Bar Business Plan
Below is our bar business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
CheersHaven Lounge is a vibrant new addition to the Azusa, CA, nightlife scene, offering a unique blend of high-quality beverages, appetizing snacks, and engaging entertainment. Our lounge is designed to be a welcoming space for a diverse clientele, seeking to deliver memorable experiences for those looking to unwind, socialize, or simply enjoy a night out. With a variety of alcoholic and non-alcoholic options and signature cocktails crafted by skilled bartenders, we aim to cater to a wide range of tastes. Our location in the heart of Azusa positions us perfectly to become a local favorite, providing a sophisticated yet casual atmosphere that stands out in the local bar market.
Success Factors
Our foundation for success is solidly built on extensive industry experience and a comprehensive understanding of what it takes to create a thriving lounge environment. The strategic location, combined with our commitment to a diverse and high-quality product offering, sets us apart from the competition. Since our establishment as a C Corporation on January 3, 2024, we have achieved significant milestones, including developing a strong brand identity, securing a prime location, and crafting a distinctive menu that highlights our unique value proposition. These accomplishments, coupled with our dedication to outstanding customer service, position CheersHaven Lounge for continued growth and success.
Industry Analysis
The Bar industry in the United States, currently valued at over $27 billion, is experiencing growth driven by increasing consumer demand for unique dining and socializing experiences. CheersHaven Lounge is poised to capitalize on this trend by offering an exceptional atmosphere that goes beyond the traditional bar setting. The rise of craft cocktails and artisanal spirits represents a significant opportunity for us to differentiate ourselves in the market. By featuring a curated selection of high-quality drinks and a commitment to creating memorable experiences, CheersHaven Lounge is well-positioned to attract a loyal customer base in the competitive landscape of Azusa, CA.
Customer Analysis
Our primary target market includes young professionals and college students from Azusa and the surrounding areas, who seek a vibrant atmosphere for relaxation and socializing. We also aim to attract working adults and middle-aged residents looking for a sophisticated space to unwind, offering them a premium selection of craft beers, wines, and cocktails. Additionally, tourists and event planners represent key segments for our business, with our strategic marketing efforts aimed at making CheersHaven Lounge a must-visit destination and a top choice for hosting private events and social gatherings.
Competitive Analysis
Our main competitors are Clandestino Gastro-Bar, Congregation Brewery & Cocina, and Tender Trap, each offering unique experiences to their patrons in Azusa, CA. However, CheersHaven Lounge’s competitive advantage lies in our well-rounded approach to customer satisfaction, which includes a carefully curated atmosphere, a wide variety of engaging events, exceptional service, and a diverse menu of premium products. Our commitment to quality and value, combined with strategic marketing and operational excellence, sets us apart in the marketplace and positions us as a premier choice for an enjoyable night out.
Marketing Plan
At CheersHaven Lounge, our comprehensive marketing strategy encompasses a range of products and services priced to offer great value and variety. Our diverse beverage selection, coupled with an enticing menu of snacks and appetizers and exclusive signature cocktails, ensures a unique offering for our customers. Our promotion plan leverages social media, influencer partnerships, local SEO, and traditional promotional methods to build our brand and attract a wide audience. Special events and themed nights will further enhance our customer experience, establishing CheersHaven Lounge as a vibrant social hub in Azusa, CA.
Operations Plan
Our operations are focused on ensuring the smooth day-to-day running of CheersHaven Lounge, from inventory management and staff scheduling to maintaining a clean and welcoming environment for our customers. Key operational goals include establishing efficient financial management practices, adhering to compliance standards, executing effective marketing strategies, and fostering strong supplier relations. Our operational roadmap also outlines milestones such as securing a prime location, obtaining necessary permits, and achieving targeted revenue goals, ensuring our lounge’s success and sustainability.
Management Team
Under the leadership of Axel Lee, our President, CheersHaven Lounge’s management team brings a wealth of experience and a track record of success in the hospitality industry. Axel’s expertise in bar management and his strategic vision are critical to our mission of creating an inviting and dynamic lounge. His leadership ensures that our team is well-equipped to deliver exceptional service and drive the growth of CheersHaven Lounge as a premier destination in Azusa, CA.
Financial Plan
To achieve our growth objectives, CheersHaven Lounge requires $1.36 million in funding. This investment will be allocated towards capital and non-capital investments such as land purchase, building construction, location build-out, equipment, and initial operating expenses. Our financial strategy is designed to ensure the successful launch and sustainable growth of our lounge, positioning us to meet our revenue and customer satisfaction goals.
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 | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 |
Direct Expenses | $611,344 | $642,489 | $675,220 | $709,620 | $745,772 |
Gross Profit | $872,642 | $964,416 | $1,064,784 | $1,174,510 | $1,294,421 |
Gross Profit (%) | 58.8% | 60% | 61.2% | 62.3% | 63.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 |
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 | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 |
II. Company Overview
CheersHaven Lounge is a fresh and vibrant bar nestled in the heart of Azusa, CA. As a local bar business, we pride ourselves on filling the gap in high-quality local bar offerings within the area. Our aim is to provide a unique and enjoyable experience for all our patrons, making every visit memorable and enjoyable.
At CheersHaven Lounge, we offer a wide range of products and services designed to cater to a variety of preferences. Our offerings include a selection of alcoholic and non-alcoholic beverages, bar snacks, and appetizers. We are particularly proud of our signature cocktails, crafted by our skilled bartenders to provide a unique taste that can’t be found anywhere else. Besides our extensive menu, we also host a variety of entertainment and activities, ensuring that there’s always something exciting happening at our lounge.
Located in Azusa, CA, CheersHaven Lounge is perfectly positioned to serve the local community. Our lounge has been designed to be a welcoming space for everyone, whether you’re looking to unwind after a long day, catch up with friends, or simply enjoy a night out. Our prime location in Azusa makes us easily accessible and a popular choice for locals and visitors alike.
Our success factors are rooted in our strong foundation and dedication to providing an outstanding customer experience. The founder of CheersHaven Lounge brings a wealth of experience from successfully running a previous bar business, ensuring that we know exactly what it takes to create and maintain a thriving lounge. Moreover, our commitment to offering a well-rounded experience, coupled with a wider variety of bar products than our competition, sets us apart and positions us for success.
CheersHaven Lounge was established on January 3, 2024, as a C Corporation. Since our inception, we have achieved several key milestones that we are particularly proud of. We’ve created an appealing and recognizable logo, carefully chosen and developed our company name, and secured a fantastic location that supports our vision for CheersHaven Lounge. These accomplishments mark the beginning of our journey, and we are excited for what the future holds.
III. Industry Analysis
The Bar industry in the United States is a significant market with a current size of over $27 billion. This industry includes a wide range of establishments, from neighborhood bars to high-end cocktail lounges, catering to a diverse range of customers looking for socializing and entertainment options. With a growing number of Americans choosing to dine out and socialize at bars, the market for bars in the US is expected to continue to grow in the coming years.
One trend in the Bar industry that bodes well for CheersHaven Lounge is the increasing demand for unique and experiential bar concepts. Consumers are increasingly seeking out bars that offer more than just drinks, but also provide a memorable experience. CheersHaven Lounge, with its focus on creating a welcoming and sophisticated atmosphere for customers in Azusa, CA, is well-positioned to capitalize on this trend and attract a loyal customer base.
Another trend in the Bar industry that presents opportunities for CheersHaven Lounge is the rise of craft cocktails and artisanal spirits. Consumers are becoming more discerning in their drink choices, seeking out high-quality and innovative cocktails made with premium ingredients. By offering a curated selection of craft cocktails and showcasing local spirits, CheersHaven Lounge can differentiate itself in the market and appeal to customers looking for a unique and elevated drinking experience.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will primarily target local residents of Azusa, CA, focusing on young professionals and college students from nearby Azusa Pacific University. These individuals will seek a vibrant and relaxed atmosphere for socializing after work or study hours. Our lounge will offer a variety of entertainment options, including live music and themed nights to attract this demographic.
Additionally, we will target working adults and middle-aged residents who desire a sophisticated yet casual environment for unwinding. This group will appreciate our curated selection of craft beers, wines, and cocktails. We will tailor our menu and ambiance to meet their expectations for a premium yet accessible experience.
We will also focus on attracting tourists and visitors to Azusa, as our location will be strategically marketed through local hotels and travel websites. This segment will be interested in exploring local nightlife and unique dining experiences. Our distinctive branding and exceptional customer service will ensure we stand out as a must-visit destination.
Lastly, we will cater to event planners and corporate clients looking for a venue to host private parties, business meetings, and social gatherings. We will offer customizable event packages and flexible seating arrangements to accommodate various group sizes and preferences. Our commitment to creating memorable experiences will make us a preferred choice for special occasions.
Customer Needs
Customers at CheersHaven Lounge expect high-quality beverages, including a diverse selection of craft beers, fine wines, and expertly mixed cocktails. The desire for superior bar snacks and appetizers is also a priority, with offerings that complement the drink menu and enhance the overall dining experience. Providing a variety of food options caters to different tastes and dietary preferences, ensuring all patrons find something appealing.
Patrons seek a welcoming and comfortable atmosphere where they can unwind and socialize, whether for a casual night out or a special occasion. Excellent customer service is crucial, as attentive and friendly staff contribute significantly to the overall enjoyment of their visit. Customers value an environment that is clean, well-maintained, and thoughtfully designed to promote relaxation and conviviality.
Entertainment options, such as live music, trivia nights, or sports broadcasts, meet the need for engaging activities that enhance the social experience. Regular events and promotions can attract repeat customers and foster a sense of community among patrons. Safety and convenience, including ample parking and secure facilities, are also key considerations for ensuring a positive and hassle-free visit.
V. Competitive Analysis
Direct Competitors
CheersHaven Lounge’s competitors include the following companies:
Clandestino Gastro-Bar
Clandestino Gastro-Bar offers a variety of craft cocktails, gourmet tapas, and a curated selection of wines. Prices range from $8 to $15 for drinks and $10 to $25 for food items. They generate an estimated annual revenue of $1.5 million.
The bar is located in the heart of Azusa, CA, attracting locals and visitors alike. Their primary customer segments include young professionals, college students, and affluent adults. They serve the greater Azusa area.
Key strengths include their unique drink offerings and upscale ambiance, which appeal to a discerning clientele. However, their higher price points may deter budget-conscious customers.
Congregation Brewery & Cocina – Azusa
Congregation Brewery & Cocina specializes in craft beers brewed on-site, along with a menu featuring Mexican-inspired cuisine. Prices for beers range from $6 to $12, and food items are priced between $8 and $20. They have an estimated annual revenue of $2 million.
Located in Azusa, CA, they draw a diverse crowd, including beer enthusiasts, families, and foodies. They primarily serve the local Azusa community and neighboring towns.
Strengths include their unique, house-brewed beers and family-friendly atmosphere. On the downside, their food service can be slow during peak hours, which may frustrate impatient customers.
Tender Trap
Tender Trap offers a classic bar experience with a focus on affordable drinks and bar snacks. Drink prices range from $5 to $10, and snacks are priced between $5 and $15. They generate an estimated annual revenue of $1 million.
Located in Azusa, CA, Tender Trap attracts a wide range of customers, including locals, college students, and blue-collar workers. They predominantly serve the Azusa area.
Key strengths include their affordable pricing and laid-back atmosphere, which appeals to a broad audience. However, the bar lacks a unique selling proposition, making it less appealing to niche markets.
Competitive Advantages
At CheersHaven Lounge, we pride ourselves on providing a well-rounded and enjoyable experience for our customers. Our atmosphere is carefully curated to ensure that every guest feels welcome and relaxed. From the ambient lighting to the comfortable seating arrangements, every detail is designed to enhance the overall experience. We also host a variety of events like live music, trivia nights, and themed parties, which keep our patrons engaged and coming back for more. Our customer service is top-notch, with friendly and knowledgeable staff who are always ready to assist and ensure that everyone has a great time.
In addition to the exceptional experience, our bar boasts a wide variety of products that set us apart from the competition. We offer an extensive selection of craft beers, fine wines, and unique cocktails that cater to diverse tastes. Our menu includes exclusive, locally-sourced ingredients and seasonal specials that keep our offerings fresh and exciting. Furthermore, our competitive pricing strategy ensures that customers receive great value without compromising on quality. With these combined elements, we create a dynamic and inviting environment that stands out in the market.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
CheersHaven Lounge offers a diverse range of alcoholic beverages to cater to various tastes and preferences. Patrons can enjoy a variety of beers, wines, and spirits, with prices generally ranging from $5 to $15 per drink. The selection includes both domestic and imported options, ensuring that there is something for everyone.
For those who prefer non-alcoholic beverages, CheersHaven Lounge provides an array of choices, including soft drinks, mocktails, and specialty coffees. The average price for these beverages is around $3 to $7. This ensures that non-drinkers have an enjoyable experience with plenty of options to choose from.
In addition to drinks, CheersHaven Lounge features an enticing menu of bar snacks and appetizers. These items are perfect for sharing or enjoying individually and include options like nachos, sliders, and wings. The average price for these snacks and appetizers ranges from $6 to $12, making them an affordable addition to any evening out.
Signature cocktails are a highlight at CheersHaven Lounge, crafted by expert mixologists to offer unique and memorable flavors. These specialty drinks are priced between $10 and $18, providing a premium experience for those looking to try something distinctive and expertly made.
Entertainment and activities are a core part of the experience at CheersHaven Lounge. The venue frequently hosts live music, trivia nights, and other engaging events to enhance the atmosphere. While many of these activities are complimentary with the purchase of food or drinks, some special events may have a cover charge ranging from $5 to $20, depending on the nature of the event.
Promotions Plan
We expect to attract a diverse and vibrant clientele by leveraging a variety of promotional methods and tactics. Our marketing strategy will focus heavily on online marketing to maximize our reach and engagement with potential customers.
First and foremost, we will employ a robust social media marketing campaign. By creating engaging content on platforms like Instagram, Facebook, and Twitter, we will build a strong online presence. Regular posts, interactive stories, and live events will keep our audience engaged and informed about upcoming promotions and events.
In addition to social media, we will maintain an updated and user-friendly website. This website will feature an events calendar, menu, and a blog with articles about our drink specials, bartending tips, and community happenings. An integrated reservation system will make it easy for customers to book tables in advance.
We will also employ email marketing to keep our patrons informed about new offerings, special events, and exclusive discounts. By collecting emails through our website and in-person at the lounge, we will create a targeted email list. Regular newsletters will keep our audience engaged and looking forward to their next visit.
Furthermore, we will engage in influencer partnerships to broaden our reach. By collaborating with local influencers and bloggers, we will generate buzz and word-of-mouth recommendations. These influencers will share their experiences at CheersHaven Lounge, thereby attracting their followers to visit us.
Local SEO will be another critical component of our online strategy. We will optimize our website and online profiles to ensure we appear at the top of search engine results when potential customers search for bars in Azusa, CA. This will increase our visibility and attract more foot traffic.
In addition to online marketing, we will leverage traditional promotional methods. We will distribute flyers and posters in the local area to raise awareness about our lounge. Collaborations with local businesses for cross-promotions will also help us tap into their customer base.
Lastly, we will host special events and themed nights to create memorable experiences for our patrons. These events will be heavily promoted both online and offline to ensure maximum attendance and enjoyment.
By employing a mix of online and traditional promotional methods, we expect to establish CheersHaven Lounge as a popular and thriving destination for socializing and entertainment in Azusa, CA.
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 CheersHaven Lounge, there are several key day-to-day operational processes that we will perform:
- Inventory Management: Monitor stock levels of beverages, mixers, and other supplies; reorder as needed to prevent shortages.
- Staff Scheduling: Create and manage staff schedules to ensure adequate coverage during peak and off-peak hours.
- Customer Service: Train staff to provide exceptional service, handle complaints promptly, and ensure customer satisfaction.
- Cleanliness and Maintenance: Maintain a clean and safe environment by performing daily cleaning tasks and routine maintenance checks.
- Financial Management: Track daily sales, manage cash flow, and prepare financial reports to monitor the bar’s performance.
- Compliance: Ensure adherence to local regulations, health codes, and licensing requirements.
- Marketing and Promotions: Plan and execute marketing strategies, including social media campaigns and special events to attract and retain customers.
- Supplier Relations: Maintain good relationships with suppliers to negotiate better deals and ensure timely delivery of quality products.
- Menu Development: Regularly update the drink menu to keep offerings fresh and appealing, based on customer feedback and market trends.
- Security: Implement security measures to ensure the safety of customers and staff, including hiring security personnel if necessary.
- Technology Maintenance: Ensure that POS systems, music systems, and other technologies are functioning properly.
- Training and Development: Provide ongoing training for staff to improve their skills and keep them updated on industry best practices.
Milestones
CheersHaven Lounge expects to complete the following milestones in the coming months in order to ensure its success:
- Securing a Prime Location: Finalize and lease a high-traffic, easily accessible location in Azusa, CA.
- Obtaining Necessary Permits and Licenses: Acquire all relevant permits and licenses, including liquor licenses, health permits, and business licenses.
- Bar Design and Build-Out: Complete interior design, construction, and necessary renovations to create an inviting atmosphere.
- Hiring and Training Staff: Recruit, hire, and train skilled bartenders, waitstaff, and support staff to ensure high-quality service.
- Supplier Agreements: Establish reliable relationships with beverage and food suppliers to ensure consistent and quality inventory.
- Soft Opening: Conduct a soft opening to test operations, gather feedback, and make necessary adjustments before the official launch.
- Official Launch Event: Host a grand opening event to attract initial customers and generate buzz within the community.
- Marketing Campaign: Implement a robust marketing strategy, including social media, local advertising, and promotions, to build brand awareness and attract customers.
- Achieving $15,000/Month in Revenue: Monitor and optimize operations to reach and sustain a monthly revenue of $15,000 within the first 6 months of operation.
- Customer Loyalty Program: Develop and launch a customer loyalty program to encourage repeat business and build a dedicated customer base.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
CheersHaven Lounge management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Axel Lee, President
Axel Lee brings a wealth of experience and a proven track record of success to CheersHaven Lounge. Having successfully run a bar in the past, Axel has demonstrated his ability to manage the complexities of the hospitality industry effectively. His strategic vision and hands-on approach have been instrumental in driving growth and ensuring operational excellence. Axel’s deep understanding of customer preferences and his knack for creating inviting atmospheres will be invaluable as CheersHaven Lounge aims to become a premier destination for social gatherings.
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 | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 |
Direct Expenses | $611,344 | $642,489 | $675,220 | $709,620 | $745,772 |
Gross Profit | $872,642 | $964,416 | $1,064,784 | $1,174,510 | $1,294,421 |
Gross Profit (%) | 58.8% | 60% | 61.2% | 62.3% | 63.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 |
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 | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 |
Funding Requirements/Use of Funds
To accomplish our growth goals, CheersHaven Lounge needs $1.36 million in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Land Purchase | $500,000 |
Building Construction | $400,000 |
Location Buildout | $150,000 |
Furniture Fixtures | $75,000 |
Bar Equipment | $50,000 |
Computers Office Equipment | $15,000 |
Non Capital Investments | |
---|---|
Working Capital | $60,000 |
Initial Rent Lease | $18,000 |
Staff Salaries First 3 Months | $45,000 |
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 | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 | |
Total Revenues | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 | |
Direct Costs | ||||||
Direct Costs | $611,344 | $642,489 | $675,220 | $709,620 | $745,772 | |
Total Direct Costs | $611,344 | $642,489 | $675,220 | $709,620 | $745,772 | |
GROSS PROFIT | $872,642 | $964,416 | $1,064,784 | $1,174,510 | $1,294,421 | |
GROSS PROFIT % | 58.8% | 60% | 61.2% | 62.3% | 63.4% | |
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 | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
Net Profit Margin (%) | 52.3% | 53.8% | 55.3% | 56.7% | 58.1% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $942,557 | $1,806,943 | $2,768,662 | $3,836,980 | $5,021,987 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $942,557 | $1,806,943 | $2,768,662 | $3,836,980 | $5,021,987 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $1,190,000 | $1,190,000 | $1,190,000 | $1,190,000 | $1,190,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $1,190,000 | $1,190,000 | $1,190,000 | $1,190,000 | $1,190,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $2,132,557 | $2,996,943 | $3,958,662 | $5,026,980 | $6,211,987 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $1,357,000 | $1,357,000 | $1,357,000 | $1,357,000 | $1,357,000 | |
Total Liabilities | $1,357,000 | $1,357,000 | $1,357,000 | $1,357,000 | $1,357,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $775,557 | $1,639,943 | $2,601,662 | $3,669,980 | $4,854,987 | |
Total Equity | $775,557 | $1,639,943 | $2,601,662 | $3,669,980 | $4,854,987 | |
TOTAL LIABILITIES & EQUITY | $2,132,557 | $2,996,943 | $3,958,662 | $5,026,980 | $6,211,987 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
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 | $775,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($1,190,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($1,190,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $1,357,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $1,357,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $942,557 | $864,385 | $961,719 | $1,068,317 | $1,185,007 | |
Cash at Beginning of Period | $0 | $942,557 | $1,806,943 | $2,768,662 | $3,836,980 | |
$942,557 | $1,806,943 | $2,768,662 | $3,836,980 | $5,021,987 |