If you’re looking to create a laundromat business plan, you’ve come to the right place!
Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful laundromat businesses. Below is an example of a business plan for a laundromat business.
Laundromat Business Plan Example
Below is our laundromat business plan template and sample plan created using our ai business plan generator:
I. Executive Summary
Company Overview
PristineClean Laundromat is thrilled to introduce our high-quality laundry services to the Redondo Beach, CA, community. Our laundromat is dedicated to providing an exceptional customer experience with a variety of options to meet all laundry needs, including state-of-the-art self-service machines and convenient wash-and-fold services. We also offer a wide range of detergents, laundry supplies, and accessories to ensure a one-stop solution for our customers. Located in Redondo Beach, we have strategically selected our location to maximize accessibility for the residents of Redondo Beach and the surrounding areas, reaffirming our commitment to excellence and customer satisfaction.
Success Factors
Our unique positioning for success is driven by our founder’s prior experience in operating a laundromat, which provides us with deep industry insights and a strong understanding of our customers’ needs. Since our opening on January 5, 2024, as a S Corporation, we have successfully developed a compelling brand identity and secured a prime location that serves as the foundation of our business. Offering a comprehensive range of services, from self-service to full-service options, distinguishes us in the Redondo Beach community and addresses the diverse preferences of our customers. These accomplishments underscore our potential for growth and our commitment to becoming the preferred laundry service provider in the area.
Industry Analysis
The Laundromat industry in the United States, valued at over $3 billion, is on a steady growth trajectory fueled by urbanization, changing demographics, and an increasing demand for convenience. PristineClean Laundromat is entering a market ripe with opportunities, as trends point towards a growing preference for high-efficiency and eco-friendly laundry solutions. The introduction of advanced services such as dry cleaning and folding, combined with our modern approach to customer service, positions us well within the competitive landscape of Redondo Beach, CA. By aligning our offerings with industry trends and consumer preferences, we are poised to capture a significant share of the market and establish a strong presence in the local community.
Customer Analysis
Our target market encompasses a wide range of local residents, including both renters and homeowners in Redondo Beach, CA, who value convenience and quality in their laundry services. Busy professionals, families, and students from nearby colleges, who may lack access to in-home laundry facilities, represent key segments of our customer base. Additionally, we aim to serve tourists and short-term visitors, as well as local businesses requiring regular laundry services. By offering tailored solutions, such as express services and special promotions, we aim to meet the varied needs of our customers and establish long-term relationships.
Competitive Analysis
Our main competitors, 18 Minute Wash and Laundry 360 (with locations on Market and Main), provide similar laundry services, but PristineClean Laundromat sets itself apart through a combination of self-service and full-service options, leveraging technology to enhance customer experience, and committing to sustainability. Our competitive advantages include state-of-the-art machines, a user-friendly mobile app for convenience, and eco-friendly practices, positioning us as a leader in the Redondo Beach area and ensuring customer satisfaction and loyalty.
Marketing Plan
PristineClean Laundromat aims to offer a comprehensive and convenient laundry experience with competitive pricing on a variety of services, including state-of-the-art washing and drying machines, on-site sale of detergents and laundry supplies, and a convenient wash-and-fold service. Our marketing strategy focuses on online visibility through SEO and social media engagement, email marketing for customer retention, local partnerships for community integration, and traditional advertising to reach a broader audience. Promotional activities, loyalty programs, and community events will complement our efforts to establish a strong brand presence and attract a diverse customer base in Redondo Beach, CA.
Operations Plan
Key operational processes at PristineClean Laundromat include exceptional customer service, routine machine maintenance, maintaining facility cleanliness, effective inventory management, diligent financial management, proactive marketing, and ensuring security and safety. Our operational roadmap encompasses securing a high-traffic location, obtaining necessary permits, completing laundromat build-out, and launching with a grand opening event. We aim to reach $15,000/month in revenue by the end of our first year through efficient operations, strategic marketing, and continuous improvement based on customer feedback.
Management Team
Under the leadership of CEO Henry Watson, PristineClean Laundromat boasts a management team with proven expertise and a track record of success in the laundromat industry. Watson’s experience with running a profitable laundromat and his customer-centric approach are instrumental in guiding our strategic direction, optimizing operations, and driving growth. Our management team’s collective skills and dedication are key to realizing our vision of becoming the leading laundry service provider in Redondo Beach, CA.
Financial Plan
To achieve our growth objectives, PristineClean Laundromat requires $482,000 in funding. This investment will be allocated to capital and non-capital needs, including facility build-out, purchase of equipment, initial operating expenses, and marketing initiatives. Our financial strategy is designed to support our operational launch, drive customer acquisition, and ensure sustainable growth, with the goal of reaching a monthly revenue milestone of $15,000 by the end of our first year.
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 | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 |
Direct Expenses | $586,890 | $616,789 | $648,212 | $681,235 | $715,941 |
Gross Profit | $748,697 | $829,425 | $917,793 | $1,014,482 | $1,120,233 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 |
II. Company Overview
PristineClean Laundromat is a new addition to the Redondo Beach, CA, community. As a local laundromat, we’re excited to bring high-quality laundry services to an area that has long been in need of such facilities. Our commitment to excellence and customer satisfaction is at the core of everything we do, making us the go-to destination for all your laundry needs.
At PristineClean Laundromat, we offer an array of products and services designed to make your laundry experience as convenient and efficient as possible. Our self-service washing machines and dryers are state-of-the-art, ensuring your clothes come out clean and fresh every time. For those who prefer not to do their own laundry, our wash-and-fold services provide a hassle-free option. Additionally, we stock a wide range of detergents, laundry supplies, and accessories, ensuring you have everything you need for a perfect wash.
Our Redondo Beach, CA, location is perfectly situated to serve the residents of Redondo Beach and the surrounding areas. We’ve chosen our location with our customers’ convenience in mind, ensuring easy access and a comfortable, welcoming environment for everyone.
We are uniquely positioned for success in the Redondo Beach community for several reasons. Our founder brings invaluable experience from previously running a successful laundromat, ensuring we understand the industry and our customers’ needs. Moreover, our ability to offer a comprehensive range of services, from self-service options to full-service wash-and-fold, sets us apart from the competition and addresses the diverse needs of our customers.
Since our inception on January 5, 2024, PristineClean Laundromat has achieved several milestones as a S Corporation. We’ve developed a compelling company name and logo that resonate with our customers and reflect our commitment to providing pristine cleaning services. Finding an excellent location in Redondo Beach was a significant accomplishment, laying the foundation for our operations and enabling us to start serving our community effectively.
III. Industry Analysis
The Laundromat industry in the United States is a thriving market, with an estimated size of over $3 billion. This industry provides a convenient and affordable option for individuals and families to wash and dry their clothes without the need for a washer and dryer at home. With an increasing number of people living in urban areas and apartment buildings without laundry facilities, the demand for Laundromats continues to grow.
Market research indicates that the Laundromat industry is expected to experience steady growth in the coming years. Factors such as changing demographics, busier lifestyles, and an increased focus on convenience are driving this growth. As more people seek out Laundromats for their laundry needs, there is a significant opportunity for new businesses like PristineClean Laundromat to enter the market and capture a share of the growing customer base.
Trends in the Laundromat industry, such as the introduction of high-efficiency machines, eco-friendly practices, and additional services like dry cleaning and folding, are all positive indicators for the success of PristineClean Laundromat in Redondo Beach, CA. By offering a modern and customer-focused approach to laundry services, PristineClean Laundromat has the potential to attract and retain customers in a competitive market. As the industry continues to evolve and adapt to changing consumer preferences, PristineClean Laundromat is well-positioned to capitalize on these trends and establish itself as a leader in the local market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents in Redondo Beach, CA, focusing on both renters and homeowners who require convenient laundry solutions. Our services will also cater to busy professionals and families who seek efficient and reliable laundry care. This demographic will appreciate the time-saving and high-quality services that we offer.
In addition to local residents, we will target students from nearby colleges who may lack access to in-unit laundry facilities. This segment will benefit from our affordable pricing and extended hours of operation. We will also provide special promotions to attract this younger demographic.
We will also serve tourists and short-term visitors who stay in vacation rentals without laundry amenities. Our strategic location will make it convenient for these customers to drop off and pick up their laundry. We will offer express services to meet their tight schedules.
Furthermore, we will target local businesses that require regular laundry services, such as gyms, spas, and small hotels. We will tailor our services to meet their specific needs, offering bulk pricing and scheduled pickups and deliveries. This will help us establish long-term, steady revenue streams.
Customer Needs
PristineClean Laundromat provides high-quality services designed to facilitate laundry needs for residents who desire this. Customers can expect state-of-the-art washers and dryers that ensure their clothes are cleaned efficiently and effectively. Our machines are regularly maintained to guarantee optimal performance and cleanliness.
Convenience is a top priority, as we offer extended hours to accommodate various schedules. Customers can take advantage of our user-friendly payment options, including mobile payments and loyalty programs. In addition, we provide a comfortable waiting area with free Wi-Fi and charging stations.
For those who prefer not to spend time doing laundry, PristineClean offers wash-and-fold services. This caters to busy professionals and families who need a quick and reliable solution. Our staff is trained to handle all types of fabrics with care and precision.
Eco-conscious customers can appreciate our commitment to using environmentally friendly detergents and energy-efficient machines. We aim to minimize our environmental footprint while still delivering exceptional results. Overall, PristineClean Laundromat meets a wide array of customer needs, making laundry day a hassle-free experience.
V. Competitive Analysis
Direct Competitors
PristineClean Laundromat’s competitors include the following companies:
18 Minute Wash
18 Minute Wash offers self-service laundromat facilities, as well as wash-and-fold services. They provide large-capacity washers and dryers to accommodate bulk laundry needs.
Their price points are typically competitive, with self-service machines starting at $2.50 per load. Wash-and-fold services are priced around $1.25 per pound.
18 Minute Wash generates moderate revenues, primarily driven by the volume of self-service users and repeat customers. They are located in Redondo Beach, CA, serving local residents and businesses.
Their customer segments include busy professionals, families, and small businesses. Geographically, they serve the immediate Redondo Beach area. Key strengths include quick service turnaround and affordable pricing. Weaknesses include limited additional services and a lack of premium amenities.
Laundry 360 On Market
Laundry 360 On Market provides a range of services including self-service laundry, wash-and-fold, and dry cleaning. They also offer pick-up and delivery options. Price points are slightly higher with self-service machines starting at $3.00 per load. Wash-and-fold services are priced at $1.50 per pound, and dry cleaning varies by item.
Laundry 360 On Market enjoys higher revenue streams due to their diverse service offerings. Their location in downtown Redondo Beach attracts a mix of local residents and office workers. They target busy professionals, families, and commercial clients. They serve a broader geography, including neighboring areas outside of Redondo Beach.
Key strengths include a wide range of services and the convenience of pick-up and delivery. Weaknesses include higher prices and potential wait times during peak hours.
Laundry 360 on Main
Laundry 360 on Main offers similar services to their Market Street location, including self-service laundry, wash-and-fold, dry cleaning, and pick-up and delivery. Prices are consistent with their Market Street location, with self-service starting at $3.00 per load and wash-and-fold at $1.50 per pound. Dry cleaning prices depend on the specific items.
Revenues are strong, attributed to their comprehensive service menu and strategic location. They are situated in a well-trafficked area of Redondo Beach, attracting local and nearby customers. Their customer base includes busy individuals, families, and businesses. They serve a wide geographic area similar to their other location, enhancing their market reach.
Key strengths include a robust service offering and convenient location. Weaknesses are similar to their Market Street location, with higher prices and potential service delays during busy times.
Competitive Advantages
At PristineClean Laundromat, we pride ourselves on meeting the diverse needs of our customers by offering both self-service and full-service laundry options. This dual approach sets us apart from our competition, as customers can choose the level of service that best suits their lifestyle and schedule. Our state-of-the-art machines ensure efficient and effective cleaning, while our dedicated full-service team provides a convenient alternative for those seeking a more hands-off experience. By catering to a broad spectrum of customer preferences, we create a more inclusive and flexible laundry solution.
In addition to our versatile service offerings, PristineClean Laundromat leverages technology to enhance the customer experience. Our user-friendly mobile app allows customers to monitor machine availability, pay electronically, and receive notifications when their laundry is ready. This level of convenience is unmatched in the local market. Furthermore, our commitment to sustainability, through the use of energy-efficient machines and eco-friendly detergents, aligns with the values of our environmentally conscious clientele. These competitive advantages position us as a leader in the Redondo Beach area, ensuring customer satisfaction and loyalty.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
PristineClean Laundromat offers a range of products and services to meet the diverse needs of its customers. One of the main attractions is the self-service washing machines. These high-efficiency machines come in various load capacities, from small (up to 20 lbs) to extra-large (up to 60 lbs). Customers can expect to pay between $3 to $8 per load, depending on the machine size.
Complementing the washing machines are the self-service dryers. These dryers also vary in capacity and are designed to dry clothes quickly and efficiently. The cost typically ranges from $1.50 to $3.00 per load, making it affordable for customers to complete their laundry in one visit.
In addition to washing and drying machines, PristineClean provides detergents and laundry supplies for customer convenience. These include single-use detergent packs, fabric softeners, and dryer sheets. Prices for these items range from $1 to $3, allowing customers to purchase what they need on-site without bringing their own supplies.
For those who prefer not to do their own laundry, the wash-and-fold service is an excellent option. Customers can drop off their laundry and have it washed, dried, folded, and ready for pick-up. This service is typically priced by the pound, with an average cost of $1.50 per pound. This service is ideal for busy professionals or anyone who values their time.
Lastly, PristineClean offers various laundry accessories, such as laundry bags, hangers, and garment covers. These accessories can help customers organize and transport their laundry more effectively. Prices for these items vary but generally range from $2 to $10, depending on the type and quality of the accessory.
Overall, PristineClean Laundromat aims to provide a comprehensive and convenient laundry experience for its customers, with a variety of products and services available at competitive prices.
Promotions Plan
At PristineClean Laundromat, we will employ a variety of promotional methods and tactics to attract customers and establish ourselves as a top choice for laundry services in Redondo Beach, CA. Our primary focus will be on online marketing, bolstered by several complementary strategies to ensure comprehensive market reach.
We will leverage online marketing by creating a user-friendly website that highlights our services, pricing, and unique features. Search engine optimization (SEO) will be implemented to ensure that our website appears at the top of search results for relevant keywords. In addition, we will maintain an active presence on social media platforms such as Facebook, Instagram, and Twitter to engage with our community, share customer testimonials, and post special offers.
Email marketing will be another crucial component of our strategy. We will collect email addresses through our website and in-store promotions, then send regular newsletters featuring discounts, loyalty programs, and updates on our services. This will help keep our customers informed and encourage repeat business.
Local partnerships will also play a vital role in our promotional efforts. We will establish relationships with nearby businesses, such as gyms, apartment complexes, and student housing facilities, to offer exclusive discounts to their patrons. This approach will help us tap into existing customer bases and build a strong local presence.
Additionally, we will utilize traditional advertising methods such as distributing flyers and placing ads in local newspapers and magazines. These tactics will help us reach a broader audience and ensure that our brand is visible throughout the community.
Hosting community events and participating in local festivals and fairs will further enhance our visibility. We will sponsor local events and set up booths where we can interact with potential customers, distribute promotional materials, and offer special deals.
Loyalty programs and referral incentives will be introduced to reward our existing customers and encourage them to refer new clients to us. By offering points or discounts for frequent use and successful referrals, we will foster customer loyalty and attract new business.
Lastly, we will invest in eye-catching signage and storefront displays to draw attention to our laundromat. A clean, well-lit, and welcoming exterior will make a strong first impression and entice passersby to enter and try our services.
By combining these promotional methods, PristineClean Laundromat will effectively attract and retain customers, establishing a strong presence in the Redondo Beach community.
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 PristineClean Laundromat, there are several key day-to-day operational processes that we will perform:
- Customer Service:
- Greet and assist customers as they enter the facility.
- Provide guidance on machine usage and payment systems.
- Handle customer complaints and resolve issues promptly.
- Machine Maintenance:
- Regularly inspect washers and dryers for functionality.
- Perform routine cleaning and maintenance on all machines.
- Schedule and manage professional repairs when necessary.
- Facility Cleanliness:
- Clean floors, windows, and surfaces multiple times a day.
- Empty trash bins and replace liners regularly.
- Ensure restroom facilities are clean and stocked with supplies.
- Inventory Management:
- Monitor and order laundry supplies, such as detergents and fabric softeners.
- Keep track of vending machine stock and manage restocking.
- Maintain an inventory log for all supplies and products.
- Financial Management:
- Handle daily cash transactions and ensure accurate till balances.
- Manage electronic payment systems and troubleshoot issues as they arise.
- Prepare daily financial reports to track revenue and expenses.
- Marketing and Customer Engagement:
- Execute ongoing marketing campaigns to attract new customers.
- Engage with customers on social media platforms.
- Collect and respond to customer feedback and reviews.
- Security and Safety:
- Monitor security cameras and ensure the premises are safe.
- Implement and maintain safety protocols for both customers and staff.
- Ensure compliance with local health and safety regulations.
Milestones
PristineClean Laundromat expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a prime location in Redondo Beach, CA with high foot traffic and easy accessibility.
- Obtain all necessary permits and licenses to legally operate the laundromat.
- Complete the build-out of the laundromat, including installing high-efficiency washers and dryers, and ensuring a clean, welcoming environment.
- Launch our laundromat with a grand opening event to attract initial customers and create buzz in the community.
- Implement a robust marketing strategy, including local advertising, social media campaigns, and partnerships with nearby businesses to drive awareness and customer acquisition.
- Hire and train friendly and knowledgeable staff to provide excellent customer service and maintain the facility.
- Introduce loyalty programs and promotions to retain customers and encourage repeat business.
- Monitor and optimize operational efficiency to keep costs low and maximize profit margins.
- Reach $15,000/month in revenue by the end of the first year of operation.
- Continuously gather customer feedback and make improvements to services and operations to ensure high customer satisfaction and loyalty.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
PristineClean Laundromat management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Henry Watson, CEO
Henry Watson has a history of success, having previously run a laundromat with remarkable efficiency and profitability. His leadership skills and in-depth understanding of the laundromat industry make him an invaluable asset to PristineClean Laundromat. Henry’s ability to streamline operations and implement customer-centric strategies has been proven to drive substantial growth, positioning him as the ideal figure to helm PristineClean towards lasting success.
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 | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 |
Direct Expenses | $586,890 | $616,789 | $648,212 | $681,235 | $715,941 |
Gross Profit | $748,697 | $829,425 | $917,793 | $1,014,482 | $1,120,233 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 |
Funding Requirements/Use of Funds
To accomplish our growth goals, PristineClean Laundromat needs $482,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Buildings/Location Buildout | $200,000 |
Furniture | $10,000 |
Equipment and Machines | $150,000 |
Computers and Software | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $20,000 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $2,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 | |
Total Revenues | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 | |
Direct Costs | ||||||
Direct Costs | $586,890 | $616,789 | $648,212 | $681,235 | $715,941 | |
Total Direct Costs | $586,890 | $616,789 | $648,212 | $681,235 | $715,941 | |
GROSS PROFIT | $748,697 | $829,425 | $917,793 | $1,014,482 | $1,120,233 | |
GROSS PROFIT % | 56.1% | 57.4% | 58.6% | 59.8% | 61% | |
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 | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
Net Profit Margin (%) | 48.8% | 50.4% | 52% | 53.6% | 55.1% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $768,612 | $1,498,007 | $2,312,734 | $3,221,024 | $4,231,842 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $768,612 | $1,498,007 | $2,312,734 | $3,221,024 | $4,231,842 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $365,000 | $365,000 | $365,000 | $365,000 | $365,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $365,000 | $365,000 | $365,000 | $365,000 | $365,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,133,612 | $1,863,007 | $2,677,734 | $3,586,024 | $4,596,842 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $482,000 | $482,000 | $482,000 | $482,000 | $482,000 | |
Total Liabilities | $482,000 | $482,000 | $482,000 | $482,000 | $482,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $651,612 | $1,381,007 | $2,195,734 | $3,104,024 | $4,114,842 | |
Total Equity | $651,612 | $1,381,007 | $2,195,734 | $3,104,024 | $4,114,842 | |
TOTAL LIABILITIES & EQUITY | $1,133,612 | $1,863,007 | $2,677,734 | $3,586,024 | $4,596,842 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
Change in Working Capital | $0 | $0 | $0 | $0 | $0 | |
Plus Depreciation | $0 | $0 | $0 | $0 | $0 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $651,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($365,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($365,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $482,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $482,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $768,612 | $729,394 | $814,727 | $908,289 | $1,010,818 | |
Cash at Beginning of Period | $0 | $768,612 | $1,498,007 | $2,312,734 | $3,221,024 | |
$768,612 | $1,498,007 | $2,312,734 | $3,221,024 | $4,231,842 |