Fraud Blocker

HVAC Business Plan Template

Written by Dave Lavinsky

HVAC Business Plan Template
Table of Contents

HVAC Business Plan

For 25 years, we’ve helped thousands of entrepreneurs create business plans for HVAC businesses. Our expertise and tools enable you to build a strong plan. Below is our HVAC business plan template and sample plan created using the PlanPros business plan generator.

 

I. Executive Summary

Company Overview

Ace Heating and Cooling is a Phoenix-based HVAC service provider dedicated to offering top-tier heating, ventilation, and air conditioning solutions to both residential and commercial customers. With our inception rooted in a desire to fill the market gap for high-quality HVAC services, we have grown into a customer-centric company, prioritizing the satisfaction and comfort of our clients above all. Our comprehensive range of services includes installations, maintenance, and repairs, designed to ensure the optimal performance of HVAC systems and promote energy efficiency. Located in the heart of Phoenix, AZ, we are strategically positioned to address the unique climate-related challenges faced by our customers, providing them with tailored solutions that meet their specific needs.

Success Factors

Our success hinges on several key factors and accomplishments. Firstly, our team’s expertise and commitment to quality installations distinguish us from competitors, ensuring that each project meets our high standards for efficiency and reliability. We have also achieved significant milestones in our service offerings, extending our capabilities to cover all aspects of HVAC solutions. This comprehensive approach has not only augmented our market presence but also solidified our reputation as a one-stop solution for heating and cooling needs. Our focus on utilizing cutting-edge technology and sustainable practices further enhances our competitive edge, enabling us to deliver superior value to our clients through energy-saving solutions and innovative service delivery.

Industry Analysis

The HVAC industry is witnessing rapid growth, driven by increasing residential and commercial construction, heightened awareness about energy efficiency, and technological advancements in HVAC systems. The demand for HVAC services is particularly robust in regions with extreme weather conditions, such as Phoenix, AZ, where the need for effective heating and cooling solutions is paramount throughout the year. This growing demand, coupled with the industry’s move towards sustainable and energy-efficient solutions, presents a lucrative opportunity for Ace Heating and Cooling. By aligning our services with these industry trends and focusing on the delivery of energy-efficient, technology-driven HVAC solutions, we are well-positioned to capture a significant share of the market and meet the evolving needs of our customers.

Customer Analysis

Our target customers encompass a broad spectrum of the Phoenix metropolitan area, including both residential homeowners and commercial entities seeking reliable HVAC services. These customers prioritize not only the comfort and safety of their environments but also energy efficiency and cost savings in the long term. By understanding the diverse needs of our customer base, which ranges from routine maintenance to emergency repair services, we tailor our offerings to ensure maximum satisfaction and value. Our approach to customer service, which emphasizes personalized solutions and proactive communication, enables us to build strong, lasting relationships with our clients and effectively address the specific climate challenges of the Phoenix region.

Competitive Analysis

Top Competitors: – Local HVAC Services Inc.: Known for their quick response times and competitive pricing. – Climate Control Experts: Offers a wide range of HVAC services with a focus on customer education. – Efficient Air Solutions: Specializes in energy-efficient HVAC systems and solutions.

Ace Heating and Cooling sets itself apart through superior installation services and a comprehensive suite of HVAC solutions. Our emphasis on quality and efficiency not only minimizes future issues but also ensures customer satisfaction and long-term savings. Additionally, our deep understanding of the Phoenix climate and tailored customer service approach further reinforce our competitive positioning in the market.

Marketing Plan

Our marketing strategy centers around highlighting our diverse range of high-quality HVAC services at competitive pricing. We offer everything from installations and maintenance to emergency repairs, ensuring that our clients’ heating and cooling needs are fully covered. Our pricing strategy is transparent, providing value for money while reflecting the premium nature of our services. To promote our offerings, we leverage a mix of online and offline channels, including SEO, social media, local advertising, and community events, aiming to build brand awareness and drive customer engagement. Special promotions and incentives for new and existing customers are also a key component of our promotional plan, designed to encourage trial and foster loyalty.

Operations Plan

Our operational strategy is focused on delivering exceptional service through efficient scheduling, effective communication, and a robust quality control process. Daily operations involve meticulous planning and execution, from managing service appointments and inventory to ensuring compliance with local regulations. Our team is committed to continuous improvement, leveraging customer feedback and CRM tools to enhance service delivery. Key milestones include expanding our service capacity, establishing strategic partnerships, and continuing to innovate in our service offerings. Through these efforts, we aim to maintain operational excellence and support sustainable business growth.

Management Team

At the helm of Ace Heating and Cooling is Riley Thompson, our President and CEO, whose extensive experience and leadership in the HVAC industry drive our strategic direction and operational success. Riley’s proven track record and commitment to innovation and customer satisfaction are instrumental in positioning Ace Heating and Cooling for future growth and establishing us as a leader in the HVAC services market in Phoenix, AZ.

Financial Plan

Ace Heating and Cooling requires significant investment to achieve our growth objectives. This funding will be allocated towards expanding our service offerings, enhancing our operational capabilities, and implementing our marketing strategy. Our financial plan is designed to ensure that these investments not only drive growth but also strengthen our market position and enable us to provide unparalleled value to our customers.

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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
Gross Profit $1,311,757 $1,457,446 $1,617,090 $1,791,939 $1,983,355
Gross Profit (%) 53% 54.4% 55.8% 57.1% 58.3%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941

 

II. Company Overview

At Ace Heating and Cooling, we are the newest HVAC service provider catering to the needs of Phoenix, AZ residents. As a local business, we’ve identified a significant gap in the market for high-quality HVAC services. Recognizing this, we’ve launched our company to bring unparalleled heating, ventilation, and air conditioning solutions to our community.

Our array of services is designed to meet every HVAC need imaginable. From installation services that ensure your systems are set up for optimal performance, to routine maintenance and tune-ups that keep everything running smoothly. We understand that repairs are sometimes necessary, which is why our repair services are second to none, ensuring your system’s longevity. We also offer energy efficiency audits to help our customers save money and reduce their environmental footprint. Recognizing the unpredictability of HVAC issues, we provide emergency services to address urgent needs anytime they arise.

Located in the heart of Phoenix, AZ, Ace Heating and Cooling is strategically positioned to serve our community efficiently and effectively. Our deep understanding of the local climate and its challenges enables us to offer tailored solutions that genuinely make a difference in our customers’ comfort and satisfaction.

We believe that Ace Heating and Cooling is uniquely positioned for success. Our founder brings a wealth of experience from running a successful HVAC business previously. This, combined with our superior installation services and a broader range of offerings than our competitors, sets us apart in the Phoenix market. We are not just another HVAC company; we are here to raise the standard of service and customer care in our industry.

Since our inception on January 6, 2024, Ace Heating and Cooling has made significant strides as a Sole Proprietorship. We’ve successfully developed our brand identity, creating a strong logo and a company name that resonates with our mission and values. Furthermore, we’ve secured an ideal location that enables us to serve our Phoenix community effectively. These accomplishments are just the beginning of our journey to becoming the leading HVAC service provider in Phoenix, AZ.

 

III. Industry Analysis

The HVAC industry in the United States is a robust and growing market, with an estimated size of over $90 billion. This industry encompasses a wide range of products and services related to heating, ventilation, and air conditioning systems, including installation, maintenance, and repair.

Market research projects a steady growth rate for the HVAC industry in the coming years, with an expected annual increase of around 4%. This growth is driven by factors such as increasing demand for energy-efficient systems, rising construction activity, and a growing focus on indoor air quality.

Recent trends in the HVAC industry, such as the shift towards smart and connected technologies, present a promising opportunity for Ace Heating and Cooling. As a new player in the market, Ace Heating and Cooling can leverage these trends to differentiate themselves from competitors and attract customers in Phoenix, AZ who are looking for innovative and efficient HVAC solutions.

 

IV. Customer Analysis

Below is a description of our target customers and their core needs.

Target Customers

Our company, Ace Heating and Cooling, will primarily target local residents in Phoenix, AZ, who require efficient and reliable HVAC services for their homes. Given the extreme temperatures experienced in the region, homeowners will prioritize maintaining effective air conditioning systems, creating a steady demand for our services. We will establish strong relationships with these homeowners by offering personalized solutions and exceptional customer service to meet their unique needs.

We will also focus on targeting apartment complexes and property management companies, who will frequently require HVAC maintenance and installation services for their tenants. By developing partnerships with these entities, Ace Heating and Cooling will ensure a consistent flow of business and increase our visibility across different residential areas. Our commitment to providing high-quality service will build trust and foster long-term collaborations with these essential partners.

Ace Heating and Cooling will target commercial businesses in Phoenix, who will need HVAC systems to maintain comfortable environments for their employees and customers. By offering tailored solutions that meet the specific requirements of various industries, we will expand our client base and solidify our presence in the commercial sector. Our expertise and reliability will make us the preferred choice for businesses looking to optimize their HVAC systems.

We will additionally target environmentally conscious customers who are interested in energy-efficient solutions and sustainable practices. Ace Heating and Cooling will offer advanced, eco-friendly HVAC options that appeal to this customer segment, helping them reduce energy consumption and minimize their carbon footprint. By aligning our services with the increasing demand for sustainability, we will position ourselves as a forward-thinking company in the HVAC industry.

Customer Needs

Ace Heating and Cooling addresses the critical need for high-quality installation services, ensuring that residents receive systems that function optimally from the start. Customers can expect precise and professional installations, enhancing the efficiency and longevity of their HVAC units. This service is essential for homeowners who value reliability and performance in their heating and cooling systems.

The company also meets the demand for energy-efficient solutions, offering products and services that help customers reduce their energy consumption and costs. As energy prices rise, homeowners are increasingly looking for systems that offer both comfort and savings. Ace Heating and Cooling provides options that align with these eco-friendly and cost-effective needs.

Beyond installations, Ace Heating and Cooling fulfills the need for responsive maintenance and repair services, ensuring systems remain operational throughout the year. Customers can rely on prompt service to minimize downtime and maintain comfort during extreme weather conditions. This commitment to availability and reliability is a significant benefit for those living in the hot climate of Phoenix.

Additionally, the company recognizes the importance of customer education by offering guidance on system care and usage best practices. By empowering customers with knowledge, Ace Heating and Cooling helps them extend the life of their HVAC systems and maximize their investment. This focus on customer support and education is crucial for building long-term relationships and trust with clients.

 

V. Competitive Analysis

Direct Competitors

Cool Zone Air Conditioning & Heating

Cool Zone Air Conditioning & Heating is based in Phoenix, AZ, and serves the greater metropolitan area. The company has a solid presence in the HVAC market, offering a range of cooling and heating solutions. Their facility is equipped to handle both residential and commercial projects, ensuring they meet the diverse needs of their clients.

Product and service offerings include:

  • Air conditioning installation and repair
  • Heating system installation and maintenance
  • Indoor air quality solutions
  • Energy-efficient HVAC upgrades

Cool Zone targets residential homeowners and small to medium-sized commercial businesses in Phoenix and surrounding areas. Their key strengths include a strong reputation for quick response times and comprehensive service offerings. However, they face challenges in maintaining consistent pricing due to fluctuating market demands.

True North Air Conditioning

True North Air Conditioning operates from their headquarters in Phoenix, AZ. They are known for their customer-centric approach and focus on delivering high-quality air conditioning services. The company primarily caters to residential clients but also offers services for small businesses.

Their services and products include:

  • Residential air conditioning installation
  • AC repair and maintenance packages
  • Heating solutions
  • 24/7 emergency HVAC services

True North’s core customer base is residential homeowners within the Phoenix metropolitan area. They are recognized for their reliable and prompt customer service. A notable weakness is their limited service capacity for larger commercial projects, which restricts their growth potential in that segment.

Larson Air Conditioning

Larson Air Conditioning is located in Scottsdale, AZ, and serves the Phoenix metro area. They boast a team of experienced technicians and focus on providing efficient and sustainable HVAC solutions. Their operations include both residential and commercial services.

Their offerings consist of:

  • HVAC installation and replacement
  • Preventive maintenance plans
  • Energy efficiency assessments
  • Comprehensive HVAC repair services

Larson targets both homeowners and businesses in Phoenix and its neighboring communities. Their strengths lie in their technical expertise and commitment to energy-efficient solutions. A potential weakness is their premium pricing, which may not appeal to budget-conscious customers.

Competitive Advantages

At Ace Heating and Cooling, our competitive edge lies primarily in our superior installation services, which set us apart from other providers in the industry. Our team is dedicated to ensuring that every installation is executed with precision and expertise, minimizing the likelihood of future issues and maximizing system efficiency. This focus on quality installation means our customers enjoy optimal performance from their HVAC systems, translating into long-term savings and satisfaction. Furthermore, our comprehensive range of HVAC services ensures that we meet all our clients’ needs, from routine maintenance to emergency repairs, providing a one-stop solution for every heating and cooling requirement.

In addition to our core strengths, we leverage our deep understanding of the Phoenix climate and customer needs to deliver tailored solutions that align with regional demands. Our commitment to customer service is unwavering, with a responsive support team ready to address any queries or concerns promptly. We also prioritize the use of cutting-edge technology and energy-efficient solutions, helping our clients reduce their environmental footprint while enjoying lower energy costs. By combining these factors, we create a compelling value proposition that not only addresses our customers’ immediate HVAC needs but also contributes to their long-term comfort and satisfaction.

VI. Marketing Plan

Our marketing plan, included below, details our products/services, pricing and promotions plan.

Products, Services & Pricing

Ace Heating and Cooling provides a comprehensive range of HVAC products and services designed to meet the diverse needs of its customers. Among the key offerings is the Installation Service, which caters to new and replacement HVAC systems. This service includes the complete setup of heating, ventilation, and air conditioning systems, ensuring optimal performance and energy efficiency. The average selling price for installation services varies depending on the complexity and size of the system but generally starts around $3,500.

Another essential service offered is Maintenance and Tune-Ups, which are crucial for prolonging the lifespan of HVAC systems and maintaining their efficiency. Regular maintenance can prevent costly repairs and reduce energy bills. Ace Heating and Cooling provides these services at an average price of $150 per visit, which includes a comprehensive inspection and necessary adjustments to keep the system running smoothly.

Repair Services are also a significant component of the company’s offerings. Customers can rely on experienced technicians to diagnose and fix various HVAC issues, from minor glitches to major malfunctions. The cost of repair services typically starts at $300, though it can vary depending on the extent and complexity of the repair work required.

Energy Efficiency Audits are a specialized service aimed at helping customers reduce their energy consumption and costs. This service involves a detailed evaluation of the current HVAC system and recommendations for improvements or upgrades to enhance energy efficiency. The average price for an energy efficiency audit is approximately $200, making it a valuable investment for environmentally conscious customers looking to optimize their energy use.

For urgent issues, Ace Heating and Cooling offers Emergency HVAC Services, providing rapid response and solutions outside regular business hours. These services ensure that customers are not left without heating or cooling during critical times. The premium nature of emergency services is reflected in the pricing, which typically starts at $400, ensuring that customers receive prompt and effective assistance when they need it most.

Promotions Plan

Ace Heating and Cooling will employ a comprehensive promotional strategy to effectively reach and attract customers. As a crucial part of our strategy, we will utilize online marketing techniques to enhance our visibility and engagement. We will harness the power of social media platforms such as Facebook, Instagram, and Twitter, where we will create engaging content and run targeted advertisements to reach specific demographics within the Phoenix area. By consistently interacting with potential customers online, Ace Heating and Cooling will build brand awareness and foster customer loyalty.

In addition to social media, we will focus on search engine optimization (SEO) to ensure that Ace Heating and Cooling appears prominently in search engine results. This involves optimizing our website content with relevant keywords and maintaining a user-friendly interface to improve our search rankings. We will also invest in pay-per-click (PPC) advertising campaigns to drive traffic to our website, making it easier for potential customers to find and choose Ace Heating and Cooling for their HVAC needs.

Ace Heating and Cooling will also implement email marketing campaigns to keep our customers informed about our services, promotions, and industry news. By collecting email addresses through our website and social media platforms, we will be able to send personalized messages that cater to the specific interests and needs of our audience. This direct line of communication will help us nurture relationships with our customers and encourage repeat business.

To further enhance our promotional efforts, Ace Heating and Cooling will participate in local community events and sponsorships. By engaging with the community, we will increase our brand visibility and establish ourselves as a trusted local business. Collaborating with other local businesses and organizations will also allow us to tap into new customer bases and create mutually beneficial partnerships.

Finally, Ace Heating and Cooling will leverage customer reviews and testimonials as a part of our promotional strategy. We will encourage satisfied customers to leave positive reviews on platforms such as Google and Yelp, which will help to build our reputation and attract new clients. By showcasing our commitment to quality service and customer satisfaction, Ace Heating and Cooling will position itself as a leading choice for HVAC services in Phoenix.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of Ace Heating and Cooling, there are several key day-to-day operational processes that we will perform:

  • Maintain a comprehensive scheduling system to efficiently manage service appointments and technician assignments.
  • Ensure prompt and effective communication with customers to confirm appointments, provide service updates, and address inquiries.
  • Conduct daily inventory checks to manage stock levels of parts and equipment, ensuring technicians have the necessary materials for scheduled jobs.
  • Implement a quality control process to review completed jobs, ensuring adherence to safety standards and customer satisfaction.
  • Facilitate ongoing training and professional development for technicians to stay updated on the latest HVAC technologies and industry best practices.
  • Manage an effective billing and invoicing system to ensure accurate and timely payment processing for services rendered.
  • Monitor customer feedback and reviews to continuously improve service delivery and address any issues promptly.
  • Engage in regular maintenance of company vehicles to ensure they are in good working condition and ready for daily operations.
  • Utilize customer relationship management (CRM) tools to manage customer interactions and maintain detailed records of service history.
  • Ensure compliance with local regulations and licensing requirements for HVAC services in Phoenix, AZ.
  • Coordinate marketing efforts to attract new customers and retain existing ones through targeted promotions and outreach.
  • Establish partnerships with local suppliers to secure competitive pricing and reliable access to HVAC components and equipment.
  • Hold daily team meetings to discuss ongoing projects, prioritize tasks, and address any operational challenges.
  • Maintain a clean and organized workspace to promote efficiency and safety for all employees.

Milestones

Ace Heating and Cooling expects to complete the following milestones in the coming months in order to ensure its success:

  • Legal and Compliance Setup: Obtain all necessary licenses, permits, and insurance to legally operate in Phoenix, AZ, ensuring compliance with local regulations.
  • Establish Supplier Relationships: Secure agreements with reliable suppliers for HVAC equipment and parts to ensure a steady supply chain and favorable pricing.
  • Launch Our HVAC Business: Successfully launch the business with a well-executed marketing plan to generate initial customer interest and brand awareness.
  • Build a Skilled Team: Hire and train a team of skilled technicians, support staff, and sales personnel to deliver high-quality service and customer support.
  • Implement Quality Assurance Processes: Develop and implement quality control processes to ensure all services meet high standards and customer satisfaction.
  • Establish Customer Feedback Systems: Set up systems to collect and analyze customer feedback to continuously improve service offerings and address any issues promptly.
  • Achieve $15,000/month in Revenue: Reach a consistent revenue milestone that covers operational costs and contributes to profitability.
  • Develop Strong Local Partnerships: Form partnerships with local businesses and real estate developers for referral opportunities and collaborative projects.
  • Implement Efficient Scheduling and Dispatch System: Utilize technology to optimize scheduling and dispatching of technicians to improve efficiency and reduce response times.
  • Expand Marketing Efforts: Increase marketing activities to expand customer base, leveraging digital marketing, local advertising, and community engagement.

 

VIII. Management Team

Our management team has the experience and expertise to successfully execute on our business plan.

Management Team Members

Ace Heating and Cooling management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Riley Thompson, President and CEO

Riley Thompson brings a wealth of experience and a proven track record of success to Ace Heating and Cooling as its President and CEO. With a comprehensive understanding of the HVAC industry, Riley has previously led a successful HVAC business, demonstrating his ability to drive growth and maintain operational excellence. His strategic vision and leadership skills are invaluable assets to Ace Heating and Cooling as the company continues to expand its market presence and enhance its service offerings. Riley’s commitment to innovation and customer satisfaction positions the company for lasting success in the competitive heating and cooling landscape.

 

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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
Gross Profit $1,311,757 $1,457,446 $1,617,090 $1,791,939 $1,983,355
Gross Profit (%) 53% 54.4% 55.8% 57.1% 58.3%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941

Funding Requirements/Use of Funds

To accomplish our growth goals, Ace Heating and Cooling needs $577,500 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $120,000
Furniture Fixtures $60,000
Hvac Equipment And Tools $150,000
Computers Office Equipment $15,000
Non Capital Investments
Working Capital $75,000
Initial Rent Lease $18,000
Staff Salaries First 3 Months $90,000
Initial Marketing Advertising $30,000
Initial Supplies $7,500
Insurance $12,000

Financial Projections

financial projection hvac business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Total Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Costs
Direct Costs $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
Total Direct Costs $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
GROSS PROFIT $1,311,757 $1,457,446 $1,617,090 $1,791,939 $1,983,355
GROSS PROFIT % 53% 54.4% 55.8% 57.1% 58.3%
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
EBIT $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Interest Expense $0 $0 $0 $0 $0
PRETAX INCOME $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Income Tax Expense $0 $0 $0 $0 $0
NET INCOME $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Net Profit Margin (%) 49.1% 50.7% 52.2% 53.7% 55.1%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,447,172 $2,804,588 $4,318,612 $6,004,359 $7,878,300
Other Current Assets $0 $0 $0 $0 $0
Total Current Assets $1,447,172 $2,804,588 $4,318,612 $6,004,359 $7,878,300
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $345,000 $345,000 $345,000 $345,000 $345,000
Accum Depreciation $0 $0 $0 $0 $0
Net fixed assets $345,000 $345,000 $345,000 $345,000 $345,000
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,792,172 $3,149,588 $4,663,612 $6,349,359 $8,223,300
LIABILITIES & EQUITY
Current Liabilities $0 $0 $0 $0 $0
Debt outstanding $577,500 $577,500 $577,500 $577,500 $577,500
Total Liabilities $577,500 $577,500 $577,500 $577,500 $577,500
Share Capital $0 $0 $0 $0 $0
Retained earnings $1,214,672 $2,572,088 $4,086,112 $5,771,859 $7,645,800
Total Equity $1,214,672 $2,572,088 $4,086,112 $5,771,859 $7,645,800
TOTAL LIABILITIES & EQUITY $1,792,172 $3,149,588 $4,663,612 $6,349,359 $8,223,300

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
CASH FLOW FROM INVESTMENTS
Fixed Assets ($345,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($345,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $577,500 $0 $0 $0 $0
Net Cash Flow from Financing $577,500 $0 $0 $0 $0
Net Cash Flow $1,447,172 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Cash at Beginning of Period $0 $1,447,172 $2,804,588 $4,318,612 $6,004,359
$1,447,172 $2,804,588 $4,318,612 $6,004,359 $7,878,300

 

Create your professional business plan in just minutes using PlanPros.ai!
Dave Lavinsky

Founder of PlanPros

Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.