Escolar Documentos
Profissional Documentos
Cultura Documentos
Aggressive
Elm City Market
Income Statement
Sales
Grocery
Bulk
Frozen
Dairy
Beer
Prepared foods
Bakery
Cheese
Body care
Supplements
Mercantile
Meat & Seafood
Produce & Floral
Actual
Year End
Year End
6/30/2013 6/30/2014
2,398,137
461,149
511,040
1,176,613
246,204
1,099,857
453,536
361,229
232,061
221,516
120,722
910,524
2,151,824
Dept sales
Growth
Weekly average
2,443,389
507,972
477,758
1,186,805
324,124
1,334,573
402,196
355,508
229,446
173,776
98,676
860,833
2,230,935
Year End
6/30/2015
Year End
6/30/2016
Year End
6/30/2017
Year End
6/30/2018
Year End
6/30/2019
Forecast
Year End
6/30/2020
Year End
6/30/2021
Year End
6/30/2022
Year End
6/30/2023
Year End
6/30/2024
Year End
6/30/2025
2,605,241
566,357
509,721
1,302,620
311,496
1,359,256
453,085
396,450
226,543
226,543
113,271
962,806
2,293,745
2,865,765
622,992
560,693
1,432,882
342,646
1,495,182
498,394
436,095
249,197
249,197
124,598
1,059,087
2,523,119
3,152,341
685,292
616,762
1,576,171
376,910
1,644,700
548,233
479,704
274,117
274,117
137,058
1,164,996
2,775,431
3,383,966
735,645
662,080
1,691,983
404,605
1,765,548
588,516
514,951
294,258
294,258
147,129
1,250,596
2,979,362
3,553,165
772,427
695,184
1,776,582
424,835
1,853,825
617,942
540,699
308,971
308,971
154,485
1,313,126
3,128,330
3,730,823
811,048
729,944
1,865,411
446,077
1,946,516
648,839
567,734
324,419
324,419
162,210
1,378,782
3,284,746
3,917,364
851,601
766,441
1,958,682
468,380
2,043,842
681,281
596,121
340,640
340,640
170,320
1,447,721
3,448,984
4,113,232
894,181
804,763
2,056,616
491,800
2,146,034
715,345
625,927
357,672
357,672
178,836
1,520,108
3,621,433
4,318,894
938,890
845,001
2,159,447
516,389
2,253,336
751,112
657,223
375,556
375,556
187,778
1,596,113
3,802,504
4,534,839
985,834
887,251
2,267,419
542,209
2,366,003
788,668
690,084
394,334
394,334
197,167
1,675,919
3,992,630
4,761,580
1,035,126
931,614
2,380,790
569,319
2,484,303
828,101
724,588
414,050
414,050
207,025
1,759,715
4,192,261
10,344,412 10,625,991 11,327,134 12,459,847 13,705,832 14,712,897 15,448,542 16,220,969 17,032,018 17,883,618 18,777,799 19,716,689 20,702,524
2.72%
6.60%
10.00%
10.00%
7.35%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
198,931
204,346
217,829
239,612
263,574
282,940
297,087
311,942
327,539
343,916
361,112
379,167
398,125
Gross profit
Grocery
Bulk
Frozen
Dairy
Beer
Prepared foods
Bakery
Cheese
Body care
Supplements
Mercantile
Meat & Seafood
Produce & Floral
837,906
190,769
170,698
390,116
67,021
491,938
89,192
134,989
114,020
144,552
62,326
264,798
776,507
872,801
185,560
167,032
373,143
96,987
671,216
105,050
125,661
94,028
101,028
39,011
217,150
756,705
911,834
213,246
178,402
390,786
77,874
751,731
125,288
158,580
90,617
101,944
45,309
266,238
827,145
1,003,018
249,197
196,243
429,865
85,661
897,109
149,518
174,438
99,679
112,139
49,839
317,726
933,554
1,103,319
274,117
215,867
472,851
94,228
986,820
164,470
191,882
109,647
123,352
54,823
349,499
1,026,909
1,184,388
294,258
231,728
507,595
101,151
1,059,329
176,555
205,981
117,703
132,416
58,852
375,179
1,102,364
1,243,608
308,971
243,315
532,975
106,209
1,112,295
185,383
216,280
123,588
139,037
61,794
393,938
1,157,482
1,305,788
324,419
255,480
559,623
111,519
1,167,910
194,652
227,094
129,768
145,989
64,884
413,635
1,215,356
1,371,077
340,640
268,254
587,605
117,095
1,226,305
204,384
238,448
136,256
153,288
68,128
434,316
1,276,124
1,439,631
357,672
281,667
616,985
122,950
1,287,621
214,603
250,371
143,069
160,953
71,534
456,032
1,339,930
1,511,613
375,556
295,750
647,834
129,097
1,352,002
225,334
262,889
150,222
169,000
75,111
478,834
1,406,927
1,587,193
394,334
310,538
680,226
135,552
1,419,602
236,600
276,034
157,734
177,450
78,867
502,776
1,477,273
1,666,553
414,050
326,065
714,237
142,330
1,490,582
248,430
289,835
165,620
186,323
82,810
527,914
1,551,137
3,734,832
3,805,372
4,138,995
4,697,985
5,167,784
5,547,498
5,824,873
6,116,116
6,421,922
6,743,018
7,080,169
7,434,178
7,805,887
88,630
-28,125
3,646,202
3,833,497
4,138,995
4,697,985
5,167,784
5,547,498
5,824,873
6,116,116
6,421,922
6,743,018
7,080,169
7,434,178
7,805,887
35.25%
36.08%
36.54%
37.71%
37.71%
37.71%
37.71%
37.71%
37.71%
37.71%
37.71%
37.71%
37.71%
Discounts, adjustments
Net gross profit
% of sales
Aggressive
Elm City Market
Income Statement
Wages
Groc, bulk, froz, dairy, beer
Prepared, bakery, cheese
Wellness, merc
Meat & seafood
Produce & floral
Front end
Store support
Actual
Year End
Year End
6/30/2013 6/30/2014
Year End
6/30/2015
Year End
6/30/2016
Year End
6/30/2017
Year End
6/30/2018
Year End
6/30/2019
Forecast
Year End
6/30/2020
Year End
6/30/2021
Year End
6/30/2022
Year End
6/30/2023
Year End
6/30/2024
Year End
6/30/2025
275,829
503,523
97,368
172,471
186,387
275,872
571,488
223,379
491,983
42,254
145,820
200,419
267,046
625,253
264,772
552,198
39,990
157,983
194,270
283,178
461,207
291,249
607,418
49,839
158,863
201,850
311,496
404,945
320,374
668,159
54,823
174,749
222,034
342,646
445,440
343,914
717,254
58,852
187,589
238,349
367,822
478,169
361,110
753,116
61,794
196,969
250,266
386,214
502,078
379,165
790,772
64,884
206,817
262,780
405,524
527,181
398,123
830,311
68,128
217,158
275,919
425,800
553,541
418,030
871,826
71,534
228,016
289,715
447,090
581,218
438,931
915,418
75,111
239,417
304,200
469,445
610,278
460,878
961,189
78,867
251,388
319,410
492,917
640,792
483,921
1,009,248
82,810
263,957
335,381
517,563
672,832
2,082,938
1,996,154
1,953,598
2,025,660
2,228,226
2,391,949
2,511,547
2,637,124
2,768,980
2,907,429
3,052,801
3,205,441
3,365,713
40,057
38,388
37,569
38,955
42,850
45,999
48,299
50,714
53,250
55,912
58,708
61,643
64,725
102,020
172,034
54,142
219,572
1,790
5,631
15,480
87,040
191,294
45,177
199,483
1,093
5,391
29,647
97,680
195,360
43,956
205,128
4,884
4,884
9,768
101,283
202,566
45,577
212,694
5,064
5,064
10,128
111,411
222,823
50,135
233,964
5,571
5,571
11,141
119,597
239,195
53,819
251,155
5,980
5,980
11,960
125,577
251,155
56,510
263,712
6,279
6,279
12,558
131,856
263,712
59,335
276,898
6,593
6,593
13,186
138,449
276,898
62,302
290,743
6,922
6,922
13,845
145,371
290,743
65,417
305,280
7,269
7,269
14,537
152,640
305,280
68,688
320,544
7,632
7,632
15,264
160,272
320,544
72,122
336,571
8,014
8,014
16,027
168,286
336,571
75,729
353,400
8,414
8,414
16,829
570,669
559,125
561,659
582,377
640,615
687,685
722,070
758,173
796,082
835,886
877,680
921,564
967,642
2,653,607
25.65%
2,555,279
24.05%
2,515,257
22.21%
2,608,037
20.93%
2,868,841
20.93%
3,079,635
20.93%
3,233,616
20.93%
3,395,297
20.93%
3,565,062
20.93%
3,743,315
20.93%
3,930,481
20.93%
4,127,005
20.93%
4,333,355
20.93%
56,339
3,586
347
8,944
1,181
26,648
1,768
990
22,590
5,407
503
0
27,600
1,150
0
3,096
729
14,226
1,424
3,589
1,185
14,669
1,179
493
19,536
0
0
6,000
1,200
20,000
2,000
2,000
14,000
10,400
1,000
400
20,257
0
0
6,180
1,236
20,600
2,060
2,060
14,420
10,712
1,030
412
22,282
0
0
6,365
1,273
21,218
2,122
2,122
14,853
11,033
1,061
424
23,919
0
0
6,556
1,311
21,855
2,185
2,185
15,298
11,364
1,093
437
25,115
0
0
6,753
1,351
22,510
2,251
2,251
15,757
11,705
1,126
450
26,371
0
0
6,956
1,391
23,185
2,319
2,319
16,230
12,056
1,159
464
27,690
0
0
7,164
1,433
23,881
2,388
2,388
16,717
12,418
1,194
478
29,074
0
0
7,379
1,476
24,597
2,460
2,460
17,218
12,791
1,230
492
30,528
0
0
7,601
1,520
25,335
2,534
2,534
17,735
13,174
1,267
507
32,054
0
0
7,829
1,566
26,095
2,610
2,610
18,267
13,570
1,305
522
33,657
0
0
8,063
1,613
26,878
2,688
2,688
18,815
13,977
1,344
538
128,303
69,340
76,536
78,967
82,754
86,205
89,269
92,450
95,751
99,177
102,734
106,426
110,260
Total wages
Weekly average
Aggressive
Elm City Market
Income Statement
Actual
Year End
Year End
6/30/2013 6/30/2014
Year End
6/30/2015
Year End
6/30/2016
Year End
6/30/2017
Year End
6/30/2018
Year End
6/30/2019
Forecast
Year End
6/30/2020
Year End
6/30/2021
Year End
6/30/2022
Year End
6/30/2023
Year End
6/30/2024
Year End
6/30/2025
Governance
Board
Member services
Newsletter
Legal & professional
10,353
100
0
21,018
48,421
22,448
0
-42,410
12,000
6,000
0
50,000
12,360
6,180
0
20,600
12,731
6,365
0
21,218
13,113
6,556
0
21,855
13,506
6,753
0
22,510
13,911
6,956
0
23,185
14,329
7,164
0
23,881
14,758
7,379
0
24,597
15,201
7,601
0
25,335
15,657
7,829
0
26,095
16,127
8,063
0
26,878
Total governance
31,471
28,459
68,000
39,140
40,314
41,524
42,769
44,052
45,374
46,735
48,137
49,581
51,069
250,000
0
57,845
1,047
17,246
129,947
30,000
5,280
79,069
10,000
250,000
0
61,381
2,475
22,011
128,098
29,329
22,633
66,047
15,000
250,000
0
60,000
1,600
24,000
128,000
30,000
12,000
72,000
14,000
250,000
7,188
61,800
1,648
24,720
131,840
30,900
12,360
74,160
14,420
262,500
5,081
63,654
1,697
25,462
135,795
31,827
12,731
76,385
14,853
275,000
15,178
65,564
1,748
26,225
139,869
32,782
13,113
78,676
15,298
275,000
33,971
67,531
1,801
27,012
144,065
33,765
13,506
81,037
15,757
275,000
49,419
69,556
1,855
27,823
148,387
34,778
13,911
83,468
16,230
275,000
65,640
71,643
1,910
28,657
152,839
35,822
14,329
85,972
16,717
288,750
68,922
73,792
1,968
29,517
157,424
36,896
14,758
88,551
17,218
302,500
106,073
76,006
2,027
30,402
162,147
38,003
15,201
91,207
17,735
302,500
164,722
78,286
2,088
31,315
167,011
39,143
15,657
93,944
18,267
302,500
212,612
80,635
2,150
32,254
172,021
40,317
16,127
96,762
18,815
580,434
5.61%
596,974
5.62%
591,600
5.22%
609,036
4.89%
629,984
4.60%
663,453
4.51%
693,445
4.49%
720,427
4.44%
748,529
4.39%
777,797
4.35%
841,301
4.48%
912,933
4.63%
974,194
4.71%
Operating
Travel
Security
Armored car service
Professional fees
Bank charges
Credit, debit fees
Bad check expense
Cashier (over)/short
Miscellaneous
Repair, maintenance
Postage
Small equipment
Store supplies
Uniforms
Telephone
Trash
Freight
Sales, use tax
Events
3,793
1,176
3,734
24,296
7,999
148,313
888
-7,931
3,638
41,282
300
5,906
146,839
39,018
22,563
40,099
16,077
728
909
3,450
2,295
3,993
12,310
5,350
154,800
0
-4,142
7,772
24,695
485
201
178,720
42,463
30,400
36,723
28,442
1,819
10,553
3,600
2,000
4,000
12,000
8,000
158,235
600
600
6,000
24,000
1,200
6,000
169,907
12,000
18,000
36,000
12,000
1,200
2,000
3,708
2,060
4,120
12,360
8,240
168,208
618
618
6,180
24,720
1,236
6,180
186,898
12,360
18,540
37,080
0
1,236
2,060
3,819
2,122
4,244
12,731
8,487
185,029
637
637
6,365
25,462
1,273
6,365
205,587
12,731
19,096
38,192
0
1,273
2,122
3,934
2,185
4,371
13,113
8,742
198,624
656
656
6,556
26,225
1,311
6,556
220,693
13,113
19,669
39,338
0
1,311
2,185
4,052
2,251
4,502
13,506
9,004
208,555
675
675
6,753
27,012
1,351
6,753
231,728
13,506
20,259
40,518
0
1,351
2,251
4,173
2,319
4,637
13,911
9,274
218,983
696
696
6,956
27,823
1,391
6,956
243,315
13,911
20,867
41,734
0
1,391
2,319
4,299
2,388
4,776
14,329
9,552
229,932
716
716
7,164
28,657
1,433
7,164
255,480
14,329
21,493
42,986
0
1,433
2,388
4,428
2,460
4,919
14,758
9,839
241,429
738
738
7,379
29,517
1,476
7,379
268,254
14,758
22,138
44,275
0
1,476
2,460
4,560
2,534
5,067
15,201
10,134
253,500
760
760
7,601
30,402
1,520
7,601
281,667
15,201
22,802
45,604
0
1,520
2,534
4,697
2,610
5,219
15,657
10,438
266,175
783
783
7,829
31,315
1,566
7,829
295,750
15,657
23,486
46,972
0
1,566
2,610
4,838
2,688
5,376
16,127
10,751
279,484
806
806
8,063
32,254
1,613
8,063
310,538
16,127
24,190
48,381
0
1,613
2,688
Total operating
499,627
540,329
477,342
496,422
536,172
569,240
594,703
621,350
649,236
678,422
708,968
740,941
774,407
Occupancy
Base rent
% rent
Insurance
Licenses, fees
Repairs, maintenance
Utilities
CAM charges
Real estate taxes
Personal property taxes
Parking
Total occupancy
% of sales
Aggressive
Elm City Market
Income Statement
Actual
Year End
Year End
6/30/2013 6/30/2014
Year End
6/30/2015
Year End
6/30/2016
Year End
6/30/2017
Year End
6/30/2018
Year End
6/30/2019
Forecast
Year End
6/30/2020
Year End
6/30/2021
Year End
6/30/2022
Year End
6/30/2023
Year End
6/30/2024
Year End
6/30/2025
Marketing
Advertising
Website
Discounts
Sale flyer
Donations
Merchandisinig
Outreach
70,678
10,453
102,817
2,098
11,617
2,860
2,206
94,325
6,420
183,866
1,200
5,299
1,822
1,703
56,636
11,327
139,864
2,265
2,265
2,265
11,327
62,299
12,460
124,598
2,492
2,492
2,492
12,460
68,529
13,706
137,058
2,741
2,741
2,741
13,706
73,564
14,713
147,129
2,943
2,943
2,943
14,713
77,243
15,449
154,485
3,090
3,090
3,090
15,449
81,105
16,221
162,210
3,244
3,244
3,244
16,221
85,160
17,032
170,320
3,406
3,406
3,406
17,032
89,418
17,884
178,836
3,577
3,577
3,577
17,884
93,889
18,778
187,778
3,756
3,756
3,756
18,778
98,583
19,717
197,167
3,943
3,943
3,943
19,717
103,513
20,703
207,025
4,141
4,141
4,141
20,703
Total marketing
202,729
294,635
225,950
219,293
241,223
258,947
271,894
285,489
299,764
314,752
330,489
347,014
364,364
4,096,171
4,085,016
3,954,685
4,050,895
4,399,287
4,699,003
4,925,697
5,159,066
5,403,715
5,660,198
5,962,111
6,283,900
6,607,650
-449,969
-251,519
184,310
647,091
768,497
848,495
899,175
957,050
1,018,207
1,082,820
1,118,058
1,150,278
1,198,236
Other income
Membership processing
Donations
Interest income
Miscellaneous
2,331
0
0
1,146
2,065
100,350
0
317
1,064
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,477
102,732
1,064
Other expenses
Depreciation
Interest, preferred bond
Interest, NCGA note 1
Interest, Webster note
Interest, CFNE note
Interest, DEDC note
Interest, RISC note
Interest, NCGA note 2
Management fee, NCGA-DC
Annual fee, USDA
Reconciliation
Income tax expense
448,729
101,063
3,000
195,060
4,718
0
0
0
0
7,078
4
0
448,730
101,844
2,937
188,197
4,718
0
0
0
0
7,150
185,650
7,657
464,257
-267,683
2,247
184,097
2,360
10,000
0
21,000
86,629
7,000
0
0
355,668
0
2,247
176,010
2,360
10,000
0
28,000
124,598
7,000
0
0
364,668
0
2,247
166,090
2,360
10,000
0
28,000
137,058
7,000
0
0
373,668
0
2,059
155,636
2,162
10,000
0
28,000
147,129
7,000
0
0
261,585
0
1,637
144,619
1,719
9,179
0
28,000
154,485
7,000
0
0
228,257
0
1,196
133,011
1,257
7,333
0
26,722
162,210
7,000
0
0
234,867
0
741
120,777
777
5,390
0
21,728
170,320
7,000
0
0
229,936
0
266
107,888
279
3,349
0
16,311
178,836
7,000
0
0
222,669
0
0
94,303
0
1,203
0
10,672
187,778
7,000
0
0
220,411
0
0
79,987
0
0
0
4,804
197,167
7,000
0
0
220,668
0
0
64,903
0
0
0
256
207,025
7,000
0
0
759,652
946,883
509,906
705,883
717,423
725,654
608,224
566,986
561,600
543,865
523,625
509,369
499,852
-1,206,144 -1,095,670
-324,533
-58,793
51,074
122,841
290,951
390,065
456,607
538,955
594,433
640,909
698,384
Total expenses
Operating income
Net income
EBITDA
Debt service
DSCR, annual
DSCR, annual, senior debt
-453,574
-349,244
60,745
477,492
586,439
656,366
700,511
753,786
813,769
877,324
911,405
941,307
983,955
322,372
420,073
420,074
440,922
626,211
634,583
679,035
679,837
654,382
609,088
415,717
0.19
0.22
1.14
1.32
1.40
1.63
1.49
1.82
1.12
1.94
1.19
2.09
1.20
2.26
1.29
2.43
1.39
2.53
1.55
2.61
2.37
2.73
Aggressive
Elm City Market
Balance Sheet
Year End
6/30/2012
Actual
Year End
6/30/2013
Year End
6/30/2014
Year End
6/30/2015
Year End
6/30/2016
Year End
6/30/2017
Year End
6/30/2018
Year End
6/30/2019
Forecast
Year End
6/30/2020
Year End
6/30/2021
Year End
6/30/2022
Year End
6/30/2023
Year End
6/30/2024
Current assets
Cash
Accounts receivable
Member subscription receivable
Staff loans
Coupons
Deposits and escrows
Inventory
Inventory, supplies
Prepaid expenses
34,430
0
106,770
146
3,560
6,302
386,635
0
1,248
40,155
46,881
83,145
21
4,975
92,519
440,543
22,205
1,687
44,213
132,557
94,887
1,585
6,441
90,804
386,178
26,994
11,926
636,506
50,000
90,000
600
6,000
125,000
400,000
0
1,000
694,279
51,500
92,700
200
6,180
128,750
412,000
0
1,030
899,483
53,045
95,481
0
6,365
132,613
424,360
0
1,061
1,135,003
54,636
98,345
0
6,556
136,591
437,091
0
1,093
1,229,120
56,275
101,296
0
6,753
140,689
450,204
0
1,126
1,364,653
57,964
104,335
0
6,956
144,909
463,710
0
1,159
1,505,544
59,703
107,465
0
7,164
149,257
477,621
0
1,194
1,699,916
61,494
110,689
0
7,379
153,734
491,950
0
1,230
1,843,341
63,339
114,009
0
7,601
158,346
506,708
0
1,267
2,052,098
65,239
117,430
0
7,829
163,097
521,909
0
1,305
2,160,622
67,196
120,952
0
8,063
167,990
537,567
0
1,344
539,091
732,131
795,585
1,309,106
1,386,639
1,612,408
1,869,315
1,985,462
2,143,685
2,307,947
2,526,391
2,694,610
2,928,905
3,063,734
Fixed assets
Equipment
Depreciation, equipment
Leasehold improvements
Depreciation, leasehold
Financing expense
Depreciation, financing
Depreciation, other
1,130,113
-121,592
2,224,845
-111,243
130,346
-9,777
-56,542
1,151,260
-285,003
2,239,900
-259,927
143,188
-24,097
-178,859
1,174,807
-450,804
2,239,900
-409,255
166,831
-39,419
-297,140
1,274,000
-624,018
2,305,000
-560,923
200,000
-58,794
-417,140
1,323,000
-806,018
2,335,000
-714,591
200,000
-78,794
-417,140
1,764,000
-1,568,509
2,605,000
-2,187,603
200,000
-200,020
-417,140
3,186,150
2,786,462
2,384,920
2,118,125
1,841,457
1,555,789
1,261,121
1,078,536
929,279
773,412
622,476
478,807
337,396
195,728
Total assets
3,725,241
3,518,593
3,180,505
3,427,231
3,228,096
3,168,197
3,130,436
3,063,998
3,072,964
3,081,359
3,148,867
3,173,417
3,266,301
3,259,462
Current liabilities
Accounts payable
MEPT payable
Accrued expenses
Payroll clearing
Payroll liabilities
Sales tax payable
Gift cards
Current portion, long term debt
641,789
0
3,788
30,808
74,011
17,898
1,397
0
582,572
392,357
0
35,047
47,131
31,574
1,954
0
653,264
98,157
30,500
21,648
44,018
11,104
11,908
0
400,000
0
20,000
25,000
40,000
10,000
12,265
184,456
400,896
0
20,600
25,750
41,200
10,300
12,633
194,377
440,986
0
21,218
26,523
42,436
10,609
13,012
226,065
463,035
0
21,855
27,318
43,709
10,927
13,403
424,057
486,187
0
22,510
28,138
45,020
11,255
13,805
449,030
510,496
0
23,185
28,982
46,371
11,593
14,219
517,467
536,021
0
23,881
29,851
47,762
11,941
14,645
542,090
562,822
0
24,597
30,747
49,195
12,299
15,085
541,982
590,963
0
25,335
31,669
50,671
12,668
15,537
521,650
620,511
0
26,095
32,619
52,191
13,048
16,003
350,448
651,537
0
26,878
33,598
53,757
13,439
16,483
311,460
769,691
1,090,635
870,599
691,721
705,756
780,849
1,004,304
1,055,945
1,152,313
1,206,191
1,236,727
1,248,494
1,110,916
1,107,153
Year End
6/30/2025
Aggressive
Elm City Market
Balance Sheet
Year End
6/30/2012
Actual
Year End
6/30/2013
Year End
6/30/2014
Year End
6/30/2015
Year End
6/30/2016
Year End
6/30/2017
Year End
6/30/2018
Year End
6/30/2019
Forecast
Year End
6/30/2020
Year End
6/30/2021
Year End
6/30/2022
Year End
6/30/2023
Year End
6/30/2024
0
0
0
0
0
3,539,140
0
0
0
64,776
0
0
59,000
150,000
73,557
3,524,987
0
0
0
165,840
524,057
200,000
59,000
150,000
56,173
3,524,987
0
0
0
267,683
650,000
200,000
59,000
150,000
56,173
3,251,863
125,000
700,000
300,000
0
650,000
200,000
59,000
150,000
56,173
3,057,486
125,000
700,000
300,000
0
650,000
200,000
48,122
150,000
45,817
2,852,655
125,000
700,000
300,000
0
650,000
163,889
36,802
0
35,039
2,636,807
125,000
700,000
300,000
0
650,000
125,930
25,021
0
23,823
2,409,350
101,955
603,700
258,728
0
650,000
86,029
12,760
0
12,149
2,169,660
77,972
470,729
201,741
0
650,000
44,088
0
0
0
1,917,080
53,011
332,340
142,431
0
650,000
0
0
0
0
1,650,915
27,035
188,313
80,705
0
550,000
0
0
0
0
1,370,435
0
38,418
16,465
0
450,000
0
0
0
0
1,074,870
0
0
0
0
350,000
0
0
0
0
763,410
0
0
0
0
3,603,916
3,973,384
4,781,900
5,492,036
5,297,659
5,071,594
4,647,537
4,198,507
3,681,040
3,138,950
2,596,968
1,975,318
1,524,870
1,113,410
Total liabilities
4,373,607
5,064,019
5,652,499
6,183,757
6,003,415
5,852,443
5,651,841
5,254,452
4,833,353
4,345,141
3,833,695
3,223,812
2,635,786
2,220,563
Equity
Capital stock
Preferred stock
Preferred dividend accrued
Preferred dividend recognized
Retained earnings
Net income
298,140
377,575
442,535
482,535
522,535
562,535
602,535
642,535
682,535
722,535
762,535
802,535
842,535
1,555,000 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500 1,629,500
0
0
0
369,528
471,372
573,215
675,059
791,161
921,521 1,051,881 1,182,241 1,312,601 1,442,961
0
0
0
-369,528
-471,372
-573,215
-675,059
-791,161
-921,521 -1,051,881 -1,182,241 -1,312,601 -1,442,961
-501,821 -2,501,506 -3,549,092 -4,544,029 -4,868,562 -4,927,354 -4,876,281 -4,753,440 -4,462,489 -4,072,424 -3,615,818 -3,076,863 -2,482,429
-1,999,685 -1,050,995
-994,937
-324,533
-58,793
51,074
122,841
290,951
390,065
456,607
538,955
594,433
640,909
882,535
1,479,500
1,390,321
-1,570,321
-1,841,520
698,384
Total equity
-648,366 -1,545,426 -2,471,994 -2,756,527 -2,775,319 -2,684,246 -2,521,405 -2,190,454 -1,760,389 -1,263,783
Year End
6/30/2025
-684,828
-50,394
630,515
1,038,899
3,725,241
3,518,593
3,180,505
3,427,231
3,228,096
3,168,197
3,130,436
3,063,998
3,072,964
3,081,359
3,148,867
3,173,417
3,266,301
3,259,462
0.70
0.20
-6.75
0.67
0.25
-3.28
0.91
0.44
-2.29
1.89
1.31
-2.24
1.96
1.38
-2.16
2.06
1.52
-2.18
1.86
1.43
-2.24
1.88
1.45
-2.40
1.86
1.46
-2.75
1.91
1.52
-3.44
2.04
1.65
-5.60
2.16
1.75
-63.97
2.64
2.17
4.18
2.77
2.28
2.14
Aggressive
Elm City Market
Cash flow
Actual
Year End
Year End
6/30/2013 6/30/2014
Year End
6/30/2015
Year End
6/30/2016
Year End
6/30/2017
Year End
6/30/2018
Year End
6/30/2019
Forecast
Year End
6/30/2020
Year End
6/30/2021
Year End
6/30/2022
Year End
6/30/2023
Year End
6/30/2024
Net income
-1,050,995
-994,937
-324,533
-58,793
51,074
122,841
290,951
390,065
456,607
538,955
594,433
640,909
698,384
Year End
6/30/2025
Depreciation
448,732
448,732
464,257
355,668
364,668
373,668
261,585
228,257
234,867
229,936
222,669
220,411
220,668
Receivables
Member subscription receivable
Deposits
Prepaid expenses
Inventory
Inventory, supplies
Other assets
-48,171
23,625
-86,217
-439
-53,908
-22,205
-88,706
-11,742
1,715
-10,239
54,365
-4,789
83,983
4,887
-34,196
10,926
-13,822
26,994
-1,280
-2,700
-3,750
-30
-12,000
0
-1,530
-2,781
-3,863
-31
-12,360
0
-1,782
-2,864
-3,978
-32
-12,731
0
-1,836
-2,950
-4,098
-33
-13,113
0
-1,891
-3,039
-4,221
-34
-13,506
0
-1,948
-3,130
-4,347
-35
-13,911
0
-2,006
-3,224
-4,478
-36
-14,329
0
-2,066
-3,321
-4,612
-37
-14,758
0
-2,128
-3,420
-4,750
-38
-15,201
0
-2,192
-3,523
-4,893
-39
-15,657
0
Accounts payable
MEPT payable
Accrued expenses
Payroll liabilities
Sales tax payable
Gift cards
Accrued interest
Defered rent, MEPT
-59,217
392,357
-3,788
-22,641
13,676
557
101,064
0
70,692
-294,200
30,500
-16,512
-20,470
9,954
101,843
524,057
-253,264
-98,157
-10,500
-666
-1,104
357
-267,683
125,943
896
0
600
1,950
300
368
0
0
40,090
0
618
2,009
309
379
0
0
22,049
0
637
2,069
318
390
0
0
23,152
0
656
2,131
328
402
0
0
24,309
0
675
2,195
338
414
0
0
25,525
0
696
2,261
348
427
0
0
26,801
0
716
2,328
358
439
0
0
28,141
0
738
2,398
369
453
0
-100,000
29,548
0
760
2,470
380
466
0
-100,000
31,026
0
783
2,544
391
480
0
-100,000
Total adjustments
683,425
795,200
37,955
340,022
387,507
377,743
266,224
233,498
240,751
236,507
129,974
128,497
129,588
-367,570
-199,737
-286,577
281,229
438,581
500,584
557,175
623,563
697,358
775,462
724,407
769,407
827,972
Purchase of equipment
Purchase of improvements
Capitlaized financing expense
-21,147
-15,055
-12,842
-23,547
0
-23,643
-99,193
-65,100
-33,169
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,000
-30,000
0
-49,044
-47,190
-197,462
-79,000
-79,000
-79,000
-79,000
-79,000
-79,000
-79,000
-79,000
-79,000
-79,000
79,435
74,500
0
0
0
64,960
0
0
0
3,409
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
0
0
0
0
40,000
-150,000
0
-180,000
0
Loan Proceeds
Principal Payment Long Term Debt
284,000
-15,596
275,000
-92,384
1,125,000
-88,668
0
-184,456
0
-194,377
0
-226,065
0
-424,057
0
-449,030
0
-517,467
0
-542,090
0
-541,982
0
-521,650
0
-350,448
268,404
182,616
1,036,332
-184,456
-194,377
-226,065
-424,057
-449,030
-517,467
-542,090
-541,982
-521,650
-350,448
5,725
4,058
592,293
57,773
205,204
235,519
94,118
135,533
140,891
194,372
143,425
208,757
108,524
34,430
40,155
44,213
636,506
694,279
899,483
1,135,003
1,229,120
1,364,653
1,505,544
1,699,916
1,843,341
2,052,098
40,155
44,213
636,506
694,279
899,483
1,135,003
1,229,120
1,364,653
1,505,544
1,699,916
1,843,341
2,052,098
2,160,622
40,155
44,213
636,506
694,279
899,483
1,135,003
1,229,120
1,364,653
1,505,544
1,699,916
1,843,341
2,052,098
2,160,622
Check