Hotel Business Plan
Below is our hotel business plan template and sample plan created using our ai business plan generator.
I. Executive Summary
Company Overview
HarborView Hotel is poised to redefine hospitality in its scenic location, offering guests an unparalleled experience that combines luxury with the comfort of home. Situated in a prime location that boasts breathtaking views and easy access to local attractions, our hotel aims to cater to both leisure and business travelers looking for a memorable stay. With a focus on personalized services, modern amenities, and a welcoming atmosphere, we strive to meet the diverse needs and preferences of our guests. Our comprehensive approach ensures that every aspect of the guest experience is thoughtfully curated, from the moment of arrival to departure, setting a new standard for excellence in hospitality.
Success Factors
Our success is anchored in our commitment to delivering exceptional guest experiences through personalized service, state-of-the-art facilities, and a strategic location. We have achieved significant milestones that position us for growth, including securing financial backing, obtaining necessary permits, and developing our facilities. Our team’s dedication to service excellence and our ability to anticipate and respond to guest needs have established us as a preferred choice for travelers. As we continue to focus on innovation and guest satisfaction, our comprehensive approach to hospitality ensures we remain at the forefront of the industry.
Industry Analysis
The hospitality industry is experiencing dynamic changes, driven by evolving guest expectations and technological advancements. Today’s travelers seek personalized experiences, convenience, and high-quality services, prompting hotels to innovate and adapt. The rise of digital platforms has transformed how services are delivered and accessed, making online presence and digital marketing crucial for success. Additionally, the industry is increasingly influenced by sustainability and eco-friendly practices, reflecting a growing consumer preference for responsible travel options. Navigating these trends, HarborView Hotel is well-positioned to meet the demands of modern travelers, leveraging technology and a commitment to quality service to stand out in a competitive landscape.
Customer Analysis
Our target customers span diverse demographics, including both leisure and business travelers seeking quality accommodations and exceptional service. We cater to individuals who value experiences, personalized service, and convenience, whether they’re visiting for work, vacation, or special events. Our strategic location and comprehensive amenities appeal to a broad audience, from families and couples to business executives and event planners. By understanding our customers’ needs and preferences, we tailor our services and offerings to ensure a memorable and satisfying stay, fostering loyalty and repeat business.
Competitive Analysis
Top Competitors:
- Competitor A: Offers a similar range of amenities but lacks personalized services.
- Competitor B: Located in a less advantageous area with limited access to local attractions.
- Competitor C: Focuses on business travelers, missing out on the lucrative leisure market.
Competitive Advantages of HarborView Hotel:
HarborView Hotel distinguishes itself by providing exceptional services that enhance the guest experience, setting us apart from competitors. Our strategic location, modern facilities, and commitment to personalized service ensure we meet the diverse needs of our guests. With an emphasis on convenience, comfort, and a tailored guest experience, we offer a compelling choice for travelers looking for something more than just a place to stay.
Marketing Plan
At HarborView Hotel, our marketing plan is centered around showcasing our exceptional range of products, services, and competitive pricing. We offer a variety of accommodations and amenities designed to cater to the needs of modern travelers, from luxurious rooms to high-speed internet and an inviting pool area. Our pricing strategy is competitive, aimed at offering value for money while attracting a broad customer base. To promote our offerings, we have developed a comprehensive promotions plan that includes targeted digital marketing campaigns, social media engagement, and strategic partnerships with travel agencies. These efforts aim to increase our visibility, drive bookings, and ultimately position us as the go-to destination for travelers seeking a unique and memorable stay.
Operations Plan
Our operations plan outlines the key processes and milestones necessary for the successful launch and management of HarborView Hotel. From securing financial backing and obtaining the necessary permits to completing facility development and recruiting a skilled team, each step is designed to ensure smooth operations and exceptional guest experiences. We are committed to implementing the latest technology systems for efficient property and reservation management and have set clear revenue targets to ensure financial sustainability. Our focus on continuous improvement, driven by guest feedback, underscores our dedication to excellence in hospitality.
Management Team
Our management team at HarborView Hotel brings together experienced professionals with a passion for hospitality and a commitment to excellence. Each team member contributes a wealth of knowledge in their respective areas, from operations and service delivery to marketing and financial management. Together, we share a vision for creating an unparalleled guest experience that sets new standards in the hospitality industry. Our collective expertise and dedication are the foundation of our success, driving our efforts to achieve and exceed our strategic goals.
Financial Plan
To achieve our growth goals, HarborView Hotel requires significant investment. This capital will be allocated towards completing our facility development, implementing technology systems, and covering initial operational costs. Our financial strategy is designed to ensure we have the resources needed to deliver exceptional service from day one, setting the stage for long-term success and profitability.
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 | $2,819,574 | $3,053,120 | $3,306,011 | $3,579,848 | $3,876,368 |
Direct Expenses | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
Gross Profit | $1,596,886 | $1,768,142 | $1,955,569 | $2,160,608 | $2,384,823 |
Gross Profit (%) | 56.6% | 57.9% | 59.2% | 60.4% | 61.5% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,499,801 | $1,668,111 | $1,852,503 | $2,054,415 | $2,275,409 |
Depreciation | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 |
Income Tax Expense | $453,180 | $512,089 | $576,626 | $647,295 | $724,643 |
Net Income | $841,620 | $951,022 | $1,070,877 | $1,202,120 | $1,345,766 |
II. Company Overview
HarborView Hotel is a newly established hotel serving the vibrant community of Baytown, TX. As a local hotel, we take pride in filling the gap in high-quality local accommodations that our area has been missing. Our commitment to excellence and our deep understanding of what makes a stay truly memorable positions us as a standout choice for both visitors and locals alike.
At HarborView Hotel, we offer a wide array of products and services designed to cater to the diverse needs of our guests. Our room accommodations are meticulously crafted for comfort and style, ensuring a restful stay whether you’re here on business or leisure. Our dining and catering services aim to tantalize your taste buds with exquisite culinary creations, making every meal an experience to look forward to. For those planning meetings or special events, our meeting and event spaces provide the perfect backdrop, equipped with the latest technology and supported by our expert staff. Recreation is not forgotten; our recreational facilities are designed to offer relaxation and fun in equal measure. Additionally, our concierge and guest services are always at hand to ensure your stay is hassle-free and enjoyable, from making reservations to providing insightful local recommendations.
Located in the heart of Baytown, TX, HarborView Hotel is perfectly positioned to serve the needs of our community and visitors. Our strategic location not only offers stunning views but also easy access to local attractions and businesses, making us an ideal choice for those seeking convenience and quality.
HarborView Hotel is uniquely qualified to succeed for several reasons. Firstly, our founder brings invaluable experience from successfully running a previous hotel, ensuring we understand the industry deeply and know what it takes to stand out. Moreover, our commitment to providing superior services is designed to enhance the guest experience significantly. From the moment you step through our doors, our focus on convenience, comfort, and a comprehensive range of amenities is evident, catering to various needs and preferences to ensure a memorable stay.
Since our founding on January 5th, 2024, as an S Corporation, we have achieved several significant milestones. We have developed our unique company name and designed a logo that represents our brand’s values and vision. Finding an excellent location was crucial, and we are proud to say we have secured a spot that not only meets but exceeds our expectations. These accomplishments mark the beginning of our journey, and we are excited about what the future holds for HarborView Hotel.
III. Industry Analysis
The hotel industry in the United States is a thriving sector with a significant market size. As of now, the industry is estimated to be worth over $200 billion, making it one of the largest hospitality markets in the world. With an increasing number of travelers both domestically and internationally, the demand for hotel accommodations is expected to continue to grow in the coming years.
One of the trends in the hotel industry that bodes well for HarborView Hotel is the shift towards experiential travel. Travelers are increasingly looking for unique and immersive experiences during their stay, rather than just a place to sleep. HarborView Hotel, with its prime location in Baytown, TX, can take advantage of this trend by offering personalized and memorable experiences to guests, setting itself apart from competitors.
Another trend in the hotel industry that HarborView Hotel can benefit from is the rise of technology in enhancing guest experiences. From mobile check-in to keyless entry systems, technology is playing a crucial role in streamlining operations and improving customer satisfaction. By implementing cutting-edge technology solutions, HarborView Hotel can provide a seamless and convenient experience for guests, ultimately driving growth and success in the competitive hotel market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target business travelers visiting Baytown, TX for corporate meetings, conferences, and work-related events. Given our proximity to the local industrial hubs and business centers, our facilities will include high-speed internet, comfortable workspaces, and conference rooms to meet their professional needs. Additionally, we will ensure early check-in and late check-out options to accommodate their busy schedules.
Families on vacation will also be a primary customer segment for our hotel. With attractions such as parks, museums, and waterfront activities nearby, we will provide family-friendly amenities including spacious rooms, kid-friendly menus, and recreational activities. Our concierge services will also help families plan their local outings effectively.
Leisure travelers seeking a getaway will find our hotel an inviting option. We will offer packages that include spa treatments, fine dining experiences, and local tours to enhance their stay. Our scenic views and luxurious accommodations will cater to those looking for relaxation and comfort.
Local residents will be another key target market, especially for hosting events such as weddings, parties, and corporate gatherings. We will provide event planning services, customizable menus, and attractive event spaces to meet their needs. Special staycation packages will also appeal to residents looking for a short escape within their own city.
Customer Needs
HarborView Hotel meets the need for high-quality services aimed at providing a comfortable and enjoyable stay. Guests can expect immaculate rooms, high-speed internet, and luxurious amenities to enhance their experience. Personalized services, such as concierge and room service, cater to individual preferences and elevate the overall satisfaction of our guests.
Business travelers have access to state-of-the-art conference rooms and workspaces designed to facilitate productivity. The hotel’s strategic location offers convenient access to local businesses and attractions, making it an ideal choice for corporate stays. Additionally, transportation services ensure seamless commutes and transfers.
Families and leisure travelers enjoy a range of recreational activities and facilities such as a swimming pool, fitness center, and kid-friendly areas. Dining options include a variety of cuisines, ensuring that every palate is satisfied. Special packages and deals cater to diverse travel needs, making vacations more affordable and enjoyable.
HarborView Hotel also addresses the need for safety and security with 24/7 surveillance and secure entry systems. Eco-friendly practices and sustainability initiatives align with the growing demand for responsible tourism. The hotel’s commitment to guest satisfaction is evident in its consistent efforts to innovate and improve its service offerings.
V. Competitive Analysis
Direct Competitors
HarborView Hotel’s competitors include the following companies:
Hilton Garden Inn Houston-Baytown
Hilton Garden Inn Houston-Baytown offers a variety of rooms and suites equipped with modern amenities such as free Wi-Fi, flat-screen TVs, and mini-fridges. The hotel features a business center, fitness center, indoor pool, and an on-site restaurant. The price points range from $120 to $200 per night. The company generates significant revenues due to its premium brand and comprehensive services.
Located at 4910 E Chase St, Baytown, TX, it primarily serves business travelers, tourists, and families. Its key strengths include brand recognition, quality service, and comprehensive amenities. However, its higher price points can be a weakness for budget-conscious travelers.
SureStay Hotel By Best Western Baytown
SureStay Hotel By Best Western Baytown offers clean and comfortable rooms with amenities like free Wi-Fi, flat-screen TVs, and mini-fridges. The hotel also provides free continental breakfast, an outdoor pool, and a business center. The price points range from $80 to $120 per night, making it an affordable option for many travelers. This hotel generates moderate revenues due to its budget-friendly pricing and essential services.
Located at 5021 I-10 East, Baytown, TX, it serves budget-conscious travelers, families, and business travelers. Its strengths include affordability, essential amenities, and a good location. However, it lacks some of the premium services and amenities found in higher-end hotels, which can be a drawback for some customers.
Comfort Suites Baytown I – 10
Comfort Suites Baytown I – 10 provides spacious suites with amenities such as free Wi-Fi, flat-screen TVs, and mini-fridges. The hotel also features a fitness center, outdoor pool, free breakfast, and a business center. The price points range from $100 to $150 per night. The hotel generates steady revenues due to its combination of affordability and higher-end amenities.
Located at 7209 Garth Rd, Baytown, TX, it serves families, business travelers, and tourists. Its strengths include spacious suites, a good range of amenities, and competitive pricing. However, it may face challenges in brand recognition compared to more established competitors like Hilton.
Competitive Advantages
At HarborView Hotel, we pride ourselves on providing exceptional services aimed at enhancing the guest experience. Our commitment to convenience, comfort, and a range of amenities ensures that we meet the diverse needs and preferences of our guests. We offer personalized services that go beyond standard expectations, making each guest feel valued and cared for. Our staff is trained to anticipate and respond to the needs of our guests promptly, ensuring a seamless and enjoyable stay.
We also benefit from a strategic location that offers picturesque views and easy access to local attractions, making us an ideal choice for both leisure and business travelers. Our state-of-the-art facilities, including high-speed internet, a modern fitness center, and an inviting pool area, cater to the needs of today’s discerning travelers. Additionally, we offer flexible meeting and event spaces equipped with the latest technology, making us a preferred choice for corporate events and social gatherings. Our comprehensive approach to hospitality sets us apart, ensuring that our guests have an exceptional experience from the moment they arrive.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
HarborView Hotel offers a variety of room accommodations to cater to different preferences and budgets. Standard rooms, equipped with essential amenities, are priced at approximately $120 per night. Deluxe rooms, offering additional comfort and better views, are available for around $180 per night. For guests seeking a more luxurious experience, suites with separate living areas and premium amenities are priced at about $300 per night.
The dining and catering services provide guests with a range of culinary options. The on-site restaurant serves breakfast, lunch, and dinner, with meals averaging between $15 and $50 per person, depending on the selection. For events, the hotel offers customizable catering packages starting at $25 per person, ensuring a tailored dining experience for any occasion.
Meeting and event spaces are designed to accommodate various types of gatherings, from corporate meetings to social events. Small meeting rooms, ideal for intimate gatherings or business meetings, are available for around $100 per hour. Larger event spaces, suitable for conferences or weddings, can be rented for approximately $1,500 per day. Audio-visual equipment and event planning services are also available to enhance the experience.
Recreational facilities include a fitness center, swimming pool, and spa services. Access to the fitness center and swimming pool is complimentary for hotel guests. Spa treatments, such as massages and facials, are available for an additional fee, with prices ranging from $80 to $200 depending on the service.
Concierge and guest services are dedicated to enhancing the overall guest experience. The concierge team can assist with booking local tours, making restaurant reservations, and providing information about local attractions. Additionally, the hotel offers complimentary Wi-Fi, luggage storage, and a 24-hour front desk service to ensure guests have a comfortable and convenient stay.
Promotions Plan
We will employ a variety of promotional methods and tactics to attract customers to HarborView Hotel. Our strategy includes online marketing, social media engagement, email marketing, search engine optimization (SEO), and partnerships with local businesses. Additionally, we will leverage traditional marketing methods and special promotions to ensure a steady flow of guests.
Online marketing will be a cornerstone of our promotional efforts. We will create a user-friendly, visually appealing website that highlights our unique amenities, room options, and special offers. Our website will be optimized for search engines to ensure high visibility when potential guests search for accommodations in Baytown, TX. We will also invest in pay-per-click (PPC) advertising to drive immediate traffic to our site.
Social media will play a significant role in our marketing strategy. We will maintain active profiles on platforms such as Facebook, Instagram, and Twitter, where we will share engaging content, special promotions, and updates about our hotel. We will encourage guests to share their experiences on social media and tag our hotel, increasing our online reach organically.
Email marketing will be another important tactic. We will build an email list of past guests and potential customers and regularly send them newsletters featuring special promotions, upcoming events, and exclusive offers. Personalized emails will help us build a loyal customer base and encourage repeat visits.
In addition to online efforts, we will form partnerships with local businesses and tourism boards. These partnerships will enable us to offer package deals and cross-promotions that benefit both parties. For example, we might collaborate with local restaurants to provide dining discounts or with nearby attractions to offer bundled tickets.
Traditional marketing methods will also be part of our strategy. We will use print advertising in local newspapers and magazines, as well as distribute flyers and brochures in high-traffic areas. We will also participate in local events and trade shows to increase our visibility within the community.
Special promotions will be a key tactic to attract guests. We will offer seasonal discounts, loyalty programs, and exclusive packages to entice both new and returning customers. For example, we might provide discounted rates for long-term stays or special packages for weddings and corporate events.
By combining these promotional methods and tactics, we expect to build a strong brand presence and attract a diverse range of guests to HarborView Hotel. Our comprehensive marketing strategy will ensure that we stand out in the competitive hospitality market in Baytown, TX.
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 HarborView Hotel, there are several key day-to-day operational processes that we will perform:
- Provide exceptional customer service to ensure guest satisfaction and foster repeat business.
- Maintain a clean and welcoming environment throughout the hotel, including guest rooms, common areas, and outdoor spaces.
- Manage reservations efficiently through an advanced booking system, both online and offline.
- Coordinate with housekeeping staff to ensure timely and thorough room cleaning and maintenance.
- Oversee the front desk operations to facilitate smooth check-ins, check-outs, and guest inquiries.
- Offer a variety of dining options by running an in-house restaurant and room service with high-quality food and beverages.
- Ensure the security and safety of guests by implementing robust security measures and protocols.
- Handle financial transactions accurately, including guest billing, payroll, and vendor payments.
- Track and manage inventory for housekeeping, maintenance, and restaurant supplies.
- Facilitate regular staff training and development programs to maintain high service standards.
- Address guest complaints and issues promptly and efficiently to maintain a positive reputation.
- Monitor and manage online reviews and social media presence to engage with customers and attract new guests.
- Collaborate with local businesses and tourist attractions to offer exclusive packages and promotions.
- Implement sustainable practices to minimize environmental impact and enhance the hotel’s appeal.
- Stay updated with industry trends and competitors to continuously improve services and offerings.
Milestones
HarborView Hotel expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Financial Backing: Obtain necessary funding through loans, investors, or other financial instruments to ensure sufficient capital for initial operations and unforeseen expenses.
- Obtain Permits and Licenses: Acquire all necessary permits and licenses including health, safety, and business operation permits to ensure legal compliance and smooth operations.
- Facility Development: Complete the construction and interior design of the hotel to provide a welcoming and comfortable environment for guests.
- Recruit and Train Staff: Hire essential staff members including management, housekeeping, front desk, and maintenance, ensuring comprehensive training in customer service and hotel operations.
- Implement Technology Systems: Install and test essential technology systems including property management systems (PMS), reservation systems, and point-of-sale (POS) systems.
- Launch Our Hotel: Organize a grand opening event to attract initial guests, media attention, and local community support.
- Marketing and Promotion: Execute targeted marketing campaigns including digital marketing, social media promotion, and partnerships with travel agencies to create brand awareness and drive bookings.
- Establish Operational Procedures: Develop and document standard operating procedures (SOPs) for all aspects of hotel operations to ensure consistency and quality in service delivery.
- Achieve $15,000/month in Revenue: Implement strategic pricing, promotions, and upselling techniques to reach a monthly revenue target of $15,000, ensuring financial sustainability.
- Continuous Guest Feedback and Improvement: Establish a system for collecting and analyzing guest feedback to continuously improve services and address any issues promptly, fostering guest satisfaction and repeat business.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
HarborView Hotel management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Luna Nelson, President
Luna Nelson brings a wealth of experience to the HarborView Hotel, having successfully run a hotel in the past. With a proven track record of operational excellence and strategic leadership, Luna is well-equipped to guide HarborView Hotel towards lasting success. Her expertise in hospitality management ensures that both the guest experience and operational efficiency are top priorities.
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 | $2,819,574 | $3,053,120 | $3,306,011 | $3,579,848 | $3,876,368 |
Direct Expenses | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
Gross Profit | $1,596,886 | $1,768,142 | $1,955,569 | $2,160,608 | $2,384,823 |
Gross Profit (%) | 56.6% | 57.9% | 59.2% | 60.4% | 61.5% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,499,801 | $1,668,111 | $1,852,503 | $2,054,415 | $2,275,409 |
Depreciation | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 |
Income Tax Expense | $453,180 | $512,089 | $576,626 | $647,295 | $724,643 |
Net Income | $841,620 | $951,022 | $1,070,877 | $1,202,120 | $1,345,766 |
Funding Requirements/Use of Funds
To accomplish our growth goals, HarborView Hotel needs $950,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $100,000 |
Furniture | $200,000 |
Equipment | $150,000 |
Machines | $50,000 |
Computers and IT Infrastructure | $50,000 |
Non Capital Investments | |
---|---|
Working Capital | $200,000 |
Initial Rent/Lease | $20,000 |
Staff Salaries (First 3 Months) | $100,000 |
Initial Marketing and Advertising | $50,000 |
Supplies | $10,000 |
Insurance | $20,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,819,574 | $3,053,120 | $3,306,011 | $3,579,848 | $3,876,368 | |
Total Revenues | $2,819,574 | $3,053,120 | $3,306,011 | $3,579,848 | $3,876,368 | |
Direct Costs | ||||||
Direct Costs | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
Total Direct Costs | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
GROSS PROFIT | $1,596,886 | $1,768,142 | $1,955,569 | $2,160,608 | $2,384,823 | |
GROSS PROFIT % | 56.6% | 57.9% | 59.2% | 60.4% | 61.5% | |
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 | $1,499,801 | $1,668,111 | $1,852,503 | $2,054,415 | $2,275,409 | |
Depreciation | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,389,801 | $1,558,111 | $1,742,503 | $1,944,415 | $2,165,409 | |
Interest Expense | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | |
PRETAX INCOME | $1,294,801 | $1,463,111 | $1,647,503 | $1,849,415 | $2,070,409 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,294,801 | $1,463,111 | $1,647,503 | $1,849,415 | $2,070,409 | |
Income Tax Expense | $453,180 | $512,089 | $576,626 | $647,295 | $724,643 | |
NET INCOME | $841,620 | $951,022 | $1,070,877 | $1,202,120 | $1,345,766 | |
Net Profit Margin (%) | 29.8% | 31.1% | 32.4% | 33.6% | 34.7% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,221,577 | $2,268,089 | $3,433,072 | $4,734,439 | $5,221,789 | |
Other Current Assets | $242,022 | $262,068 | $283,776 | $298,320 | $323,030 | |
Total Current Assets | $1,463,599 | $2,530,158 | $3,716,848 | $5,032,760 | $5,544,820 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $550,000 | $550,000 | $550,000 | $550,000 | $550,000 | |
Accum Depreciation | $110,000 | $220,000 | $330,000 | $440,000 | $550,000 | |
Net fixed assets | $440,000 | $330,000 | $220,000 | $110,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,903,599 | $2,860,158 | $3,936,848 | $5,142,760 | $5,544,820 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $111,978 | $117,514 | $123,327 | $127,119 | $133,413 | |
Debt outstanding | $950,000 | $950,000 | $950,000 | $950,000 | $0 | |
Total Liabilities | $1,061,978 | $1,067,514 | $1,073,327 | $1,077,119 | $133,413 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $841,620 | $1,792,643 | $2,863,520 | $4,065,640 | $5,411,407 | |
Total Equity | $841,620 | $1,792,643 | $2,863,520 | $4,065,640 | $5,411,407 | |
TOTAL LIABILITIES & EQUITY | $1,903,599 | $2,860,158 | $3,936,848 | $5,142,760 | $5,544,820 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $841,620 | $951,022 | $1,070,877 | $1,202,120 | $1,345,766 | |
Change in Working Capital | ($130,043) | ($14,510) | ($15,894) | ($10,752) | ($18,416) | |
Plus Depreciation | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $821,577 | $1,046,512 | $1,164,983 | $1,301,367 | $1,437,349 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($550,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($550,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $950,000 | $0 | $0 | $0 | ($950,000) | |
Net Cash Flow from Financing | $950,000 | $0 | $0 | $0 | ($950,000) | |
Net Cash Flow | $1,221,577 | $1,046,512 | $1,164,983 | $1,301,367 | $487,349 | |
Cash at Beginning of Period | $0 | $1,221,577 | $2,268,089 | $3,433,072 | $4,734,439 | |
$1,221,577 | $2,268,089 | $3,433,072 | $4,734,439 | $5,221,789 |