Travel Agency Business Plan
Below is our travel agency business plan template and sample plan created using what we consider the best free ai business plan generator.
I. Executive Summary
Company Overview
At HorizonEcliptic Travel, based in Streamwood, IL, we’ve embarked on a mission to revolutionize the travel planning and booking experience for both leisure and business travelers in our community. Recognizing the lack of high-quality local travel services, our agency offers personalized, comprehensive travel solutions. From meticulously curated vacation packages, hassle-free flight and hotel bookings, to expert cruise planning and full-service corporate travel solutions, our goal is to make travel planning seamless and enjoyable. Launched on January 4, 2024, as a S Corporation, we are dedicated to delivering unparalleled travel services, ensuring our customers can focus on the joy of their travels while we handle the logistics.
Success Factors
Our foundation for success is built upon the extensive experience of our founder, Jasper Myers, who has previously run a successful travel agency. This experience provides us with the knowledge and skills necessary to exceed our clients’ expectations. Our approach to offering comprehensive travel planning services sets us apart from our competitors. Since our inception, we have achieved significant milestones, including developing a distinctive logo, securing an ideal location for our operations, and coining a unique company name that reflects our mission and vision. These accomplishments are pivotal in establishing our presence and propelling our growth in the travel industry.
Industry Analysis
The Travel Agency industry in the United States, currently valued at approximately $36 billion, is anticipated to grow as more people seek unique and personalized travel experiences. HorizonEcliptic Travel is well-positioned to capitalize on this trend by offering customized travel packages and leveraging technology to enhance customer service. The shift towards experiential travel and the use of technology for bookings are trends that we embrace, allowing us to differentiate ourselves in the market and attract customers seeking tailor-made travel solutions.
Customer Analysis
Our target customer base in Streamwood, IL, encompasses families, couples, solo travelers, corporate clients, adventure seekers, senior citizens, and group travel organizers. We are dedicated to catering to the varied needs of these segments with our customized and convenient travel solutions. From personalized corporate travel packages to adventure travel experiences and senior-friendly trips, our aim is to provide exceptional, tailored services that ensure a seamless and enjoyable travel experience for all our clients.
Competitive Analysis
Our main competitors include Let’s Get Going Travel – Dream Vacations, Old Town Travel, and C & C Travel, each offering a variety of travel services. Let’s Get Going Travel is known for its wide range of vacation planning services, Old Town Travel for its personalized service, and C & C Travel for its comprehensive services and corporate travel management. HorizonEcliptic Travel differentiates itself by offering more comprehensive solutions, leveraging technology, and fostering partnerships to provide unique experiences and superior customer service, making us the premier choice for discerning travelers.
Marketing Plan
HorizonEcliptic Travel’s marketing strategy encompasses a variety of vacation packages, flight and hotel booking services, travel insurance, cruise planning, and corporate travel solutions, with prices tailored to meet diverse customer needs. To attract and retain customers, we will utilize online marketing, social media engagement, SEO, content marketing with travel influencers, and local community involvement. Our promotions plan includes targeted online advertising, participation in local events, a referral program, and leveraging analytics to optimize marketing efforts. By employing these diverse promotional methods, we aim to build our brand presence and customer base in the travel industry.
Operations Plan
To guarantee the success of HorizonEcliptic Travel, our operational plan includes responding to customer inquiries promptly, updating travel packages, coordinating with service providers, managing financial transactions, and ensuring customer satisfaction through professional service. We will also focus on marketing and staff training to enhance our service offerings. Key milestones include the launch of our agency, establishing vendor partnerships, developing our website, achieving monthly revenue goals, hiring and training staff, and expanding our service offerings to meet the growing needs of our customers.
Management Team
Under the leadership of Jasper Myers, our President with a successful track record in the travel industry, the HorizonEcliptic Travel management team is equipped with the experience and expertise needed to realize our business plan. Jasper’s strategic vision and operational knowledge are crucial in guiding our company towards sustained growth and ensuring our customers receive the highest level of service.
Financial Plan
To achieve our growth objectives, HorizonEcliptic Travel requires $78,000 in funding. This investment will be allocated towards capital improvements, operational expenses, staff salaries, marketing and advertising initiatives, and other essential business needs. These funds are pivotal in ensuring we can provide exceptional service to our customers, expand our offerings, and secure a strong foothold in the competitive travel market.
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 | $3,116,372 | $3,374,501 | $3,654,012 | $3,956,675 | $4,284,407 |
Direct Expenses | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 |
Gross Profit | $1,649,146 | $1,832,527 | $2,033,482 | $2,253,586 | $2,494,553 |
Gross Profit (%) | 52.9% | 54.3% | 55.7% | 57% | 58.2% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,552,061 | $1,732,497 | $1,930,416 | $2,147,393 | $2,385,139 |
Depreciation | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $7,800 | $7,800 | $7,800 | $7,800 | $7,800 |
Income Tax Expense | $539,091 | $602,243 | $671,515 | $747,457 | $830,668 |
Net Income | $1,001,169 | $1,118,453 | $1,247,100 | $1,388,135 | $1,542,670 |
II. Company Overview
HorizonEcliptic Travel is a new Travel Agency dedicated to serving the vibrant community of Streamwood, IL. As a local travel agency, we’ve identified a significant opportunity to elevate the travel planning and booking experience in our area, where high-quality local travel services have been notably absent. Our mission is to fill this gap by offering personalized, comprehensive travel solutions that cater to both leisure and business travelers alike.
At HorizonEcliptic Travel, we pride ourselves on our diverse array of products and services tailored to meet the needs of our clients. Our offerings include meticulously curated vacation packages, hassle-free flight and hotel bookings, reliable travel insurance options, expert cruise planning and booking services, and full-service corporate travel solutions. Our aim is to streamline the travel planning process, ensuring our customers can focus on enjoying their travels, rather than worrying about the logistics.
Our home base in Streamwood, IL, positions us perfectly to serve the local community and beyond. We understand the unique needs of our clients in Streamwood and are committed to providing them with unparalleled travel services right on their doorstep.
Our confidence in our success is rooted in several key factors. The founder of HorizonEcliptic Travel brings invaluable experience from previously running a successful travel agency, ensuring we have the knowledge and skills to exceed our clients’ expectations. Moreover, our comprehensive approach to travel planning sets us apart from the competition, offering more than just bookings, but a complete, enjoyable travel experience.
Since our launch on January 4, 2024, as a S Corporation, HorizonEcliptic Travel has hit several important milestones. We have developed a distinctive logo that embodies our brand’s identity and values, coined our unique company name that reflects our mission and vision, and secured an ideal location that serves as the heart of our operations. These accomplishments, though early, are fundamental steps towards establishing our presence and growing our business in the travel industry.
III. Industry Analysis
The Travel Agency industry in the United States is a significant market, with a current size of approximately $36 billion. This industry encompasses a wide range of services, including booking flights, accommodations, transportation, and tours for individuals and groups. With a growing number of people looking to travel and explore new destinations, the demand for travel agency services is expected to continue to increase in the coming years.
One of the key trends in the Travel Agency industry is the shift towards personalized and experiential travel services. Customers are increasingly looking for unique and tailored experiences that cater to their specific interests and preferences. This trend bodes well for HorizonEcliptic Travel, as a new Travel Agency serving customers in Streamwood, IL. By offering personalized travel packages and curated experiences, HorizonEcliptic Travel can differentiate itself in the market and attract customers looking for customized travel solutions.
Another trend in the Travel Agency industry is the increasing use of technology to enhance the customer experience. From online booking platforms to virtual reality tours, technology is playing a crucial role in shaping the way travelers plan and book their trips. HorizonEcliptic Travel can leverage these technological advancements to streamline its operations, improve customer service, and reach a wider audience of potential travelers. By staying abreast of the latest industry trends and innovations, HorizonEcliptic Travel can position itself as a leading player in the competitive travel agency market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents in Streamwood, IL who seek personalized and convenient travel planning services. This customer segment will include families, couples, and solo travelers looking for both domestic and international vacation packages. We will tailor our offerings to meet the diverse needs and preferences of this community. In addition to local residents, we will also target corporate clients in Streamwood and nearby areas. These business travelers will require efficient and seamless travel solutions, including flight bookings, hotel accommodations, and car rentals.
We will offer customized corporate travel packages that streamline their travel experience. We will further expand our services to include adventure travelers and outdoor enthusiasts. This segment will be interested in activities such as hiking, skiing, and scuba diving in various exotic locations. We will curate specialized adventure travel packages that cater to their specific interests and requirements. Another key target group will be senior citizens who seek hassle-free and well-organized travel experiences. We will provide senior-friendly travel options, including guided tours, accessible accommodations, and medical support services. Our goal will be to ensure that senior travelers enjoy a safe and comfortable journey.
Finally, we will also target group travel organizers who plan trips for educational, religious, or recreational purposes. These groups will benefit from our expertise in arranging large-scale travel logistics, including transportation, lodging, and event planning. We will work closely with group leaders to customize travel itineraries that meet their unique needs.
Customer Needs
Customers expect high-quality services to help them plan and enjoy their vacations and business trips. HorizonEcliptic Travel can provide personalized travel itineraries that cater to individual preferences and budgets. With a focus on customer satisfaction, they ensure every detail is meticulously arranged.
Travelers look for convenience and efficiency in their travel arrangements. HorizonEcliptic Travel offers comprehensive packages that include flights, accommodations, and local transportation. By handling all logistics, they give clients peace of mind and a stress-free experience.
Business clients need reliable and timely arrangements for their trips. HorizonEcliptic Travel provides tailored solutions for corporate travel, including last-minute bookings and flexible itineraries. Their dedicated support helps business travelers stay focused on their work.
In today’s digital age, customers also seek seamless online booking options and 24/7 customer support. HorizonEcliptic Travel employs advanced technology to offer an easy-to-use online platform and responsive customer service. This ensures that clients can make bookings and get assistance whenever they need it.
Additionally, eco-conscious travelers look for sustainable travel options. HorizonEcliptic Travel promotes eco-friendly practices and offers packages that include sustainable accommodations and activities. This commitment helps clients travel responsibly while enjoying their trips.
V. Competitive Analysis
Direct Competitors
Let’s Get Going Travel – Dream Vacations
Let’s Get Going Travel – Dream Vacations offers a wide range of vacation planning services, including cruises, all-inclusive resorts, guided tours, and custom travel packages. Their price points vary based on the destination and package, typically ranging from budget to luxury options. Revenues are strong, thanks to their extensive network and established reputation in the travel industry. They operate primarily online but also have a physical office in a nearby town, making them accessible to both local and remote clients. Their customer segments include families, couples, solo travelers, and corporate clients. They serve customers nationwide, with a focus on popular vacation destinations both domestic and international.
Key strengths include their affiliation with Dream Vacations, providing access to exclusive deals and a robust support system. However, their reliance on a franchise model can sometimes limit their flexibility and innovation.
Old Town Travel
Old Town Travel specializes in personalized travel planning, from weekend getaways to elaborate international trips. Their services include flight bookings, accommodation arrangements, car rentals, and travel insurance. Price points are competitive, often designed to cater to mid-range to high-end travelers. The agency has been generating steady revenues, supported by a loyal client base and referrals. Located in the heart of Streamwood, they have a strong local presence and focus on serving the community. Their customer segments are diverse, including retirees, honeymooners, and adventure seekers.
They primarily serve the Midwest but have clients planning trips worldwide. Key strengths include personalized service and deep local knowledge. However, their smaller size can limit their bargaining power with suppliers.
C & C Travel
C & C Travel offers comprehensive travel services, including group tours, individual travel planning, and corporate travel management. Their price points are varied, catering to budget-conscious travelers as well as luxury seekers. Their revenue streams are robust, benefiting from a mix of both individual and corporate clients. They operate from a well-established office in Streamwood, with additional support available online. Customer segments include groups such as schools, churches, and businesses, along with individual travelers. They serve a broad geography, focusing on both domestic and international destinations.
Key strengths include their ability to handle large group bookings and strong corporate relationships. However, they may struggle with providing the same level of personalized service to smaller, individual clients.
Competitive Advantages
At HorizonEcliptic Travel, we pride ourselves on offering more comprehensive solutions for both leisure and business travelers, ensuring a seamless and enjoyable travel experience. Our team of seasoned travel experts customizes travel packages to meet the unique needs and preferences of each client, whether they are seeking a luxurious holiday or an efficient business trip. We leverage cutting-edge technology to provide real-time updates, personalized itineraries, and a robust support system that is available around the clock.
Another competitive advantage we have is our extensive network of partnerships with airlines, hotels, and local tour operators. These relationships enable us to offer exclusive deals and unique experiences that are not readily available through other travel agencies. Additionally, our user-friendly online platform allows clients to effortlessly plan and book their trips, while our exceptional customer service ensures that any issues are promptly addressed. By focusing on personalized service, advanced technology, and strategic partnerships, HorizonEcliptic Travel stands out as a premier choice for discerning travelers.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
HorizonEcliptic Travel offers a variety of vacation packages, meticulously crafted to meet diverse customer preferences. These packages can range from family-friendly getaways to romantic retreats and adventure trips. On average, vacation packages are priced at around $1,500 per person, depending on the destination, duration, and inclusions.
For those looking to book flights and hotels, HorizonEcliptic Travel provides comprehensive booking services. Customers can choose from a wide range of airlines and accommodation options, ensuring flexibility and convenience. The average cost for flight and hotel bookings varies widely, but generally, customers can expect to spend approximately $800 to $2,000 per person for a round-trip flight and a week’s stay at a mid-range hotel.
Travel insurance is another essential service offered. This service provides peace of mind by covering unforeseen events such as trip cancellations, medical emergencies, and lost luggage. The average cost for travel insurance is about $100 to $300 per trip, depending on the coverage and duration of the travel.
For those interested in ocean adventures, HorizonEcliptic Travel specializes in cruise planning and booking. Customers can choose from a variety of cruise lines, destinations, and durations. On average, cruise bookings are priced at around $1,200 per person for a seven-day cruise, inclusive of meals and entertainment onboard.
Corporate travel services are also a significant part of HorizonEcliptic Travel’s offerings. These services include organizing business trips, conferences, and incentive travel programs. Corporate clients can expect tailored travel solutions that are both cost-effective and efficient. The average cost for corporate travel services varies significantly based on the scope and scale of the travel requirements but typically starts at $500 per trip per person.
Promotions Plan
In order to attract customers and establish a strong market presence, we at HorizonEcliptic Travel will employ a variety of promotional methods and tactics. Our primary focus will be on Online Marketing, where we will leverage multiple digital platforms to reach potential customers.
We will develop a comprehensive online marketing strategy that includes the use of social media platforms such as Facebook, Instagram, and Twitter. These platforms will allow us to engage with customers, share travel tips, promote special offers, and create a community around our brand. Paid advertising campaigns on these platforms will target specific demographics, ensuring that our promotions reach the right audience.
Our website will be a critical component of our online marketing efforts. We will ensure it is search engine optimized (SEO) to appear prominently in search results for relevant keywords. Additionally, we will maintain a blog featuring travel guides, destination reviews, and travel tips to drive organic traffic and establish our expertise in the industry. We will also implement an email marketing campaign to keep our customers informed about new travel packages, special deals, and travel news. Personalized emails will help build a stronger relationship with our clients and encourage repeat business.
Moreover, we will utilize content marketing by partnering with travel influencers and bloggers. These collaborations will help us reach a broader audience and lend credibility to our brand. Influencers will share their travel experiences and recommendations, encouraging their followers to consider our services.
In addition to online marketing, we will participate in local events and sponsorships within the Streamwood community. By sponsoring local events and participating in community fairs, we will increase our visibility and build relationships with potential customers. We will also offer exclusive deals and discounts to locals, encouraging them to choose us for their travel needs.
Furthermore, we will implement a referral program to incentivize our existing customers to recommend our services to friends and family. Word-of-mouth is a powerful marketing tool, and offering rewards for referrals will help us expand our customer base.
Finally, we will track the performance of all our promotional activities using analytics tools. This will allow us to measure the effectiveness of our strategies and make data-driven adjustments to optimize our marketing efforts.
By employing these promotional methods and tactics, we at HorizonEcliptic Travel will effectively attract customers and establish a strong presence in the travel industry.
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 HorizonEcliptic Travel, there are several key day-to-day operational processes that we will perform:
- Respond promptly to customer inquiries via phone, email, and social media channels.
- Monitor and update travel packages and deals on the website and other marketing platforms.
- Coordinate with airlines, hotels, and other service providers to ensure availability and confirm bookings.
- Process customer payments securely and efficiently, ensuring proper documentation and receipt issuance.
- Handle customer complaints and concerns with professionalism and a focus on resolution.
- Maintain an up-to-date CRM system to track customer interactions and preferences.
- Conduct daily briefings with staff to review tasks, address issues, and provide updates on new travel advisories or opportunities.
- Perform regular market research to identify new travel trends and customer preferences.
- Organize and manage travel itineraries, ensuring all details are accurate and communicated to customers.
- Develop and implement marketing strategies, including email campaigns, social media posts, and promotional events.
- Ensure compliance with local, state, and federal travel regulations and industry standards.
- Provide ongoing training and support to staff to enhance customer service skills and product knowledge.
- Monitor financial transactions and manage budgets to ensure profitability and operational efficiency.
- Foster relationships with travel influencers and bloggers to expand the agency’s reach and reputation.
- Evaluate customer feedback regularly to improve service offerings and customer satisfaction.
Milestones
HorizonEcliptic Travel expects to complete the following milestones in the coming months in order to ensure its success:
- Launch our travel agency: Open doors and start offering travel booking services to customers in Streamwood, IL.
- Establish vendor partnerships: Secure agreements with airlines, hotels, tour operators, and other travel-related service providers to offer competitive packages.
- Develop and launch a user-friendly website: Create an online platform that allows customers to easily search for and book travel packages, including flights, accommodations, and tours.
- Implement a robust marketing strategy: Launch targeted marketing campaigns through social media, local advertising, and partnerships to attract customers and build brand awareness.
- Get to $15,000/month in revenue: Achieve consistent monthly sales of at least $15,000 to ensure financial stability and growth.
- Hire and train staff: Recruit knowledgeable and customer-oriented travel agents and support staff, and provide comprehensive training to ensure excellent customer service.
- Establish a customer feedback system: Implement processes to gather and analyze customer feedback to continually improve services and customer satisfaction.
- Develop a loyalty program: Create a rewards program to encourage repeat business and build long-term relationships with customers.
- Ensure compliance with regulations: Obtain all necessary licenses and certifications, and adhere to industry regulations and standards to avoid legal issues and build trust with customers.
- Expand service offerings: Introduce additional travel services such as travel insurance, visa assistance, and custom travel planning to meet diverse customer needs and increase revenue streams.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
HorizonEcliptic Travel management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Jasper Myers, President
Jasper Myers has a demonstrated history of success in the travel industry. Having successfully run a travel agency in the past, Jasper brings a wealth of experience and a proven track record to HorizonEcliptic Travel. His strategic vision and operational expertise are instrumental in driving the company towards achieving long-term growth and customer satisfaction.
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 | $3,116,372 | $3,374,501 | $3,654,012 | $3,956,675 | $4,284,407 |
Direct Expenses | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 |
Gross Profit | $1,649,146 | $1,832,527 | $2,033,482 | $2,253,586 | $2,494,553 |
Gross Profit (%) | 52.9% | 54.3% | 55.7% | 57% | 58.2% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,552,061 | $1,732,497 | $1,930,416 | $2,147,393 | $2,385,139 |
Depreciation | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $7,800 | $7,800 | $7,800 | $7,800 | $7,800 |
Income Tax Expense | $539,091 | $602,243 | $671,515 | $747,457 | $830,668 |
Net Income | $1,001,169 | $1,118,453 | $1,247,100 | $1,388,135 | $1,542,670 |
Funding Requirements/Use of Funds
To accomplish our growth goals, HorizonEcliptic Travel needs $78,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout/Renovations | $10,000 |
Furniture | $5,000 |
Equipment and Machines | $2,000 |
Computers and IT Infrastructure | $3,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $5,000 |
Supplies | $1,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $3,116,372 | $3,374,501 | $3,654,012 | $3,956,675 | $4,284,407 | |
Total Revenues | $3,116,372 | $3,374,501 | $3,654,012 | $3,956,675 | $4,284,407 | |
Direct Costs | ||||||
Direct Costs | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 | |
Total Direct Costs | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 | |
GROSS PROFIT | $1,649,146 | $1,832,527 | $2,033,482 | $2,253,586 | $2,494,553 | |
GROSS PROFIT % | 52.9% | 54.3% | 55.7% | 57% | 58.2% | |
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 | $1,552,061 | $1,732,497 | $1,930,416 | $2,147,393 | $2,385,139 | |
Depreciation | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,548,061 | $1,728,497 | $1,926,416 | $2,143,393 | $2,381,139 | |
Interest Expense | $7,800 | $7,800 | $7,800 | $7,800 | $7,800 | |
PRETAX INCOME | $1,540,261 | $1,720,697 | $1,918,616 | $2,135,593 | $2,373,339 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,540,261 | $1,720,697 | $1,918,616 | $2,135,593 | $2,373,339 | |
Income Tax Expense | $539,091 | $602,243 | $671,515 | $747,457 | $830,668 | |
NET INCOME | $1,001,169 | $1,118,453 | $1,247,100 | $1,388,135 | $1,542,670 | |
Net Profit Margin (%) | 32.1% | 33.1% | 34.1% | 35.1% | 36% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $928,409 | $2,035,299 | $3,269,332 | $4,649,909 | $6,098,768 | |
Other Current Assets | $267,498 | $289,655 | $313,647 | $329,722 | $357,033 | |
Total Current Assets | $1,195,907 | $2,324,954 | $3,582,979 | $4,979,632 | $6,455,802 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | |
Accum Depreciation | $4,000 | $8,000 | $12,000 | $16,000 | $20,000 | |
Net fixed assets | $16,000 | $12,000 | $8,000 | $4,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,211,907 | $2,336,954 | $3,590,979 | $4,983,632 | $6,455,802 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $132,737 | $139,331 | $146,256 | $150,773 | $158,272 | |
Debt outstanding | $78,000 | $78,000 | $78,000 | $78,000 | $0 | |
Total Liabilities | $210,737 | $217,331 | $224,256 | $228,773 | $158,272 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,001,169 | $2,119,622 | $3,366,723 | $4,754,859 | $6,297,529 | |
Total Equity | $1,001,169 | $2,119,622 | $3,366,723 | $4,754,859 | $6,297,529 | |
TOTAL LIABILITIES & EQUITY | $1,211,907 | $2,336,954 | $3,590,979 | $4,983,632 | $6,455,802 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,001,169 | $1,118,453 | $1,247,100 | $1,388,135 | $1,542,670 | |
Change in Working Capital | ($134,760) | ($15,563) | ($17,067) | ($11,558) | ($19,812) | |
Plus Depreciation | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $870,409 | $1,106,889 | $1,234,033 | $1,380,577 | $1,526,858 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($20,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($20,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $78,000 | $0 | $0 | $0 | ($78,000) | |
Net Cash Flow from Financing | $78,000 | $0 | $0 | $0 | ($78,000) | |
Net Cash Flow | $928,409 | $1,106,889 | $1,234,033 | $1,380,577 | $1,448,858 | |
Cash at Beginning of Period | $0 | $928,409 | $2,035,299 | $3,269,332 | $4,649,909 | |
$928,409 | $2,035,299 | $3,269,332 | $4,649,909 | $6,098,768 |