Grocery Store Business Plan
Below is our grocery store business plan template and sample plan created using what we consider the best ai business plan generator.
I. Executive Summary
Company Overview
FreshField Market is a newly established grocery store located in the heart of Lawrence, KS, poised to serve the local community with a wide range of high-quality grocery products. From fresh produce at peak freshness to household essentials, we cater to the daily needs of our customers under one roof. Our dedication to providing better quality meat and seafood, alongside a comprehensive selection of packaged goods, sets us apart in the local grocery scene. Our strategic location not only makes shopping convenient for our customers but also enhances their overall shopping experience, emphasizing quality, freshness, and variety.
Success Factors
Our success is driven by a combination of factors, including the extensive experience of our founder in running a successful grocery store, which forms the foundation of our operational excellence and superior customer service. Our commitment to offering better meat and seafood than our competition, coupled with an extensive range of grocery products, enables us to meet and exceed our customers’ expectations. Since our establishment as a Limited Liability Company on January 3, 2024, we have achieved significant milestones, including the development of our brand identity and securing a prime location in Lawrence, KS, marking the beginning of our promising journey in serving our community.
Industry Analysis
The Grocery Store industry in the United States, valued at over $650 billion, is a vital part of the economy and is expected to grow steadily at an annual rate of 2-3%. This growth is supported by factors such as population increase, higher consumer spending on food, and the rising popularity of online grocery shopping. FreshField Market, serving the residents of Lawrence, KS, is well-positioned to capitalize on these trends by offering a selection of fresh, locally-sourced products and a personalized shopping experience that aligns with the growing consumer demand for convenience, quality, and health-conscious food choices.
Customer Analysis
At FreshField Market, we aim to cater to the diverse needs of Lawrence, KS residents, focusing on delivering exceptional service and convenience to families and individuals who value locally-sourced and organic products. We target not only local residents but also university students and faculty from the nearby University of Kansas, who will benefit from our diverse product range and competitive pricing. Additionally, our commitment to sustainability and health-conscious food options will attract environmentally-conscious shoppers and those prioritizing their health, establishing us as a trusted grocery destination in our community.
Competitive Analysis
FreshField Market faces competition from The Merc Co-op, known for its focus on local and organic foods; Sprouts Farmers Market, which emphasizes fresh, natural, and organic products; and Dillons, a well-established grocery chain offering a wide range of products at competitive prices. Our competitive advantages lie in our superior quality meat and seafood selections, more extensive range of grocery store products, and our commitment to customer service and competitive pricing. These strengths position us as a preferred shopping destination in Lawrence, KS, offering a unique and welcoming shopping experience that stands out from the competition.
Marketing Plan
FreshField Market offers an extensive array of products, from competitively priced fresh produce to a variety of packaged goods, dairy products, and superior meat and seafood. Our commitment to quality and brand variety ensures that all customers can find something to meet their dietary preferences and lifestyle needs. To promote our offerings, we will employ a mix of online marketing, traditional advertising, and community engagement strategies. Our online presence will be optimized through our website and social media platforms, complemented by local newspaper ads, radio spots, flyers, and direct mailers. In-store promotions, community events, and loyalty programs will further enhance our market presence and customer relationships. Collaborations with local businesses will also play a key role in expanding our reach within the community.
Operations Plan
Our operational strategy encompasses key processes such as inventory management, supplier coordination, and exceptional customer service to ensure the success of FreshField Market. Daily monitoring of stock levels, maintaining strong supplier relationships, and providing a high standard of customer service are among our top priorities. We will also focus on staff management, cash handling, store cleanliness, and executing marketing promotions effectively. Utilizing technology, engaging with the community, and ensuring compliance with regulations will also be integral to our operations. Achieving operational milestones, including securing a prime location, establishing supplier agreements, and launching a successful marketing campaign, will be crucial steps in our journey towards becoming a leading grocery store in Lawrence, KS.
Management Team
Under the leadership of CEO Grace Mitchell, FreshField Market boasts a management team with a wealth of experience in the grocery industry. Grace’s prior success in managing a grocery store and her vision for innovation in retail set a solid foundation for our operational excellence and market growth. Her commitment to customer satisfaction and operational efficiency ensures that FreshField Market will continue to meet the evolving needs of our customers, maintaining our competitive edge in the market.
Financial Plan
To realize our growth ambitions, FreshField Market requires $735,000 in funding. This investment will be allocated across various critical areas, including location buildout, store equipment, initial supply purchases, and the first three months of staff salaries. Additional investments will support our marketing efforts and operational expenses, ensuring a smooth launch and sustainable growth. This financial plan underpins our strategy to establish a strong market presence and achieve our revenue targets, paving the way for long-term success.
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 | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 |
Direct Expenses | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 |
Gross Profit | $999,101 | $1,109,147 | $1,229,698 | $1,361,695 | $1,506,161 |
Gross Profit (%) | 53.9% | 55.2% | 56.5% | 57.8% | 59.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 |
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 | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 |
II. Company Overview
FreshField Market is a new grocery store that has opened its doors to serve the residents of Lawrence, KS. As a local grocery store, we’ve noticed the lack of high-quality local grocery options available in the area and have set out to fill that void. We are dedicated to providing our community with a wide array of products, from fresh produce to household essentials, all under one roof.
At FreshField Market, our shelves are stocked with a variety of products to meet our customers’ needs. We take pride in offering fresh produce, ensuring that fruits and vegetables are available at their peak freshness. Our aisles are filled with packaged goods, catering to those who are looking for quick and convenient meal solutions. For dairy lovers, we offer a selection of dairy products, and for the meat and seafood aficionados, we provide better quality options than our competition. Furthermore, we understand the importance of household essentials, making sure our customers can find all their grocery store products in one place.
Located in the heart of Lawrence, KS, FreshField Market is strategically positioned to serve the local community. Our location is not just a place to shop; it’s a place where customers can enjoy a shopping experience that values quality, freshness, and variety.
FreshField Market is uniquely qualified to succeed for several reasons. Our founder brings a wealth of experience from previously running a successful grocery store. This experience is a cornerstone of our operational excellence and customer service. Moreover, our commitment to selling better meat and seafood sets us apart from the competition, alongside our extensive range of grocery store products. These factors are pivotal in ensuring that we meet and exceed our customers’ expectations.
Since our inception on January 3, 2024, as a Limited Liability Company, we have hit several key milestones that underscore our promise and potential. Our journey began with the creation of our logo and the development of our company name, both of which reflect our brand’s values and mission. Finding a great location was another significant achievement, allowing us to establish our presence in Lawrence, KS, and begin serving our community. These accomplishments are just the beginning, as we continue to grow and evolve in response to our customers’ needs.
III. Industry Analysis
The Grocery Store industry in the United States is a significant sector of the economy, with a current market size of over $650 billion. This industry encompasses a wide range of establishments, from small independent stores to large chain supermarkets, all providing essential food and household items to consumers across the country.
Market research indicates that the Grocery Store industry is expected to continue growing steadily in the coming years, with a projected annual growth rate of 2-3%. Factors such as population growth, increasing consumer spending on food, and the rise of online grocery shopping are all contributing to this positive trend.
These trends in the Grocery Store industry bode well for FreshField Market, a new Grocery Store serving customers in Lawrence, KS. As consumers continue to prioritize convenience, quality, and health-conscious food choices, FreshField Market is well-positioned to capitalize on these preferences by offering a wide selection of fresh, locally-sourced products and a personalized shopping experience for its customers.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
At FreshField Market, we will target local residents of Lawrence, KS, who seek fresh, high-quality produce and groceries. Our focus will be on providing exceptional service and convenience to families and individuals who value locally-sourced and organic products. By catering to the needs of our community, we will foster customer loyalty and establish ourselves as a trusted grocery destination.
In addition to local residents, FreshField Market will target university students and faculty from the nearby University of Kansas. This demographic will appreciate our diverse product range and competitive pricing, which will accommodate their busy lifestyles and varied dietary preferences. By creating a welcoming shopping environment, we will attract this segment and encourage repeat visits.
Moreover, FreshField Market will serve environmentally-conscious shoppers who prioritize sustainable and eco-friendly products. Our commitment to reducing waste and offering green alternatives will resonate with these customers, solidifying our reputation as a socially responsible business. We will tailor our product selection and marketing strategies to align with the values of this growing consumer segment.
FreshField Market will also engage with health-conscious individuals seeking nutritious and wholesome food options. By offering a wide variety of organic and health-focused products, we will meet the demands of customers who prioritize their well-being. Our dedication to health and wellness will be evident in our curated selection, drawing this target audience to our store.
Customer Needs
FreshField Market meets the fundamental need for high-quality meat and seafood, catering to residents who prioritize freshness and excellence in their groceries. Customers expect consistently high standards, ensuring that their dietary preferences and nutritional requirements are met. The availability of premium products aligns with the community’s demand for wholesome and sustainable food options.
In addition to quality meats and seafood, customers seek a diverse selection of organic and locally sourced produce. FreshField Market satisfies this demand by offering a variety of fresh fruits and vegetables, supporting local farmers and reducing the environmental footprint. This focus on local sourcing reinforces community ties and promotes economic growth within the region.
Convenience and accessibility are also crucial needs that FreshField Market addresses. Customers benefit from a well-organized store layout that facilitates easy navigation and quick shopping experiences. Additionally, extended operating hours and online shopping options enhance customer convenience, accommodating various lifestyles and schedules.
Finally, excellent customer service is a need that FreshField Market fulfills by providing knowledgeable staff who can assist with product inquiries and recommendations. This commitment to customer satisfaction helps build trust and fosters a loyal customer base. By understanding and addressing these diverse needs, FreshField Market positions itself as a valued and integral part of the Lawrence community.
V. Competitive Analysis
Direct Competitors
FreshField Market’s competitors include the following companies:
The Merc Co-op
The Merc Co-op is a community-owned cooperative grocery store located in Lawrence, KS. It serves as a hub for local and organic foods, promoting sustainable and ethical shopping practices. The store is spacious and designed to handle a significant number of daily customers, providing a comfortable shopping experience.
The Merc Co-op offers a wide range of products, with a focus on local and organic items. Some of their offerings include:
- Organic produce and local farm products
- Bulk foods and specialty groceries
- Prepared foods and a hot bar with prices varying daily
- Wellness and body care products
- Household items and eco-friendly products
The store primarily targets environmentally conscious consumers and those who prefer organic and local products. They serve the Lawrence community and surrounding areas.
The Merc Co-op’s key strengths include its strong community ties, commitment to sustainability, and diverse organic offerings. However, it may face challenges like higher price points compared to conventional grocery stores and limited product range in certain categories.
Sprouts Farmers Market
Sprouts Farmers Market is a prominent grocery chain with a location in Lawrence, KS, known for its emphasis on fresh, natural, and organic products. The store is designed to accommodate a large volume of shoppers, providing an extensive selection of healthy food choices.
Sprouts Farmers Market offers a variety of products, including:
- Fresh produce and organic items
- Natural and organic groceries
- Bulk foods and nuts
- Vitamins and supplements
- Meat and seafood
- Deli and prepared foods
Sprouts targets health-conscious individuals and families, appealing to those looking for natural and organic food options. The store serves a broad customer base within Lawrence and its neighboring regions.
Key strengths of Sprouts Farmers Market include competitive pricing on organic products, a wide selection of health-focused items, and an accessible store layout. Its weaknesses may involve limited brand recognition compared to larger chains and potential supply chain challenges for specialty items.
Dillons
Dillons, a subsidiary of the Kroger Company, is a well-established grocery chain with a store located in Lawrence, KS. It is known for providing a comprehensive range of products at competitive prices, catering to a diverse clientele. The store has substantial capacity, accommodating a large number of shoppers efficiently.
Dillons offers a broad spectrum of products and services, such as:
- Fresh produce and groceries
- Bakery and deli items
- Meat and seafood
- Pharmacy and health products
- Fuel center and convenience items
- Online shopping and delivery services
The store’s target customers include families, budget-conscious shoppers, and those seeking one-stop shopping convenience. Dillons serves the Lawrence community and nearby areas, leveraging its extensive network.
Dillons’ key strengths are its competitive pricing, wide product range, and integration with Kroger’s robust supply chain. Potential weaknesses could include less emphasis on organic and specialty items compared to niche competitors and the perception of being a conventional grocery store.
Competitive Advantages
At FreshField Market, we pride ourselves on offering superior quality meat and seafood compared to our competition. Our commitment to sourcing the freshest and highest-grade products ensures that our customers enjoy an exceptional dining experience. By establishing strong relationships with trusted suppliers and focusing on sustainable and ethical sourcing practices, we are able to provide a selection that stands out in both taste and quality. This dedication to excellence not only enhances customer satisfaction but also builds a loyal customer base that appreciates the difference in our offerings.
In addition to our premium meat and seafood, we boast a more extensive range of grocery store products than others in the area. Our diverse selection caters to various dietary preferences and lifestyles, making us a one-stop shop for all grocery needs. By continuously expanding our inventory based on customer feedback and market trends, we ensure that we meet and exceed the expectations of our community. Moreover, our focus on customer service, competitive pricing, and a convenient shopping experience further elevates our position as a preferred grocery destination in Lawrence, KS. We consistently aim to provide a shopping environment that is both welcoming and efficient, setting us apart from the competition.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
FreshField Market offers a diverse range of products and services to cater to the needs of its customers. A key product category is fresh produce, where customers can find an assortment of fruits and vegetables. Prices for these items vary depending on the season and availability, but on average, fresh produce is competitively priced to ensure accessibility for all customers.
Another significant offering is packaged goods, which include a variety of non-perishable items such as cereals, snacks, and canned goods. These items are priced to provide value for money, with an emphasis on quality and brand variety. Customers can expect to find their favorite brands alongside new and innovative products that align with current dietary trends.
In the dairy products section, FreshField Market provides a selection of milk, cheese, yogurt, and other dairy items. These products are sourced from reputable suppliers to ensure freshness and quality. The average selling price remains reasonable, allowing customers to enjoy premium dairy products without stretching their budget.
The meat and seafood department is another area where FreshField Market excels. Customers can choose from a range of meats including chicken, beef, pork, and seafood that are fresh and carefully selected. Pricing in this category reflects both the quality and sourcing of the products, with options available to suit different budgetary needs.
In addition to food items, FreshField Market also offers household essentials. This category includes cleaning supplies, paper products, and personal care items. The store ensures these products are competitively priced, making them accessible to all customers while maintaining a focus on quality and reliability.
Promotions Plan
FreshField Market plans to leverage a variety of promotional methods to attract customers and establish a strong presence in the Lawrence, KS community. We will employ online marketing as a key strategy to reach a wide audience. By optimizing our website for search engines and maintaining an active presence on social media platforms, FreshField Market will engage with potential customers and keep them informed about special offers and events.
In addition to online marketing, FreshField Market will utilize traditional advertising methods such as local newspaper ads and radio spots to further increase brand awareness. These efforts will help us reach a diverse demographic and invite them to experience what FreshField Market has to offer. We will also distribute flyers and direct mailers in surrounding neighborhoods to attract local residents.
FreshField Market intends to host community events and in-store promotions to draw in shoppers and create a welcoming atmosphere. By organizing cooking demonstrations, sampling events, and seasonal celebrations, we will foster a sense of community and encourage repeat visits. FreshField Market will also offer loyalty programs to reward our customers and build long-term relationships.
Partnerships with local businesses and organizations will be another tactic employed by FreshField Market to expand our reach. By collaborating on cross-promotions or sponsoring local events, we will increase our visibility and establish FreshField Market as an integral part of the Lawrence community.
To ensure a comprehensive promotional strategy, FreshField Market will also utilize email marketing campaigns to keep our customers informed about new products, promotions, and store news. By creating personalized and engaging content, we will strengthen our relationship with our customer base and encourage visits to our store.
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 FreshField Market, there are several key day-to-day operational processes that we will perform:
- Inventory Management: Monitor stock levels daily, conduct regular inventory audits, and use inventory management software to predict demand and avoid stockouts or overstocking.
- Supplier Coordination: Maintain strong relationships with suppliers, schedule regular deliveries, and ensure quality control upon receipt of goods.
- Customer Service: Provide excellent customer service through trained staff, implement feedback systems, and resolve customer complaints efficiently.
- Staff Management: Schedule staff shifts to optimize coverage, conduct regular training sessions, and ensure compliance with health and safety regulations.
- Cash Handling: Perform daily cash reconciliations, ensure secure cash handling procedures, and manage electronic payment systems.
- Store Cleanliness: Maintain high standards of cleanliness and hygiene throughout the store, including regular sanitation of high-touch areas.
- Marketing and Promotions: Execute promotional campaigns, manage social media presence, and develop loyalty programs to attract and retain customers.
- Data Analysis: Analyze sales data and customer behavior to inform stocking decisions and marketing strategies.
- Technology Utilization: Use point-of-sale systems efficiently, maintain website and online ordering platforms, and ensure cybersecurity measures are in place.
- Community Engagement: Engage with the local community through events, partnerships, or sponsorships to build brand loyalty and awareness.
- Compliance and Regulation: Ensure compliance with local, state, and federal regulations, including health and safety standards and licensing requirements.
Milestones
FreshField Market expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Location: Identify and lease a strategically placed storefront in Lawrence, KS that has high foot traffic and convenient access for local customers.
- Obtain Permits and Licenses: Acquire all necessary business permits, health and safety licenses, and zoning approvals required to legally operate a grocery store.
- Store Build-Out and Setup: Complete the interior build-out and setup, including shelving, refrigeration units, and point-of-sale systems, ensuring the store is customer-ready.
- Supplier Agreements: Establish contracts with reliable suppliers to ensure a consistent supply of fresh and diverse products, focusing on local and organic options to appeal to community preferences.
- Staff Hiring and Training: Recruit, hire, and train a dedicated team of employees focused on customer service excellence and operational efficiency.
- Launch Marketing Campaign: Execute an effective marketing and promotional campaign to build brand awareness and attract initial customer base, including social media, local advertising, and community events.
- Store Opening: Successfully launch FreshField Market with a grand opening event that engages the community and drives initial sales.
- Achieve $15,000/month in Revenue: Reach and maintain a monthly revenue target of $15,000, ensuring financial stability and paving the way for future growth.
- Customer Feedback and Adaptation: Implement a system for collecting and analyzing customer feedback to continuously improve product offerings and customer experience.
- Develop Loyalty Program: Launch a customer loyalty program to encourage repeat business and foster long-term relationships with patrons.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
FreshField Market management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Grace Mitchell, CEO
Grace Mitchell brings a wealth of experience and proven leadership to her role as CEO of FreshField Market. With a successful track record in the grocery industry, Grace has previously managed a grocery store, leading it to significant growth and customer satisfaction. Her strategic vision and ability to innovate in the retail sector make her a key asset to FreshField Market as it seeks to expand its footprint and enhance its market presence. Grace’s dedication to operational excellence and her customer-centric approach ensure that FreshField Market remains competitive and continues to meet the evolving needs of its clientele.
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 | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 |
Direct Expenses | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 |
Gross Profit | $999,101 | $1,109,147 | $1,229,698 | $1,361,695 | $1,506,161 |
Gross Profit (%) | 53.9% | 55.2% | 56.5% | 57.8% | 59.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 |
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 | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 |
Funding Requirements/Use of Funds
To accomplish our growth goals, FreshField Market needs $735,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $200,000 |
Furniture Fixtures | $75,000 |
Store Equipment Machinery | $150,000 |
Computers Office Equipment | $20,000 |
Non Capital Investments | |
---|---|
Working Capital | $100,000 |
Initial Rent Lease | $20,000 |
Staff Salaries First 3 Months | $90,000 |
Initial Marketing Advertising | $35,000 |
Initial Supplies | $30,000 |
Insurance | $15,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 | |
Total Revenues | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 | |
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 | $999,101 | $1,109,147 | $1,229,698 | $1,361,695 | $1,506,161 | |
GROSS PROFIT % | 53.9% | 55.2% | 56.5% | 57.8% | 59.1% | |
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 | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
Net Profit Margin (%) | 48.6% | 50.2% | 51.8% | 53.3% | 54.8% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,192,016 | $2,201,132 | $3,327,765 | $4,583,267 | $5,980,014 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,192,016 | $2,201,132 | $3,327,765 | $4,583,267 | $5,980,014 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $445,000 | $445,000 | $445,000 | $445,000 | $445,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $445,000 | $445,000 | $445,000 | $445,000 | $445,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,637,016 | $2,646,132 | $3,772,765 | $5,028,267 | $6,425,014 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $735,000 | $735,000 | $735,000 | $735,000 | $735,000 | |
Total Liabilities | $735,000 | $735,000 | $735,000 | $735,000 | $735,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $902,016 | $1,911,132 | $3,037,765 | $4,293,267 | $5,690,014 | |
Total Equity | $902,016 | $1,911,132 | $3,037,765 | $4,293,267 | $5,690,014 | |
TOTAL LIABILITIES & EQUITY | $1,637,016 | $2,646,132 | $3,772,765 | $5,028,267 | $6,425,014 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
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 | $902,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($445,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($445,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $735,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $735,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,192,016 | $1,009,116 | $1,126,632 | $1,255,502 | $1,396,746 | |
Cash at Beginning of Period | $0 | $1,192,016 | $2,201,132 | $3,327,765 | $4,583,267 | |
$1,192,016 | $2,201,132 | $3,327,765 | $4,583,267 | $5,980,014 |