Record Label Business Plan
Below is our record label business plan template and sample plan created using our ai business plan generator.
I. Executive Summary
Company Overview
At Sound Records, based in Casa Grande, AZ, we are a burgeoning record label passionate about enriching the local and broader music scene. Founded with the mission to spotlight and support the area’s musical talent, we provide a full spectrum of services designed to propel artists at various career stages. Our offerings encompass artist management, music distribution, marketing and promotion, tour support, and access to our advanced recording and production facilities. Leveraging our strategic Casa Grande location, we aim to bridge the gap in high-quality record label services, fostering a thriving platform for artists to excel and resonate within the competitive music industry.
Success Factors
Our foundation is built on several pillars of success, including the seasoned expertise of our founder in running a successful record label business, a dedicated focus on superior artist management, and a broad suite of services catering to the multifaceted needs of our artists. Since launching on January 8, 2024, Sound Records has achieved key milestones such as developing a distinctive brand identity, securing an optimal location for operations, and establishing ourselves as a C Corporation poised for growth. These accomplishments underscore our commitment to making a significant impact on the music landscape in Casa Grande and beyond.
Industry Analysis
The Record Label industry in the United States, valued at $11.2 billion in 2021, is on a robust growth trajectory, fueled by digital streaming platforms and an insatiable demand for music content. Sound Records is well-positioned in Casa Grande, AZ, to leverage these trends, capitalizing on digital distribution to reach global audiences and catering to the demand for independent and niche music genres. This approach aligns with consumer preferences for unique and diverse musical experiences, offering a solid foundation for our growth and differentiation in the market.
Customer Analysis
Our target audience encompasses Casa Grande’s local residents who cherish music, including music enthusiasts seeking new sounds and supporters of local businesses. Younger demographics, such as college students and young professionals, represent a significant portion of our audience, drawn to innovative musical offerings. Moreover, we aim to serve local musicians and bands seeking a platform for exposure, as well as music collectors and audiophiles who value quality recordings and exclusive releases. Through personalized experiences and community engagement, Sound Records is dedicated to cultivating a vibrant music scene in Casa Grande.
Competitive Analysis
Our competitors include the Conservatory of Recording Arts & Science, Grace Records, and Saint Cecilia Studios, each offering unique services within the Arizona region. Despite their strengths, Sound Records distinguishes itself through unparalleled artist management and an extensive range of services, from production to distribution and marketing. Our focus on fostering artist careers with personalized strategies and our comprehensive approach, coupled with our strategic Casa Grande location, positions us as a compelling choice for artists and gives us a competitive edge in the local and broader music industry.
Marketing Plan
Sound Records employs a multifaceted marketing strategy, focusing on both online and offline channels to engage our audience. Our services, priced competitively, include artist management, music distribution, marketing and promotion, tour support, and recording and production. Promotional efforts will leverage social media, local events, partnerships with local businesses, and quality content creation, including music videos, to build our brand and community presence. By integrating these tactics, we aim to attract and retain customers, establishing a strong market presence in and beyond Casa Grande.
Operations Plan
To ensure operational excellence, Sound Records has outlined key processes across artist management, music production, marketing and promotion, distribution, financial management, customer service, and partnerships. Our operational roadmap includes securing initial funding, establishing a legal and business framework, building a talented team, signing artists, launching the business, developing and releasing music projects, establishing distribution channels, reaching revenue goals, expanding our artist roster, and optimizing operations. These steps are designed to propel Sound Records towards achieving its strategic objectives and ensuring its success in the music industry.
Management Team
Under the leadership of Maria Cruz, our CEO, Sound Records boasts a management team with deep expertise and a proven track record in the music industry. Maria’s extensive experience in running a record label, combined with her balanced approach to nurturing talent and driving business growth, positions Sound Records for success. Her vision for innovation and adaptability in the evolving music landscape guides our team towards achieving operational excellence and strategic growth.
Financial Plan
To reach our growth objectives, Sound Records requires $462,000 in funding. This investment will be allocated across capital and non-capital needs, including location buildout, recording equipment, initial operating expenses, and marketing initiatives. With this funding, we are poised to establish a strong foundation for our operations, support our artist roster, and execute our business plan, driving towards financial sustainability and industry impact.
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 | $1,762,234 | $1,908,200 | $2,066,257 | $2,237,405 | $2,422,730 |
Direct Expenses | $847,934 | $891,132 | $936,531 | $984,243 | $1,034,386 |
Gross Profit | $914,300 | $1,017,068 | $1,129,725 | $1,253,162 | $1,388,344 |
Gross Profit (%) | 51.9% | 53.3% | 54.7% | 56% | 57.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 |
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 | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 |
II. Company Overview
Sound Records is a fresh and aspiring Record Label dedicated to serving the vibrant community of Casa Grande, AZ. As a novel addition to the local music scene, we recognize the gap in high-quality record label services within the area and are here to fill that void. Our mission is to elevate local talent and provide them with the professional support they need to thrive in the competitive music industry.
At Sound Records, we offer a comprehensive suite of services tailored to the needs of emerging and established artists alike. Our offerings include artist management, ensuring that our clients have the guidance and support needed to navigate their careers successfully. We also focus on music distribution, helping our artists get their music out to a wider audience through various platforms. Marketing and promotion are at the heart of what we do, ensuring that our artists receive the visibility they deserve. In addition, we provide tour support, assisting with the logistical aspects of touring to ensure smooth and successful performances. Lastly, our state-of-the-art recording and production facilities allow artists to create high-quality music that stands out in the market.
Based in Casa Grande, AZ, Sound Records is strategically located to serve the local artist community and beyond. Our presence in Casa Grande allows us to tap into the rich musical talent within the area and offer them a platform to shine.
Our confidence in Sound Records’ success is rooted in several key factors. Firstly, our founder brings invaluable experience from running a successful record label business in the past, ensuring that we have the knowledge and expertise to thrive. Secondly, our commitment to offering superior artist management sets us apart from the competition. Furthermore, our comprehensive range of record label services ensures that we can meet the diverse needs of our artists, helping them to achieve their musical aspirations.
Since our inception on January 8, 2024, Sound Records has achieved several significant milestones. We have developed a unique and recognizable company name and logo, establishing our brand identity in the market. Additionally, we have secured a prime location for our operations, laying a solid foundation for our future endeavors. As a C Corporation, we are positioned for growth and look forward to making a lasting impact on the music industry in Casa Grande and beyond.
III. Industry Analysis
The Record Label industry in the United States is a thriving market with an estimated size of $11.2 billion as of 2021. This industry encompasses companies that produce, promote, and distribute recorded music to consumers, artists, and other businesses. With the rise of digital streaming platforms and the increasing demand for music content, the market is expected to continue growing at a steady pace in the coming years.
One of the key trends in the Record Label industry is the shift towards digital distribution and streaming services. This trend has opened up new opportunities for artists and record labels to reach a global audience without the need for physical distribution channels. Sound Records, as a new Record Label serving customers in Casa Grande, AZ, is well-positioned to take advantage of this trend by leveraging digital platforms to promote and distribute its music content.
Furthermore, the growing popularity of independent artists and niche music genres is another trend that bodes well for Sound Records. As consumers increasingly seek out unique and diverse music offerings, there is a growing demand for independent labels that cater to specific tastes and preferences. By focusing on personalized and tailored music experiences, Sound Records can differentiate itself in the market and attract a loyal customer base in Casa Grande, AZ, and beyond.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
At Sound Records, our primary focus will target local residents of Casa Grande, AZ, who have a deep appreciation for music. These individuals will likely be music enthusiasts who are looking for new and unique sounds, as well as those who enjoy supporting local businesses. We will aim to build strong relationships with this community through personalized experiences and events.
We will also target younger demographics, particularly college students and young professionals, who are often on the lookout for the latest music trends. This group will likely be drawn to innovative and fresh musical offerings, making them an ideal audience for our emerging artists. Our marketing efforts will be tailored to resonate with their preferences and lifestyle.
In addition, Sound Records will target local musicians and bands looking for a platform to showcase their talent. By offering recording services and promotional support, we will create opportunities for these artists to gain visibility and grow their fan base. This approach will foster a vibrant music scene in Casa Grande, strengthening our reputation as a key player in the local music industry.
We will also engage with music collectors and audiophiles who value high-quality recordings and limited edition releases. This segment will appreciate our dedication to producing high-fidelity records and exclusive content, which will enhance their listening experience. Sound Records will ensure that these customers have access to a curated selection of music that aligns with their discerning tastes.
Customer Needs
Sound Records addresses the need for high-quality artist management, catering to residents who desire professional guidance in their music careers. Our services focus on nurturing talent, providing strategic direction, and ensuring artists reach their full potential. By offering tailored management solutions, we help artists navigate the complexities of the music industry efficiently.
We understand the local demand for diverse music experiences and aim to provide a platform for emerging artists to showcase their talent. This involves organizing events, collaborations, and recordings that resonate with the community’s cultural landscape. Our commitment to fostering a vibrant local music scene ensures that both artists and audiences benefit from enriched musical interactions.
Customers also seek accessibility to cutting-edge recording technology and production expertise, which we readily provide. By investing in state-of-the-art facilities and experienced producers, Sound Records ensures that every artist can achieve high-quality sound and production standards. This commitment to excellence in production helps artists elevate their music to a professional level.
Additionally, we fulfill the need for personalized marketing and promotional strategies, crucial for artists aiming to expand their reach and brand visibility. By leveraging digital platforms and traditional marketing techniques, we craft campaigns that effectively engage target audiences. Our holistic approach to artist promotion ensures sustained growth and success in the competitive music industry.
V. Competitive Analysis
Direct Competitors
Sound Records’s competitors include the following companies:
Conservatory of Recording Arts & Science
The Conservatory of Recording Arts & Science (CRAS) is located in Tempe and Gilbert, Arizona. It is a renowned educational institution focused on providing hands-on training in audio engineering and production. The facility is equipped with state-of-the-art studios and equipment, accommodating a large number of students annually.
CRAS offers a range of products and services:
- Master Recording Program II: Tuition approximately $19,000
- Live Sound and Music Business courses included in the program
- Internship opportunities with industry professionals
The institution targets aspiring audio engineers and music producers, primarily serving the local Arizona area but also attracting students nationwide. A key strength of CRAS is its comprehensive curriculum and industry connections. However, the cost of tuition may be a barrier for some potential students.
Grace Records
Grace Records is a music label based in Phoenix, Arizona. It focuses on discovering and promoting local talent across various music genres. The label operates with a modest-sized team dedicated to artist development and music distribution.
Grace Records offers several services:
- Artist management and development: Custom pricing
- Music production and recording: Custom pricing
- Distribution and promotion services: Custom pricing
The label targets emerging artists in the Phoenix area, helping them reach a broader audience. A major strength is its local focus, providing personalized attention to artists. A potential weakness is its limited geographic reach and smaller scale of operations compared to larger labels.
Saint Cecilia Studios
Saint Cecilia Studios is located in Tucson, Arizona. It is a recording facility known for its high-quality sound production and experienced engineering team. The studio is equipped to handle various recording projects, from music to voiceovers.
The studio offers a variety of services:
- Recording and mixing sessions: Starting at $50 per hour
- Mastering services: Custom pricing
- Live sound recording: Custom pricing
Saint Cecilia Studios attracts musicians and producers from Tucson and surrounding areas. Its key strength lies in the quality of its sound engineering and equipment. However, its pricing may be prohibitive for artists with limited budgets.
Competitive Advantages
At Sound Records, we pride ourselves on offering superior artist management compared to our competitors. Our dedicated team focuses on nurturing artists’ careers by providing personalized strategies that align with their unique talents and goals. We ensure that our artists receive the attention and resources they need to thrive in the music industry. By building strong, trusting relationships with our artists, we create a supportive environment that empowers them to reach their full potential. This commitment to exceptional artist management sets us apart and attracts top talent looking for a record label that genuinely invests in their success.
In addition to our outstanding artist management, we offer a comprehensive range of record label services that exceed what other labels provide. These services include everything from music production and distribution to marketing and brand development. Our holistic approach ensures that our artists have access to all the tools necessary to elevate their careers and connect with a broader audience. Furthermore, our location in Casa Grande allows us to tap into a unique market, providing opportunities to explore diverse musical genres and collaborate with a vibrant local music scene. Our combination of top-notch artist support and extensive services positions us as a leader in the industry, giving us a significant competitive edge.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Sound Records offers a comprehensive range of services tailored to meet the diverse needs of artists and musicians. One of the primary services is Artist Management, which involves guiding artists in their career development, negotiating contracts, and providing overall career strategy. The average fee for artist management services is typically a percentage of the artist’s earnings, usually around 15-20%.
Music Distribution is another key service provided, ensuring that artists’ music reaches various platforms, both physical and digital. Sound Records charges a distribution fee, which can range from $100 to $500 per release, depending on the complexity and reach of the distribution plan.
Marketing and Promotion services are crucial for increasing an artist’s visibility and engagement with their audience. Sound Records offers tailored marketing campaigns that can include social media promotion, press releases, and advertising, with packages starting at approximately $1,000. These campaigns are designed to enhance the artist’s brand and maximize their exposure.
Tour Support is offered to assist artists with logistical and financial planning for their live performances. This service includes organizing travel, accommodations, and venue bookings. The cost for tour support services can vary, but artists can expect to pay around $2,000 to $10,000 depending on the scale and length of the tour.
Recording and Production are essential services for artists looking to create high-quality music. Sound Records provides access to professional recording studios and experienced producers. The cost for recording and production services typically ranges from $500 to $5,000 per track, depending on the complexity of the project and the level of production required.
Promotions Plan
Sound Records will employ a diverse range of promotional methods to captivate and engage our audience in Casa Grande, AZ. We will utilize online marketing as a core strategy, ensuring a robust presence on social media platforms such as Instagram, Facebook, and TikTok to reach a wide demographic. Through regular posts, live sessions, and collaborations with influencers, Sound Records will create a dynamic online community around our brand.
In addition to online marketing, Sound Records will host local events and launch parties to establish a strong local presence. These events will be opportunities for potential customers and music enthusiasts to experience our artists’ performances firsthand. Engaging with the local community will help Sound Records build a loyal customer base and increase word-of-mouth referrals.
Sound Records will also explore partnerships with local businesses and venues in Casa Grande. By collaborating with cafes, bars, and event spaces, we will increase visibility and offer unique experiences that align with our brand. These partnerships will help Sound Records access new audiences and create mutually beneficial relationships.
To further enhance our promotional efforts, Sound Records will invest in quality content creation, including music videos and behind-the-scenes documentaries. By sharing these on our website and social media channels, we will offer fans an intimate look into our artists’ creative processes, fostering a deeper connection with our audience.
Additionally, Sound Records will maintain a well-designed, user-friendly website that serves as a hub for all our offerings. Regular updates, exclusive content, and an online store will encourage visitors to return and explore more. Sound Records will also employ email marketing campaigns to keep our audience informed about new releases, events, and special promotions.
By integrating these promotional tactics, Sound Records will effectively attract and retain customers, establishing a strong presence in the music industry within Casa Grande and beyond.
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 Sound Records, there are several key day-to-day operational processes that we will perform:
- Artist Management
- Communicate regularly with artists to ensure their needs and expectations are met.
- Coordinate schedules for studio sessions, performances, and promotional events.
- Facilitate contract negotiations and manage legal agreements.
- Music Production
- Oversee recording sessions and ensure high-quality sound production.
- Collaborate with producers, sound engineers, and musicians to create and refine songs.
- Manage the mixing and mastering process to produce final tracks ready for distribution.
- Marketing and Promotion
- Develop marketing strategies to promote artists and new releases.
- Utilize social media platforms to engage with fans and build brand awareness.
- Organize promotional events such as album release parties and concert tours.
- Distribution
- Coordinate with distribution partners to ensure timely release of music across various platforms.
- Monitor sales and streaming data to assess performance and adjust strategies accordingly.
- Manage physical and digital inventory to meet demand.
- Financial Management
- Track income and expenses to ensure financial sustainability.
- Prepare financial reports and analyze data to inform business decisions.
- Process payments to artists, producers, and other stakeholders in a timely manner.
- Customer Service
- Engage with fans and customers to build strong community relations.
- Address customer inquiries and feedback promptly and professionally.
- Provide support for ticketing and merchandise sales.
- Partnerships and Networking
- Build and maintain relationships with industry professionals, including radio stations, venues, and media outlets.
- Collaborate with other labels and artists for joint ventures and projects.
- Attend industry events to stay informed of trends and opportunities.
Milestones
Sound Records expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain sufficient capital through investors or loans to cover initial startup costs, including equipment, studio rental, legal fees, and marketing expenses.
- Establish Legal and Business Structure: Complete all necessary legal registrations, trademark applications, and secure any necessary licenses to operate a record label in Casa Grande, AZ.
- Build a Talented Team: Hire experienced producers, sound engineers, marketing professionals, and A&R personnel to create a strong foundation for talent discovery and music production.
- Sign Initial Artists: Contract with promising local and regional artists to build a diverse and appealing roster that will attract a broad audience.
- Launch Our Record Label Business: Officially launch the record label with a strategic marketing campaign to create brand awareness and attract both artists and fans.
- Develop and Release Initial Music Projects: Produce, promote, and distribute the first music projects under the label to establish a market presence and begin generating revenue.
- Establish Distribution Channels: Partner with digital music platforms, distributors, and retailers to ensure wide availability and accessibility of Sound Records’ music.
- Reach $15,000/Month in Revenue: Achieve a consistent revenue stream of $15,000 per month through music sales, streaming, live performances, and merchandise sales.
- Expand Artist Roster: Continue to sign new artists and develop existing talent, ensuring a steady pipeline of new music and growth opportunities.
- Evaluate and Optimize Operations: Regularly assess the performance of all business operations and make necessary adjustments to maximize efficiency and profitability.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Sound Records management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Maria Cruz, CEO
Maria Cruz brings a wealth of experience and a proven track record of success to Sound Records, serving as the backbone of the company’s strategic vision and operational excellence. With a background in successfully running a record label business in the past, Maria has honed her skills in navigating the complexities of the music industry. Her deep understanding of both the creative and commercial aspects of the business enables her to lead with a balanced perspective that nurtures talent while driving revenue growth. Maria’s leadership is characterized by her ability to foster innovation and adaptability, ensuring that Sound Records remains at the forefront of the rapidly evolving music landscape.
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 | $1,762,234 | $1,908,200 | $2,066,257 | $2,237,405 | $2,422,730 |
Direct Expenses | $847,934 | $891,132 | $936,531 | $984,243 | $1,034,386 |
Gross Profit | $914,300 | $1,017,068 | $1,129,725 | $1,253,162 | $1,388,344 |
Gross Profit (%) | 51.9% | 53.3% | 54.7% | 56% | 57.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 |
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 | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Sound Records needs $462,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $75,000 |
Furniture Fixtures | $40,000 |
Recording Equipment | $150,000 |
Computers Office Equipment | $25,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent Lease | $18,000 |
Staff Salaries First 3 Months | $60,000 |
Initial Marketing Advertising | $25,000 |
Initial Supplies | $7,000 |
Insurance | $12,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,762,234 | $1,908,200 | $2,066,257 | $2,237,405 | $2,422,730 | |
Total Revenues | $1,762,234 | $1,908,200 | $2,066,257 | $2,237,405 | $2,422,730 | |
Direct Costs | ||||||
Direct Costs | $847,934 | $891,132 | $936,531 | $984,243 | $1,034,386 | |
Total Direct Costs | $847,934 | $891,132 | $936,531 | $984,243 | $1,034,386 | |
GROSS PROFIT | $914,300 | $1,017,068 | $1,129,725 | $1,253,162 | $1,388,344 | |
GROSS PROFIT % | 51.9% | 53.3% | 54.7% | 56% | 57.3% | |
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 | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
Net Profit Margin (%) | 46.4% | 48.1% | 49.7% | 51.3% | 52.8% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $989,214 | $1,906,251 | $2,932,911 | $4,079,881 | $5,358,810 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $989,214 | $1,906,251 | $2,932,911 | $4,079,881 | $5,358,810 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,279,214 | $2,196,251 | $3,222,911 | $4,369,881 | $5,648,810 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $462,000 | $462,000 | $462,000 | $462,000 | $462,000 | |
Total Liabilities | $462,000 | $462,000 | $462,000 | $462,000 | $462,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $817,214 | $1,734,251 | $2,760,911 | $3,907,881 | $5,186,810 | |
Total Equity | $817,214 | $1,734,251 | $2,760,911 | $3,907,881 | $5,186,810 | |
TOTAL LIABILITIES & EQUITY | $1,279,214 | $2,196,251 | $3,222,911 | $4,369,881 | $5,648,810 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
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 | $817,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($290,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($290,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $462,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $462,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $989,214 | $917,037 | $1,026,659 | $1,146,969 | $1,278,929 | |
Cash at Beginning of Period | $0 | $989,214 | $1,906,251 | $2,932,911 | $4,079,881 | |
$989,214 | $1,906,251 | $2,932,911 | $4,079,881 | $5,358,810 |