Fraud Blocker

ATM Business Plan Template

Written by Dave Lavinsky

ATM Business Plan Template
Table of Contents
Table of Contents

ATM Business Plan

Below is our atm business plan template and sample plan created using our ai business plan generator.

I. Executive Summary

Company Overview

At CashEase Terminal, we are dedicated to revolutionizing the ATM service industry. Based in Harrisburg, PA, our mission is to provide convenient, reliable, and secure access to cash and financial services. Our innovative approach combines the latest in ATM technology with superior customer service, setting us apart from traditional providers. Our services cater not only to individual consumers but also to businesses, offering them an opportunity to enhance their customer experience and generate additional revenue through our ATMs. Our strategic location in Harrisburg positions us advantageously within a community eager for technological advancements in banking and financial services, enabling us to directly address the needs of our target market.

Success Factors

Our success is driven by a combination of factors that uniquely position us for growth and market penetration. Key among these is our commitment to technological innovation, which allows us to offer enhanced functionalities beyond traditional cash withdrawals, including bill payments, funds transfers, and more. Our strategic partnerships have enabled us to expand our service offerings and reach, further solidifying our market presence. To date, our accomplishments include the establishment of a robust ATM network across strategic locations and the development of proprietary technology that sets new standards in user experience and security. These milestones reflect our dedication to excellence and our vision to redefine the ATM industry.

Industry Analysis

The ATM service industry is witnessing significant transformations, driven by technological advancements and changing consumer expectations. There is a growing demand for ATMs that offer more than just cash withdrawals, with customers seeking comprehensive financial services such as bill payments, deposits, and electronic transfers. Additionally, the rise of digital banking has prompted the need for ATMs to provide enhanced digital integration, offering users seamless transactions across online and physical platforms. Our analysis identifies a substantial opportunity for CashEase Terminal to lead in innovation, catering to the evolving needs of both individual consumers and businesses seeking to enhance their service offerings. The industry’s competitive landscape, characterized by both traditional banks and FinTech startups, underscores the importance of differentiation through technology and customer service excellence.

Customer Analysis

Our target customers encompass a broad spectrum of the market, including individual consumers, small and medium-sized businesses, and large corporations. These customers are increasingly looking for convenient, secure, and multifunctional ATM services that go beyond cash withdrawals. Our research indicates a significant preference among these groups for ATMs that offer advanced functionalities, such as real-time transactions and integrated digital banking services. By understanding the diverse needs of our target customers, CashEase Terminal is strategically positioned to cater to their specific financial requirements, thereby fostering loyalty and driving usage of our services.

Competitive Analysis

  • PNC Bank: Offers a wide range of financial products with significant revenue and a strong presence in the northeastern U.S. Strengths include comprehensive product offerings and customer service; weaknesses are higher fees on some accounts.
  • PSECU: Focuses on lower fees and better interest rates, targeting state employees and families in Pennsylvania. Strengths include low fees and high interest rates; weaknesses involve fewer physical branches and less brand recognition.
  • Chase Bank: Known for its extensive ATM network and digital banking, serving a wide range of customers. Strengths include a strong ATM network and digital services; weaknesses are higher fees on some accounts.

Our competitive advantages lie in our innovative technology and customer service, allowing us to offer unique functionalities and a superior user experience, distinguishing us from traditional competitors.

Marketing Plan

Our marketing strategy focuses on highlighting the unique benefits of CashEase Terminal’s products, services, and competitive pricing. We offer a range of ATM services that cater to the evolving needs of our customers, from basic cash withdrawals to advanced financial transactions. Our pricing model is designed to be competitive, offering value-added services at accessible rates. We plan to promote these offerings through a comprehensive promotions plan that includes digital marketing, partnerships with local businesses, and participation in community events. Our goal is to build brand awareness and drive user adoption through targeted outreach that emphasizes the convenience, security, and innovation of our services.

Operations Plan

Our operations plan outlines the key processes necessary for delivering exceptional service and achieving our business milestones. This includes the deployment and maintenance of ATM units, the development of our proprietary software, and the establishment of partnerships with financial institutions and businesses. Our operational milestones are geared towards expanding our ATM network, enhancing our technology platform, and continuously improving customer service. By adhering to these processes, CashEase Terminal is well-positioned to meet our growth objectives and respond effectively to market demands.

Management Team

Under the leadership of CEO Madelyn Wilson, our management team brings a wealth of experience and expertise in the financial services industry. Madelyn’s track record in ATM operations and strategic vision are fundamental to our success. The team’s collective skills in technology, finance, and customer service drive our mission to innovate and excel in the ATM service market. Together, we are committed to achieving the company’s goals and ensuring long-term growth and profitability.

Financial Plan

To achieve our growth goals, CashEase Terminal requires substantial investment. This funding will be allocated towards expanding our ATM network, enhancing our technology platform, and implementing our marketing strategy. Our financial plan is designed to ensure the efficient use of resources, maximizing return on investment while driving growth and market penetration. With the right financial backing, CashEase Terminal is poised to redefine the ATM industry and deliver significant value to our customers and stakeholders.

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 $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,372,892 $1,521,695 $1,684,612 $1,862,901 $2,057,933
Gross Profit (%) 55.5% 56.8% 58.1% 59.3% 60.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,275,806 $1,421,664 $1,581,546 $1,756,708 $1,948,518
Depreciation $18,000 $18,000 $18,000 $18,000 $18,000
Amortization $0 $0 $0 $0 $0
Interest Expense $16,000 $16,000 $16,000 $16,000 $16,000
Income Tax Expense $434,632 $485,682 $541,641 $602,948 $670,081
Net Income $807,174 $901,982 $1,005,905 $1,119,760 $1,244,437

 

II. Company Overview

CashEase Terminal is a groundbreaking ATM initiative serving the vibrant community of Harrisburg, PA. As a local ATM provider, we have identified a significant gap in the market for high-quality, accessible financial services. Recognizing this, we’ve embarked on a mission to fill this void, offering an unmatched level of convenience and reliability to our customers.

At CashEase Terminal, our product and service offerings are designed with our customers’ diverse needs in mind. We provide a comprehensive suite of services, including cash withdrawal, balance inquiry, fund transfers, deposit services, as well as bill payments and prepaid services. Our aim is to be your one-stop financial kiosk, catering to all your banking transactions seamlessly and efficiently.

Strategically located in Harrisburg, PA, CashEase Terminal is committed to serving the local populace. Our presence in Harrisburg is more than just a business decision; it’s a commitment to fostering financial inclusivity and convenience for the community we are a part of.

Our confidence in the success of CashEase Terminal is rooted in several key factors. Firstly, our founder brings invaluable experience from previously running a successful ATM business, ensuring that we have the expertise to navigate the market effectively. Moreover, we pride ourselves on providing an essential tool for everyday banking needs, offering more accessibility to our users than our competitors. This combination of experience, dedication, and customer-centric services positions us uniquely in the market.

Since our inception on January 1, 2024, CashEase Terminal has made significant strides as a S Corporation. Our journey began with the creation of our company name and logo, symbols of our brand’s identity and commitment to service excellence. Following this, we secured a prime location, setting the stage for our operations and future growth. These accomplishments mark just the beginning of our journey, as we continue to strive towards becoming an integral part of our customers’ daily lives, providing them with reliable, efficient, and accessible banking solutions.

 

III. Industry Analysis

The ATM industry in the United States is a significant market, with an estimated size of over $12 billion in revenue annually. This size is driven by the high demand for convenient and accessible cash withdrawal services across the country. With the increasing reliance on electronic payments and the growing trend of cashless transactions, the ATM industry continues to play a vital role in providing consumers with easy access to cash when needed.

Market research projects a steady growth trajectory for the ATM industry in the coming years, with an expected annual growth rate of around 3-5%. This growth is driven by factors such as the expansion of ATM networks in rural and underserved areas, the increasing adoption of ATMs by small and medium-sized businesses, and the rise of innovative technologies such as contactless transactions and mobile ATM services. As the industry continues to evolve and adapt to changing consumer preferences, there is ample opportunity for new players like CashEase Terminal to carve out a niche in the market.

Recent trends in the ATM industry, such as the emphasis on enhanced security features, personalized customer experiences, and the integration of value-added services like bill payments and mobile top-ups, bode well for the success of CashEase Terminal in Harrisburg, PA. By staying ahead of industry trends and offering a convenient, user-friendly ATM experience to customers, CashEase Terminal can position itself as a reliable and trusted provider of cash withdrawal services in the local market. With the continued growth and innovation in the ATM industry, CashEase Terminal has the potential to capitalize on the expanding opportunities and establish a strong presence in the competitive landscape.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who need convenient access to cash and other ATM services. Our services will cater to individuals who prefer quick and easy cash withdrawals without the hassle of going to a bank. These customers will appreciate the 24/7 availability, allowing them to access funds at any time.

We will also target small business owners in Harrisburg who require frequent cash deposits and withdrawals. These entrepreneurs will benefit from our user-friendly interface and secure transactions. By providing efficient services, we will help them manage their cash flow more effectively.

Additionally, we will attract tourists and visitors who may need cash during their stay in Harrisburg. Our strategically placed terminals will ensure that these customers have easy access to funds, enhancing their travel experience. This segment will contribute to increased usage during peak tourist seasons.

Lastly, we will focus on serving technology-savvy individuals who value advanced features such as contactless transactions and mobile integration. These customers will be drawn to our innovative solutions that offer a seamless and secure way to manage their finances. By catering to this tech-oriented demographic, we will position ourselves as a forward-thinking ATM provider.

Customer Needs

Customers expect high-quality and reliable ATM services to meet their financial needs efficiently. CashEase Terminal provides a seamless user experience with advanced security features to ensure safe transactions. This meets the growing demand for secure and efficient access to cash and banking services.

Convenience is a top priority for customers who need 24/7 access to their funds. CashEase Terminal caters to this need by offering round-the-clock service, reducing the stress and inconvenience of finding an open bank. This accessibility is crucial for individuals with busy schedules or those who require emergency cash withdrawals.

Customers also look for ATMs that support a wide range of transactions beyond simple cash withdrawals. CashEase Terminal supports multiple banking functions such as deposits, balance inquiries, and fund transfers. This versatility meets the diverse needs of customers, making their banking experience more comprehensive and convenient.

In addition, customers value machines that are user-friendly and easy to navigate. CashEase Terminal features an intuitive interface that simplifies the transaction process, catering to both tech-savvy users and those less familiar with technology. This ensures a smooth and efficient experience for all users, enhancing customer satisfaction.

 

V. Competitive Analysis

Direct Competitors

CashEase Terminal’s competitors include the following companies:

PNC Bank

PNC Bank offers a wide range of financial products and services, including checking and savings accounts, credit cards, loans, and investment services. Their services cater to both individual and business clients. PNC’s pricing varies by product, with checking accounts starting with no monthly fee to higher-tier accounts with fees that can be waived under certain conditions. Loan rates and credit card fees are competitive within the market. PNC Bank generates significant revenue, reporting billions in annual earnings. They have numerous locations in Harrisburg, PA, and a strong presence across the northeastern United States. PNC serves a diverse customer base, including personal, small business, and corporate banking clients. Their key strength lies in their comprehensive product offerings and strong customer service. However, PNC’s weaknesses include higher fees on some accounts and services compared to credit unions.

PSECU

PSECU (Pennsylvania State Employees Credit Union) offers financial services such as checking and savings accounts, loans, credit cards, and online banking. They focus on providing lower fees and better interest rates. PSECU’s products are generally more affordable than traditional banks. They offer no-fee checking accounts and competitive loan rates, making them attractive to price-sensitive customers. PSECU’s revenue is substantial, though lower than larger banks like PNC and Chase. They operate primarily in Pennsylvania, with a strong presence in Harrisburg. PSECU targets state employees, their families, and other eligible groups. Their strengths include low fees, high interest rates on deposits, and a customer-focused approach. However, PSECU’s weaknesses include fewer physical branches and less brand recognition outside Pennsylvania.

Chase Bank

Chase Bank offers a variety of financial services, including personal and business banking, credit cards, loans, and investment services. They are known for their extensive ATM network and digital banking options. Chase’s pricing includes a range of account options, from no-fee basic accounts to premium accounts with higher fees. Their loan rates and credit card fees are competitive. Chase Bank’s revenue is among the highest in the banking industry, with billions in annual earnings. They have several branches in Harrisburg and a significant national presence. Chase serves a wide range of customers, from individuals to large corporations. Their key strengths are their extensive ATM network, advanced digital banking services, and strong brand reputation. However, Chase’s weaknesses include higher fees on some accounts and services, which may deter cost-conscious customers.

Competitive Advantages

CashEase Terminal offers a significant competitive advantage by serving as an essential tool for everyday banking needs. Our ATM ensures that customers have access to a wide range of financial services, such as cash withdrawals, deposits, and balance inquiries, all in one convenient location. By providing these services efficiently and reliably, we save our customers valuable time and effort, enhancing their overall banking experience. Moreover, our user-friendly interface and advanced security features instill confidence and trust in our users, making CashEase Terminal the preferred choice for their banking transactions.

Another key advantage is our commitment to accessibility. Unlike our competition, CashEase Terminal is accessible to users at all times, ensuring that customers can perform their transactions whenever they need, regardless of traditional banking hours. This 24/7 availability is particularly beneficial for individuals with demanding schedules or those who face emergencies outside regular banking hours. Additionally, our strategic placement in high-traffic areas further enhances convenience, making it easier for customers to locate and use our services. By combining essential banking tools with unmatched accessibility, CashEase Terminal sets a new standard in customer convenience and satisfaction.

VI. Marketing Plan

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

Products, Services & Pricing

CashEase Terminal offers a range of essential financial services designed to provide convenience and efficiency for users. One of the primary services available is cash withdrawal, which allows customers to access their funds quickly and securely. The fee for this service is typically around $2.50 per transaction, though it may vary depending on the user’s bank policies.

Another valuable service provided is balance inquiry. This service enables users to check their account balances in real-time, ensuring they stay informed about their financial status. The average cost for a balance inquiry is approximately $0.50 per request.

Fund transfers are also available, allowing customers to move money between accounts seamlessly. This is particularly useful for those managing multiple accounts or sending money to family members. The fee for fund transfers averages around $1.00 per transaction.

Deposit services are an essential feature, enabling users to deposit cash or checks directly into their accounts without needing to visit a bank branch. The convenience of this service is matched by its cost-effectiveness, with an average fee of $1.50 per deposit.

Lastly, CashEase Terminal offers bill payments and prepaid services. This includes the ability to pay utility bills, phone bills, and other recurring expenses directly from the terminal. Additionally, users can purchase prepaid cards for various services. The fees for these transactions typically range from $1.00 to $3.00, depending on the nature of the payment or purchase.

Promotions Plan

We implement a variety of promotional methods to attract customers and create awareness of our services in Harrisburg, PA. Our strategies focus on maximizing reach and engaging potential customers effectively.

Firstly, we leverage online marketing to build our brand presence. This includes utilizing social media platforms such as Facebook, Instagram, and Twitter to share updates, promotions, and engaging content that highlights the convenience and benefits of using our ATM services. We also invest in search engine optimization (SEO) to ensure our website ranks high in search results, making it easier for customers to find us. Pay-per-click (PPC) advertising campaigns further drive targeted traffic to our website, increasing the likelihood of conversions.

Email marketing is another key component of our strategy. By collecting email addresses through our website and during transactions, we keep customers informed about new features, special offers, and updates. Personalized email campaigns help us build a strong relationship with our customers and encourage repeat usage.

In addition to online efforts, we engage in community outreach to establish our presence locally. Sponsoring local events and participating in community activities help us build trust and recognition. We also collaborate with local businesses to offer joint promotions, benefiting both parties and attracting more customers to use our ATM services.

Traditional advertising methods, such as placing ads in local newspapers, magazines, and on radio stations, are also part of our promotional mix. These methods ensure we reach a broad audience, including those who may not be as active online.

Finally, we invest in attractive, eye-catching signage at our ATM locations. Clear, visible signs help draw attention and inform passersby about the availability and benefits of our services.

By combining these various promotional methods, we expect to build a strong customer base and establish ourselves as a trusted and convenient ATM service provider in Harrisburg, PA.

 

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 CashEase Terminal, there are several key day-to-day operational processes that we will perform:

  • Monitor ATM performance and uptime to ensure continuous service availability.
  • Perform daily cash replenishment and balancing to meet customer withdrawal demands.
  • Conduct regular maintenance checks to ensure all hardware components are functioning properly.
  • Update software and security protocols to protect against fraud and cyber-attacks.
  • Track and manage transaction records and logs for accurate reporting and compliance.
  • Provide customer support through a dedicated helpline or service email for any issues or inquiries.
  • Coordinate with financial institutions to ensure seamless transaction processing and settlement.
  • Monitor user feedback and complaints to continuously improve service quality and customer satisfaction.
  • Ensure compliance with local, state, and federal regulations governing ATM operations.
  • Manage and maintain relationships with service providers, including cash-in-transit companies and technical support teams.
  • Regularly audit and inspect ATM security features such as cameras and anti-skimming devices.
  • Implement marketing strategies to attract new customers and retain existing ones.
  • Train staff on operational procedures and customer service best practices.

Milestones

CashEase Terminal expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Location: Identify and secure a high-traffic, strategically located spot within Harrisburg, PA, for the ATM installation.
  • Obtain Permits and Licenses: Acquire all necessary permits and licenses from local authorities to legally operate the ATM.
  • Install and Test ATM: Install the ATM and conduct thorough testing to ensure it operates flawlessly and securely.
  • Launch Our ATM: Officially launch the ATM with a marketing campaign to attract initial users.
  • Establish Maintenance and Support Agreements: Set up contracts with maintenance and technical support providers to ensure minimal downtime and prompt resolution of any technical issues.
  • Implement Security Measures: Install advanced security features such as surveillance cameras, alarms, and anti-skimming devices to protect both the ATM and its users.
  • Monitor Customer Feedback: Continuously collect and analyze customer feedback to make necessary improvements and address any issues promptly.
  • Achieve $15,000/Month in Revenue: Implement strategies to reach a monthly revenue of $15,000 through customer acquisition and retention initiatives.
  • Expand Services: Introduce additional services such as bill payments, mobile recharges, and banking services to increase the ATM’s utility and revenue streams.
  • Evaluate and Scale: Regularly assess the ATM’s performance and explore opportunities for scaling by adding more ATMs at strategic locations within Harrisburg, PA.

 

VIII. Management Team

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

Management Team Members

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

Madelyn Wilson, CEO

Madelyn Wilson has a proven track record of success in the financial services industry. With extensive experience in managing ATM operations, Madelyn has consistently demonstrated her ability to drive growth and profitability. Her strategic vision and operational expertise have been instrumental in turning around underperforming units and optimizing the efficiency of ATM networks. As the CEO of CashEase Terminal, Madelyn is committed to leveraging her deep industry knowledge and leadership skills to steer the company towards sustained success and innovation.

 

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 $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,372,892 $1,521,695 $1,684,612 $1,862,901 $2,057,933
Gross Profit (%) 55.5% 56.8% 58.1% 59.3% 60.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,275,806 $1,421,664 $1,581,546 $1,756,708 $1,948,518
Depreciation $18,000 $18,000 $18,000 $18,000 $18,000
Amortization $0 $0 $0 $0 $0
Interest Expense $16,000 $16,000 $16,000 $16,000 $16,000
Income Tax Expense $434,632 $485,682 $541,641 $602,948 $670,081
Net Income $807,174 $901,982 $1,005,905 $1,119,760 $1,244,437

Funding Requirements/Use of Funds

To accomplish our growth goals, CashEase Terminal needs $160,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $20,000
Furniture $5,000
Equipment $10,000
Machines (ATMs) $50,000
Computers and Software $5,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $3,000
Staff Salaries (First 3 Months) $30,000
Initial Marketing and Advertising $10,000
Supplies $2,000
Insurance $5,000

Financial Projections

financial projection atm 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 $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Total Direct Costs $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
GROSS PROFIT $1,372,892 $1,521,695 $1,684,612 $1,862,901 $2,057,933
GROSS PROFIT % 55.5% 56.8% 58.1% 59.3% 60.5%
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 $1,275,806 $1,421,664 $1,581,546 $1,756,708 $1,948,518
Depreciation $18,000 $18,000 $18,000 $18,000 $18,000
Amortization $0 $0 $0 $0 $0
EBIT $1,257,806 $1,403,664 $1,563,546 $1,738,708 $1,930,518
Interest Expense $16,000 $16,000 $16,000 $16,000 $16,000
PRETAX INCOME $1,241,806 $1,387,664 $1,547,546 $1,722,708 $1,914,518
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,241,806 $1,387,664 $1,547,546 $1,722,708 $1,914,518
Income Tax Expense $434,632 $485,682 $541,641 $602,948 $670,081
NET INCOME $807,174 $901,982 $1,005,905 $1,119,760 $1,244,437
Net Profit Margin (%) 32.6% 33.7% 34.7% 35.7% 36.6%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $784,472 $1,691,877 $2,701,998 $3,830,430 $4,916,882
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $996,773 $1,921,762 $2,950,925 $4,092,114 $5,200,243
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $90,000 $90,000 $90,000 $90,000 $90,000
Accum Depreciation $18,000 $36,000 $54,000 $72,000 $90,000
Net fixed assets $72,000 $54,000 $36,000 $18,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,068,773 $1,975,762 $2,986,925 $4,110,114 $5,200,243
LIABILITIES & EQUITY
Current Liabilities $101,598 $106,606 $111,863 $115,292 $120,983
Debt outstanding $160,000 $160,000 $160,000 $160,000 $0
Total Liabilities $261,598 $266,606 $271,863 $275,292 $120,983
Share Capital $0 $0 $0 $0 $0
Retained earnings $807,174 $1,709,156 $2,715,061 $3,834,822 $5,079,259
Total Equity $807,174 $1,709,156 $2,715,061 $3,834,822 $5,079,259
TOTAL LIABILITIES & EQUITY $1,068,773 $1,975,762 $2,986,925 $4,110,114 $5,200,243

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $807,174 $901,982 $1,005,905 $1,119,760 $1,244,437
Change in Working Capital ($110,701) ($12,577) ($13,784) ($9,329) ($15,984)
Plus Depreciation $18,000 $18,000 $18,000 $18,000 $18,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $714,472 $907,404 $1,010,121 $1,128,431 $1,246,452
CASH FLOW FROM INVESTMENTS
Fixed Assets ($90,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($90,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $160,000 $0 $0 $0 ($160,000)
Net Cash Flow from Financing $160,000 $0 $0 $0 ($160,000)
Net Cash Flow $784,472 $907,404 $1,010,121 $1,128,431 $1,086,452
Cash at Beginning of Period $0 $784,472 $1,691,877 $2,701,998 $3,830,430
$784,472 $1,691,877 $2,701,998 $3,830,430 $4,916,882

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!