Car Rental Business Plan
Below is our car rental business plan template and sample plan created using what we consider the best free AI business plan generator.
I. Executive Summary
Company Overview
CruiseLine Rentals is the newest premier car rental service based in Laredo, TX. Our mission is to address the local market’s need for a diverse range of high-quality rental options. With a fleet that includes everything from standard and luxury vehicles to specialty and commercial vehicles, we’re here to serve every customer’s need. Our commitment extends beyond just offering a wide selection of cars; we aim to enhance every aspect of the rental experience with additional services and accessories, ensuring satisfaction across the board. Our strategic location in Laredo, not only allows us to serve the local community but also positions us to cater to visitors seeking to explore the area in style and comfort. Our foundation is strong, built on our founder’s vast industry experience and our understanding of our customers’ varied needs, making us a distinguished choice for car rentals in Laredo.
Success Factors
Our journey at CruiseLine Rentals commenced on January 5, 2024, and we’ve already marked significant milestones, including the creation of our unique logo, the establishment of our brand name, and securing a prime location for our operations. Our success stems from the rich experience of our founder in the car rental sphere and our commitment to addressing a broad spectrum of customer needs. This combination ensures our edge in the competitive Laredo market. Our early accomplishments are just the beginning; we are determined to redefine the standards in the car rental industry and become an integral part of the Laredo community by providing unmatched service and a comprehensive vehicle lineup.
Industry Analysis
The car rental industry is experiencing significant growth, driven by increasing tourism and the rising popularity of road trips. With the global economy rebounding, there’s a renewed interest in travel and exploration, propelling demand for rental services. Additionally, the industry is witnessing a shift towards more eco-friendly and luxury rental options, catering to the evolving preferences of consumers. This dynamic environment presents a fertile ground for businesses like CruiseLine Rentals to innovate and capture market share by offering a diverse fleet and personalized services that meet the modern traveler’s needs.
Customer Analysis
Our target customer base consists of a diverse group, including local residents in need of temporary transportation solutions, business professionals seeking utility and commercial vehicles, and tourists looking for convenient and comfortable ways to explore Laredo and its surrounding areas. We recognize the varied demands of our customers, from the practicality of standard vehicles for day-to-day use to the luxury and uniqueness required for special occasions. Our strategy is tailored to meet these needs, ensuring a comprehensive rental experience that exceeds expectations.
Competitive Analysis
Direct Competitors: Enterprise, Hertz, Avis
Our competitive advantages lie in our diverse fleet, personalized customer service, and strategic location. Unlike our competitors, we offer a unique range of vehicles and services tailored to meet the specific needs of our clients, setting us apart in the Laredo market. Our focus on customer satisfaction and flexibility allows us to adapt quickly to market trends and customer preferences, maintaining a competitive edge.
Marketing Plan
Our marketing strategy is centered around highlighting the diversity and quality of our fleet, along with competitive pricing that ensures value for our customers. We offer a range of vehicles and services, from standard and luxury cars to specialty and commercial vehicles, all competitively priced to cater to a wide customer base. Our promotions plan includes targeted online advertising to reach potential customers effectively, engagement on social media platforms to build our brand presence, and partnerships with local businesses and tourism spots to drive awareness and generate leads.
Operations Plan
Key operational processes at CruiseLine Rentals include streamlined vehicle booking and return procedures, regular maintenance and servicing of our fleet to ensure customer safety and satisfaction, and a dynamic customer service system to address and resolve any issues promptly. Our milestones include expanding our fleet with eco-friendly and electric vehicles within the next year, implementing a loyalty program for repeat customers, and enhancing our online booking platform for an even smoother customer experience.
Management Team
Our management team brings together a wealth of experience in the car rental industry and business management. Led by our founder, who has a proven track record of success in the sector, our team is committed to driving the company towards its strategic goals. Each member brings unique skills and insights, ensuring that CruiseLine Rentals is not only equipped to meet current market demands but is also poised for future growth and innovation.
Financial Plan
To reach our growth goals, CruiseLine Rentals is seeking an initial investment to expand our fleet, enhance our operational capabilities, and bolster our marketing efforts. This investment will be critical in solidifying our position in the market and ensuring we can meet the growing demand for our services while maintaining the highest standards of customer satisfaction.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 |
Direct Expenses | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
Gross Profit | $1,868,951 | $2,062,741 | $2,274,570 | $2,506,032 | $2,758,859 |
Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,771,865 | $1,962,710 | $2,171,504 | $2,399,839 | $2,649,444 |
Depreciation | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $23,600 | $23,600 | $23,600 | $23,600 | $23,600 |
Income Tax Expense | $602,443 | $669,238 | $742,316 | $822,233 | $909,595 |
Net Income | $1,118,822 | $1,242,872 | $1,378,588 | $1,527,005 | $1,689,249 |
II. Company Overview
CruiseLine Rentals is the newest addition to the car rental industry in Laredo, TX. As a local car rental service, we’ve identified a gap in the market for high-quality rental options and are here to fill that void. Our commitment is to provide unparalleled service and a diverse fleet that caters to all our customers’ needs, setting us apart in the Laredo community.
At CruiseLine Rentals, our offerings are designed to meet a wide array of transportation needs. Our fleet includes standard vehicle rentals for day-to-day use, luxury and premium vehicle rentals for those special occasions, specialty vehicle rentals for unique needs, and commercial and utility vehicle rentals for business purposes. Moreover, we understand that it’s the little things that make a big difference, which is why we also offer additional services and accessories to ensure a comprehensive and satisfactory experience for all our clients.
Our home is in Largo, TX, where we are proud to serve the local community and its visitors. Our strategic location allows us to cater to a broad customer base, ensuring that whether you’re a resident needing a temporary ride or a visitor wanting to explore the area in comfort and style, we’ve got you covered.
The foundation of CruiseLine Rentals is built on solid ground, thanks to our founder’s previous success in the car rental industry and our ability to cater to a wide range of customer requirements. This unique combination of experience and service diversity positions us for unparalleled success in the Laredo market. Our edge lies in our understanding of our customers’ needs, whether it’s providing the luxury of a premium vehicle or the practicality of a utility vehicle, making us the go-to choice for car rentals in the area.
CruiseLine Rentals officially began its journey on January 5, 2024, as a C Corporation. We’ve hit the ground running with significant early accomplishments, including the development of our distinctive logo, the crafting of our unique company name, and the acquisition of an ideal location. These achievements mark only the beginning of our journey, as we continue to strive towards setting new standards in the car rental industry and becoming an integral part of the Laredo community.
III. Industry Analysis
The car rental industry in the United States is a significant market with a current size of approximately $30 billion. This industry encompasses a wide range of companies, from major international brands to smaller, local businesses, all competing to provide convenient and reliable transportation solutions to consumers.
Market research indicates that the car rental industry is expected to experience steady growth in the coming years, with an estimated annual growth rate of around 3%. This growth is driven by factors such as increasing travel and tourism activities, as well as the rise of ride-sharing services leading consumers to seek alternative transportation options.
Recent trends in the car rental industry, such as the shift towards offering electric and hybrid vehicles, as well as the introduction of innovative mobile booking platforms, are creating new opportunities for companies like CruiseLine Rentals. As a new car rental service in Laredo, TX, CruiseLine Rentals can leverage these trends to differentiate themselves in the market and attract environmentally conscious customers seeking modern and convenient transportation options.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Our primary customer segment will include local residents who need rental cars for various occasions such as family trips, special events, or temporary replacements while their personal vehicles are under repair. This group will appreciate our convenient location, competitive pricing, and diverse vehicle options tailored to meet their specific needs. We will also focus on providing exceptional customer service to build loyalty and encourage repeat business from this vital segment.
Business travelers visiting Laredo for short-term assignments or meetings will be another important customer segment. These individuals will require reliable and comfortable vehicles that offer features like GPS and Wi-Fi to support their productivity on the go. By offering flexible rental terms and premium options, we will cater to the specific demands of business travelers looking for convenience and efficiency.
Tourists exploring Laredo and surrounding attractions will also be targeted by our rental services. This segment will benefit from our range of vehicles that are ideal for sightseeing and day trips, along with optional travel packages or partnerships with local hotels and attractions. We will tailor our marketing efforts to highlight the local tourist destinations and seamless travel experiences that our rental services can provide.
In addition to these core segments, we will also target college students attending nearby educational institutions. This group will often need affordable and short-term vehicle rentals for weekend trips, holidays, or moving purposes. By offering student discounts and flexible rental options, we will ensure that our services are accessible and appealing to this younger demographic.
Customer Needs
Customers seek high-quality services that cater to a variety of needs, including both short-term and long-term rentals. They expect a diverse fleet of vehicles, ranging from economy cars to luxury models, to suit different preferences and budgets. Additionally, customers appreciate flexible rental terms and transparent pricing with no hidden fees.
Travelers often require reliable and well-maintained vehicles for both business and leisure purposes. They value efficient and courteous customer service that ensures a smooth rental experience from booking to return. Moreover, convenient pickup and drop-off locations, along with options for one-way rentals, address the logistical needs of busy customers.
Safety and cleanliness are paramount for customers, who expect vehicles to be thoroughly sanitized and regularly serviced. They also look for added conveniences such as GPS navigation, child safety seats, and roadside assistance to enhance their travel experience. Loyalty programs and discounts for frequent renters can further attract and retain customers by providing additional value.
V. Competitive Analysis
Direct Competitors
CruiseLine Rentals’s competitors include the following companies:
Enterprise Rent-A-Car
Enterprise Rent-A-Car offers a wide range of vehicles, including compact cars, luxury vehicles, and trucks. They also provide services such as insurance and roadside assistance. Their price points are generally mid-range, with frequent promotions and discounts.
Enterprise generates revenue in the billions, making it a market leader. They have multiple locations in Laredo, TX, and are present globally. Their customer segments include business travelers, vacationers, and locals needing temporary transportation.
Enterprise’s key strengths include a large fleet, extensive location network, and strong brand reputation. However, their weaknesses involve higher prices compared to some competitors and occasional customer service issues.
Thrifty Rent A Car
Thrifty Rent A Car primarily offers budget-friendly vehicle options, ranging from compact cars to SUVs. They also provide add-ons like GPS, child seats, and insurance packages. Their price points are generally lower than the industry average, appealing to cost-conscious customers.
Thrifty’s revenue is substantial but smaller compared to giants like Enterprise. They have a presence in Laredo, TX, as well as in numerous international locations. Their customer segments include budget travelers, families, and individuals needing affordable rental options.
Thrifty’s strengths include competitive pricing and a straightforward rental process. Their weaknesses include a smaller fleet and fewer premium options compared to larger competitors.
Hertz Rent A Car
Hertz Rent A Car offers a diverse range of vehicles, from economy cars to luxury models. They provide services such as Hertz Gold Plus Rewards, insurance, and roadside assistance. Their price points are on the higher end, reflecting their premium service offerings.
Hertz’s revenue is among the highest in the car rental industry. They have numerous locations in Laredo, TX, and operate globally. Their customer segments include business professionals, high-end travelers, and customers seeking premium services.
Hertz’s key strengths include a strong brand, premium service, and a wide range of vehicle options. However, their weaknesses involve higher pricing and occasional customer service complaints.
Competitive Advantages
At CruiseLine Rentals, we pride ourselves on catering to a wider range of customer requirements than our competition. Our fleet includes vehicles suitable for everyday transportation, ensuring that our customers can find reliable and cost-effective options for their daily commutes. Additionally, we provide specialized vehicles to meet unique needs, such as vans for group travel or trucks for moving purposes. Our luxury car selection offers high-end experiences for those seeking more upscale transportation, whether for special occasions or simply to enjoy a premium ride.
Another significant competitive advantage we have is our commitment to exceptional customer service. We understand that renting a car can sometimes be a stressful experience, so we strive to make the process as seamless and enjoyable as possible. Our user-friendly booking system, coupled with transparent pricing and no hidden fees, ensures that our customers can rent with confidence. Furthermore, we offer flexible rental periods to accommodate varying schedules, and our roadside assistance program provides peace of mind for any unforeseen issues. By focusing on these areas, we create a superior rental experience that sets us apart in the market.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
CruiseLine Rentals offers a variety of vehicle options and services to cater to different customer needs. The primary categories include Standard Vehicle Rentals, Luxury and Premium Vehicle Rentals, Specialty Vehicle Rentals, Commercial and Utility Vehicle Rentals, and Additional Services and Accessories.
Standard Vehicle Rentals provide customers with reliable and economical transportation options. These vehicles typically include compact cars, sedans, and small SUVs. Customers can expect an average price of $40 per day for these rentals. This category is ideal for daily commutes, weekend getaways, and budget-conscious travelers.
Luxury and Premium Vehicle Rentals cater to those seeking a more upscale driving experience. Options in this category include high-end sedans, luxury SUVs, and sports cars. The average price for these vehicles is approximately $150 per day. These rentals are perfect for special occasions, business trips, or simply indulging in a luxurious ride.
Specialty Vehicle Rentals offer unique and specialized vehicles that may not be found in standard rental fleets. This includes convertibles, off-road vehicles, and performance cars. The average price for specialty vehicles is around $120 per day. These rentals are suited for adventurous spirits looking to explore the region in style or for those wanting to experience a unique driving experience.
Commercial and Utility Vehicle Rentals are available for businesses and individuals needing vehicles for work purposes. This category includes vans, trucks, and cargo vehicles. The average price for commercial rentals is approximately $100 per day. These vehicles are essential for transporting goods, equipment, or larger groups of people for business operations.
Additional Services and Accessories enhance the overall rental experience. Customers can add GPS navigation systems, child safety seats, and additional insurance coverage to their rentals. Prices for these add-ons vary, with GPS systems typically costing $10 per day and child safety seats around $5 per day. These services ensure a convenient and safe journey for all customers.
By offering a diverse range of vehicles and supplementary services, CruiseLine Rentals aims to meet the varied needs of its customers while providing competitive pricing and exceptional service.
Promotions Plan
To attract customers, we will employ a variety of promotional methods and tactics aimed at maximizing visibility and engagement. Our online marketing strategy will form the cornerstone of our promotional efforts. We will maintain a robust online presence through a professional website that offers seamless booking options, detailed information about our fleet, and customer testimonials.
We will invest in search engine optimization (SEO) to ensure that our website appears at the top of search results when potential customers look for car rental services in Laredo, TX. Additionally, we will utilize pay-per-click (PPC) advertising on search engines to capture immediate attention and drive traffic to our site.
Social media platforms will serve as another crucial component of our promotional strategy. We will actively engage with customers on Facebook, Instagram, and Twitter by sharing engaging content, running targeted ads, and offering special promotions exclusive to our social media followers. Influencer partnerships will further amplify our reach and credibility.
We will also implement email marketing campaigns to keep our customers informed about special offers, new vehicle arrivals, and seasonal promotions. By segmenting our email list, we will ensure that our messages are relevant and personalized, thereby increasing engagement and conversion rates.
In addition to these digital tactics, we will engage in local community events and sponsorships to build brand awareness and establish a strong local presence. Participating in events like car shows, charity runs, and local festivals will allow us to connect with potential customers face-to-face and distribute promotional materials.
We will also consider partnerships with local businesses, such as hotels, travel agencies, and tourist attractions, to offer exclusive discounts and packages. These partnerships will help us tap into a broader customer base and enhance our service offerings.
Finally, we will leverage customer reviews and testimonials to build trust and credibility. Encouraging satisfied customers to leave reviews on platforms like Google and Yelp will contribute to our online reputation, attracting new customers who value the positive experiences of others.
Through these comprehensive promotional methods and tactics, we will establish CruiseLine Rentals as the go-to car rental service in Laredo, TX, driving both customer acquisition and retention.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of CruiseLine Rentals, there are several key day-to-day operational processes that we will perform:
- Maintain a high-quality fleet of vehicles through regular maintenance, cleaning, and inspections.
- Implement a user-friendly online booking system for customers to reserve vehicles effortlessly.
- Provide exceptional customer service both online and in-person, including answering inquiries promptly and assisting with reservations.
- Ensure a seamless pick-up and drop-off process by offering clear instructions and efficient service at our physical locations.
- Monitor and manage inventory to ensure availability of a variety of vehicles to meet customer demands.
- Conduct daily financial transactions accurately, including processing payments, issuing receipts, and managing deposits.
- Track and analyze key performance metrics such as rental rates, customer satisfaction, and vehicle utilization to inform business decisions.
- Maintain compliance with local, state, and federal regulations regarding car rentals and vehicle safety standards.
- Develop and implement marketing strategies to attract new customers and retain existing ones, including promotions, social media engagement, and partnerships with local businesses.
- Provide ongoing training and development for staff to ensure high levels of service and operational efficiency.
- Handle customer feedback and complaints effectively to improve service quality and customer satisfaction.
- Manage logistics for vehicle deliveries and returns, ensuring punctuality and reliability.
- Utilize technology and software for efficient scheduling, record-keeping, and customer relationship management.
- Ensure a secure and organized storage location for vehicles when not in use, protecting them from damage and theft.
- Conduct regular reviews and updates of operational policies and procedures to adapt to changing market conditions and customer needs.
Milestones
CruiseLine Rentals expects to complete the following milestones in the coming months in order to ensure its success:
- Acquire Initial Fleet: Secure a reliable and diverse range of vehicles to cater to different customer needs and preferences.
- Secure Insurance and Licensing: Obtain all necessary insurance coverage and licenses required to operate legally and protect the business from potential liabilities.
- Launch Our Car Rental: Officially open for business with a grand opening event and initial marketing push to attract early customers.
- Develop Online Booking System: Implement a user-friendly online reservation platform to streamline the booking process and enhance customer convenience.
- Establish Key Partnerships: Form strategic alliances with local hotels, travel agencies, and businesses to generate referral traffic and increase customer base.
- Achieve $15,000/Month in Revenue: Reach the target monthly revenue of $15,000 through effective marketing, customer service, and operational efficiency.
- Implement Customer Feedback Loop: Set up a system to regularly collect and act on customer feedback to continuously improve service quality and customer satisfaction.
- Expand Fleet and Services: Based on initial performance and feedback, expand the vehicle fleet and introduce additional services such as GPS rentals, child seats, and long-term leasing options.
- Optimize Cost Management: Continuously monitor and manage operational costs to ensure profitability and sustainability.
- Evaluate and Adjust Marketing Strategies: Regularly assess the effectiveness of marketing campaigns and make data-driven adjustments to maximize reach and impact.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
CruiseLine Rentals management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Wesley Hall, CEO
Wesley Hall has a history of success and has previously run a car rental business with great efficiency and effectiveness. His deep understanding of the rental industry, along with his proven track record in managing and growing a business, positions him as the ideal leader to steer CruiseLine Rentals towards lasting success. Wesley’s experience ensures that CruiseLine Rentals operates smoothly and continuously innovates to meet the demands of the market.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 |
Direct Expenses | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
Gross Profit | $1,868,951 | $2,062,741 | $2,274,570 | $2,506,032 | $2,758,859 |
Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,771,865 | $1,962,710 | $2,171,504 | $2,399,839 | $2,649,444 |
Depreciation | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $23,600 | $23,600 | $23,600 | $23,600 | $23,600 |
Income Tax Expense | $602,443 | $669,238 | $742,316 | $822,233 | $909,595 |
Net Income | $1,118,822 | $1,242,872 | $1,378,588 | $1,527,005 | $1,689,249 |
Funding Requirements/Use of Funds
To accomplish our growth goals, CruiseLine Rentals needs $236,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Building/Location Buildout | $100,000 |
Furniture | $5,000 |
Equipment and Machines | $20,000 |
Computers and Software | $10,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $5,000 |
Staff Salaries (First 3 Months) | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $1,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 | |
Total Revenues | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 | |
Direct Costs | ||||||
Direct Costs | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
Total Direct Costs | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
GROSS PROFIT | $1,868,951 | $2,062,741 | $2,274,570 | $2,506,032 | $2,758,859 | |
GROSS PROFIT % | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $1,771,865 | $1,962,710 | $2,171,504 | $2,399,839 | $2,649,444 | |
Depreciation | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,744,865 | $1,935,710 | $2,144,504 | $2,372,839 | $2,622,444 | |
Interest Expense | $23,600 | $23,600 | $23,600 | $23,600 | $23,600 | |
PRETAX INCOME | $1,721,265 | $1,912,110 | $2,120,904 | $2,349,239 | $2,598,844 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,721,265 | $1,912,110 | $2,120,904 | $2,349,239 | $2,598,844 | |
Income Tax Expense | $602,443 | $669,238 | $742,316 | $822,233 | $909,595 | |
NET INCOME | $1,118,822 | $1,242,872 | $1,378,588 | $1,527,005 | $1,689,249 | |
Net Profit Margin (%) | 36.2% | 37.1% | 38% | 38.9% | 39.7% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,093,425 | $2,346,853 | $3,734,452 | $5,276,301 | $6,735,750 | |
Other Current Assets | $265,375 | $287,356 | $311,157 | $327,106 | $354,200 | |
Total Current Assets | $1,358,801 | $2,634,209 | $4,045,610 | $5,603,408 | $7,089,951 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $135,000 | $135,000 | $135,000 | $135,000 | $135,000 | |
Accum Depreciation | $27,000 | $54,000 | $81,000 | $108,000 | $135,000 | |
Net fixed assets | $108,000 | $81,000 | $54,000 | $27,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,466,801 | $2,715,209 | $4,099,610 | $5,630,408 | $7,089,951 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $111,978 | $117,514 | $123,327 | $127,119 | $133,413 | |
Debt outstanding | $236,000 | $236,000 | $236,000 | $236,000 | $0 | |
Total Liabilities | $347,978 | $353,514 | $359,327 | $363,119 | $133,413 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,118,822 | $2,361,694 | $3,740,282 | $5,267,288 | $6,956,537 | |
Total Equity | $1,118,822 | $2,361,694 | $3,740,282 | $5,267,288 | $6,956,537 | |
TOTAL LIABILITIES & EQUITY | $1,466,801 | $2,715,209 | $4,099,610 | $5,630,408 | $7,089,951 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,118,822 | $1,242,872 | $1,378,588 | $1,527,005 | $1,689,249 | |
Change in Working Capital | ($153,396) | ($16,444) | ($17,988) | ($12,156) | ($20,800) | |
Plus Depreciation | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $992,425 | $1,253,427 | $1,387,599 | $1,541,849 | $1,695,448 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($135,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($135,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $236,000 | $0 | $0 | $0 | ($236,000) | |
Net Cash Flow from Financing | $236,000 | $0 | $0 | $0 | ($236,000) | |
Net Cash Flow | $1,093,425 | $1,253,427 | $1,387,599 | $1,541,849 | $1,459,448 | |
Cash at Beginning of Period | $0 | $1,093,425 | $2,346,853 | $3,734,452 | $5,276,301 | |
$1,093,425 | $2,346,853 | $3,734,452 | $5,276,301 | $6,735,750 |