Event Venue Business Plan
Below is our event venue business plan template and sample plan created using what we consider the best free ai business plan generator.
I. Executive Summary
Company Overview
At VenueVista, located in the heart of College Station, TX, we are proud to introduce a premier event venue that fills a significant gap in the local market for high-quality event spaces. Our comprehensive services include event space rental, catering, audio-visual equipment, event planning and coordination, and decor and furniture rentals, catering to a wide array of events from intimate gatherings to large-scale celebrations. Since our inception on January 5, 2024, we have been dedicated to providing an exceptional experience for our community, leveraging our founder’s extensive experience in the event venue industry to establish VenueVista as a cornerstone of College Station’s event scene.
Success Factors
Our rapid growth and early achievements underscore our commitment to excellence and the local community’s needs. Key milestones include the development of our unique brand identity, securing a prime location, and the strategic foundation laid by our founder’s previous success in the event venue industry. These accomplishments, combined with our comprehensive service offerings and meticulous attention to detail, position VenueVista as the preferred choice for event hosting in College Station, TX. We are enthusiastic about our future and remain focused on facilitating memorable and successful events that exceed our clients’ expectations.
Industry Analysis
The Event Venue industry in the United States, currently valued at over $30 billion, is on a steady growth trajectory, fueled by a demand for unique and personalized event experiences. VenueVista is perfectly positioned within this thriving market, especially considering the industry’s shift towards experiential events and the integration of technology in event planning and management. Our modern, customizable event space in College Station, TX, capitalizes on these trends, offering a unique setting for a variety of events and employing technology to streamline operations and enhance customer experiences. This strategic approach positions us to attract a tech-savvy clientele and sets us apart in a competitive industry.
Customer Analysis
Our primary target markets are local residents, college students and organizations, corporate clients, and community organizations, offering a versatile space for celebrations, academic and corporate functions, and community events. With competitive pricing, top-notch services, and proximity to Texas A&M University, we cater to the diverse needs of College Station’s residents and businesses, ensuring a memorable venue for every occasion. Our approach aims to build strong relationships within the community, enhancing our brand reputation and ensuring a broad and loyal customer base.
Competitive Analysis
Among our competitors are AgriLife Center, The Break Room, and Cavalry Court, each offering distinct event spaces and services in College Station, TX. AgriLife Center is known for its versatility and strong community reputation, The Break Room offers a casual setting with competitive pricing, and Cavalry Court appeals to clients seeking luxury services. VenueVista distinguishes itself through unparalleled service, comprehensive offerings, and state-of-the-art facilities, providing personalized experiences and leveraging technology to meet our clients’ unique needs and exceed their expectations.
Marketing Plan
Our diverse range of services, including event space rental, catering, and event planning, is competitively priced to meet the needs of various events. We employ a comprehensive promotional strategy that leverages online marketing, social media, email campaigns, local partnerships, and traditional advertising to effectively reach and engage our target audiences. Our focus on SEO, pay-per-click advertising, and active social media engagement aims to drive traffic and bookings, while local partnerships and community events will enhance our visibility and reputation in College Station, TX. This multi-faceted approach ensures a strong market presence and sustained customer interest.
Operations Plan
Our key operational processes include exceptional customer service, meticulous event planning and coordination, regular facility maintenance, proactive marketing and promotion, effective staff management, and diligent inventory and financial management. We are committed to compliance, safety, and continuous improvement based on client feedback. In the coming months, we aim to secure our location, obtain necessary permits, complete venue design and construction, hire and train staff, launch our marketing campaign, and achieve significant early revenue, establishing a strong foundation for VenueVista’s success.
Management Team
Under the leadership of CEO Grayson Green, VenueVista’s management team brings a wealth of experience and a proven track record in the event venue industry. Grayson’s expertise in operational excellence and strategic vision is instrumental in guiding our company towards achieving its goals, ensuring VenueVista becomes the premier event space in College Station, TX.
Financial Plan
To reach our growth goals, VenueVista requires $334,000 in funding. This investment will be allocated to capital improvements, operational expenses, and marketing efforts to establish and grow our presence in College Station, TX. Our financial strategy is designed to ensure the successful launch and sustained success of VenueVista, positioning us as a leading event venue in the region.
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 | $2,349,645 | $2,544,267 | $2,755,009 | $2,983,207 | $3,230,306 |
Direct Expenses | $1,100,419 | $1,156,480 | $1,215,397 | $1,277,316 | $1,342,389 |
Gross Profit | $1,249,226 | $1,387,786 | $1,539,611 | $1,705,890 | $1,887,916 |
Gross Profit (%) | 53.2% | 54.5% | 55.9% | 57.2% | 58.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,152,141 | $1,287,755 | $1,436,545 | $1,599,698 | $1,778,502 |
Depreciation | $35,400 | $35,400 | $35,400 | $35,400 | $35,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $33,400 | $33,400 | $33,400 | $33,400 | $33,400 |
Income Tax Expense | $379,169 | $426,634 | $478,711 | $535,814 | $598,395 |
Net Income | $704,171 | $792,321 | $889,034 | $995,083 | $1,111,306 |
II. Company Overview
VenueVista is a sparkling new Event Venue situated right in the heart of College Station, TX. As a local venue, we’ve stepped into a unique space where high-quality event locales were notably absent. Our presence marks the beginning of a new era for College Station, offering an exceptional venue for various events that cater to the needs and aspirations of our community.
At VenueVista, our offerings are designed to provide a comprehensive solution for any event. Our services include Event Space Rental, which provides a versatile backdrop for a wide range of gatherings, from intimate celebrations to large-scale events. Recognizing the importance of impeccable service, we also offer Catering Services, ensuring that your event is complemented by culinary excellence. To enhance the experience further, we provide state-of-the-art Audio-Visual Equipment, making every presentation seamless and engaging. Our Event Planning and Coordination service takes the stress out of organizing events, as our experts guide you through every step to ensure a flawless execution. Additionally, our Decor and Furniture Rentals allow you to customize the space to match your theme perfectly, creating an unforgettable ambiance for your guests.
Located in College Station, TX, VenueVista is strategically positioned to serve the local community and beyond. Our understanding of the local market, combined with our dedication to excellence, makes us the go-to venue for those seeking a memorable and successful event experience in College Station.
Our journey began on January 5, 2024, when we founded VenueVista as a C Corporation. Our founder brings invaluable experience from previously running a successful event venue, setting a solid foundation for VenueVista’s success. We’ve hit significant milestones in a short period, including the creation of our logo, the development of our brand name, and securing a fantastic location. These accomplishments underscore our commitment to providing a premier event venue and highlight the progress we’ve made towards becoming a cornerstone in College Station’s event scene.
We are excited about the future of VenueVista. Our unique blend of expertise, comprehensive services, and dedication to excellence positions us as the premier choice for event hosting in College Station, TX. As we continue to grow and evolve, our focus remains on helping our clients create memorable and successful events that exceed their expectations. Welcome to VenueVista, where your events come to life.
III. Industry Analysis
The Event Venue industry in the United States is a thriving market with a current size of over $30 billion. This industry includes various types of event spaces such as hotels, resorts, conference centers, and specialized event venues. With the increasing demand for unique and personalized event experiences, the market is expected to continue growing at a steady rate in the coming years.
One of the key trends in the Event Venue industry is the shift towards experiential events and unique spaces. Customers are looking for venues that offer more than just a place to host an event – they want an unforgettable experience. This trend bodes well for VenueVista, as a new Event Venue in College Station, TX, that offers a modern and customizable space for various types of events, from weddings to corporate gatherings.
Another trend driving growth in the Event Venue industry is the rise of technology integration in event planning and management. Many venues are adopting innovative technologies to streamline the booking process, enhance customer experience, and provide data-driven insights. VenueVista can capitalize on this trend by implementing tech-savvy solutions to attract tech-savvy customers and stay ahead of the competition in the dynamic event industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who seek an elegant and convenient location for personal celebrations such as weddings, birthday parties, and anniversaries. The venue will provide a versatile space that can be customized to fit the specific needs of each event, ensuring a memorable experience for all attendees. Additionally, we will offer competitive pricing packages and top-notch customer service to attract and retain this demographic.
College students and university organizations will also be a key target market. Given the proximity to Texas A&M University, we will offer special rates and tailored event packages for student groups, clubs, and societies. This will include hosting graduation parties, fraternity and sorority events, and academic conferences, providing a venue that meets both their social and academic needs.
Corporate clients in the region will benefit from our state-of-the-art facilities for business meetings, conferences, and team-building activities. We will offer customizable corporate packages that include audiovisual equipment, catering services, and breakout rooms to ensure a productive and seamless event experience. Local businesses will find our venue an ideal location for hosting client meetings and company-wide events.
We will also engage with community organizations and non-profits seeking a venue for fundraisers, galas, and community events. By providing discounted rates and flexible booking options, we will foster strong relationships with these groups, positioning ourselves as a supportive and integral part of the local community. This will not only generate revenue but also enhance our brand reputation and community presence.
Customer Needs
Customers expect high-quality services to accommodate a variety of events, from weddings and corporate gatherings to private parties. They need a venue that offers flexibility in terms of space and configuration to meet their specific requirements. VenueVista fulfills these needs by providing versatile event spaces and personalized service.
The residents desire a seamless experience, which means they look for venues that handle logistics efficiently. VenueVista’s dedicated staff ensures all aspects of the event run smoothly, from setup to teardown. This reliability helps customers focus on enjoying their events without worrying about the details.
In addition to flexibility and reliability, customers seek venues that offer modern amenities and aesthetic appeal. VenueVista caters to this need by maintaining well-designed spaces equipped with the latest technology. This ensures that events are not only functional but also visually impressive.
Customers also value convenience, including easy booking processes and accessible locations. VenueVista simplifies the booking experience through an intuitive online platform and offers a central location in College Station. This makes it easier for customers to plan and attend events without hassle.
V. Competitive Analysis
Direct Competitors
VenueVista’s competitors include the following companies:
AgriLife Center
The AgriLife Center offers a variety of event spaces suitable for conferences, meetings, and social gatherings. Their facilities include large meeting rooms, breakout rooms, and outdoor spaces. They price their offerings based on the size and duration of the event, with larger spaces and longer events costing more. Prices range from $500 to $5,000 per event.
AgriLife Center generates an estimated annual revenue of $1 million. Located in College Station, TX, they primarily serve the local community and nearby regions. Their customer segments include corporate clients, academic institutions, and social event planners. Key strengths include versatile spaces and a strong reputation in the community. However, weaknesses include limited availability during peak seasons and higher price points compared to some competitors.
The Break Room
The Break Room specializes in providing a casual and relaxed atmosphere for smaller gatherings, team-building events, and social meet-ups. They offer private rooms, lounge areas, and a variety of entertainment options. Pricing is generally affordable, with rates ranging from $200 to $1,200 depending on the size and type of event. They generate an estimated annual revenue of $500,000.
Located in College Station, TX, The Break Room caters primarily to local businesses, student organizations, and casual social groups. Their key strengths include a unique, informal setting and competitive pricing. Weaknesses include limited capacity for larger events and less formal amenities compared to more traditional venues.
Cavalry Court
Cavalry Court is a boutique hotel offering upscale event spaces suitable for weddings, corporate events, and high-end social gatherings. They provide indoor and outdoor venues, catering services, and luxury accommodations. Pricing is on the higher end, with costs ranging from $1,000 to $10,000 per event. They generate an estimated annual revenue of $2 million.
Located in College Station, TX, they serve both local and out-of-town clients who seek premium services and accommodations. Customer segments include affluent individuals, corporate executives, and high-end event planners. Their key strengths are their luxury offerings and comprehensive services. However, weaknesses include higher price points and potential exclusivity that might deter budget-conscious clients.
Competitive Advantages
VenueVista stands out in the competitive event planning market by offering unparalleled services that ensure clients create memorable and successful events. Our comprehensive approach covers everything from the initial planning stages to the final execution, distinguishing us from other venues. We provide personalized consultations and meticulous planning services to understand each client’s unique vision and requirements. By doing so, we can tailor our offerings to meet specific needs, ensuring every event is executed flawlessly. Our experienced team of event coordinators works closely with clients, providing expert guidance and support throughout the entire process.
Moreover, our state-of-the-art facilities and amenities set us apart from the competition. We offer versatile spaces that can be customized for various event types, whether it’s a corporate gathering, a wedding, or a community function. Our venue is equipped with advanced audiovisual technology, high-speed internet, and modern décor, ensuring a seamless and impressive experience for guests. Additionally, we collaborate with top-tier vendors and service providers to offer a one-stop solution, including catering, entertainment, and décor services. This holistic approach not only simplifies the planning process for our clients but also guarantees a cohesive and extraordinary event experience.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
VenueVista offers a diverse range of products and services tailored to meet the needs of various events. The primary service provided is Event Space Rental. Customers can expect to pay an average of $2,000 for an entire day. This includes access to a versatile space that can be customized for different types of events such as weddings, corporate functions, and private parties.
Catering Services are also available, ensuring that guests enjoy delicious and high-quality meals. The average cost for catering services starts at $50 per person. This includes a variety of menu options to suit different tastes and dietary requirements, from gourmet meals to casual buffets.
For those in need of technical support, Audio-Visual Equipment can be rented at an average cost of $500 per event. This includes high-quality sound systems, projectors, and lighting to enhance the overall experience of any event. Technicians are also available to assist with setup and operation.
Event Planning and Coordination services are offered to help clients manage every aspect of their event. For an average price of $1,500, professional planners work closely with clients to ensure that all details are covered, from initial concept to final execution. This service includes timeline management, vendor coordination, and on-site support during the event.
Decor and Furniture Rentals are another key offering, allowing clients to create a visually appealing atmosphere for their events. Prices for these rentals average around $1,000, depending on the specific needs and preferences of the client. This service includes a wide selection of furniture, linens, centerpieces, and other decorative elements.
Promotions Plan
At VenueVista, we will employ a comprehensive promotional strategy to attract customers in College Station, TX. Our approach will leverage various methods, including online marketing, to ensure we reach our target audience effectively.
We will focus on online marketing as a core component of our promotional efforts. By utilizing search engine optimization (SEO) strategies, we will enhance our website’s visibility on search engines. This will drive organic traffic to our site, increasing potential customer engagement. Additionally, we will invest in pay-per-click (PPC) advertising to target specific demographics and maximize our online presence.
Social media marketing will play a crucial role in our promotional tactics. We will maintain active profiles on platforms like Facebook, Instagram, and Twitter, where we will share engaging content, promote upcoming events, and interact with our audience. By running targeted social media ads, we will reach potential customers based on their interests and location.
Email marketing will also be an integral part of our strategy. We will build a robust email list and send out regular newsletters featuring event highlights, special offers, and exclusive promotions. This will help us stay top-of-mind with our audience and encourage repeat business.
We will not overlook the importance of local partnerships and community engagement. By collaborating with local businesses, universities, and organizations, we will create mutually beneficial relationships that help promote our venue. Hosting open houses and community events will allow us to showcase our space and build a strong local presence.
Traditional marketing methods will complement our digital efforts. We will utilize print advertising in local magazines and newspapers, as well as distribute flyers and brochures in high-traffic areas. Additionally, we will employ outdoor advertising such as billboards and banners to increase our visibility.
Public relations will be another critical component of our promotional strategy. We will actively seek media coverage by sending out press releases and inviting local journalists to cover our events. This will help us gain credibility and reach a broader audience.
In summary, VenueVista will implement a multi-faceted promotional strategy that combines online marketing, social media, email marketing, local partnerships, traditional marketing, and public relations. This comprehensive approach will ensure we effectively attract and retain customers in College Station, TX.
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 VenueVista, there are several key day-to-day operational processes that we will perform:
- Customer Service: Provide exceptional customer service by promptly responding to inquiries, handling bookings, and addressing any concerns or special requests guests may have.
- Event Planning and Coordination: Work closely with clients to plan and coordinate their events, including details such as layout design, equipment rentals, catering options, and entertainment. Ensure clear communication and smooth execution of events.
- Facility Maintenance: Conduct regular inspections and maintenance of the venue to ensure it is clean, safe, and in excellent condition. Address any repairs or upgrades as needed.
- Marketing and Promotion: Implement marketing strategies to promote VenueVista through social media, local advertising, partnerships, and community involvement. Maintain an updated website with current information and photos of the venue.
- Staff Management: Recruit, train, and manage a team of staff members including event coordinators, support staff, and maintenance personnel. Ensure staff are well-trained and provide high-quality service.
- Inventory Management: Keep track of inventory levels for supplies, equipment, and other resources needed for events. Order additional supplies as necessary to ensure seamless operations.
- Financial Management: Monitor and manage the venue’s budget, including tracking expenses, processing payments, and managing invoices. Ensure financial records are accurate and up-to-date.
- Compliance and Safety: Ensure compliance with local regulations, health and safety standards, and industry best practices. Implement safety protocols and conduct regular safety drills.
- Client Feedback and Improvement: Collect and analyze feedback from clients to identify areas for improvement. Implement changes to enhance the overall customer experience and service quality.
- Technology Management: Utilize event management software and other technology tools to streamline operations, manage bookings, and improve communication with clients and staff.
Milestones
VenueVista expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Location and Lease Agreement: Identify and secure a prime location in College Station, TX, and finalize a favorable lease agreement to ensure a stable operating environment.
- Obtain Necessary Permits and Licenses: Complete all required paperwork and obtain necessary permits and licenses from local authorities to legally operate the event venue.
- Design and Build-Out the Venue: Oversee the design and construction of the venue to ensure it meets the unique needs of various events, including weddings, corporate gatherings, and social events.
- Hire and Train Staff: Recruit, hire, and train a skilled team, including event coordinators, customer service representatives, and maintenance staff, to provide exceptional service to clients.
- Launch Marketing and Promotion Campaign: Execute a targeted marketing and promotion campaign to generate awareness and attract initial bookings. Utilize social media, local advertising, and partnerships with event planners.
- Host a Grand Opening Event: Plan and host a grand opening event to showcase the venue’s features and capabilities to potential clients, local influencers, and the media.
- Achieve First $15,000 in Monthly Revenue: Focus on securing enough bookings and events to reach the milestone of generating $15,000 in monthly revenue, demonstrating early financial viability.
- Build a Network of Preferred Vendors: Establish partnerships with preferred vendors such as caterers, florists, and entertainment providers to offer comprehensive event packages and enhance customer satisfaction.
- Implement Customer Feedback Mechanism: Develop and implement a system to collect and analyze customer feedback to continuously improve service quality and address any issues promptly.
- Establish Financial Tracking and Reporting: Set up robust financial tracking and reporting systems to monitor revenue, expenses, and profitability, ensuring financial health and making informed business decisions.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
VenueVista management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Grayson Green, CEO
Grayson Green has a history of success and has successfully run an event venue in the past. With a proven track record of leadership and operational excellence, Grayson has the strategic vision and industry knowledge required to guide VenueVista to new heights. His prior experience in managing large-scale events provides him with unique insights into the logistical and customer service aspects essential for VenueVista’s 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 | $2,349,645 | $2,544,267 | $2,755,009 | $2,983,207 | $3,230,306 |
Direct Expenses | $1,100,419 | $1,156,480 | $1,215,397 | $1,277,316 | $1,342,389 |
Gross Profit | $1,249,226 | $1,387,786 | $1,539,611 | $1,705,890 | $1,887,916 |
Gross Profit (%) | 53.2% | 54.5% | 55.9% | 57.2% | 58.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,152,141 | $1,287,755 | $1,436,545 | $1,599,698 | $1,778,502 |
Depreciation | $35,400 | $35,400 | $35,400 | $35,400 | $35,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $33,400 | $33,400 | $33,400 | $33,400 | $33,400 |
Income Tax Expense | $379,169 | $426,634 | $478,711 | $535,814 | $598,395 |
Net Income | $704,171 | $792,321 | $889,034 | $995,083 | $1,111,306 |
Funding Requirements/Use of Funds
To accomplish our growth goals, VenueVista needs $334,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $100,000 |
Furniture | $50,000 |
Equipment | $20,000 |
Machines | $5,000 |
Computers | $2,000 |
Non Capital Investments | |
---|---|
Working Capital | $100,000 |
Initial Rent/Lease | $10,000 |
Staff Salaries (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 | $2,349,645 | $2,544,267 | $2,755,009 | $2,983,207 | $3,230,306 | |
Total Revenues | $2,349,645 | $2,544,267 | $2,755,009 | $2,983,207 | $3,230,306 | |
Direct Costs | ||||||
Direct Costs | $1,100,419 | $1,156,480 | $1,215,397 | $1,277,316 | $1,342,389 | |
Total Direct Costs | $1,100,419 | $1,156,480 | $1,215,397 | $1,277,316 | $1,342,389 | |
GROSS PROFIT | $1,249,226 | $1,387,786 | $1,539,611 | $1,705,890 | $1,887,916 | |
GROSS PROFIT % | 53.2% | 54.5% | 55.9% | 57.2% | 58.4% | |
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 | $1,152,141 | $1,287,755 | $1,436,545 | $1,599,698 | $1,778,502 | |
Depreciation | $35,400 | $35,400 | $35,400 | $35,400 | $35,400 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,116,741 | $1,252,355 | $1,401,145 | $1,564,298 | $1,743,102 | |
Interest Expense | $33,400 | $33,400 | $33,400 | $33,400 | $33,400 | |
PRETAX INCOME | $1,083,341 | $1,218,955 | $1,367,745 | $1,530,898 | $1,709,702 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,083,341 | $1,218,955 | $1,367,745 | $1,530,898 | $1,709,702 | |
Income Tax Expense | $379,169 | $426,634 | $478,711 | $535,814 | $598,395 | |
NET INCOME | $704,171 | $792,321 | $889,034 | $995,083 | $1,111,306 | |
Net Profit Margin (%) | 30% | 31.1% | 32.3% | 33.4% | 34.4% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $796,485 | $1,612,508 | $2,524,111 | $3,545,903 | $4,343,709 | |
Other Current Assets | $201,685 | $218,390 | $236,480 | $248,600 | $269,192 | |
Total Current Assets | $998,170 | $1,830,899 | $2,760,591 | $3,794,504 | $4,612,901 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $177,000 | $177,000 | $177,000 | $177,000 | $177,000 | |
Accum Depreciation | $35,400 | $70,800 | $106,200 | $141,600 | $177,000 | |
Net fixed assets | $141,600 | $106,200 | $70,800 | $35,400 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,139,770 | $1,937,099 | $2,831,391 | $3,829,904 | $4,612,901 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $101,598 | $106,606 | $111,863 | $115,292 | $120,983 | |
Debt outstanding | $334,000 | $334,000 | $334,000 | $334,000 | $0 | |
Total Liabilities | $435,598 | $440,606 | $445,863 | $449,292 | $120,983 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $704,171 | $1,496,493 | $2,385,527 | $3,380,611 | $4,491,918 | |
Total Equity | $704,171 | $1,496,493 | $2,385,527 | $3,380,611 | $4,491,918 | |
TOTAL LIABILITIES & EQUITY | $1,139,770 | $1,937,099 | $2,831,391 | $3,829,904 | $4,612,901 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $704,171 | $792,321 | $889,034 | $995,083 | $1,111,306 | |
Change in Working Capital | ($100,086) | ($11,698) | ($12,831) | ($8,691) | ($14,900) | |
Plus Depreciation | $35,400 | $35,400 | $35,400 | $35,400 | $35,400 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $639,485 | $816,023 | $911,602 | $1,021,792 | $1,131,806 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($177,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($177,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $334,000 | $0 | $0 | $0 | ($334,000) | |
Net Cash Flow from Financing | $334,000 | $0 | $0 | $0 | ($334,000) | |
Net Cash Flow | $796,485 | $816,023 | $911,602 | $1,021,792 | $797,806 | |
Cash at Beginning of Period | $0 | $796,485 | $1,612,508 | $2,524,111 | $3,545,903 | |
$796,485 | $1,612,508 | $2,524,111 | $3,545,903 | $4,343,709 |