Fraud Blocker

Funeral Home Business Plan Template

Written by Dave Lavinsky

Funeral Home Business Plan Template
Table of Contents
Table of Contents

Funeral Home Business Plan

Below is our funeral home business plan template and sample plan created using what we consider the best ai business plan generator.

I. Executive Summary

Company Overview

At PeacefulPassing Home, located in the heart of Florida, we offer compassionate end-of-life care services, ensuring dignity and comfort for those nearing the end of their lives. Our services encompass a broad spectrum, from in-home hospice care to grief counseling, tailored to meet the needs of our patients and their families. Founded on the principle of providing compassionate, patient-centered care, our mission is to ease the transition for both the departing and their loved ones, making the final phase of life as peaceful as possible. Our commitment to excellence and empathy positions us uniquely in the healthcare sector, particularly in our community.

Success Factors

Our success is driven by our unwavering commitment to patient care, a comprehensive range of services tailored to individual needs, and our dedicated team of professionals. To date, we have established a strong reputation within our community, evidenced by our growth in patient numbers and partnerships with local healthcare providers. Our accomplishments include the development of a robust training program for our staff, ensuring the highest standards of care, and the implementation of a community outreach program to support families facing end-of-life challenges.

Industry Analysis

The hospice and palliative care industry is experiencing significant growth, driven by an aging population and a growing preference for end-of-life care at home. This sector is characterized by both high demand and an increasing recognition of the importance of quality end-of-life care. Regulatory changes and healthcare policy developments are also shaping the industry, creating opportunities for providers who can navigate these complexities while maintaining high standards of care. In Florida, the market is particularly vibrant, with demographic trends indicating a sustained demand for hospice services. Our position within this industry is bolstered by our comprehensive service offerings and our focus on patient and family-centered care.

Customer Analysis

Our target customers include terminally ill patients of all ages, as well as their families, seeking compassionate and dignified end-of-life care. We emphasize personalized care plans that reflect the unique needs and preferences of each patient, recognizing the diversity of the communities we serve. Our services are designed to support not only the physical but also the emotional and spiritual needs of our patients and their families, ensuring a holistic approach to end-of-life care. Our outreach and education programs further enable us to connect with our target audience, fostering a deeper understanding of the benefits of hospice care.

Competitive Analysis

T M Ralph Plantation Funeral Home – Offers traditional funeral services with a focus on personalized service.
Neshama JFS – Specializes in Jewish funeral services, emphasizing cultural sensitivity.
Kronish Funeral Services – Provides a variety of services including green burials, appealing to environmentally conscious individuals.

Our competitive advantages lie in our holistic approach to end-of-life care, our comprehensive service offerings that go beyond traditional hospice care, and our commitment to personalizing the care experience to meet the unique needs of each patient and their family.

Marketing Plan

Our marketing strategy focuses on highlighting our comprehensive range of services, from in-home hospice care to grief counseling, emphasizing our commitment to personalized, compassionate care. Our pricing strategy is designed to be competitive within the Florida market, offering various packages to accommodate the financial situations of different families. Through targeted online and community-based promotions, we aim to raise awareness of our services and the benefits of choosing PeacefulPassing Home for end-of-life care. Our promotions plan includes partnerships with local healthcare providers, social media campaigns, and participation in community events to engage directly with potential clients and their families.

Operations Plan

Key operational processes at PeacefulPassing Home include patient intake and assessment, personalized care plan development, ongoing patient and family support, and continuous staff training. Our milestones include expanding our service offerings, enhancing our community outreach programs, and increasing our capacity to serve more patients and families. Achieving these milestones is crucial for us to meet the growing demand for compassionate end-of-life care in our community and to continue providing the highest standards of service.

Management Team

Our management team comprises experienced professionals with diverse backgrounds in healthcare, management, and hospice care. Each member brings a wealth of knowledge and a shared commitment to our mission of providing compassionate end-of-life care. Their collective expertise ensures we remain at the forefront of industry developments, enabling us to adapt and grow in an ever-changing healthcare landscape.

Financial Plan

To achieve our growth goals, we require funding to expand our service offerings, enhance our facilities, and increase our staffing levels to meet the growing demand for our services. This investment will enable us to maintain our commitment to excellence and to continue providing unparalleled care to our patients and their families.

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 $3,648,134 $3,950,309 $4,277,514 $4,631,821 $5,015,476
Direct Expenses $1,589,494 $1,670,471 $1,755,574 $1,845,012 $1,939,007
Gross Profit $2,058,639 $2,279,838 $2,521,940 $2,786,809 $3,076,468
Gross Profit (%) 56.4% 57.7% 59% 60.2% 61.3%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,961,554 $2,179,807 $2,418,874 $2,680,616 $2,967,054
Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Amortization $0 $0 $0 $0 $0
Interest Expense $47,500 $47,500 $47,500 $47,500 $47,500
Income Tax Expense $650,319 $726,707 $810,381 $901,990 $1,002,244
Net Income $1,207,735 $1,349,599 $1,504,993 $1,675,125 $1,861,310

 

II. Company Overview

PeacefulPassing Home is a new Funeral Home that has recently opened its doors to serve the community of Sunrise, FL. As a local establishment, we recognized a significant need for high-quality funeral services within the area, noticing that residents had limited options when it came to choosing a local funeral home. Our mission is to fill this void by offering compassionate and comprehensive funeral services, ensuring that we stand as a beacon of support during your most challenging times.

At PeacefulPassing Home, we offer an array of products and services designed to cater to the diverse needs of our community. Our offerings include a wide selection of caskets and urns, tailored funeral and memorial services, cremation services, and pre-planning services. We also provide a variety of memorial products to help families create a lasting tribute to their loved ones. Our goal is to provide everything you need for a dignified farewell, underpinned by care, respect, and professionalism.

Located in the heart of Sunrise, FL, PeacefulPassing Home is ideally positioned to serve the local community and surrounding areas. Our facility has been carefully selected to offer a peaceful and welcoming environment where families can come together to honor their loved ones.

We believe that PeacefulPassing Home is uniquely qualified to succeed for several reasons. Firstly, our founder brings invaluable experience from successfully running a previous funeral home, ensuring that we have the knowledge and expertise necessary to provide exceptional service. Additionally, we pride ourselves on offering more comprehensive support to families during their difficult times, going above and beyond to ensure that final arrangements reflect the wishes and legacy of the deceased, setting us apart from our competitors.

Since our establishment on January 5, 2024, PeacefulPassing Home has achieved several key milestones. We have developed a meaningful company name that resonates with the ethos of our services, created an emblematic logo that represents our commitment to peaceful and respectful passings, and secured a prime location that is both accessible and fitting for the services we provide. As a C Corporation, we are poised for growth and are committed to becoming a cornerstone of support within the Sunrise, FL community.

 

III. Industry Analysis

The Funeral Home industry in the United States is a substantial market, with an estimated size of $17.6 billion in 2021. This figure reflects the demand for funeral services and related products across the country, indicating a consistent need for funeral homes to serve families during difficult times.

Market growth in the Funeral Home industry is expected to continue in the coming years, with a projected annual growth rate of 1.8% from 2021 to 2026. This growth can be attributed to factors such as an aging population, increasing awareness of pre-planning funeral arrangements, and cultural shifts towards more personalized and unique memorial services.

Recent trends in the Funeral Home industry, such as the rise of eco-friendly and green burial options, the incorporation of technology into funeral planning, and a focus on providing personalized and meaningful experiences for families, bode well for PeacefulPassing Home in Sunrise, FL. By staying attuned to these industry trends and offering innovative services that meet the evolving needs of customers, PeacefulPassing Home is well-positioned to capture a share of the growing market and establish a strong presence in the local community.

 

IV. Customer Analysis

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

Target Customers

We will target local residents in Sunrise, FL, primarily focusing on families who have recently lost a loved one and are in need of immediate funeral services. These individuals will often be in emotional distress and will require comprehensive support, including planning, memorial services, and grief counseling. Our services will be tailored to meet the cultural and religious needs of these families, ensuring a respectful and personalized approach.

Additionally, we will also target pre-need customers who are looking to plan their own funerals in advance. These clients will typically be older adults or individuals with terminal illnesses who wish to alleviate the future burden on their families. By offering pre-planning services, we will provide peace of mind and allow for detailed customization of their final wishes.

Another important segment we will target includes veterans and their families, as they often require specialized services and benefits that are unique to their circumstances. We will work closely with veterans’ organizations to ensure that these services are easily accessible and handled with the utmost respect and dignity. This will help us build a reputation as a dedicated provider for those who have served our country.

We will also cater to the needs of local religious communities, who often have specific rituals and requirements for funerals. By establishing partnerships with local religious leaders and places of worship, we will ensure that our services are in alignment with these traditions. This approach will help us to become a trusted name within these close-knit communities.

In addition to these segments, we will target eco-conscious individuals who are interested in green or environmentally friendly funeral options. By offering sustainable alternatives such as biodegradable caskets and natural burials, we will appeal to this growing market. This will position us as a forward-thinking and environmentally responsible funeral home in the community.

Customer Needs

Customers seek high-quality services to assist families in honoring and remembering their loved ones. PeacefulPassing Home can fulfill this need by offering personalized funeral arrangements that reflect the unique lives and legacies of the departed. Families have access to a range of customizable options, ensuring that each service is as unique as the individual being celebrated.

Another critical need is compassionate and professional support during a difficult time. PeacefulPassing Home staff are trained to provide empathetic and respectful care, helping to ease the emotional burden on grieving families. This includes offering grief counseling and support groups to help families navigate their loss.

Transparency and affordability are also key needs that families expect to be met. PeacefulPassing Home provides clear, upfront pricing with no hidden fees, ensuring families can plan services within their budget. Flexible payment options and financial assistance programs are available to accommodate varying financial situations.

Convenience and accessibility are paramount for families during this challenging period. PeacefulPassing Home offers online planning tools and virtual consultation services to make the planning process as smooth as possible. Additionally, the facility is designed to be easily accessible, providing ample parking and accommodations for individuals with disabilities.

 

V. Competitive Analysis

Direct Competitors

PeacefulPassing Home’s competitors include the following companies:

T M Ralph Plantation Funeral Home – Plantation

T M Ralph Plantation Funeral Home offers traditional funeral services, cremation, memorial services, and pre-planning arrangements. Their price points vary, with basic services starting around $3,000 and more comprehensive packages reaching up to $10,000. Their estimated annual revenue is approximately $2 million. Located in Plantation, FL, they serve primarily the local community and surrounding areas.

Key customer segments include individuals and families seeking traditional funeral services. Their strengths include a long-standing reputation and personalized service. However, their traditional focus might limit appeal to those seeking more modern or eco-friendly options.

Neshama JFS

Neshama JFS specializes in Jewish funeral services, including traditional burials, cremations, and memorial services. Their prices range from $4,000 to $12,000, depending on the services selected. They generate an estimated annual revenue of $1.5 million. Located in Sunrise, FL, they serve the local Jewish community and surrounding areas.

Key customer segments include Jewish families and individuals. Their strengths lie in their specialization and cultural sensitivity. However, their niche focus may limit their appeal to non-Jewish customers.

Kronish Funeral Services

Kronish Funeral Services offers a wide range of services, including traditional funerals, cremations, and green burials. Their prices range from $2,500 to $9,000, catering to various budget levels. They generate an estimated annual revenue of $1.8 million. Located in Fort Lauderdale, FL, they serve a broad geography, including Sunrise and nearby cities.

Key customer segments include environmentally conscious individuals and families. Their strengths include diverse service offerings and a focus on sustainability. However, they may face challenges in differentiating themselves in a competitive market.

Competitive Advantages

At PeacefulPassing Home, our primary competitive advantage lies in our commitment to providing more comprehensive support to families during a difficult time. Unlike many of our competitors, we ensure that the final arrangements truly reflect the wishes and legacy of the deceased. This personalized approach allows us to offer a level of care and attention that helps families feel understood and supported. Moreover, our staff is trained in grief counseling, allowing us to provide emotional support alongside logistical assistance. This holistic approach sets us apart by addressing both the emotional and practical needs of our clients.

Additionally, our facilities are designed to create a tranquil and comforting atmosphere, enhancing the overall experience for families and friends. We also incorporate modern technology to offer virtual memorial services, making it easier for distant relatives to participate. Our transparent pricing and flexible payment plans further distinguish us in the market, as we aim to make our services accessible to a broader range of families. By combining emotional support, personalized service, and modern amenities, PeacefulPassing Home establishes itself as a distinguished and compassionate choice in the funeral industry.

VI. Marketing Plan

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

Products, Services & Pricing

PeacefulPassing Home offers a variety of products and services designed to meet the diverse needs of their clients. One of their key offerings is a selection of caskets and urns. These items are available in various materials and designs, catering to different preferences and budgets. The average selling price for caskets ranges from $1,200 to $5,000, while urns generally cost between $100 and $1,000, depending on the complexity and material.

Funeral and memorial services form another core aspect of PeacefulPassing Home’s offerings. Clients can choose between traditional funerals, memorial services, and graveside services. The average cost for a complete funeral service, including the use of the facility, staff, and transportation, is approximately $6,000. Memorial services, which may be less comprehensive, usually cost around $2,500.

Cremation services are also available and are becoming an increasingly popular choice. PeacefulPassing Home provides both direct cremation and cremation with a memorial service. The average price for direct cremation is about $1,500, while cremation with a memorial service typically costs around $3,500. These options provide families with flexibility in terms of both service and budget.

Pre-planning services are designed for individuals who wish to make their end-of-life arrangements in advance. This service helps clients outline their wishes and manage costs ahead of time. The cost for pre-planning services can vary widely, but it generally starts at around $500. This investment ensures that all necessary arrangements are made according to the individual’s preferences, alleviating the burden on family members.

Memorial products are also an essential part of PeacefulPassing Home’s offerings. These items include keepsake jewelry, memorial candles, and custom-made tribute videos. Prices for memorial products range from $20 for basic items to $500 for more personalized and intricate keepsakes. These products provide families with meaningful ways to honor and remember their loved ones.

Promotions Plan

PeacefulPassing Home is dedicated to providing compassionate and respectful funeral services. To effectively promote our services and attract customers, we will employ a variety of promotional methods and tactics.

Online Marketing: We will build a professional website that is easy to navigate and provides detailed information about our services. Our website will feature customer testimonials, service packages, and an option for online booking. We will also utilize SEO strategies to ensure our website ranks highly in search engine results for relevant keywords, making it easier for potential clients to find us.

In addition to our website, we will engage with customers through social media platforms such as Facebook, Instagram, and Twitter. We will regularly post content that highlights our services, shares comforting messages, and provides valuable information about the funeral planning process. Social media advertising will also be used to target specific demographics in Sunrise, FL, increasing our reach.

Community Engagement: We will actively participate in local events and community activities to build relationships and establish our presence. Sponsoring local events and hosting informational sessions about funeral planning and grief support will help us connect with the community on a personal level. We will also collaborate with local organizations, such as hospices and senior centers, to offer our services and support.

Referral Programs: We will create a referral program that incentivizes satisfied customers to refer our services to friends and family. This program may include discounts on future services or small gifts as tokens of appreciation. By encouraging word-of-mouth referrals, we will build trust and credibility within the community.

Traditional Advertising: We will utilize traditional advertising methods such as local newspaper ads, radio spots, and direct mail campaigns. These advertisements will be designed to convey our compassionate approach and the comprehensive nature of our services. We will also ensure that our contact information is prominently displayed to make it easy for potential clients to reach out to us.

Partnerships with Healthcare Providers: We will establish partnerships with local healthcare providers, including hospitals and nursing homes. By working closely with these institutions, we will ensure that families are aware of our services during their time of need. We will provide informational brochures and be available for consultations to offer support and guidance.

Through these various promotional methods and tactics, PeacefulPassing Home aims to build a strong reputation and become a trusted provider of funeral services in Sunrise, FL.

 

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 PeacefulPassing Home, there are several key day-to-day operational processes that we will perform:

  • Client Consultation and Support: Provide compassionate and professional consultations to families, guiding them through the funeral planning process.
  • Documentation and Legal Compliance: Ensure all necessary permits, death certificates, and legal documents are prepared and filed accurately and promptly.
  • Funeral Service Planning: Coordinate with families to plan and organize funeral services, including selecting venues, arranging officiants, and scheduling events.
  • Body Preparation and Care: Perform embalming, dressing, and cosmetology services to prepare the deceased for viewing and burial or cremation.
  • Transportation Services: Arrange for the transportation of the deceased from the place of death to the funeral home and then to the final resting place.
  • Facility Maintenance: Maintain the cleanliness and orderliness of the funeral home, including chapels, viewing rooms, and reception areas.
  • Inventory Management: Keep track of and manage inventory for caskets, urns, and other funeral supplies.
  • Staff Coordination: Schedule and manage the workload of funeral directors, embalmers, drivers, and support staff to ensure smooth operations.
  • Customer Follow-up: Provide post-service support to families, including grief counseling resources and assistance with thank-you notes or other memorial activities.
  • Financial Management: Handle billing, payments, and financial records to ensure timely and accurate financial transactions.
  • Marketing and Community Outreach: Engage in community outreach activities, maintain an online presence, and create marketing materials to attract and serve new clients.
  • Training and Development: Conduct regular training sessions for staff to ensure they are up-to-date with the latest industry practices and regulatory requirements.

Milestones

PeacefulPassing Home expects to complete the following milestones in the coming months in order to ensure its success:

  • Obtain Necessary Permits and Licenses: Acquire all required local, state, and federal permits and licenses to legally operate a funeral home in Sunrise, FL.
  • Secure a Suitable Location: Identify and lease or purchase a property that meets zoning requirements and offers a serene environment suitable for a funeral home.
  • Facility Renovation and Setup: Renovate and set up the facility to meet industry standards, including a chapel, viewing rooms, preparation areas, and administrative offices.
  • Hire and Train Staff: Recruit and train a team of compassionate and skilled professionals, including funeral directors, embalmers, and support staff.
  • Launch Our Funeral Home: Officially open PeacefulPassing Home to the public with a grand opening event to generate initial awareness and interest.
  • Establish Partnerships: Form partnerships with local hospice care providers, hospitals, and other relevant organizations to create a referral network.
  • Implement a Marketing Plan: Launch a comprehensive marketing plan that includes online and offline strategies to attract clients and build brand awareness.
  • Achieve $15,000/Month in Revenue: Reach a monthly revenue target of $15,000 to ensure the financial stability and sustainability of the business.
  • Customer Feedback and Service Improvement: Implement a system for collecting customer feedback and use this information to continuously improve service offerings.
  • Compliance and Accreditation: Ensure ongoing compliance with industry regulations and aim to achieve relevant accreditations that enhance the credibility and trustworthiness of the funeral home.

 

VIII. Management Team

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

Management Team Members

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

Eleanor Kelly, President

Eleanor Kelly brings a wealth of experience and a proven track record to PeacefulPassing Home. She has a distinguished history of success, having previously managed a funeral home with great efficacy. Her leadership skills and deep understanding of the funeral home industry make her an invaluable asset to the team. Eleanor’s ability to navigate the complexities of the business ensures that PeacefulPassing Home is well-positioned for growth and sustainability.

 

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 $3,648,134 $3,950,309 $4,277,514 $4,631,821 $5,015,476
Direct Expenses $1,589,494 $1,670,471 $1,755,574 $1,845,012 $1,939,007
Gross Profit $2,058,639 $2,279,838 $2,521,940 $2,786,809 $3,076,468
Gross Profit (%) 56.4% 57.7% 59% 60.2% 61.3%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,961,554 $2,179,807 $2,418,874 $2,680,616 $2,967,054
Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Amortization $0 $0 $0 $0 $0
Interest Expense $47,500 $47,500 $47,500 $47,500 $47,500
Income Tax Expense $650,319 $726,707 $810,381 $901,990 $1,002,244
Net Income $1,207,735 $1,349,599 $1,504,993 $1,675,125 $1,861,310

Funding Requirements/Use of Funds

To accomplish our growth goals, PeacefulPassing Home needs $475,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $100,000
Furniture $50,000
Equipment $100,000
Machines $20,000
Computers and Software $10,000
Non Capital Investments
Working Capital $50,000
Initial Rent/Lease $20,000
Staff Salaries (First 3 Months) $90,000
Initial Marketing and Advertising $20,000
Supplies $5,000
Insurance $10,000

Financial Projections

financial projection funeral home business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $3,648,134 $3,950,309 $4,277,514 $4,631,821 $5,015,476
Total Revenues $3,648,134 $3,950,309 $4,277,514 $4,631,821 $5,015,476
Direct Costs
Direct Costs $1,589,494 $1,670,471 $1,755,574 $1,845,012 $1,939,007
Total Direct Costs $1,589,494 $1,670,471 $1,755,574 $1,845,012 $1,939,007
GROSS PROFIT $2,058,639 $2,279,838 $2,521,940 $2,786,809 $3,076,468
GROSS PROFIT % 56.4% 57.7% 59% 60.2% 61.3%
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 $1,961,554 $2,179,807 $2,418,874 $2,680,616 $2,967,054
Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Amortization $0 $0 $0 $0 $0
EBIT $1,905,554 $2,123,807 $2,362,874 $2,624,616 $2,911,054
Interest Expense $47,500 $47,500 $47,500 $47,500 $47,500
PRETAX INCOME $1,858,054 $2,076,307 $2,315,374 $2,577,116 $2,863,554
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,858,054 $2,076,307 $2,315,374 $2,577,116 $2,863,554
Income Tax Expense $650,319 $726,707 $810,381 $901,990 $1,002,244
NET INCOME $1,207,735 $1,349,599 $1,504,993 $1,675,125 $1,861,310
Net Profit Margin (%) 33.1% 34.2% 35.2% 36.2% 37.1%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,288,710 $2,675,494 $4,215,882 $5,933,069 $7,351,509
Other Current Assets $313,142 $339,080 $367,166 $385,985 $417,956
Total Current Assets $1,601,852 $3,014,575 $4,583,048 $6,319,054 $7,769,466
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $280,000 $280,000 $280,000 $280,000 $280,000
Accum Depreciation $56,000 $112,000 $168,000 $224,000 $280,000
Net fixed assets $224,000 $168,000 $112,000 $56,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,825,852 $3,182,575 $4,695,048 $6,375,054 $7,769,466
LIABILITIES & EQUITY
Current Liabilities $143,117 $150,240 $157,720 $162,600 $170,701
Debt outstanding $475,000 $475,000 $475,000 $475,000 $0
Total Liabilities $618,117 $625,240 $632,720 $637,600 $170,701
Share Capital $0 $0 $0 $0 $0
Retained earnings $1,207,735 $2,557,334 $4,062,328 $5,737,453 $7,598,764
Total Equity $1,207,735 $2,557,334 $4,062,328 $5,737,453 $7,598,764
TOTAL LIABILITIES & EQUITY $1,825,852 $3,182,575 $4,695,048 $6,375,054 $7,769,466

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $1,207,735 $1,349,599 $1,504,993 $1,675,125 $1,861,310
Change in Working Capital ($170,025) ($18,815) ($20,605) ($13,938) ($23,869)
Plus Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $1,093,710 $1,386,784 $1,540,387 $1,717,186 $1,893,440
CASH FLOW FROM INVESTMENTS
Fixed Assets ($280,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($280,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $475,000 $0 $0 $0 ($475,000)
Net Cash Flow from Financing $475,000 $0 $0 $0 ($475,000)
Net Cash Flow $1,288,710 $1,386,784 $1,540,387 $1,717,186 $1,418,440
Cash at Beginning of Period $0 $1,288,710 $2,675,494 $4,215,882 $5,933,069
$1,288,710 $2,675,494 $4,215,882 $5,933,069 $7,351,509

 

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!