Mobile Bar Business Plan
Below is our mobile bar business plan template and sample plan created using our ai business plan generator.
I. Executive Summary
Company Overview
Based in Norman, Oklahoma, The Rolling Tonic is our innovative mobile bar service designed to cater to a variety of events, including weddings, corporate gatherings, and private parties. We aim to revolutionize the mobile catering industry by providing a unique and personalized bar experience directly to our clients. Our mobility allows us to serve a broad geographic area, bringing a high-quality, customizable bar service to any location. Our dedication to exceptional service, combined with our passion for creating memorable events, positions us as a leading choice for mobile bar services in the region.
Success Factors
Our success hinges on several key factors, including our unique business model that offers a personalized and convenient service, our commitment to quality and diversity in our beverage selections, and our focus on exceptional customer service. To date, we have accomplished significant milestones such as establishing a strong brand identity, developing a comprehensive business plan, and conducting in-depth market research to understand our target demographic. These achievements lay a solid foundation for our future growth and success in the mobile bar industry.
Industry Analysis
The mobile bar industry is part of the broader catering services sector, which is experiencing growth thanks to increasing demand for unique and flexible dining experiences, especially in the post-pandemic landscape. Trends indicate a rising preference for personalized and convenient service options, particularly for events. This environment presents a significant opportunity for The Rolling Tonic, as our mobile bar service aligns perfectly with these trends, offering customizability, convenience, and a distinctive experience. Our understanding of these industry dynamics enables us to position ourselves effectively to meet the evolving needs of our customers.
Customer Analysis
Our target customers include event planners, corporations, and individuals seeking innovative and high-quality beverage services for various events. We focus on clients who value uniqueness and convenience in their event planning, targeting those who are willing to pay a premium for superior service and a memorable experience. Our market research indicates a strong demand within these segments for mobile bar services that can offer a personalized touch to weddings, corporate events, and private parties. Understanding our customers’ preferences and expectations enables us to tailor our services to meet their specific needs.
Competitive Analysis
Top Competitors: – MobileMixology: A mobile bar service offering a range of customizable cocktail options. – EventSips: Specializes in large-scale event catering with a focus on corporate functions. – PartyPourers: Known for their themed-events and extensive beverage menu.
Our Competitive Advantages: We distinguish ourselves by providing a higher degree of customization and personalization in our service offerings. Our focus on creating unique experiences for each event, combined with our commitment to quality and customer satisfaction, sets us apart from our competitors. We leverage our mobility to cater to a wider range of locations, offering convenience and flexibility that our competitors cannot match.
Marketing Plan
Our marketing strategy focuses on highlighting the unique aspects of our mobile bar service, including our ability to offer a personalized and high-quality bar experience at any location. We offer a diverse range of products and services, from classic cocktails to custom beverage menus, at competitive pricing. Our promotions plan includes targeted social media campaigns, partnerships with event planners and venues, and participation in local events to build brand awareness. We also emphasize the convenience and uniqueness of our service in all our marketing efforts to attract our target customer segments.
Operations Plan
Key operational processes include securing the necessary permits and licenses to operate our mobile bar service, purchasing and outfitting our mobile bar vehicle, establishing supplier relationships, and hiring and training staff. We aim to complete these milestones within the coming months to ensure a smooth launch of our operations. Our focus is on building a strong foundation that supports efficient operations, high-quality service, and customer satisfaction. Achieving these milestones will enable us to meet our revenue targets and explore opportunities for expanding our service offerings.
Management Team
Our management team comprises individuals with extensive experience in hospitality, event planning, and business management. This diverse skill set ensures we are well-equipped to handle the complexities of running a mobile bar service. Our team’s dedication to the vision of The Rolling Tonic and their expertise in their respective fields are instrumental in steering our company towards achieving its goals.
Financial Plan
To reach our growth goals, The Rolling Tonic requires an initial investment to cover the costs of permits, vehicle purchase and outfitting, inventory acquisition, staffing, and marketing. This funding will enable us to establish a strong market presence and achieve our revenue targets, ensuring the long-term success of our mobile bar service.
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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
II. Company Overview
The Rolling Tonic is a vibrant new Mobile Bar that brings a refreshing twist to the beverage scene in Norman, OK. As a local venture, we pride ourselves on being the first of our kind in the area, offering an unparalleled mobile bar experience. There’s been a noticeable gap in the market for high-quality, local mobile bars, and we’re here to fill that void with our innovative approach and bespoke drinks.
At The Rolling Tonic, our offerings are designed to cater to a wide range of tastes and preferences. Our menu features custom cocktails, craft beverages, and delightful mocktails, all prepared with specialty ingredients that set our drinks apart from the rest. Furthermore, we enhance the drinking experience by serving our creations in branded glassware, adding an extra touch of sophistication and brand recognition to every sip. Whether you’re a cocktail aficionado or someone who enjoys a finely crafted non-alcoholic beverage, our mobile bar is equipped to serve you with quality and style.
Based in Norman, OK, The Rolling Tonic is dedicated to serving the local community and bringing our unique bar experience directly to our customers. Our mobility allows us to be present at a variety of events and gatherings, making us a versatile and convenient option for any occasion that calls for exceptional drinks.
There are several reasons why The Rolling Tonic is poised for success. Firstly, our founder brings a wealth of experience from previously running a successful mobile bar, ensuring that we have the knowledge and skills to thrive in this industry. Additionally, our commitment to crafting better custom cocktails and offering a more extensive range of mobile bar products than our competitors sets us apart and positions us as a leader in the market.
Since our inception on January 5, 2024, The Rolling Tonic has made significant strides as a business. We are incorporated as a S Corporation, a legal structure that supports our growth and operational goals. Our achievements to date include the development of a distinctive logo that represents our brand’s ethos, the creative process behind our unique company name, and securing a fantastic location that serves as our base in Norman, OK. These accomplishments mark just the beginning of our journey, and we are excited about the future prospects of The Rolling Tonic.
III. Industry Analysis
The Mobile Bar industry in the United States is currently booming, with an estimated market size of $1.5 billion. This industry has seen significant growth in recent years, as more consumers are looking for unique and convenient ways to enjoy drinks at events and parties. With the rise of food truck culture and the popularity of mobile services, the Mobile Bar industry is expected to continue growing at a steady pace.
One trend that is driving the growth of the Mobile Bar industry is the increasing demand for personalized and experiential services. Customers today are looking for more than just a standard bar experience – they want something unique and memorable. This trend bodes well for businesses like The Rolling Tonic, which offers a one-of-a-kind mobile bar experience for customers in Norman, OK. By tapping into this trend, The Rolling Tonic can attract a loyal customer base and stand out in a crowded market.
Another trend that is shaping the Mobile Bar industry is the growing interest in craft cocktails and artisanal beverages. Consumers are becoming more discerning in their drink choices, and they are willing to pay a premium for high-quality, handcrafted cocktails. This trend presents a great opportunity for businesses like The Rolling Tonic, which prides itself on offering a curated selection of craft cocktails made with top-notch ingredients. By staying ahead of this trend and delivering exceptional drinks, The Rolling Tonic can carve out a successful niche in the Mobile Bar industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Our primary target customers at The Rolling Tonic will be local residents who are looking for a unique and convenient way to enjoy high-quality beverages at their events. The Norman, OK community is vibrant and diverse, providing ample opportunities for us to serve at private parties, weddings, and local gatherings. By focusing on local residents, we will establish a loyal customer base that values our mobile bar experience.
In addition to local residents, The Rolling Tonic will also target corporate clients seeking to enhance their business events and corporate parties. Companies in and around Norman, OK will benefit from our ability to provide a professional and entertaining beverage service that can be tailored to suit various corporate occasions. This segment will allow us to expand our reach and establish long-term relationships with business clients.
We will further extend our services to cater to event organizers and planners who are in need of a mobile bar solution for larger-scale events like festivals, concerts, and community gatherings. By partnering with these organizers, The Rolling Tonic will become a staple in the local event scene, offering a consistent and reliable service. This partnership will not only increase our visibility but also solidify our reputation as a go-to mobile bar in the area.
Additionally, The Rolling Tonic will appeal to the college demographic, given the proximity to the University of Oklahoma. We will offer bespoke packages for college events, tailgating parties, and alumni gatherings, capitalizing on the youthful and dynamic energy of the student population. By engaging with this segment, we will tap into a vibrant customer base that thrives on social experiences.
Customer Needs
The Rolling Tonic addresses the need for high-quality, custom cocktails for residents who desire a unique and personalized drinking experience. Customers can expect expertly crafted beverages made from premium ingredients, tailored to individual tastes and preferences. This focus on customization and quality fulfills a demand for elevated drink options beyond the standard offerings found at traditional bars.
Convenience is another critical need that The Rolling Tonic meets by bringing the bar experience directly to customers’ preferred locations. Whether it’s a private event, a corporate gathering, or a community festival, the mobile bar format provides flexibility and ease for customers looking to enjoy premium cocktails without the hassle of travel. This service enhances the overall event experience by eliminating the need for attendees to arrange transportation or stand in long lines at crowded venues.
In addition to convenience and quality, The Rolling Tonic caters to the social aspect of gatherings by creating a unique and engaging atmosphere. The mobile bar serves as both a conversation starter and a focal point for events, fostering interaction among guests and enhancing the social environment. This added value helps customers create memorable experiences that are not just about the drinks, but also about the connections formed during their events.
Finally, The Rolling Tonic fulfills the need for reliability and professionalism in event services. Customers can have peace of mind knowing that they are receiving not only top-notch cocktails but also exceptional service from a team dedicated to providing a seamless and enjoyable experience. This commitment to service excellence ensures that every event is executed smoothly, leaving hosts and guests alike satisfied.
V. Competitive Analysis
Direct Competitors
The Rolling Tonic’s competitors include the following companies:
Okie Soirée Mobile Bar
Okie Soirée Mobile Bar operates in Oklahoma, providing mobile bar services with a focus on personalized experiences. The company primarily serves events throughout Norman and nearby areas, accommodating both small private gatherings and larger events such as weddings and corporate functions.
Products and services offered include:
- Customized cocktail menu – price dependent on selection and event size
- Beer and wine packages – starting at $200
- Non-alcoholic beverage options – starting at $100
- Bartending services – $50 per hour
Okie Soirée targets customers organizing weddings, corporate events, and private parties in the Oklahoma region. Key strengths of Okie Soirée include a focus on customization and a strong local presence. A potential weakness is the limited geographic reach, primarily focused on the Norman area.
The Tipsy Caravan
The Tipsy Caravan is a mobile bar service known for its unique vintage caravan setup. It is based in Oklahoma City and serves the surrounding metro area, catering to a range of events from intimate gatherings to large festivals.
Products and services offered include:
- Signature cocktail creations – price varies by ingredients
- Beer and cider options – packages starting at $250
- Mocktails and soft drinks – starting at $150
- Bar staff and equipment hire – $60 per hour
The Tipsy Caravan primarily targets event planners and hosts in the Oklahoma City metropolitan area. Its strengths lie in its unique presentation and a wide beverage selection. However, a challenge could be maintaining consistent service quality across larger events.
The Sipsy Schooner
The Sipsy Schooner offers a nautical-themed mobile bar experience. It is located in Tulsa, Oklahoma, and provides services to events across the Tulsa region, including private parties, weddings, and corporate events.
Products and services offered include:
- Craft cocktail services – starting at $300 per event
- Wine and spirits packages – from $250
- Soda and juice bars – starting at $100
- Professional bartending services – $55 per hour
The Sipsy Schooner targets a diverse clientele in Tulsa and its surroundings, with a focus on themed events. Its main strengths include a distinctive theme and diverse beverage options. A potential weakness is its niche appeal, which might limit its market to specific event types.
Competitive Advantages
The Rolling Tonic stands out in the mobile bar industry with its exceptional ability to craft custom cocktails that surpass those of our competitors. Our mixologists are not only skilled but also passionate about creating unique and flavorful drinks that cater to diverse tastes and preferences. By prioritizing high-quality ingredients and innovative techniques, we consistently deliver a superior cocktail experience that leaves a lasting impression on our customers. This commitment to excellence in cocktail creation strengthens our reputation and attracts a loyal clientele who appreciates the artistry and craftsmanship that goes into each drink.
In addition to our cocktail prowess, The Rolling Tonic boasts a wider range of mobile bar products than our competitors. This extensive selection allows us to cater to various event types and sizes, providing clients with greater flexibility and customization options. From weddings and corporate events to private parties and festivals, our ability to adapt and offer a tailored service sets us apart in the market. Furthermore, our emphasis on customer satisfaction and personalized service ensures that we not only meet but exceed the expectations of our clients, fostering long-term relationships and driving word-of-mouth referrals. These competitive advantages position The Rolling Tonic as a leader in the mobile bar industry, attracting both new customers and repeat business.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
The Rolling Tonic offers a diverse range of products and services designed to cater to a wide audience with varying tastes and preferences. A key offering is their custom cocktails, which allow customers to enjoy personalized drinks crafted to their specific tastes. These custom cocktails are typically priced around $12 each, providing an opportunity for patrons to indulge in unique and tailored beverage experiences.
In addition to custom cocktails, craft beverages are a staple in their product line. These beverages are carefully curated to ensure quality and flavor, appealing to connoisseurs and casual drinkers alike. Priced at approximately $10 each, these craft beverages offer a premium drinking experience that highlights local and artisanal ingredients.
For those who prefer non-alcoholic options, mocktails are available. These expertly crafted drinks provide all the enjoyment of a cocktail without the alcohol content, making them a popular choice for designated drivers and those who abstain from alcohol. Mocktails are generally priced at $8, making them an accessible option for all guests.
The Rolling Tonic also features specialty ingredients as part of their offerings. These ingredients are used to enhance the flavor profiles of their drinks, allowing customers to experience unique and exotic tastes. This service is included in the price of the beverages, ensuring that each drink is an extraordinary experience.
Additionally, patrons have the option to purchase branded glassware, which serves as a memorable keepsake from their experience. These glasses are available for $15 each, providing a tangible connection to the enjoyable moments spent with The Rolling Tonic.
Promotions Plan
The Rolling Tonic aims to captivate our audience through the strategic use of online marketing. We will leverage social media platforms such as Facebook, Instagram, and TikTok to engage with our audience by showcasing our unique offerings and sharing vibrant images and videos of our mobile bar in action. By utilizing targeted advertisements on these platforms, The Rolling Tonic will attract a wider customer base in Norman, OK, ensuring that our presence is both seen and felt.
In addition to our efforts on social media, The Rolling Tonic will also develop an engaging and informative website. This website will serve as a hub for potential customers to learn more about our services, check our availability, and book us for events. By optimizing our website for search engines, The Rolling Tonic will ensure that customers looking for mobile bar services in Norman, OK, find us quickly and easily.
To further bolster our promotional strategies, The Rolling Tonic will utilize email marketing campaigns. By collecting email addresses at events and through our website, we will keep our audience informed about upcoming appearances, special promotions, and exclusive offers. These personalized emails will help us build a loyal customer base, encouraging repeat business and word-of-mouth referrals.
Moreover, The Rolling Tonic will explore partnerships with local businesses, event planners, and venues in Norman, OK. By collaborating with these entities, we will increase our visibility and credibility in the community. Joint promotions and special events will attract new customers and provide added value to our partners, creating a mutually beneficial relationship.
Finally, The Rolling Tonic will actively seek media coverage and participate in local events and festivals. By engaging with local media outlets and participating in community events, we will enhance our brand recognition and establish ourselves as a prominent mobile bar service in Norman, OK. These efforts will not only attract new customers but also solidify our reputation in the area.
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 The Rolling Tonic, there are several key day-to-day operational processes that we will perform:
- Inventory Management: Regularly monitor and replenish stock levels to ensure all necessary ingredients, beverages, and supplies are available.
- Equipment Maintenance: Conduct daily checks and maintenance on bar equipment and the mobile unit to ensure everything is in working order.
- Staff Scheduling: Create and manage staff schedules to ensure adequate coverage for events and daily operations.
- Customer Engagement: Interact with customers to provide a welcoming and friendly atmosphere, taking orders and addressing any inquiries or feedback.
- Quality Control: Ensure all beverages and services meet quality standards, maintaining consistency in taste and presentation.
- Compliance and Safety: Adhere to all health and safety regulations, including proper sanitation practices and alcohol service laws.
- Financial Management: Track daily sales, manage cash flow, and process payments accurately and efficiently.
- Marketing and Promotion: Engage in social media marketing, attend local events, and network to promote the mobile bar and attract new customers.
- Route Planning: Strategically plan routes and locations to maximize customer reach and operational efficiency.
- Event Coordination: Work with event organizers and clients to plan and execute successful mobile bar services for special occasions.
- Feedback and Improvement: Collect customer feedback and analyze operational performance to identify areas for improvement and innovation.
Milestones
The Rolling Tonic expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Necessary Permits and Licenses: Obtain all required legal permissions, such as a liquor license and health permits, to operate a mobile bar in Norman, OK.
- Purchase and Outfit the Mobile Bar Vehicle: Acquire a suitable vehicle and equip it with necessary bar essentials, storage, and branding to ensure smooth operations and appealing aesthetics.
- Establish Supplier Relationships: Develop strong partnerships with beverage suppliers to ensure a consistent and diverse inventory for customer satisfaction.
- Staff Hiring and Training: Recruit skilled bartenders and support staff, and provide comprehensive training to ensure quality service and compliance with safety regulations.
- Launch Our Mobile Bar: Officially start operations with a strategic marketing campaign to attract initial customers and create buzz around the brand.
- Build a Strong Online Presence: Develop a user-friendly website and active social media profiles to engage with potential customers and facilitate bookings.
- Execute Targeted Marketing Initiatives: Implement promotional strategies, such as local events and partnerships, to raise brand awareness and drive customer acquisition.
- Achieve $15,000/Month in Revenue: Focus on reaching a sustainable monthly revenue target by optimizing operations, adjusting pricing, and enhancing customer experience.
- Expand Service Offerings: Introduce new services or products, such as themed events or exclusive cocktail menus, to diversify revenue streams and attract a broader customer base.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
The Rolling Tonic management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Alexander Morgan, President
Alexander Morgan brings a wealth of experience and a proven track record to The Rolling Tonic as its President. His previous success in running a mobile bar business underscores his deep understanding of the unique challenges and opportunities within the mobile beverage industry. Alexander’s strategic vision and hands-on leadership style have been instrumental in crafting innovative solutions that drive customer engagement and operational efficiency. His ability to blend creativity with business acumen makes him a pivotal force in steering The Rolling Tonic towards sustained growth and 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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
Funding Requirements/Use of Funds
To accomplish our growth goals, The Rolling Tonic needs $139,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $30,000 |
Furniture Fixtures | $10,000 |
Bar Equipment | $20,000 |
Computers Office Equipment | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $25,000 |
Initial Rent Lease | $9,000 |
Staff Salaries First 3 Months | $20,000 |
Initial Marketing Advertising | $10,000 |
Initial Supplies | $3,000 |
Insurance | $7,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Total Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Direct Costs | ||||||
Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
Total Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
GROSS PROFIT | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 | |
GROSS PROFIT % | 53% | 54.4% | 55.8% | 57.1% | 58.3% | |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Net Profit Margin (%) | 49.1% | 50.7% | 52.2% | 53.7% | 55.1% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,288,672 | $2,646,088 | $4,160,112 | $5,845,859 | $7,719,800 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,288,672 | $2,646,088 | $4,160,112 | $5,845,859 | $7,719,800 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,353,672 | $2,711,088 | $4,225,112 | $5,910,859 | $7,784,800 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | |
Total Liabilities | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,214,672 | $2,572,088 | $4,086,112 | $5,771,859 | $7,645,800 | |
Total Equity | $1,214,672 | $2,572,088 | $4,086,112 | $5,771,859 | $7,645,800 | |
TOTAL LIABILITIES & EQUITY | $1,353,672 | $2,711,088 | $4,225,112 | $5,910,859 | $7,784,800 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($65,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($65,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $139,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $139,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,288,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Cash at Beginning of Period | $0 | $1,288,672 | $2,646,088 | $4,160,112 | $5,845,859 | |
$1,288,672 | $2,646,088 | $4,160,112 | $5,845,859 | $7,719,800 |