Vending Machine Business Plan
Below is our vending machine business plan template and sample plan created using our free ai business plan generator.
I. Executive Summary
Company Overview
QuickTreat Vending Co. is a vibrant and innovative vending machine company based in Moorhead, MN. Established to fill a gap in the local market, our aim is to provide the Moorhead community with a convenient and quality vending experience, offering a wide variety of snacks, beverages, healthy options, prepared meals, and personal care items. Our commitment to diversity in product selection and our strong community ties in Moorhead position us as a preferred provider in the vending machine industry. Leveraged by our founder’s extensive experience in vending operations, we are well-equipped to exceed customer expectations and have already laid a solid foundation for our business since our launch on January 2, 2024.
Success Factors
Our success stems from a deep understanding of our local market and a commitment to offering a wider range of products than our competitors. Since our inception, we have achieved significant milestones, including developing a unique logo and company name that reflects our values and mission, and securing a prime location for our operations hub. These accomplishments, coupled with our founder’s rich experience and our strategic product and location choices, enable us to cater effectively to the diverse needs of our community in Moorhead. We are on a continuous path of expansion and improvement, aiming to further diversify our offerings and solidify our position in the market.
Industry Analysis
The Vending Machine industry in the United States, valued at over $7 billion, is poised for steady growth, driven by increasing demand for convenient snack and beverage options. QuickTreat Vending Co. is at the forefront of industry trends, including the shift towards healthier vending options and the integration of technology for enhanced customer experience and operational efficiency. These trends align with our mission to offer a variety of healthy choices and utilize advanced technology, setting us apart in the Moorhead market and positioning us for future growth.
Customer Analysis
QuickTreat Vending Co. targets a diverse customer base in Moorhead, including local residents of all ages, employees in office and industrial settings, and students from nearby schools and colleges. Our strategic machine placements in parks, community centers, office buildings, and educational institutions ensure we meet the convenience needs of our varied customer segments. By tailoring our product offerings to the preferences of these groups, we aim to become an integral part of the Moorhead community, ensuring easy access to quick and satisfying vending options.
Competitive Analysis
Our main competitors are East 10 Laundry, Moorhead Travel Information Center Rest Area, and Leisure Laundry & Tanning Centre. Each offers vending services in addition to their primary operations, with varying strengths such as location and service diversity. QuickTreat Vending Co.’s competitive advantage lies in our extensive product selection and strategic machine placement. Our commitment to understanding and adapting to consumer preferences, combined with exceptional customer service, positions us as the top vending solution in Moorhead, MN.
Marketing Plan
QuickTreat Vending Co. is dedicated to providing a comprehensive range of products at competitive prices, from snacks and beverages to healthy options and personal care items. Our marketing strategy encompasses both online and traditional methods, aiming to maximize visibility and engagement with potential customers in Moorhead. Through SEO, PPC advertising, engaging online content, and active social media presence, we’ll enhance our digital footprint. Concurrently, we’ll reach out through flyers, local events, and partnerships to connect with the community offline. Strategic product placement and promotions will further drive our growth, supported by customer feedback and loyalty programs designed to sustain customer interest and satisfaction.
Operations Plan
QuickTreat Vending Co. focuses on key operational processes such as inventory management, machine maintenance, route optimization, customer service, and financial management to ensure optimal performance and customer satisfaction. Our upcoming milestones include securing funding, launching our vending machines, establishing supplier relationships, optimizing machine placement, and achieving $15,000/month in revenue. Through efficient operations and strategic growth initiatives, we aim to expand our vending machine fleet and continuously improve our service offerings in line with customer feedback.
Management Team
Under the leadership of Emery Martin, our President with a successful track record in the vending machine business, QuickTreat Vending Co. boasts a management team skilled in operations, strategic planning, and business development. Emery’s expertise and innovative approach drive our mission to provide convenient, quality vending services to the Moorhead community, ensuring our long-term success and growth in the vending industry.
Financial Plan
To achieve our growth objectives, QuickTreat Vending Co. requires $166,000 in funding. This investment will be allocated to capital investments such as vending machines, location buildout, vehicle purchase, and initial inventory, as well as operational expenses including working capital, rent, staff salaries, marketing, supplies, and insurance. With these funds, we aim to solidify our market position and drive sustainable growth.
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 | $1,298,488 | $1,406,042 | $1,522,505 | $1,648,614 | $1,785,169 |
Direct Expenses | $366,806 | $385,493 | $405,132 | $425,772 | $447,463 |
Gross Profit | $931,682 | $1,020,548 | $1,117,372 | $1,222,842 | $1,337,706 |
Gross Profit (%) | 71.8% | 72.6% | 73.4% | 74.2% | 74.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 |
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 | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 |
II. Company Overview
QuickTreat Vending Co. is a fresh and innovative vending machine company rooted in the heart of Moorhead, MN. As a newly established local venture, we take pride in being the go-to source for high-quality vending machine services in an area previously underserved by local businesses in this sector. Our mission is simple: to offer convenient, quality, and diverse vending machine options to meet the everyday needs of our customers in Moorhead.
At QuickTreat Vending Co., our selection spans a comprehensive range of products designed to cater to the varied tastes and preferences of our customers. From satisfying snacks and refreshing beverages to healthy options for the health-conscious and prepared meals for those in need of a quick yet substantial eat, we have it all. Not stopping at food and drinks, our vending machines also dispense personal care and convenience items, ensuring that our customers have access to a wide array of products to suit their immediate needs, anytime and anywhere in Moorhead, MN.
Our base in Moorhead, MN, is not just a location but our home and community. Serving customers here, we are committed to providing an unparalleled vending experience that is both convenient and satisfying. Our strong ties to the community drive us to continuously improve and expand our offerings to better serve the needs of our customers in Moorhead.
The foundation of QuickTreat Vending Co. rests on solid ground, thanks to our founder’s rich experience in operating a successful vending machine business. This invaluable experience, combined with our commitment to catering to a wide range of customer preferences by providing a broader variety of products than our competitors, positions us uniquely in the market. We are confident in our ability to not just meet but exceed the expectations of our customers, making us a preferred choice in the vending machine business in Moorhead, MN.
Since our inception on January 2, 2024, QuickTreat Vending Co. has made significant strides as a S Corporation. We’ve achieved several milestones that are pivotal to our brand’s identity and operational foundation. Among these accomplishments are the creation of our distinctive logo, the development of our company name that resonates with our mission and values, and securing a prime location that serves as the hub for our operations. These achievements mark just the beginning of our journey as we continue to expand and diversify our offerings to better serve the needs of our community in Moorhead, MN.
III. Industry Analysis
The Vending Machine industry in the United States is currently valued at over $7 billion. With the increasing demand for convenient and on-the-go snacks and beverages, the market is expected to continue growing at a steady pace in the coming years.
One of the key trends in the Vending Machine industry is the shift towards healthier vending options. Consumers are becoming more health-conscious and are looking for nutritious snacks and drinks. This trend bodes well for QuickTreat Vending Co., as offering a variety of healthy options can attract a wider customer base in Moorhead, MN.
Another trend in the Vending Machine industry is the integration of technology, such as cashless payment systems and data analytics. By utilizing these technological advancements, QuickTreat Vending Co. can enhance customer experience, streamline operations, and gain valuable insights into consumer preferences in order to optimize their product offerings.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents, who will appreciate the convenience of having easily accessible snacks and drinks at various points in the community. This segment will include individuals of all ages, from school children to working professionals and retirees. Our machines will be placed in strategic locations such as parks, community centers, and high-traffic residential areas to ensure maximum visibility and use.
In addition to local residents, we will target employees in office buildings and industrial areas. These customers will benefit from the quick, easy access to refreshments without leaving their workplace. Placing our vending machines in office break rooms, lobbies, and factories will enhance employee satisfaction and productivity.
Students from local schools and colleges will also be a key target group. We will position our machines in educational institutions, near libraries, and student centers where there is a high demand for quick, affordable snacks and beverages. This will cater to both the students’ busy schedules and their need for convenient meal options.
We will tailor our offerings to meet the specific needs of each target group, ensuring a diverse and appealing product range. By focusing on these key customer segments, we will establish a strong presence in the Moorhead community and drive consistent usage of our vending machines. Our strategic placement and targeted approach will ensure that we meet the needs of our diverse customer base effectively.
Customer Needs
QuickTreat Vending Co. can meet the high demand for quality snacks among residents, ensuring freshness and variety to cater to diverse tastes. Customers have access to a selection of healthy options, as well as indulgent treats, providing a balance suitable for different dietary needs and preferences. The convenience of having these snacks readily available 24/7 addresses the busy lifestyle of modern consumers.
In addition to snacks, QuickTreat Vending Co. can offer essential personal care items, which are crucial for unexpected needs. This includes products like hand sanitizers, face masks, and feminine hygiene products, ensuring customers stay prepared even when stores are closed. Such offerings enhance the sense of convenience and reliability that customers seek.
Convenience is a significant factor that QuickTreat Vending Co. can capitalize on by strategically placing vending machines in accessible locations. Customers save time and effort by getting what they need without detouring to a store. This fits well with the fast-paced environment where quick access to necessary items is highly valued.
Moreover, the ease of payment through multiple options like cash, card, and mobile payments enhances user experience. QuickTreat Vending Co. can cater to tech-savvy customers who prefer contactless transactions. This flexibility in payment methods ensures that the vending machines are user-friendly and accessible to everyone.
V. Competitive Analysis
Direct Competitors
QuickTreat Vending Co.’s competitors include the following companies:
East 10 Laundry:
East 10 Laundry offers self-service laundry facilities and vending machines for snacks and beverages. Their price points for laundry services range from $2.50 to $5.00 per load. Vending machine items typically cost between $1.00 and $2.50. The company generates an estimated annual revenue of around $100,000.
Located at 1402 1st Ave N, Moorhead, MN, East 10 Laundry caters primarily to local residents and students. Their key strengths include a convenient location and a clean, well-maintained facility. However, they have limited product variety in their vending machines, which could be a weakness.
Moorhead Travel Information Center Rest Area:
The Moorhead Travel Information Center Rest Area offers restroom facilities, tourist information, and vending machines for snacks and beverages. Prices for vending machine items range from $1.00 to $3.00. The rest area does not generate direct revenue from its services, as it is publicly funded.
Located at 3310 US-10, Moorhead, MN, this rest area serves travelers and tourists passing through the region. A key strength is its high foot traffic and accessibility. However, its vending machine offerings are limited, and the rest area’s primary focus is not on vending services.
Leisure Laundry & Tanning Centre:
Leisure Laundry & Tanning Centre provides self-service laundry, tanning services, and vending machines for snacks and beverages. Laundry services range from $3.00 to $6.00 per load, while tanning sessions cost between $5.00 and $20.00. Vending machine items are priced between $1.00 and $2.50. The company generates an estimated annual revenue of approximately $150,000.
Situated at 1002 Main Ave, Moorhead, MN, Leisure Laundry & Tanning Centre serves local residents, students, and fitness enthusiasts. Their strengths include a diverse range of services and a convenient location. A potential weakness is the higher cost of some services, which may deter budget-conscious customers.
Competitive Advantages
One of our primary competitive advantages is our ability to cater to a wide range of customer preferences by providing a variety of products that surpass our competition. Our vending machines offer an extensive selection of snacks, beverages, and healthy alternatives, ensuring that every customer finds something to suit their taste. By continuously updating our product offerings based on customer feedback and market trends, we maintain a fresh and appealing inventory that keeps customers coming back. This diverse selection not only meets the needs of a broad demographic but also allows us to quickly adapt to changing consumer preferences.
In addition to our varied product range, our strategic placement of vending machines in high-traffic areas around Moorhead, MN, gives us a significant edge. We have carefully chosen locations such as office buildings, schools, gyms, and public transportation hubs to maximize visibility and accessibility. Moreover, our commitment to superior customer service, including regular maintenance and prompt restocking, ensures that our machines are always operational and well-stocked, providing a reliable and convenient experience for our customers. By focusing on these key areas, we position ourselves as the go-to vending solution in the region, driving customer loyalty and sustained growth.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
QuickTreat Vending Co. offers a diverse range of products and services designed to meet the varying needs of its customers. The vending machines are stocked with a wide selection of snacks, which include chips, chocolate bars, cookies, and candies. These snacks are typically priced between $1.00 and $2.50, providing affordable and convenient options for those looking to satisfy their cravings.
Beverages are another key product category. The machines feature both hot and cold drinks, including bottled water, sodas, energy drinks, and coffee. The average price for beverages ranges from $1.50 to $3.00, ensuring that customers can find something to quench their thirst at a reasonable cost.
For health-conscious consumers, QuickTreat Vending Co. includes a selection of healthy options. These items often consist of fruit snacks, granola bars, nuts, and low-calorie beverages. Prices for healthy options generally fall between $1.50 and $3.50, making it easier for customers to make nutritious choices on the go.
The vending machines also feature prepared meals, catering to individuals who need a quick and satisfying meal during their busy day. These meals can include sandwiches, salads, and microwaveable dishes. The average price for prepared meals is between $4.00 and $7.00, offering a convenient alternative to traditional fast food.
In addition to food and beverages, QuickTreat Vending Co. provides personal care and convenience items. These may include travel-sized toiletries, over-the-counter medications, and other essential items that customers might need in a pinch. Prices for these items can range from $1.00 to $5.00, ensuring that customers have access to a variety of necessities without having to make a separate trip to a store.
Overall, QuickTreat Vending Co. aims to offer a comprehensive assortment of products to meet the diverse needs of its customers, all while maintaining competitive pricing to ensure affordability and convenience.
Promotions Plan
QuickTreat Vending Co. expects to attract a broad customer base through a mix of innovative and traditional promotional methods. We will employ a robust online marketing strategy to enhance visibility and engage with potential customers. Our online presence will include a user-friendly website, active social media profiles, and targeted email marketing campaigns. We will utilize search engine optimization (SEO) techniques to ensure our website ranks high in search results, making it easier for customers in Moorhead, MN to find us.
To further boost our online marketing efforts, we will run pay-per-click (PPC) advertising campaigns on platforms like Google AdWords and social media channels. These campaigns will target specific demographics and locations to ensure maximum reach and effectiveness. Additionally, we will create engaging content, such as blog posts, videos, and infographics, to share on our website and social media. This content will highlight the convenience, variety, and quality of our vending machine offerings.
In conjunction with our online marketing efforts, we will employ traditional promotional methods to reach customers who may not be as active online. We will distribute flyers and brochures in high-traffic areas such as shopping centers, schools, and office buildings. We will also participate in local events and sponsor community activities to increase brand awareness and build relationships with local residents and businesses.
Another key tactic will involve strategic partnerships with local businesses and organizations. By placing our vending machines in locations with high foot traffic, such as gyms, hospitals, and corporate offices, we will ensure that our products are easily accessible to a wide range of customers. We will also offer promotions and discounts to encourage trial and repeat purchases.
To maintain customer interest and loyalty, we will implement a customer feedback system to gather insights and continually improve our offerings. Additionally, we will introduce a loyalty program that rewards frequent customers with discounts and special offers. By combining these various promotional methods, QuickTreat Vending Co. will establish a strong presence in Moorhead, MN and become the go-to choice for convenient, high-quality vending machine services.
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 QuickTreat Vending Co., there are several key day-to-day operational processes that we will perform:
- Inventory Management:
- Monitor stock levels in each vending machine to ensure popular items are always available.
- Order new inventory promptly to avoid stockouts.
- Track expiration dates and remove expired products.
- Machine Maintenance:
- Conduct daily checks to ensure machines are in working order.
- Perform routine cleaning to maintain hygiene standards.
- Schedule regular servicing and repair of machines to prevent breakdowns.
- Route Optimization:
- Plan efficient routes for restocking to minimize fuel costs and travel time.
- Use software tools or GPS systems for optimal route planning.
- Customer Service:
- Provide a contact number or email for customer inquiries and complaints.
- Respond to customer feedback promptly to maintain satisfaction.
- Financial Management:
- Collect cash and process electronic payments regularly.
- Maintain accurate financial records, including sales and expenses.
- Analyze sales data to identify trends and make informed business decisions.
- Marketing and Promotions:
- Update the selection of products based on customer preferences and trends.
- Run promotions or special offers to attract more customers.
- Utilize social media and local advertising to increase brand awareness.
- Compliance and Regulations:
- Ensure all vending machines comply with local health and safety regulations.
- Keep updated with changes in laws that may affect operations.
Milestones
QuickTreat Vending Co. expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain necessary capital through loans, investors, or personal funds to cover startup costs including vending machines, inventory, and operational expenses.
- Launch Our Vending Machine Business: Successfully deploy the first set of vending machines in high-traffic locations within Moorhead, MN.
- Establish Supplier Relationships: Form stable and reliable partnerships with suppliers to ensure the consistent availability of inventory and favorable pricing.
- Optimize Machine Placement: Continuously analyze and adjust machine locations to maximize customer traffic and sales.
- Implement Robust Maintenance Protocols: Develop and execute a regular maintenance schedule to keep machines operational and minimize downtime.
- Develop a Marketing Strategy: Launch targeted marketing campaigns to create awareness and drive sales, leveraging social media, local partnerships, and promotions.
- Achieve $15,000/Month in Revenue: Reach a consistent monthly revenue milestone of $15,000 through effective sales and marketing strategies.
- Expand Machine Fleet: Gradually increase the number of vending machines in strategic locations to scale operations and revenue.
- Optimize Inventory Management: Implement inventory management systems to track sales, manage stock levels efficiently, and reduce waste.
- Customer Feedback and Improvement: Collect and analyze customer feedback to make necessary adjustments to product offerings and service quality to enhance customer satisfaction.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
QuickTreat Vending Co. management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Emery Martin, President
Emery Martin has a history of success and has successfully run a vending machine business in the past. With a proven track record in the vending industry, Emery brings a wealth of experience and leadership to QuickTreat Vending Co. His expertise in operations, strategic planning, and business development are critical to steering the company towards achieving its long-term goals. Emery’s ability to innovate and adapt to market changes ensures that QuickTreat Vending Co. remains at the forefront of the vending machine sector.
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 | $1,298,488 | $1,406,042 | $1,522,505 | $1,648,614 | $1,785,169 |
Direct Expenses | $366,806 | $385,493 | $405,132 | $425,772 | $447,463 |
Gross Profit | $931,682 | $1,020,548 | $1,117,372 | $1,222,842 | $1,337,706 |
Gross Profit (%) | 71.8% | 72.6% | 73.4% | 74.2% | 74.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 |
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 | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 |
Funding Requirements/Use of Funds
To accomplish our growth goals, QuickTreat Vending Co. needs $166,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Vending Machines | $50,000 |
Location Buildout | $25,000 |
Vehicle Purchase For Stock Delivery | $20,000 |
Computers And Office Equipment | $5,000 |
Initial Inventory | $10,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Initial Rent Lease | $9,000 |
Staff Salaries First 3 Months | $15,000 |
Initial Marketing Advertising | $5,000 |
Initial Supplies | $2,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,298,488 | $1,406,042 | $1,522,505 | $1,648,614 | $1,785,169 | |
Total Revenues | $1,298,488 | $1,406,042 | $1,522,505 | $1,648,614 | $1,785,169 | |
Direct Costs | ||||||
Direct Costs | $366,806 | $385,493 | $405,132 | $425,772 | $447,463 | |
Total Direct Costs | $366,806 | $385,493 | $405,132 | $425,772 | $447,463 | |
GROSS PROFIT | $931,682 | $1,020,548 | $1,117,372 | $1,222,842 | $1,337,706 | |
GROSS PROFIT % | 71.8% | 72.6% | 73.4% | 74.2% | 74.9% | |
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 | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
Net Profit Margin (%) | 64.3% | 65.5% | 66.6% | 67.7% | 68.8% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $890,596 | $1,811,114 | $2,825,421 | $3,942,071 | $5,170,363 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $890,596 | $1,811,114 | $2,825,421 | $3,942,071 | $5,170,363 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,000,596 | $1,921,114 | $2,935,421 | $4,052,071 | $5,280,363 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $166,000 | $166,000 | $166,000 | $166,000 | $166,000 | |
Total Liabilities | $166,000 | $166,000 | $166,000 | $166,000 | $166,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $834,596 | $1,755,114 | $2,769,421 | $3,886,071 | $5,114,363 | |
Total Equity | $834,596 | $1,755,114 | $2,769,421 | $3,886,071 | $5,114,363 | |
TOTAL LIABILITIES & EQUITY | $1,000,596 | $1,921,114 | $2,935,421 | $4,052,071 | $5,280,363 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
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 | $834,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($110,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($110,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $166,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $166,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $890,596 | $920,518 | $1,014,306 | $1,116,649 | $1,228,291 | |
Cash at Beginning of Period | $0 | $890,596 | $1,811,114 | $2,825,421 | $3,942,071 | |
$890,596 | $1,811,114 | $2,825,421 | $3,942,071 | $5,170,363 |