost of accessing the Internet from home drop so significantly that there will not be a market for Internet Cafes such as Kitsch? Company Description Kitsch, is located at the area of Agioi Omologites at 15 Chiou Street, offering the community easy and affordable access to the Internet. Kitsch is providing full access to email, WWW, FTP, Usenet and other Internet applications such as Telnet and Gopher. Kitsch will also provide customers with a unique and innovative environment for enjoying great coffee, specialty beverages, and bakery items. Kitsch is appealing to individuals of all ages and backgrounds. The instructional Internet classes, and the helpful staff that Kitsch provides, will appeal to the audience that does not associate themselves with the computer age. This educational aspect attracts younger and elderly members of the community who are rapidly gaining interest in the unique resources that online communications have to offer. The downtown location will provide business people with convenient access to their morning coffee and online needs. 2. 1 Company Ownership Kitsch is owned by M T Corporation with the manager Loizos Loizou to possess the main share (80%). 2. 2 Start-up Summary Kitsch’s start-up costs covered coffee making equipment, site renovation and modification, capital to cover losses in the first year, and the communications equipment necessary to get its customers online. The communications equipment necessary to provide Kitsch’s customers with a high-speed connection to the Internet and the services it has to offer make up a large portion of the start-up costs. These costs included the computer terminals and all costs associated with their set-up. Costs were also designated for the purchase of two laser printers and a scanner. Additional to those, one espresso machine, an automatic coffee grinder, and minor additional equipment will be purchased from Petersons ltd. The building at 15 Chiou Street required funds for renovation and modification. A single estimated figure was allocated for this purpose. The renovation/modification cost estimated included the costs associated with preparing the building for opening business. Start-up Expense Details: †¢ 11 computers = â‚ ¬22,000 †¢ two printers = â‚ ¬1,000 †¢ one scanner = â‚ ¬500 †¢ software = â‚ ¬810 †¢ one espresso machine = â‚ ¬10,700 †¢ one automatic espresso grinder = â‚ ¬795 †¢ other fixtures and remodeling: o two coffee/food preparation counters = â‚ ¬1,000 o one information display counter = â‚ ¬1,000 o one drinking/eating counter = â‚ ¬500 o sixteen stools = â‚ ¬1,600 o six computer desks w/chairs = â‚ ¬2,400 o stationery goods = â‚ ¬500 o two telephones = â‚ ¬200 o decoration expense = â‚ ¬13,000 Start-up | | | | |Requirements | | | | | |Start-up Expenses | | |Legal |â‚ ¬500 | |Stationery etc. â‚ ¬500 | |Brochures |â‚ ¬500 | |Consultants |â‚ ¬2,000 | |Insurance |â‚ ¬700 | |Rent |â‚ ¬1,445 | |4-group Automatic Coffee Machine |â‚ ¬10,700 |Bean Grinder |â‚ ¬795 | |Computer Systems (x11), Software, Printer, Scanner |â‚ ¬24,310 | |Communication Lines |â‚ ¬840 | |Fixtures/Remodel |â‚ ¬20,000 | |Total Start-up Expenses |â‚ ¬62,290 | | | | |Start-up Assets | | |Cash Required |â‚ ¬24,000 | |Start-up Inventory |â‚ ¬2,000 | |Other Current Assets |â‚ ¬0 | |Long-term Assets |â‚ ¬0 | |Total Assets |â‚ ¬26,000 | | | | |Total Requirements |â‚ ¬88,290 | 2. 3 Company Locations and Facilities A site has been chosen at 15 Chiou Street in Agioi Omologites. This site was chosen for various reasons, including: †¢ Proximity to the downtown business community. †¢ Proximity to trendy, upscale restaurants such as Bagatelle, Steak Co, Paragadi fish restaurant, Aperitivo Jet Set and others †¢ Parking availability. †¢ Low cost rent – â‚ ¬. 85 per square foot for 1700 square feet. †¢ High visibility. All of these qualities are consistent with Kitsch’s goal of providing a central hub of communication and socialization for the Eugene community. Description of Services Kitsch is providing full access to email, WWW, FTP, Usenet and other Internet applications such as Telnet and Gopher. Printing, scanning, and introductory courses to the Internet are also available to the customer. Kitsch also provides customers with a unique and innovative environment for enjoying great coffee, specialty beverages, and bakery items. 3. 1 Competitive Comparison Kitsch is the first Internet cafe in Agioi Omologites. Kitsch differentiates itself from the strictly-coffee cafes in Agioi Omologites by providing its customers with Internet and computing services. 3. 2 Service Description Kitsch provides its customers with full access to the Internet and common computer software and hardware. Some of the Internet and computing services available to Kitsch’s customers are listed below: †¢ Access to external POP3 and IMAP email accounts. †¢ Customers can sign up for a Kitsch email account. This account will be managed by Kitsch servers and accessible from computer systems outside the Kitsch network. †¢ FTP, Telnet, Gopher, and other popular Internet utilities will be available. †¢ Access to Netscape, Google Chrome, Mozilla Firefox and Internet Explorer browser. †¢ Access to laser and color printing. †¢ Access to popular software applications like Adobe PhotoShop and Microsoft Office. Kitsch also provides its customers with access to introductory Internet and email classes. These classes will be held in the afternoon and late in the evening. By providing these classes, Kitsch builds a client base familiar with its services. The computers, Internet access, and classes wouldn’t mean half as much if taken out of the environment Kitsch provides. Good coffee, specialty drinks, bakery goods, and a comfortable environment provide Kitsch customers with a home away from home. Kitsch is a place to enjoy the benefits of computing in a comfortable and well-kept environment. 3. 3 Fulfillment Kitsch obtains computer support and Internet access from Logitech Computers located in Agioi Omologites. CYTA and CYTACOM Solutions provide the Internet connections and network consulting. Petersons ltd will provide Kitsch with coffee equipment, bulk coffee, and paper supplies. A contract for the bakery items has not been yet completed. 3. 4 Technology Kitsch invests in high-speed computers to provide its customers with a fast and efficient connection to the Internet. The computers are reliable and fun to work with. Kitsch will continue to upgrade and modify the systems to stay current with communications technology. One of the main attractions associated with Internet cafes, is the state of the art equipment available for use. Not everyone has a Pentium PC in their home or office. 3. 5 Future Services As Kitsch grows, more communications systems will be added. The possibility of additional units has been accounted for in the current floor plan. As the demand for Internet connectivity increases, along with the increase in competition, Kitsch will continue to add new services to keep its customer base coming back for more. Market Analysis Kitsch is faced with the exciting opportunity of being the first-mover in Nicosia’s cyber-cafe market. The consistent popularity of coffee, combined with the growing interest in the Internet, has been proven to be a winning concept in other markets and will produce the same results in Nicosia. 4. 1 Target Market Segment Strategy Kitsch intends to cater to people who want a guided tour on their first spin around the Internet and to experienced users eager to indulge their passion for computers in a social setting. Furthermore, Kitsch is a magnet for local and professionals who desire to work or check their email messages in a friendly atmosphere. These professionals will either use Kitsch’s PCs, or plug their notebooks into Internet connections. Kitsch’s target market covers a wide range of ages: from members of Generation X who grew up surrounded by computers, to Baby Boomers who have come to the realization that people today cannot afford to ignore computers. 4. 1. 1 Market Trends A market survey was conducted in the Fall of 2007. Key questions were asked of fifty potential customers. Some key findings include: †¢ 35 subjects said they would be willing to pay for access to the Internet. †¢ One euro per hour was the most popular hourly Internet fee at that time. †¢ 24 subjects use the Internet to communicate with others on a regular basis. 4. 1. 2 Market Needs Factors such as current trends, addiction, and historical sales data ensure that the high demand for coffee will remain constant over the next five years. The rapid growth of the Internet and online services, that has been witnessed worldwide, is only the tip of the iceberg. The potential growth of the Internet is enormous, to the point where one day, a computer terminal with an online connection will be as common and necessary as a telephone. This may be 10 or 20 years down the road, but for the next five years, the online service provider market is sure to experience tremendous growth. Being one of the first’s cyber-cafe in Nicosia, Kitsch will enjoy the first-mover advantages of name recognition and customer loyalty. Initially, Kitsch will hold a 100 percent share of the cyber-cafe market in Nicosia. In the next five years, competitors will enter the market. Kitsch has set a goal to maintain greater than a 50 percent market share. 4. 2 Market Segmentation Kitsch’s customers can be divided into two groups. The first group is familiar with the Internet and desires a progressive and inviting atmosphere where they can get out of their offices or bedrooms and enjoy a great cup of coffee. The second group is not familiar with the Internet, yet, and is just waiting for the right opportunity to enter the online community. Kitsch’s target market falls anywhere between the ages of 15 and 50. This extremely wide range of ages is due to the fact that both coffee and the Internet appeal to a variety of people. In addition to these two broad categories, Kitsch’s target market can be divided into more specific market segments. The majority of these individuals are students and business people. See the Market Analysis chart and table below for more specifics. [pic] Market Analysis | | | | |Year 1 |Year 2 |Year 3 | |Unit Sales | | | | |Coffee- average |12,016 |14,068 |15,475 | |Specialty Drinks- average |6,654 |7,913 |8,705 | |Email Memberships |8,703 |10,505 |11,556 | |Hourly Internet Fees |38,269 |46,365 |51,002 | |Baked Goods- average |32,673 |42,150 |46,365 | |Total Unit Sales |98,315 |121,001 |133,103 | | | | | |Unit Prices |Year 1 |Year 2 |Year 3 | |Coffee- average |â‚ ¬1. 00 |â‚ ¬1. 00 |â‚ ¬1. 00 | |Specialty Drinks- average |â‚ ¬2. 00 |â‚ ¬2. 00 |â‚ ¬1. 00 | |Email Memberships |â‚ ¬10. 00 |â‚ ¬10. 00 |â‚ ¬10. 00 | |Hourly Internet Fees |â‚ ¬2. 50 |â‚ ¬2. 50 |â‚ ¬2. 50 | |Baked Goods- average |â‚ ¬1. 25 |â‚ ¬1. 25 |â‚ ¬1. 0 | | | | | | | | | | | | | | | | |Sales | | | | |Coffee- average |â‚ ¬12,016 |â‚ ¬14,068 |â‚ ¬15,475 | |Specialty Drinks- average |â‚ ¬13,308 |â‚ ¬15,826 |â‚ ¬8,705 | |Email Memberships |â‚ ¬87,030 |â‚ ¬105,050 |â‚ ¬115,560 | |Hourly Internet Fees |â‚ ¬95,673 |â‚ ¬115,913 |â‚ ¬127,505 | |Baked Goods- average |â‚ ¬40,841 |â‚ ¬52,688 |â‚ ¬46,365 | |Total Sales |â‚ ¬248,868 |â‚ ¬303,544 |â‚ ¬313,610 | | | | | | |Direct Unit Costs |Year 1 |Year 2 |Year 3 | |Coffee- average |â‚ ¬0. 5 |â‚ ¬0. 25 |â‚ ¬0. 25 | |Specialty Drinks- average |â‚ ¬0. 50 |â‚ ¬0. 50 |â‚ ¬0. 25 | |Email Memberships |â‚ ¬2. 50 |â‚ ¬2. 50 |â‚ ¬2. 50 | |Hourly Internet Fees |â‚ ¬0. 63 |â‚ ¬0. 63 |â‚ ¬0. 63 | |Baked Goods- average |â‚ ¬0. 31 |â‚ ¬0. 31 |â‚ ¬0. 25 | | | | | | | | | | |Direct Cost of Sales | | | | |Coffee- average |â‚ ¬3,004 |â‚ ¬3,517 |â‚ ¬3,869 | |Specialty Drinks- average |â‚ ¬3,327 |â‚ ¬3,957 |â‚ ¬2,176 | |Email Memberships |â‚ ¬21,758 |â‚ ¬26,263 |â‚ ¬28,890 | |Hourly Internet Fees |â‚ ¬23,918 |â‚ ¬28,978 |â‚ ¬31,876 | |Baked Goods- average |â‚ ¬10,210 |â‚ ¬13,172 |â‚ ¬11,591 | |Subtotal Direct Cost of Sales |â‚ ¬62,217 |â‚ ¬75,886 |â‚ ¬78,403 | 5. 6 Milestones The Kitsch management team has established some basic milestones to keep the business plan priorities in place. Responsibility for implementation falls on the shoulders of Loizos Loizou. This Milestones Table below will be updated as the year progresses using the actual tables. New milestones added as the first year of operations commences. [pic] 6. Operating Plan Kitsch is owned and operated by Mr. Loizos Loizou. The company, being small in nature, requires a simple organizational structure. Implementation of this organizational form calls for the owner, Mr. Loizou, to make all of the major management decisions in addition to monitoring all other business activities. 6. 1 Personnel Plan The staff will consist of six part-time employees working thirty hours a week at â‚ ¬5. 50 per hour. In addition, one full-time technician (who is more technologically oriented to handle minor terminal repairs/inquiries) will be employed to work forty hours a week at â‚ ¬10. 00 per hour. The two private investors, Andreas Augoustinos and Panagiotis Metaxas will not be included in management decisions. This simple structure provides a great deal of flexibility and allows communication to disperse quickly and directly. Because of these characteristics, there are few coordination problems seen at Kitsch that are common within larger organizational chains. This strategy will enable Kitsch to react quickly to changes in the market. Personnel Plan | | |Year 1 |Year 2 |Year 3 | |Owner |â‚ ¬24,000 |â‚ ¬26,400 |â‚ ¬29,040 | |Part Time 1 |â‚ ¬7,920 |â‚ ¬7,920 |â‚ ¬7,920 | |Part Time 2 |â‚ ¬7,920 |â‚ ¬7,92 |â‚ ¬7,920 | |Part Time 3 |â‚ ¬7,920 |â‚ ¬7,920 |à ¢â€š ¬7,920 | |Part Time 4 |â‚ ¬7,920 |â‚ ¬7,920 |â‚ ¬7,920 | |Part Time 5 |â‚ ¬7,920 |â‚ ¬7,920 |â‚ ¬7,920 | |Part Time 6 |â‚ ¬3,960 |â‚ ¬7,920 |â‚ ¬7,920 | |Technician |â‚ ¬21,731 |â‚ ¬23,904 |â‚ ¬26,294 | |Manager |â‚ ¬4,000 |â‚ ¬24,000 |â‚ ¬26,400 | |Total People |9 |9 |9 | | | | | | |Total Payroll |â‚ ¬93 |â‚ ¬121,824 |â‚ ¬129,254 | | |291 | | | 7. Financial Plan The following sections lay out the details of our financial plan for the next three years. 7. 1 Start-up Funding This business plan is prepared to obtain financing in the amount of â‚ ¬24,000. The supplemental financing is required to begin work on site preparation and modifications, equipment purchases, and to cover expenses in the first year of operations. Additional financing has already been secured as follows: †¢ â‚ ¬19,000 of personal savings from owner Loizos Loizou †¢ â‚ ¬36,000 from two investors †¢ and â‚ ¬9,290 in the form of sh ort-term loans Start-up Funding | | | | |Start-up Expenses to Fund |â‚ ¬62,290 | |Start-up Assets to Fund |â‚ ¬26,000 | |Total Funding Required |â‚ ¬88,290 | | | | |Assets | | |Non-cash Assets from Start-up |â‚ ¬2,000 | |Cash Requirements from Start-up |â‚ ¬24,000 | |Additional Cash Raised |â‚ ¬0 | |Cash Balance on Starting Date |â‚ ¬24,000 | |Total Assets |â‚ ¬26,000 | |Liabilities and Capital | | | | | |Liabilities | | |Current Borrowing |â‚ ¬9,290 | |Long-term Liabilities |â‚ ¬24,000 | |Accounts Payable (Outstanding Bills) |â‚ ¬0 | |Other Current Liabilities (interest-free) |â‚ ¬0 | |Total Liabilities |â‚ ¬33,290 | | | | |Capital | | |Planned Investment | | |Loizos Loizou |â‚ ¬43,000 | |Private Investor |â‚ ¬12,000 | |Additional Investment Requirement |â‚ ¬0 | |Total Planned Investment |â‚ ¬55,000 | |Loss at Start-up (Start-up Expenses) |(â‚ ¬62,290) | |Total Capital |(â‚ ¬7,290) | |Total Capital and Liabilities |â‚ ¬26,000 | |Total Funding |â‚ ¬88,290 | 7. 2 Important Assumptions Basic assumptions  are presented in the table below. General Assumptions | | |Year 1 |Year 2 |Year 3 | |Plan Month |1 |2 |3 | |Current Interest Rate |8. 00% |8. 00% |8. 00% | |Long-term Interest Rate |10. 00% |10. 00% |10. 00% | |Tax Rate |30. 00% |30. 00% |30. 00% | |Other |0 |0 |0 | 7. 3 Key Financial Indicators Important benchmark data is presented in the chart below. Benchmarks [pic] 7. 4 Break-even Analysis Break-even data is presented in the chart and table below. [pic] Break-even Analysis | | | | |Monthly Units Break-even |7,294 | |Monthly Revenue Break-even |â‚ ¬18,462 | | | | |Assumptions: | | |Average Per-Unit Revenue |â‚ ¬2. 53 | |Average Per-Unit Variable Cost |â‚ ¬0. 63 | |Estimated Monthly Fixed Cost |â‚ ¬13,847 | 7. 5 Projected Profit and Loss Payroll Expense: The founder of Kitsch, Loizos Loizou, will receive a salary of â‚ ¬24,000 in year one, â‚ ¬26,400 in year two, and â‚ ¬29,040 in year three. Kitsch intends to hired six part-time employees by the end of year one at â‚ ¬5. 75/hour and a full-time technician at â‚ ¬10. 00/hour. Rent Expense: Kitsch is leasing a 1700 square foot facility at â‚ ¬. 85/sq. oot. The lease agreement Kitsch signed specifies that we pay â‚ ¬2,000/month for a total of 36 months. At the end of the third year, the lease is open for negotiations and Kitsch may or may not re-sign the lease depending on the demands of the lessor. Utilities Expense: As stated i n the contract, the lessor is responsible for the payment of utilities including gas, garbage disposal, and real estate taxes. The only utilities expense that Kitsch must pay is the phone bill generated by fifteen phone lines; thirteen will be dedicated to modems and two for business purposes. The basic monthly service charge for each line provided by CYTA is â‚ ¬17. 29. The 13 lines used to connect the modems will make local calls to the network provided by CYTACOM Solutions resulting in a monthly charge of â‚ ¬224. 77. The two additional lines used for business communication will cost â‚ ¬34. 58/month plus long distance fees. Kitsch assumes that it will not make more than â‚ ¬40. 00/month in long distance calls. Therefore, the total cost associated with the two business lines is estimated at â‚ ¬74. 58/month and the total phone expense at â‚ ¬299. 35/month. In addition, there will be an additional utility expense of â‚ ¬800 for estimated EWEB bills. Marketing Expense: Kitsch allocated â‚ ¬33,750 for promotional expenses over the first year. These were used for advertising in local newspapers in order to build consumer awareness. For additional information, please refer to section 5. 0 of the business plan. Insurance Expense: Kitsch has allocated â‚ ¬1,440 for insurance for the first year. As revenue increases in the second and third year of business, Kitsch intends to invest more money for additional insurance coverage. Depreciation: In depreciating our capital equipment, Kitsch used the Modified Accelerated Cost Recovery Method. We depreciated our computers over a five-year time period and our fixtures over seven years. Taxes: Kitsch is not taxed. However, there is a 15% payroll burden. Detailed Profit and Loss data is presented in the table below. [pic] [pic] [pic] Pro Forma Profit and Loss | | |Year 1 |Year 2 |Year 3 | |Sales |â‚ ¬248,868 |â‚ ¬303,544 |â‚ ¬313,610 | |Direct Cost of Sales |â‚ ¬62,217 |â‚ ¬75,886 |â‚ ¬78,403 | |Other Costs of Sales |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Cost of Sa les |â‚ ¬62,217 |â‚ ¬75,886 |â‚ ¬78,403 | | | | | | |Gross Margin |â‚ ¬186,651 |â‚ ¬227,658 |â‚ ¬235,208 | |Gross Margin % |75. 00% |75. 00% |75. 0% | | | | | | | | | | | |Expenses | | | | |Payroll |â‚ ¬93,291 |â‚ ¬121,824 |â‚ ¬129,254 | |Marketing/Promotion |â‚ ¬33,750 |â‚ ¬40,000 |â‚ ¬43,000 | |Depreciation |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Rent |â‚ ¬24,000 |â‚ ¬24,000 |â‚ ¬24,000 | |Utilities |â‚ ¬9,120 |â‚ ¬9,120 |â‚ ¬9,120 | |Insurance |â‚ ¬6,000 |â‚ ¬6,000 |â‚ ¬6,000 | |Payroll Taxes |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Other â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Operating Expenses |â‚ ¬166,161 |â‚ ¬200,944 |â‚ ¬211,374 | | | | | | |Profit Before Interest and Taxes |â‚ ¬20,490 |â‚ ¬26,714 |â‚ ¬23,834 | |EBITDA |â‚ ¬20,490 |â‚ ¬26,714 |â‚ ¬23,834 | |Interest Expense |â‚ ¬2,325 |â‚ ¬1,470 |â‚ ¬1,100 | |Taxes Incurred |â‚ ¬5,450 |â‚ ¬7,573 |â‚ ¬6,820 | | | | | | |Net Profit |â⠀š ¬12,716 |â‚ ¬17,671 |â‚ ¬15,913 | |Net Profit/Sales |5. 11% |5. 82% |5. 07% | 7. 6 Cash Flow Cash flow data is presented in the chart and table below. Accounts Payable: Kitsch acquired a â‚ ¬24,000 loan from a bank at a 10% interest rate. The loan paid back at â‚ ¬800/month over the next three years. The â‚ ¬9,290 short term loan paid back at a rate of 8%. Cash (000 â‚ ¬) [pic] |Pro Forma Cash Flow | | |Year 1 |Year 2 |Year 3 | |Cash Received | | | | | | | | | |Cash from Operations | | | | |Cash Sales |â‚ ¬248,868 |â‚ ¬303,544 |â‚ ¬313,610 |Subtotal Cash from Operations |â‚ ¬248,868 |â‚ ¬303,544 |â‚ ¬313,610 | | | | | | |Additional Cash Received | | | | |Sales Tax, VAT, Received |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |New Current Borrowing |â‚ ¬2,000 |â‚ ¬5,000 |â‚ ¬0 | |New Other Liabilities (interest-free) |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |New Long-term Liabilities |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Sales of Other Current Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Sales of Long-term Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |New Investment Received |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Subtotal Cash Received |â‚ ¬250,868 |â‚ ¬308,544 |â‚ ¬313,610 | | | | | | |Expenditures |Year 1 |Year 2 |Year 3 | | | | | | |Expenditures from Operations | | | | |Cash Spendi ng |â‚ ¬93,291 |â‚ ¬121,824 |â‚ ¬129,254 | |Bill Payments |â‚ ¬133,870 |â‚ ¬165,945 |â‚ ¬168,467 | |Subtotal Spent on Operations |â‚ ¬227,161 |â‚ ¬287,769 |â‚ ¬297,721 | | | | | | |Additional Cash Spent | | | | |Sales Tax, VAT, Paid Out |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Principal Repayment of Current Borrowing |â‚ ¬9,290 |â‚ ¬2,000 |â‚ ¬0 | |Other Liabilities Principal Repayment |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Long-term Liabilities Principal Repayment |â‚ ¬9,600 |â‚ ¬5,000 |â‚ ¬4,800 | |Purchase Other Current Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Purchase Long-term Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Dividends |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Subtotal Cash Spent |â‚ ¬246,051 |â‚ ¬294,769 |â‚ ¬302,521 | | | | | | |Net Cash Flow |â‚ ¬4,817 |â‚ ¬13,775 |â‚ ¬11,089 | |Cash Balance |â‚ ¬28,817 |â‚ ¬42,592 |â‚ ¬53,681 | 7. 7 Projected Balance Sheet Our projected balance sheet is presented in the table below. Pro Forma Balance Sheet | | |Year 1 |Year 2 |Year 3 | |Assets | | | | | | | | | |Current Assets | | | | |Cash |â‚ ¬28,817 |â‚ ¬42,592 |â‚ ¬53,681 | |Inventory |â‚ ¬6,980 |â‚ ¬8,514 |â‚ ¬8,796 | |Other Current Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Current Assets |â‚ ¬35,797 |â‚ ¬51,106 |â‚ ¬62,478 | | | | | | |Long-term Assets | | | | |Long-term Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Accumulated Depreciation |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Long-term Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Assets |â‚ ¬35,797 |â‚ ¬51,106 |â‚ ¬62,478 | | | | | | |Liabilities and Capital |Year 1 Year 2 |Year 3 | | | | | | |Current Liabilities | | | | |Accounts Payable |â‚ ¬13,972 |â‚ ¬13,610 |â‚ ¬13,868 | |Current Borrowing |â‚ ¬2,000 |â‚ ¬5,000 |â‚ ¬5,000 | |Other Current Liabilities |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Subtotal Current Liabilities |â‚ ¬15,972 |â‚ ¬18,610 |â‚ ¬18,868 | | | | | | |Long-term Liabilities |â‚ ¬14,400 |â‚ ¬9,400 |â‚ ¬4,600 | |Total Liabilities |â‚ ¬30,372 |â‚ ¬28,010 |â‚ ¬23,468 | | | | | | |Paid-in Capital |â‚ ¬55,000 |â‚ ¬55,000 |â‚ ¬55,000 | |Retained Earnings |(â‚ ¬62,290) |(â‚ ¬49,574) |(â‚ ¬31,904) | |Earnings |â‚ ¬12,716 |â‚ ¬17,671 |â‚ ¬15,913 | |Total Capital |â‚ ¬5,426 |â‚ ¬23,096 |â‚ ¬39,010 | |Total Liabilities and Capital |â‚ ¬35,797 |â‚ ¬51,106 |â‚ ¬62,478 | | | | | | |Net Worth |â‚ ¬5,426 |â‚ ¬23,096 |â‚ ¬39,010 | 7. 8 Business Ratios The Standard Industrial Classification (SIC) Code for the Internet Service Provider industry is â€Å"Remote data base information retrieval† 7375. 9903. We used the report for â€Å"Information retrieval services† 7375 to generate  the industry profile. As we are also a food cafe we could have used the ratios based on SIC classification 5812, â€Å"Eating places†. The combined nature of Kitsch Cafe makes our ratios a blend of the two i ndustries. Ratio Analysis | | |Year 1 |Year 2 |Year 3 |Industry Profile| |Sales Growth |0. 00% |21. 97% |3. 32% |0. 90% | | | | | | | |Percent of Total Assets | | | | | |Inventory |19. 50% |16. 66% |14. 08% |2. 17% | |Other Current Assets |0. 00% |0. 00% |0. 00% |84. 8% | |Total Current Assets |100. 00% |100. 00% |100. 00% |86. 95% | |Long-term Assets |0. 00% |0. 00% |0. 00% |13. 05% | |Total Assets |100. 00% |100. 00% |100. 00% |100. 00% | | | | | | | |Current Liabilities |44. 62% |36. 41% |30. 20% |28. 33% | |Long-term Liabilities |40. 23% |18. 39% |7. 36% |16. 21% | |Total Liabilities |84. 84% |54. 1% |37. 56% |44. 54% | |Net Worth |15. 16% |45. 19% |62. 44% |55. 46% | | | | | | | |Percent of Sales | | | | | |Sales |100. 00% |100. 00% |100. 00% |100. 00% | |Gross Margin |75. 00% |75. 00% |75. 00% |100. 00% | |Selling, General Administrative |69. 89% |69. 18% |69. 93% |79. 0% | |Expenses | | | | | |Advertising Expenses |0. 00% |0. 00% |0. 00% |1. 01% | |Profit Before Interest and Taxes |8. 23% |8. 80% |7. 60% |1. 62% | | | | | | | |Main Ratios | | | | | |Current |2. 24 |2. 75 |3. 31 |0. 00 | |Quick |1. 80 |2. 29 |2. 85 |0. 0 | |Total Debt to Total Assets |84. 84% |54. 81% |37. 56% |0. 00% | |Pre-tax Return on Net Worth |334. 80% |109. 30% |58. 28% |0. 00% | |Pre-tax Return on Assets |50. 74% |49. 40% |36. 39% |0. 00% | | | | | | | |Additional Ratios |Year 1 |Year 2 |Year 3 | | |Net Profit Margin |5. 11% |5. 82% |5. 07% |n. a | |Return on Equity |234. 36% |76. 1% |40. 79% |n. a | | | | | | | |Activity Ratios | | | | | |Inventory Turnover |12. 00 |9. 80 |9. 06 |n. a | |Accounts Payable Turnover |10. 58 |12. 17 |12. 17 |n. a | |Payment Days |27 |30 |30 |n. a | |Total Asset Turnover |6. 95 |5. 94 |5. 02 |n. | | | | | | | |Debt Ratios | | | | | |Debt to Net Worth |5. 60 |1. 21 |0. 60 |n. a | |Current Liab. to Liab. |0. 53 |0. 66 |0. 80 |n. a | | | | | | | |Liquidity Ratios | | | | | |Net Working Capital |â‚ ¬19,826 |â‚ ¬32,496 |â‚ ¬43,610 |n. | |Interes t Coverage |8. 81 |18. 17 |21. 67 |n. a | | | | | | | |Additional Ratios | | | | | |Assets to Sales |0. 14 |0. 17 |0. 20 |n. a | |Current Debt/Total Assets |45% |36% |30% |n. a | |Acid Test |1. 80 |2. 29 |2. 85 |n. a | |Sales/Net Worth |45. 87 |13. 14 |8. 4 |n. a | |Dividend Payout |0. 00 |0. 00 |0. 00 |n. a | 8. Appendix |Sales | | | | | | | | | | | |Month 1 |Month 2 |Month 3 |Month 4 |Month 5 |Month 6 |Month 7 |Month 8 |Month 9 |Month 10 |Month 11 |Month 12 | |Assets |Starting Balances | | | | | | | | | | | | | | | | | | | | | | | | | | | | |Current Assets | | | | | | | | | | | | | | |Cash |â‚ ¬24,00 |â‚ ¬23,026 |â‚ ¬18,600 |â‚ ¬13,589 |â‚ ¬16,879 |â‚ ¬16,066 |â‚ ¬19,557 |â‚ ¬20,657 |â‚ ¬22,308 |â‚ ¬24,307 |â‚ ¬26,675 |â‚ ¬27,415 |â‚ ¬28,817 | |Inventory |â‚ ¬2,000 |â‚ ¬1,900 |â‚ ¬2,683 |â‚ ¬3,106 |â‚ ¬5,203 |â‚ ¬5,403 |â‚ ¬5,614 |â‚ ¬5,819 |â‚ ¬6,034 |â‚ ¬6,256 |â‚ ¬6,490 |â‚ ¬6,730 |â‚ ¬6,980 | |Ot her Current Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Current Assets |â‚ ¬26,00 |â‚ ¬24,926 |â‚ ¬21,282 |â‚ ¬16,696 |â‚ ¬22,082 |â‚ ¬21,469 |â‚ ¬25,170 |â‚ ¬26,476 |â‚ ¬28,342 |â‚ ¬30,562 |â‚ ¬33,165 |â‚ ¬34,145 |â‚ ¬35,797 | | | | | | | | | | | | | | | | |Long-term Assets | | | | | | | | | | | | | | |Long-term Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Accumulated Depreciation |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Long-term Assets |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Total Assets |â‚ ¬26,00 |â‚ ¬24,926 |â‚ ¬21,282 |â‚ ¬16,696 |â‚ ¬22,082 |â‚ ¬21,469 |â‚ ¬25,170 |â‚ ¬26,476 |â‚ ¬28,342 |â‚ ¬30,562 |â‚ ¬33,165 |â‚ ¬34,145 |â‚ ¬35,797 | | | | | | | | | | | | | | | | |Liabilities and Capital | |Month 1 |Month 2 |Month 3 |Month 4 |Month 5 |Month 6 |Month 7 |Month 8 |Month 9 |Month 10 |Month 11 |Month 12 | | | | | | | | | | | | | | | | |Current Liabilities | | | | | | | | | | | | | | |Accounts Payable |â‚ ¬0 |â‚ ¬6,503 |â‚ ¬8,785 |â‚ ¬8,701 |â‚ ¬13,654 |â‚ ¬12,180 |â‚ ¬12,578 |â‚ ¬12,709 |â‚ ¬13,055 â‚ ¬13,410 |â‚ ¬13,786 |â‚ ¬13,581 |â‚ ¬13,972 | |Current Borrowing |â‚ ¬9,290 |â‚ ¬8,540 |â‚ ¬7,790 |â‚ ¬7,040 |â‚ ¬6,290 |â‚ ¬5,540 |â‚ ¬6,790 |â‚ ¬6,040 |â‚ ¬5,290 |â‚ ¬4,540 |â‚ ¬3,790 |â‚ ¬3,040 |â‚ ¬2,000 | |Other Current Liabilities |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 |â‚ ¬0 | |Subtotal Current Liabilities |â‚ ¬9,290 |â‚ ¬15,043 |â‚ ¬16,575 |â‚ ¬15,741 |â‚ ¬19,944 |â‚ ¬17,720 |â‚ ¬19,368 |â‚ ¬18,749 |â‚ ¬18,345 |â‚ ¬17,950 |â‚ ¬17,576 |â‚ ¬16,621 |â‚ ¬15,972 | | | | | | | | | | | | | | | | |Long-term Liabilities |â‚ ¬24,00 |â‚ ¬23,200 |â‚ ¬22,400 |â‚ ¬21,600 |â‚ ¬20,800 |â‚ ¬20,000 |â‚ ¬19,200 |â‚ ¬18,400 |â‚ ¬17,600 |â‚ ¬16,800 |â‚ ¬16,000 |â‚ ¬15,200 |â‚ ¬14,400 | |Total Liabilities |â‚ ¬33,29 |â‚ ¬38,243 |â‚ ¬38,975 |â‚ ¬37,341 |â‚ ¬40,744 |â‚ ¬37,720 |â‚ ¬38,568 |â‚ ¬37,149 |â‚ ¬35,945 |â‚ ¬34,750 |â‚ ¬33,576 |â‚ ¬31,821 |â‚ ¬30,372 | | | | | | | | | | | | | | | | |Paid-in Capital |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 |â‚ ¬55 | |Retained Earnings |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 |â‚ ¬62,29 | |Earnings |â‚ ¬0 |â‚ ¬6,027 |â‚ ¬10,403 |â‚ ¬13,356 |â‚ ¬11,372 |â‚ ¬8,961 |â‚ ¬6,108 |â‚ ¬3,382 |â‚ ¬313 |â‚ ¬3,103 |â‚ ¬6,879 |â‚ ¬9,614 |â‚ ¬12,716 | |Total Capital |â‚ ¬7,290 |â‚ ¬13,317 |â‚ ¬17,693 |â‚ ¬20,646 |â‚ ¬18,66 |â‚ ¬16,251 |â‚ ¬13,398 |â‚ ¬10,672 |â‚ ¬7,603 |â‚ ¬4,187 |â‚ ¬411 |â‚ ¬2,324 |â‚ ¬5,426 | |Total Liabilities and Capital |â‚ ¬26,00 |â‚ ¬24,926 |â‚ ¬21,282 |â‚ ¬16,696 |â‚ ¬22,082 |â‚ ¬21,469 |â‚ ¬25,170 |â‚ ¬26,476 |â‚ ¬28,342 |â‚ ¬30,562 |â‚ ¬33,165 |â‚ ¬34,145 |â‚ ¬35,797 | | | | | | | | | | | | | | | | |Net Worth |â‚ ¬7,290 |â‚ ¬13,317 |â‚ ¬17,693 |â‚ ¬20,646 |â‚ ¬18,662 |â‚ ¬16,251 |â‚ ¬13,398 |â‚ ¬10,672 |â‚ ¬7,603 |â‚ ¬4,187 |â‚ ¬411 |â‚ ¬2,324 |â‚ ¬5,426 | | How to cite Kitsch Internet Cafe Business Plan, Papers

Population Genetics Lab Report Essay Example For Students

Population Genetics Lab Report Essay Anthropology 102 – LABORATORY EXPERIENCE 3 .POPULATION GENETICS LAB REPORT YourLab Reportshould include the undermentioned: A cover sheet that includes the LAB figure, your instructor’s name, your name, and the day of the month Answers to the theoretical exercisings Answers to the practical exercisings, including: A transcript of your lab informations sheets Calculations of cistron and genotype frequences for your lab subdivision Calculations of cistron and genotype frequences for the full category A concise, well-written reply to the essay inquiry _________________________________________ Question: Answer the undermentioned Questions. ( Worth 5 points each ) : 1.The five are 1. That the population is big 2. That there is no cistron flow between the populations from migration or transportation of gametes. 3. Mutants are negligible 4. Persons are copulating indiscriminately and 5. Finally Natural choice is non runing on population. 2a.Gene numeration:In a conjectural population of500persons, a familial anthropologist observed the genotype distribution for theManganeseblood system that follows. Remember thatMeterandNitrogenare co-dominant where both M and N are expressed.Complete this tabular array finding the frequence of both the M and N allelomorphs( demo all your computations ) . Phenotype NUMBER OF INDIVIDUALS Genotype NUMBER OF M ALLELES NUMBER OF N ALLELES Meter 300 Millimeter 600 Manganese 150 Manganese 150 150 Nitrogen 50 NN 100 500 persons 750 cistrons 250 cistrons 2b.Briefly explain the consequences frequences of blood in this population: 750/1000= 0.75 PERCENT WILL Have M BLOOD 250/1000=.25 PERCENT WILL Have N BLOOD 3. Briefly explain the difference between the undermentioned footings: Recessionary This one takes a back place to the dominant trait Dominant This is the dominate trait Co-Dominant this happens when you can see both rule traits +++++++++++++++++++++++++++++++++++ Hardy-Weinberg Equilibrium Problems. 4. Determining Genotype and Phenotype Distributions from Gene Frequencies.In a conjectural population, a scientist has determined the undermentioned frequences for the allelomorphs that govern the presence or absence of awidow’s extremum;P = W = 0.60 and q = tungsten = 0.40. The dominant allelomorph (Tungsten) codifications for the presence of this trait while the recessionary allelomorph (tungsten) codifications for the absence of this trait. A )Determine thegenotypeandphenotypedistributions for this trait in this population (demo all your computations) : P = W = 0.60andQ = W = 0.40 p2+2pq+q2=1.0 ( 0.60 )2+2 ( 0.60 x 0.40 )+( 0.40 )2=1.0 0.36+0.48+0.16=1.0 B )In a few sentences, explicate your consequences.With the informations provided I was able to calculate out the distribution of the traits by utilizing theHardy-Weinberg expression. Given p=W=0.60 and q=W=0.40. I squared both Numberss and so added them to the figure I got when I times 0.60 times 4.40 times 2 to give me 0.36 +0.48 +0.16 5. Determining Gene Frequencies from Genotype Distribution.In a conjectural population, a familial anthropologist has determined the undermentioned genotypes and genotype frequences for the presence or absence of a widow’s extremum. From these informations, this scientist wants to find cistron frequences at this venue for the dominant and recessionary allelomorphs. Presence of a widow’s extremum (Tungsten) is the dominant signifier of the trait while absence of a widow’s extremum (tungsten) is the recessionary signifier of the trait. At this peculiar cistron venue, the undermentioned genotype distribution was determined: dominant homozygote (WW) =0.16( or16 per centumof the persons are dominant homozygotes for this trait and have widow’s extremums ) heterozygote (Ww) =0.48( or48 per centumof the persons in this population are heterozygous at this venue and have widow’s extremums ) recessionary homozygote (ww) =0.36( or36 per centumof the persons in this population are recessionary homozygotes and do non hold widow’s extremums ) 5a ) Determine the frequence of the W and w allelomorphs in this population ( demo all your computations ) : p2+2pq+q2=1.0 0.16+0.48+0.36=1.0 P=p2+? ( 2pq ) =0.16+? ( 0.48 ) =0.16+0.24 =0.40 Q=q2+? ( 2pq ) =0.36+? ( 0.48 ) =.36+.24 =0.60 5b ) Explain your consequences in a few sentences. With the information I was given I was able to calculate out the reply for the W and w allelomorphs utilizing theHardy-Weinberg expression to find the allelomorphs in the population. +++++++++++++++++++++++++++++++++++++++++++ IN THE NEXT SECTION YOU WILL Use THE FOLLOWING LIST OF MENDALIAN TRAITS Practically Using Hardy Weinberg:You will analyze twelve easy observed traits in order to look at human fluctuation. Your will find whether or non you possess each of these traits and so find your likely genotype ( dominant homozygote, heterozygote, recessionary homozygote ) . Nest you will roll up counts of these traits from your schoolmates. You will so find cistron, genotype, and phenotype frequences for your lab subdivision, and so you will make this for the all 102 pupil. TRAIT 1:Widow’s Peak In some people the hairline drops downward and forms a distinguishable point in the centre of the brow. It consequences from the action of a certain dominant cistron (Tungsten) . With the aid of your lab subdivision find your phenotype for this trait. Abortion Essay Pro ChoiceTRAIT 12:Interlocking Fingers and Thumbs Fold your custodies meshing the fingers. If the left pollex is over the right pollex this is the dominant (I) place. If the right pollex is over the left pollex this is the recessive (I) place. 6.Record observation aboutyour ain traitson Data Sheet I ( deserving 10 points ) : DATA SHEET I –Your Observations Trait All Possible Genotypes Dominant Phenotype ( look into if yes ) Recessionary Phenotype ( look into if yes ) YourPossibleGenotype Widow’s Peak ( Dominant ) WW, Ww, ww Ten ww Attached Earlobes( recessive ) EE, Ee, EE EE, Ee Darwin’s Point( Dominant ) DD, Dd, Doctor of Divinity ten ten Doctor of Divinity R Dd Hair Whorl( Dominant ) HH, Hh, hh ten HH, Hh Pigmented Iris( Dominant ) PP, Pp, pp ten pp Tongue Rolling( Dominant ) RR, Rr, rr ten RR, Rr Tongue Folding ( recessive ) FF, Ff, ff ten FF, Ff Hitchhiker’s Thumb( recessive ) TT, Tt, terrestrial time ten TT, Tt Bent Little Finger( Dominant ) BB, Bb, BB ten BB Palmar Muscle ( recessive ) II, Ii, two ten two Mid-Digital Hair ( Dominant ) MM, Mm, millimeter ten millimeter Interlocking Fingers A ; Thumb( left over right: Dominant ) II, Ii, two ten II, Ii 7. Record observations aboutyour lab subdivision:Note: you will have informations for other lab subdivisions provided on extra Data Sheet IIs from your teacher ( deserving 10 points ) . DATA SHEET II –Observations forYour Lab Section( Section ____ ) : Trait Entire Number # of Dominant Phenotypes % of Entire # of Recessive Phenotypes % of Entire Widow’s Peak ( Dominant ) Attached Earlobes( recessive ) Darwin’s Point( Dominant ) Hair Whorl( Dominant ) Pigmented Iris( Dominant ) Tongue Rolling( Dominant ) Tongue Folding ( recessive ) Hitchhiker’s Thumb( recessive ) Bent Little Finger( Dominant ) Palmar Muscle ( recessive ) Mid-Digital Hair ( Dominant ) Interlocking Fingers A ; Thumb( left over right: Dominant ) 8. In Data Sheet III ( below ) calculate the cistron frequences and the genotype frequences foryour lab subdivisionfrom the phenotype frequences you recorded on you section’s Data Sheet II ( deserving 10 points ) . DATA SHEET IIIA –Gene and Genotype Frequencies forYour Lab Section( Section__ ) REMEMBER:P+Q = 1ANDP2+2pq+Q2=1 Trait Gene Frequency ( P ) Gene Frequency ( Q ) Genotype Frequency ( P2) Genotype Frequency ( 2pq ) Genotype Frequency ( Q2) Widow’s Peak Attached Earlobes Darwin’s Point Hair Whorl Pigmented Iris Tongue Rolling Tongue Folding Hitchhiker’s Thumb Bent Little Finger Palmer Muscle Mid-Digital Hair Interlocking Fingers A ; Thumb 9. Calculate the cistron and genotype frequences for the full category by first uniting phenotype frequences fromALL lab subdivisions( All Data Sheet IIs ) ( deserving 10 points ) . DATA SHEET IV – ClassObservations ( Combine Data forALL Lab Sections) Trait Entire Number # of Dominant Phenotypes % of Entire # of Recessive Phenotypes % of Entire Widow’s Peak Attached Earlobes Darwin’s Point Hair Whorl Pigmented Iris Tongue Rolling Tongue Folding Hitchhiker’s Thumb Bent Little Finger Palmer Muscle Mid-Digital Hair Interlocking Fingers A ; Thumb 10. Calculate the cistron frequences and the genotype frequences for the full category (all lab subdivisions) from the phenotype frequences on Data Sheet IV ( deserving 10 points ) .DATA SHEET V –Gene and Genotype Frequencies forALL lab subdivisions REMEMBER:P+Q = 1ANDP2+2pq+Q2=1 Trait Gene Frequency ( P ) Gene Frequency ( Q ) Genotype Frequency ( P2) Genotype Frequency ( 2pq ) Genotype Frequency ( Q2) Widow’s Peak Attached Earlobes Darwin’s Point Hair Whorl Pigmented Iris Tongue Rolling Tongue Folding Hitchhiker’s Thumb Bent Little Finger Palmer Muscle Mid-Digital Hair Interlocking Fingers A ; Thumb 11.Essay:Please retrieve:An essay is a group of paragraphs composed of sentences with internal consistence and flow, all written in the same verb tense. An essay includes1 )an introductory paragraph supplying a thesis statement or proposal,2 )a cardinal part typically, three paragraphs, supplying three lines of statement or illustrations to back up the thesis statement, and eventually3 )a summary/concluding paragraph.Laundry lists of numbered points are NOT acceptable ESSAY QUESTION ( deserving 25 points ) : In a good thought out essay, explicate your consequences from this lab. How make your traits compare to your lab subdivision and to the category as a whole? How does your lab subdivision, as an illustration of a sub-population, comparison with the category as a whole ( which is an illustration of a population ) ? Are at that place important differences between your sub-population and the population? What do you believe this fluctuation or deficiency of fluctuationagencies? 1