Boutique Business Plan
Below is our boutique business plan template and sample plan created using our free ai business plan generator.
I. Executive Summary
Company Overview
ChicCharm Boutique is our exciting new boutique located in the heart of Tucson, AZ. With a keen eye on the market’s need for high-quality boutique experiences, we’ve launched with the mission to fill this void with our distinctive fashion and lifestyle products. Our range includes carefully selected clothing, accessories, jewelry, footwear, and beauty and personal care items, each reflecting our unique style and commitment to quality. Our foundation is built on understanding and embracing Tucson’s unique culture and style, aiming to offer a local, tailored, and inclusive shopping experience. ChicCharm Boutique is not just a store; it’s a destination for those seeking something special and charming.
Success Factors
Our journey since our founding on January 7, 2024, has been marked by notable achievements thanks to our founder’s previous success in the boutique industry, providing us with a solid foundation and a clear vision. We’ve managed to secure a prime location in Tucson, developed a visually appealing logo and company name that resonates well with our target audience, and curated an exclusive product collection that sets us apart. These accomplishments underscore our commitment to becoming an integral part of the Tucson community and are just the beginning of our story.
Industry Analysis
The retail fashion industry is highly competitive but also offers significant opportunities for boutiques that differentiate themselves through unique product offerings and exceptional customer service. An understanding of current trends, consumer behavior, and the strategic use of technology for marketing can further enhance a boutique’s position in the market. ChicCharm Boutique, with its exclusive selection and local focus, is well-positioned to leverage these trends and carve a niche in the Tucson retail landscape.
Customer Analysis
Our target customers are individuals seeking unique, high-quality fashion and lifestyle products that reflect their personal style and values. These customers value the boutique shopping experience for its personalized service, distinctive product range, and the ability to find items that are not widely available in larger retail chains. By focusing on the needs and preferences of this customer base, ChicCharm Boutique aims to build a loyal community of shoppers who appreciate the curated, exclusive nature of our offerings.
Competitive Analysis
Direct competitors include other local boutiques and national retail chains offering similar products. However, ChicCharm Boutique’s competitive advantages lie in our unique product selection, personalized customer service, and deep understanding of the Tucson market. These strengths enable us to offer a shopping experience that cannot be easily replicated by larger competitors.
Marketing Plan
At ChicCharm Boutique, our product and service offerings are centered around providing a curated selection of high-quality fashion and lifestyle products at competitive prices. We aim to stand out through our unique range and personalized shopping experience. Our promotions plan is designed to attract and retain customers through a combination of social media marketing, local advertising, and community engagement activities. By effectively communicating our unique value proposition and leveraging the power of word-of-mouth, we plan to build a strong brand presence in the Tucson area.
Operations Plan
Our key operational processes include inventory management, customer service, and community engagement. We are focused on ensuring a smooth, enjoyable shopping experience for every customer, from the moment they enter our boutique to post-purchase follow-up. Our milestones include the successful launch of our store, continuous growth of our customer base, and the expansion of our product lines to meet customer demand and preferences.
Management Team
Our management team is comprised of experienced professionals with a passion for fashion and a deep commitment to customer satisfaction. Led by our founder, who has a successful track record in the boutique business, our team brings together diverse skills in retail management, marketing, and operations. This strong leadership is dedicated to guiding ChicCharm Boutique towards achieving its vision and goals.
Financial Plan
To reach our growth goals, ChicCharm Boutique requires funding to expand our product offerings, enhance our marketing efforts, and possibly explore additional locations in the future. Our financial plan is focused on achieving sustainable growth while maintaining our commitment to quality and customer satisfaction.
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 | $2,077,581 | $2,249,667 | $2,436,008 | $2,637,783 | $2,856,271 |
Direct Expenses | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 |
Gross Profit | $1,221,699 | $1,350,183 | $1,490,698 | $1,644,314 | $1,812,190 |
Gross Profit (%) | 58.8% | 60% | 61.2% | 62.3% | 63.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 |
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 | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 |
II. Company Overview
ChicCharm Boutique is a fresh and vibrant addition to the Tucson, AZ retail landscape. As a new local boutique, we’re excited to introduce ourselves to the community. Recognizing a gap in the market for high-quality boutique experiences, we’ve set out to fill this void with our unique offerings and exceptional customer service. Our goal is to become a beloved destination for those seeking distinctive fashion and lifestyle products.
At ChicCharm Boutique, our product range is crafted to cater to a variety of tastes and needs. We offer an exquisite selection of clothing, accessories, jewelry, footwear, and beauty and personal care products. Each item in our boutique has been carefully chosen to reflect our unique style and commitment to quality. Whether you’re looking for the perfect outfit for a special occasion, a gift for a loved one, or a little treat for yourself, we have something to charm everyone.
Our boutique is proudly based in Tucson, AZ, and we’re dedicated to serving the local community here. By understanding and embracing the unique culture and style of Tucson, we aim to provide a shopping experience that feels both personal and inclusive. We believe that our local focus allows us to offer a more tailored and enjoyable shopping experience to our customers.
ChicCharm Boutique is uniquely qualified to thrive in the competitive retail landscape for several reasons. Our founder brings valuable experience from previously running a successful boutique business, ensuring a solid foundation and a clear vision for our future. Moreover, our commitment to offering a curated selection of items that reflect our boutique’s unique style sets us apart from the competition. This focus on curating an exclusive and diverse collection ensures that our customers always find something special and distinctive at our boutique.
Since our founding on January 7, 2024, we’ve made significant strides as a business. ChicCharm Boutique is structured as an S Corporation, a decision that aligns with our long-term goals and operational needs. Our accomplishments to date include developing a visually appealing logo that reflects our brand identity, crafting a memorable company name that resonates with our target audience, and securing a prime location that promises high footfall and visibility. These achievements mark just the beginning of our journey, as we continue to strive towards becoming an integral part of the Tucson community.
III. Industry Analysis
The Boutique industry in the United States is a thriving market, with an estimated size of $41.4 billion in 2020. This industry has seen steady growth over the past few years, with an average annual growth rate of 1.3%. The Boutique industry includes small independent stores that offer unique and curated clothing, accessories, and home goods to customers looking for personalized shopping experiences.
With the rise of e-commerce and social media, the Boutique industry is expected to continue growing in the coming years. By 2025, the Boutique market in the United States is projected to reach $44.9 billion, driven by increasing consumer demand for unique and one-of-a-kind products. This growth presents a great opportunity for ChicCharm Boutique, a new Boutique in Tucson, AZ, to establish itself in the market and attract customers seeking stylish and trendy items.
One of the key trends in the Boutique industry is the focus on sustainability and ethical practices. Consumers are becoming more conscious of their purchasing decisions and are looking for brands that align with their values. ChicCharm Boutique can capitalize on this trend by offering eco-friendly and ethically sourced products, attracting environmentally conscious customers and setting itself apart from competitors. By staying ahead of industry trends and catering to the needs of modern consumers, ChicCharm Boutique is well-positioned for success in the thriving Boutique market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who are seeking unique and high-quality fashion items. Tucson’s vibrant and diverse community means there is a broad spectrum of tastes and preferences, which we will cater to with a curated selection of trendy and timeless pieces. Our boutique will appeal to fashion-forward individuals who value exclusivity and personalized shopping experiences.
We will also focus on young professionals who are looking for stylish yet affordable clothing and accessories. This demographic often seeks attire that can transition from work to social events, and our collection will reflect this versatility. By offering a range of chic and sophisticated options, we will ensure that these customers find what they need to make a lasting impression.
Another key customer segment will be tourists visiting Tucson who are interested in taking home a unique piece of local fashion. Our boutique will provide an array of distinct items that reflect the cultural richness of the area. These visitors will appreciate the opportunity to purchase exclusive souvenirs that stand out from typical tourist offerings.
We will tailor our marketing efforts to attract college students from the University of Arizona. This group is always on the lookout for the latest trends and affordable styles that fit their budget. Special promotions, student discounts, and social media engagement will be instrumental in capturing the attention of this youthful, trend-conscious audience.
Finally, we will target fashion-conscious parents who wish to dress their children in stylish, high-quality clothing. By offering a selection of fashionable kids’ wear, we will meet the needs of families looking for durable yet trendy options for their children. This inclusivity will set us apart and establish a loyal customer base among local families.
Customer Needs
ChicCharm Boutique caters to customers who seek high-quality fashion and lifestyle products. Residents looking for unique and trendy clothing options can find a curated selection that aligns with current fashion trends. The boutique’s commitment to premium quality ensures that customers receive durable and stylish items.
Additionally, ChicCharm Boutique fulfills the need for personalized shopping experiences. Customers can expect personalized style advice to help them find pieces that complement their individual tastes and preferences. This tailored service enhances the overall shopping experience, making it enjoyable and satisfying.
Local customers also crave convenience and accessibility, which ChicCharm Boutique provides through a user-friendly online store and efficient delivery services. This enables customers to shop from the comfort of their homes and receive their purchases promptly. The boutique’s customer-centric approach ensures a seamless and pleasant shopping experience both in-store and online.
V. Competitive Analysis
Direct Competitors
ChicCharm Boutique’s competitors include the following companies:
Nordstrom Rack – Tucson
Nordstrom Rack offers a wide range of products including clothing, shoes, accessories, and beauty products. They carry both men’s and women’s fashion items.
Their price points range from affordable to high-end, catering to a broad spectrum of customers. Nordstrom Rack generates significant revenue, often exceeding hundreds of millions annually.
Located at 6317 E Broadway Blvd, Tucson, AZ, they attract a large customer base. Their primary customer segments include middle to upper-class shoppers looking for quality and branded items at discounted prices. They serve customers primarily in Tucson but also attract shoppers from surrounding areas. Key strengths include a strong brand reputation and a wide variety of high-quality products. Weaknesses include relatively higher prices compared to local boutiques and potential inventory inconsistencies.
Vans
Vans specializes in footwear, clothing, and accessories with a focus on the skateboarding culture. They offer products for men, women, and children. Price points are moderate, appealing to both budget-conscious and brand-loyal customers. Vans generates substantial revenue, with annual sales often reaching billions globally.
Located at 4500 N Oracle Rd, Tucson, AZ, within the Tucson Mall, Vans attracts a young and active customer base. Their primary customer segments include teenagers, young adults, and skateboard enthusiasts. They serve customers from Tucson and neighboring areas. Key strengths include a strong brand identity and a loyal customer following. Weaknesses involve limited product diversity compared to full-scale fashion retailers and reliance on a niche market.
Windsor
Windsor offers a variety of women’s fashion items including dresses, tops, bottoms, shoes, and accessories. They focus on trendy and affordable fashion. Their price points are generally affordable, making them accessible to a wide range of customers. Windsor generates moderate to high revenue, with annual sales in the lower hundreds of millions.
Located at 4500 N Oracle Rd, Tucson, AZ, within the Tucson Mall, Windsor attracts a fashion-conscious customer base. Their primary customer segments include teenage girls and young women looking for trendy, affordable fashion.
They serve customers primarily in Tucson but also attract shoppers from surrounding areas. Key strengths include trendy fashion items and affordability. Weaknesses include limited offerings for men and older women, as well as potential quality issues with some products.
Competitive Advantages
At ChicCharm Boutique, we offer our customers a more curated selection of items that reflect our unique style and focus, setting us apart from the competition. Our carefully chosen inventory ensures that each piece resonates with our brand’s aesthetic, providing an exclusive shopping experience that larger retailers cannot match. Our boutique’s distinctive style helps us build a loyal customer base who appreciate the personalized touch and unique fashion choices we provide.
Additionally, we prioritize exceptional customer service, creating a welcoming and personalized shopping environment. Our team is highly knowledgeable about fashion trends and can offer tailored advice to our customers, enhancing their overall shopping experience. Furthermore, we actively engage with the local community through events and collaborations, fostering strong relationships and increasing our visibility. By combining a curated selection, personalized service, and community engagement, we create a competitive edge that helps us thrive in the vibrant Tucson market.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
ChicCharm Boutique offers a carefully curated selection of products designed to meet the diverse needs of fashion-forward customers. Clothing is a key product category, featuring a variety of styles, sizes, and trends. From casual wear to formal attire, the boutique provides a range of options with an average selling price of $50 per item. This allows customers to find fashionable pieces that suit their individual tastes and occasions.
Accessories play a significant role in enhancing any outfit and ChicCharm Boutique understands this well. The boutique offers a wide array of accessories including handbags, belts, scarves, and hats. These items typically have an average selling price of $30, making them accessible additions to any wardrobe. The diverse selection ensures that customers can find the perfect accessory to complement their style.
Jewelry is another essential product category at ChicCharm Boutique. The boutique showcases a variety of pieces, from statement necklaces to delicate bracelets and earrings. Jewelry items at ChicCharm average around $40, providing customers with high-quality, stylish options without breaking the bank. The boutique aims to offer pieces that add a touch of elegance and personality to any outfit.
Footwear at ChicCharm Boutique ranges from casual flats to elegant heels and everything in between. The boutique focuses on combining comfort with style, ensuring that customers can find the perfect pair for any occasion. The average selling price for footwear is $60, reflecting the boutique’s commitment to offering high-quality, fashionable shoes that cater to various preferences and needs.
Beauty and Personal Care Products are also an integral part of ChicCharm Boutique’s offerings. This category includes skincare products, makeup, and other personal care items designed to help customers look and feel their best. The average selling price for these products is $25, making them an affordable addition to any beauty routine. The boutique ensures that these products meet high standards of quality and effectiveness.
ChicCharm Boutique strives to provide customers with a well-rounded shopping experience by offering a diverse range of high-quality products at reasonable prices. The boutique’s carefully selected inventory aims to meet the fashion and personal care needs of its clientele, ensuring satisfaction and repeated business.
Promotions Plan
At ChicCharm Boutique, we will leverage a variety of promotional methods and tactics to attract customers and establish a strong presence in the Tucson, AZ market. One of our primary strategies will be online marketing. We will employ social media platforms such as Instagram, Facebook, and Pinterest to showcase our latest collections, engage with customers, and build a loyal following. Regularly updated content, including high-quality photos, videos, and customer testimonials, will help us create a vibrant online community.
Additionally, we will invest in search engine optimization (SEO) to ensure our website ranks highly in search engine results. This will increase our visibility to potential customers searching for boutique clothing in Tucson. We will also utilize email marketing campaigns to keep our customers informed about new arrivals, special promotions, and exclusive events. Personalized email content will help us build stronger relationships with our clientele.
Influencer partnerships will be another key tactic. We will collaborate with local fashion influencers to reach a wider audience and generate buzz around our brand. These influencers will help us showcase our products in a relatable and aspirational manner. Furthermore, we will offer referral incentives to encourage our current customers to spread the word about ChicCharm Boutique to their friends and family.
In-store events and promotions will also play a crucial role in attracting customers. We will host seasonal launch parties, trunk shows, and styling workshops to create memorable experiences for our customers. Special discounts and loyalty programs will reward repeat customers and encourage them to return to our boutique.
Finally, we will maintain a strong community presence by participating in local events and supporting charitable causes. This will help us build goodwill and establish ourselves as a valued member of the Tucson community. Through these diverse promotional methods and tactics, ChicCharm Boutique will successfully attract and retain customers, ensuring long-term growth and success.
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 ChicCharm Boutique, there are several key day-to-day operational processes that we will perform:
- Customer Service
- Greet customers warmly and offer assistance immediately upon entry.
- Answer customer inquiries about products, services, and store policies.
- Handle customer complaints and returns efficiently to ensure satisfaction.
- Inventory Management
- Monitor stock levels daily and reorder items as needed to prevent shortages.
- Receive and inspect new inventory shipments for accuracy and quality.
- Organize and display products attractively to maximize sales potential.
- Sales Transactions
- Process sales transactions accurately and efficiently using the point-of-sale system.
- Maintain accurate cash handling and perform end-of-day reconciliations.
- Offer upselling and cross-selling opportunities to increase average transaction value.
- Marketing and Promotion
- Implement in-store promotions and seasonal sales events.
- Update social media accounts regularly with new arrivals, promotions, and events.
- Engage with customers online by responding to comments and messages promptly.
- Store Maintenance
- Ensure the store is clean, organized, and inviting at all times.
- Perform regular checks and maintenance on store fixtures and fittings.
- Arrange window displays creatively to attract passersby and showcase products.
- Team Management
- Schedule staff shifts to ensure adequate coverage during peak hours.
- Conduct regular team meetings to discuss performance, goals, and any issues.
- Provide ongoing training and development opportunities for staff members.
- Financial Management
- Keep track of daily sales and expenses to monitor financial performance.
- Prepare daily, weekly, and monthly financial reports for review.
- Manage budgets and control costs to maximize profitability.
Milestones
ChicCharm Boutique expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Retail Location: Identify and lease a strategically located retail space in Tucson, AZ, that attracts high foot traffic and aligns with our brand image.
- Obtain Permits and Licenses: Acquire all necessary permits and licenses to legally operate the boutique and ensure compliance with local regulations.
- Interior Design and Setup: Design, renovate, and set up the boutique’s interior to create an inviting and aesthetically pleasing shopping environment.
- Inventory Acquisition: Source and stock high-quality, trendy merchandise that appeals to our target market, ensuring a diverse and appealing product range.
- Hire and Train Staff: Recruit skilled, customer-focused employees and provide comprehensive training to ensure excellent customer service and operational efficiency.
- Launch Our Boutique Business: Officially open ChicCharm Boutique with a grand opening event to generate buzz and attract initial customers.
- Implement Marketing and Promotion Strategies: Execute targeted marketing campaigns, both online and offline, to increase brand awareness and drive traffic to the boutique.
- Establish an Online Presence: Develop and launch an e-commerce website and social media profiles to expand reach and provide customers with multiple shopping channels.
- Achieve $15,000/Month in Revenue: Focus on sales strategies, customer retention, and marketing efforts to reach a sustainable monthly revenue of $15,000 within the first 12 months.
- Customer Feedback and Improvement: Regularly gather customer feedback and make necessary adjustments to inventory, customer service, and store layout to enhance the shopping experience and increase customer satisfaction.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
ChicCharm Boutique management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
James Ramirez, President
James Ramirez has a history of success and has successfully run a boutique business in the past. His extensive experience in managing boutique operations and his keen understanding of market trends make him an invaluable asset to ChicCharm Boutique. James’s leadership skills, combined with his ability to innovate and adapt in a competitive retail environment, ensure that the boutique is well-positioned for 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 | $2,077,581 | $2,249,667 | $2,436,008 | $2,637,783 | $2,856,271 |
Direct Expenses | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 |
Gross Profit | $1,221,699 | $1,350,183 | $1,490,698 | $1,644,314 | $1,812,190 |
Gross Profit (%) | 58.8% | 60% | 61.2% | 62.3% | 63.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 |
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 | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 |
Funding Requirements/Use of Funds
To accomplish our growth goals, ChicCharm Boutique needs $128,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment, Machines | $5,000 |
Computers | $2,000 |
Non Capital Investments | |
---|---|
Initial Rent/Lease | $3,000 |
Working Capital | $20,000 |
Staff Salaries (First 3 Months) | $30,000 |
Initial Marketing and Advertising | $5,000 |
Supplies | $2,000 |
Insurance | $1,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,077,581 | $2,249,667 | $2,436,008 | $2,637,783 | $2,856,271 | |
Total Revenues | $2,077,581 | $2,249,667 | $2,436,008 | $2,637,783 | $2,856,271 | |
Direct Costs | ||||||
Direct Costs | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 | |
Total Direct Costs | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 | |
GROSS PROFIT | $1,221,699 | $1,350,183 | $1,490,698 | $1,644,314 | $1,812,190 | |
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 | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
Net Profit Margin (%) | 54.1% | 55.6% | 57% | 58.3% | 59.6% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,185,614 | $2,435,766 | $3,823,399 | $5,361,522 | $7,064,297 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,185,614 | $2,435,766 | $3,823,399 | $5,361,522 | $7,064,297 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,252,614 | $2,502,766 | $3,890,399 | $5,428,522 | $7,131,297 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | |
Total Liabilities | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,124,614 | $2,374,766 | $3,762,399 | $5,300,522 | $7,003,297 | |
Total Equity | $1,124,614 | $2,374,766 | $3,762,399 | $5,300,522 | $7,003,297 | |
TOTAL LIABILITIES & EQUITY | $1,252,614 | $2,502,766 | $3,890,399 | $5,428,522 | $7,131,297 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
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 | $1,124,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($67,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($67,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $128,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $128,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,185,614 | $1,250,152 | $1,387,633 | $1,538,122 | $1,702,775 | |
Cash at Beginning of Period | $0 | $1,185,614 | $2,435,766 | $3,823,399 | $5,361,522 | |
$1,185,614 | $2,435,766 | $3,823,399 | $5,361,522 | $7,064,297 |