Fraud Blocker

Self Storage Business Plan Template

Written by Dave Lavinsky

Self Storage Business Plan Template
Table of Contents
Table of Contents

Self Storage Business Plan

Below is our self storage business plan template and sample plan created using our free ai business plan generator.

I. Executive Summary

Company Overview

At SecureTrust Storage Solutions, we are thrilled to announce the opening of our pioneering self-storage facility located in the heart of Coeur d’Alene, ID. Our mission is to bridge the gap in the market by providing unmatched quality in storage solutions, catering to the diverse needs of our community. We distinguish ourselves by offering a comprehensive suite of services, including an array of storage unit sizes, essential packing supplies, dedicated vehicle storage, and convenient moving truck rentals, all underpinned by the promise of convenience, security, and flexibility. Our state-of-the-art facilities and customer-centric approach position us as a leader in the local storage service industry, ready to meet the unique demands of individuals and businesses alike.

Success Factors

Our success stems from a combination of industry expertise, a broad range of services, and a strong commitment to customer satisfaction. Leveraging the experience of our founder in running a successful self-storage business, we have quickly developed a recognizable and trusted brand since our inception on January 6, 2024. Our strategic location, comprehensive solutions, and dedication to security and flexibility have enabled us to establish a solid foundation in Coeur d’Alene. These accomplishments signify just the beginning of our journey, as we continue to innovate and grow, aiming to redefine storage solutions for our community.

Industry Analysis

The Self Storage industry in the United States, valued at over $38 billion, is experiencing robust growth with more than 50,000 facilities nationwide. This growth, expected to continue at an annual rate of 3.5% over the next five years, is driven by urbanization, population growth, and increasing consumerism, indicating a rising demand for storage solutions. SecureTrust Storage Solutions is strategically positioned to capitalize on these trends by integrating tech-savvy, customer-centric innovations such as online booking, digital access, and climate-controlled units into our operations. These advancements position us to attract a broader customer base and maintain a competitive edge in the evolving Self Storage market.

Customer Analysis

Our primary target customers include local residents in need of extra space for personal belongings, small business owners seeking storage for inventory and documents, seasonal residents and vacationers requiring temporary storage, and college students looking for summer or study-abroad storage solutions. By focusing our marketing efforts on these groups through local advertisements and community engagement, we aim to cater to their specific needs with our versatile unit sizes, accessible leasing terms, and specialized services. Our proximity to local attractions and institutions, combined with competitive pricing, positions us to effectively serve and expand our customer base in Coeur d’Alene.

Competitive Analysis

Our main competitors in Coeur d’Alene include Windmill Storage, Advanced Storage Center, and Ace Moving & Storage. While each offers varying strengths such as extensive security measures, flexible leasing terms, and comprehensive moving services, SecureTrust Storage Solutions differentiates itself by providing unparalleled convenience, security, and flexibility. Our advanced facilities, 24/7 access, and user-friendly online platform, coupled with our commitment to exceptional customer service, establish us as the premier choice for storage solutions in the area.

Marketing Plan

Our marketing strategy encompasses a diverse range of products and services priced competitively to meet our customers’ varying needs. From small to large storage units, packing supplies, vehicle storage, and moving truck rentals, we aim to offer a flexible, comprehensive storage solution. Our promotion plan leverages both online and offline channels, including SEO, PPC, social media, email campaigns, local partnerships, and traditional advertising to ensure broad market reach and engagement. By creating a strong online presence and maintaining active community involvement, we are poised to attract and retain a broad customer base in Coeur d’Alene.

Operations Plan

To ensure operational excellence, we will manage customer inquiries and reservations effectively, maintain our facilities with high standards of cleanliness and security, and offer exceptional customer service. Key milestones include securing a prime location, obtaining necessary permits, completing facility construction, and implementing advanced security measures. We aim to achieve a monthly revenue target of $15,000 through strategic marketing and customer service excellence, ensuring our financial health and stability. Our focus on continuous improvement and customer feedback will drive our success and operational efficiency.

Management Team

Under the leadership of CEO Ryan Robinson, SecureTrust Storage Solutions benefits from extensive industry experience and a strategic vision for success. Ryan’s proven track record in the self-storage industry, coupled with a dedicated team, ensures that we are well-equipped to meet our operational goals and exceed customer expectations. Our management team’s expertise and commitment to quality service lay the foundation for SecureTrust Storage Solutions’ future growth and success in the storage solution sector.

Financial Plan

To achieve our growth objectives, SecureTrust Storage Solutions requires $252,000 in funding. This investment will be allocated towards capital and non-capital investments including location buildout, equipment, initial working capital, and marketing efforts. Our financial strategy is designed to ensure the successful launch and sustained operation of our facility, aiming for profitability within the first 24 months. This funding will enable us to meet our operational milestones and establish SecureTrust Storage Solutions as a leader in the self-storage industry.

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 $2,324,912 $2,517,485 $2,726,009 $2,951,805 $3,196,303
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,346,762 $1,489,502 $1,645,655 $1,816,412 $2,003,068
Gross Profit (%) 57.9% 59.2% 60.4% 61.5% 62.7%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,249,676 $1,389,472 $1,542,590 $1,710,219 $1,893,653
Depreciation $29,000 $29,000 $29,000 $29,000 $29,000
Amortization $0 $0 $0 $0 $0
Interest Expense $25,200 $25,200 $25,200 $25,200 $25,200
Income Tax Expense $418,416 $467,345 $520,936 $579,606 $643,808
Net Income $777,059 $867,926 $967,453 $1,076,412 $1,195,644

 

II. Company Overview

SecureTrust Storage Solutions is a pioneering Self Storage facility that has recently opened its doors to serve the residents of Coeur d’Alene, ID. As a local self-storage provider, we’ve identified a significant gap in the market for high-quality storage solutions. Our mission is to fill this gap by offering a range of top-notch storage services that our competitors simply can’t match. We take pride in being a part of the Coeur d’Alene community and are committed to providing our customers with the convenience, security, and flexibility they require.

At SecureTrust Storage Solutions, we understand that every storage need is unique. That’s why we offer a comprehensive suite of products and services designed to cater to a wide range of requirements. Our facilities include state-of-the-art storage units of various sizes, ensuring that whether you’re looking to store a few boxes or an entire home’s contents, we’ve got you covered. Additionally, we provide essential packing supplies to protect your belongings, dedicated vehicle storage for your prized possessions, and convenient moving truck rentals to help you transport your items with ease. We also understand the importance of safeguarding your valuables, which is why we offer insurance coverage for added peace of mind.

Located in the heart of Coeur d’Alene, ID, SecureTrust Storage Solutions is perfectly positioned to serve the storage needs of both individuals and businesses in the area. Our strategic location ensures easy access for all our customers, making the storage process as smooth and hassle-free as possible.

Our ability to succeed in the competitive self-storage market is grounded in several key factors. Firstly, our founder brings invaluable experience from running a successful self-storage business, providing us with a deep understanding of the industry and customer needs. Furthermore, our commitment to offering a broad range of services ensures that we can meet the diverse needs of our customers, setting us apart from the competition. We’re not just about providing space; we’re about delivering a comprehensive storage solution that encompasses convenience, security, and flexibility.

Since our inception on January 6, 2024, SecureTrust Storage Solutions has made significant strides as a S Corporation. We’ve successfully developed a recognizable and trusted brand, starting with the creation of our unique logo and the careful selection of our company name. Finding the perfect location for our facilities was a critical step in our journey, and we’re proud to say that we’ve established ourselves in a prime spot that promises convenience and accessibility for our customers. These accomplishments mark the beginning of our journey, and we’re excited about the future that lies ahead for SecureTrust Storage Solutions.

 

III. Industry Analysis

The Self Storage industry in the United States is a thriving and rapidly growing market. Currently, the industry is valued at over $38 billion, with more than 50,000 self-storage facilities spread across the country. This vast market size is a clear indicator of the high demand for self-storage solutions among consumers.

Market research indicates that the Self Storage industry is expected to continue its upward trajectory, with a projected annual growth rate of 3.5% over the next five years. This growth can be attributed to various factors, including urbanization, population growth, and increasing consumerism. As more Americans look for convenient and secure storage options, the demand for self-storage facilities is expected to rise significantly.

Recent trends in the Self Storage industry bode well for SecureTrust Storage Solutions, a new Self Storage facility serving customers in Coeur d’Alene, ID. The industry is witnessing a shift towards more tech-savvy and customer-centric solutions, such as online booking platforms, digital access controls, and climate-controlled units. By incorporating these trends into their operations, SecureTrust Storage Solutions can attract a wider customer base and stay ahead of the competition in the rapidly evolving Self Storage market.

 

IV. Customer Analysis

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

Target Customers

Our primary target customers will be local residents who require additional space for personal items, seasonal equipment, and household goods. In Coeur d’Alene, many homeowners and renters will seek convenient and secure storage solutions to manage their limited living space. We will tailor our marketing efforts to reach these individuals through local advertising and community engagement.

We will also target small business owners who need extra storage for inventory, documents, and office supplies. Coeur d’Alene has a growing number of entrepreneurs and small businesses that will benefit from flexible and secure storage options. Our facilities will cater to these customers by offering various unit sizes and accessible leasing terms.

Seasonal residents and vacationers will be another key customer segment, as Coeur d’Alene is a popular destination for tourists and part-time residents. These individuals will need temporary storage for recreational gear, vehicles, and personal belongings during their off-season periods. We will provide specialized services, such as climate-controlled units, to meet their unique needs.

Additionally, students from local colleges and universities will require storage solutions during summer breaks or study abroad programs. Our proximity to educational institutions and competitive pricing will appeal to this demographic. We will implement targeted campaigns around academic calendars to capture this segment effectively.

Customer Needs

SecureTrust Storage Solutions provides high-quality services tailored to meet the diverse storage needs of individuals and businesses. Residents expect secure, clean, and climate-controlled units that ensure the safety and preservation of their belongings. Additionally, businesses seek flexible storage options to accommodate varying inventory sizes and seasonal fluctuations.

Customers require 24/7 access to their units, including robust security measures like surveillance cameras and secure entry systems. The convenience of online booking and payment systems enhances customer satisfaction by streamlining the rental process. Furthermore, clients appreciate knowledgeable staff who can offer personalized advice on selecting the right storage unit.

Value-added services such as packing supplies and moving assistance cater to the comprehensive needs of customers. Competitive pricing and flexible lease terms attract budget-conscious individuals and businesses. Overall, providing exceptional customer service and a seamless storage experience ensures customer loyalty and positive word-of-mouth referrals.

 

V. Competitive Analysis

Direct Competitors

SecureTrust Storage Solutions’s competitors include the following companies:

Windmill Storage

Windmill Storage offers a variety of storage unit sizes, including climate-controlled units and RV/boat storage. They provide services such as 24/7 access, online bill pay, and enhanced security features.

Prices range from $50 to $200 per month depending on the unit size and features. Windmill Storage generates annual revenues estimated to be around $1.2 million.

Located in Coeur d’Alene, ID, they serve both residential and commercial customers in the local area. Key strengths include their extensive security measures and diverse unit options. However, their pricing is on the higher side, which can be a disadvantage for price-sensitive customers.

Advanced Storage Center

Advanced Storage Center provides standard and climate-controlled storage units, as well as vehicle storage. Their services include month-to-month leases, online reservations, and a secure facility.

Price points start at $45 per month and can go up to $180 depending on the unit. They achieve annual revenues of approximately $900,000.

They are located in the Coeur d’Alene area and cater to a mix of residential and business clients. Their strengths lie in flexible leasing terms and competitive pricing. However, the facility’s security features are not as advanced as some competitors, which may concern potential customers.

Ace Moving & Storage

Ace Moving & Storage offers both storage units and moving services, including packing, loading, and transportation. They also provide climate-controlled units and vehicle storage.

Their pricing ranges from $55 to $220 per month for storage units. Including moving services, their annual revenue is estimated to be around $1.5 million.

Located in Coeur d’Alene, they serve a broad customer segment including individuals, families, and businesses. Key strengths are their comprehensive moving services and a wide range of storage options. However, the combination of moving and storage services can lead to higher overall costs for customers.

Competitive Advantages

At SecureTrust Storage Solutions, our competitive advantages center around our ability to cater to a wide range of customer needs with unparalleled convenience, security, and flexibility. Our state-of-the-art facilities are designed to accommodate both personal and business items, ensuring that customers find the perfect storage solution for their requirements. We offer 24/7 access to storage units, enabling customers to manage their stored items at any time that suits them best. Additionally, our user-friendly online platform simplifies the process of reserving units, making payments, and managing accounts, further enhancing the customer experience.

Security remains a top priority at SecureTrust Storage Solutions. Our facilities are equipped with advanced security features, including high-definition surveillance cameras, secure access controls, and robust perimeter fencing. These measures provide our customers with peace of mind, knowing their valuable possessions are protected at all times. Beyond security, we take pride in offering flexible leasing options, allowing customers to choose short-term or long-term storage solutions based on their needs. Our commitment to customer satisfaction extends to our exceptional customer service team, who are always ready to assist with any inquiries or special requirements, ensuring a seamless and personalized experience for every client.

VI. Marketing Plan

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

Products, Services & Pricing

SecureTrust Storage Solutions offers a diverse range of products and services to meet the varied needs of its customers.

Storage units are the primary product, available in different sizes to accommodate varying storage needs. The smallest units, typically 5×5 feet, are ideal for storing small furniture, boxes, and seasonal items, and are priced around $50 per month. Medium-sized units, such as 10×10 feet, can store the contents of a one-bedroom apartment and cost approximately $100 per month. Larger units, like 10×20 feet, can hold the contents of a multi-bedroom home and are priced at around $150 per month.

Packing supplies are also available, including boxes, bubble wrap, tape, and packing peanuts. These items are essential for customers who need to safely pack and store their belongings. Prices for these supplies range from $2 for small boxes to $20 for larger packing kits that include multiple items.

Vehicle storage is another key service, catering to those needing to store cars, boats, RVs, and other vehicles. Outdoor parking spaces are available for approximately $75 per month, while indoor vehicle storage options are priced around $150 per month, offering added security and protection from the elements.

Moving truck rentals provide customers with convenient transportation options for their belongings. SecureTrust Storage Solutions partners with a reputable moving truck rental company to offer a variety of truck sizes. Prices start at around $30 per day for small trucks and go up to $100 per day for larger trucks, with additional mileage fees and insurance options available.

Insurance coverage is also offered to provide peace of mind for customers storing valuable items. Basic insurance plans start at $10 per month, covering up to $2,000 worth of belongings. More comprehensive plans, offering higher coverage limits, are available at higher price points, ensuring customers can find a plan that meets their specific needs.

By offering these products and services, SecureTrust Storage Solutions aims to provide a comprehensive and flexible storage solution for its customers.

Promotions Plan

SecureTrust Storage Solutions aims to attract customers through a variety of promotional methods and tactics. We will employ online marketing strategies to reach a broader audience. Our website will be optimized for search engines (SEO) to ensure that potential customers find us easily when searching for storage solutions in Coeur d’Alene, ID. Additionally, we will utilize pay-per-click (PPC) advertising to target specific demographics and drive traffic to our website.

Social media marketing will also play a crucial role in our promotional efforts. We will maintain active profiles on popular platforms like Facebook, Instagram, and Twitter to engage with our community and provide updates on promotions and services. Content marketing, through blogs and informative articles, will be used to establish our authority in the self-storage industry and provide valuable information to potential customers.

Email marketing campaigns will help us stay connected with our customers and prospects. We will send out regular newsletters featuring special promotions, tips for storage, and company news. This approach will help us build a loyal customer base and encourage repeat business.

Local partnerships and sponsorships will be another key tactic. We will collaborate with local businesses and community organizations to increase our visibility and credibility. Sponsoring local events or sports teams will also help us create a strong presence in the community.

Traditional advertising methods will not be overlooked. We will place ads in local newspapers, magazines, and on radio stations to reach a wide audience. Direct mail campaigns will be used to target residents and businesses in Coeur d’Alene, offering special promotions and discounts to entice new customers.

Lastly, we will invest in outdoor advertising, such as billboards and signage, to capture the attention of passersby. This will ensure that our brand is always visible and top-of-mind for those in need of storage solutions.

By employing a comprehensive mix of online and offline marketing strategies, SecureTrust Storage Solutions expects to effectively attract and retain customers in the Coeur d’Alene area.

 

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 SecureTrust Storage Solutions, there are several key day-to-day operational processes that we will perform:

  • Manage Customer Inquiries and Reservations:
    • Respond promptly to phone and online inquiries.
    • Facilitate online and in-person bookings and reservations.
  • Process Payments and Manage Accounts:
    • Handle daily transactions and process payments efficiently.
    • Maintain accurate customer account records and billing information.
  • Ensure Facility Security:
    • Monitor security systems including cameras, alarms, and access controls.
    • Conduct regular security checks and audits to ensure the safety of the premises.
  • Maintain Cleanliness and Upkeep of Storage Units:
    • Perform regular inspections of storage units for cleanliness and maintenance.
    • Coordinate with cleaning and maintenance staff to address any issues promptly.
  • Provide Excellent Customer Service:
    • Assist customers with move-in and move-out processes.
    • Address customer complaints and concerns promptly and professionally.
  • Inventory Management:
    • Track available storage units and update inventory regularly.
    • Ensure proper documentation of unit occupancy and availability.
  • Marketing and Promotions:
    • Implement marketing strategies to attract new customers.
    • Manage promotions and special offers to boost occupancy rates.
  • Staff Management:
    • Schedule and manage staff shifts to ensure adequate coverage.
    • Provide ongoing training and support to staff members.
  • Regulatory Compliance:
    • Ensure compliance with local, state, and federal regulations.
    • Maintain proper documentation and records for audits and inspections.

Milestones

SecureTrust Storage Solutions expects to complete the following milestones in the coming months in order to ensure its success:

  • Securing a Prime Location: Identify and lease a strategic location that is easily accessible and offers high visibility to potential customers.
  • Obtaining Permits and Licenses: Acquire all necessary permits and licenses required to operate a self-storage facility in Coeur d’Alene, ID, to ensure legal compliance.
  • Facility Construction and Setup: Complete the construction and setup of the storage facility, including security measures, climate control systems, and storage unit configuration.
  • Implementing Security Measures: Install advanced security systems such as surveillance cameras, secure access controls, and alarm systems to ensure the safety of stored items.
  • Marketing and Initial Customer Acquisition: Launch a targeted marketing campaign to attract initial customers and create awareness about the new storage facility.
  • Staff Recruitment and Training: Hire and train a competent team to manage daily operations, provide excellent customer service, and handle maintenance tasks.
  • Facility Launch: Officially open the self-storage facility to the public and start accepting customers.
  • Reaching $15,000/month in Revenue: Implement strategies to achieve a monthly revenue target of $15,000 through effective pricing, promotions, and customer retention efforts.
  • Customer Feedback and Continuous Improvement: Collect and analyze customer feedback to continuously improve services and address any operational issues promptly.
  • Financial Health and Stability: Maintain a strong financial position by managing expenses, monitoring cash flow, and achieving profitability within the first 24 months.

 

VIII. Management Team

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

Management Team Members

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

Ryan Robinson, CEO

Ryan Robinson has a history of success and has previously run a self-storage business successfully. His extensive experience in the self-storage industry, coupled with his strategic vision and leadership skills, make him well-qualified to drive SecureTrust Storage Solutions toward lasting success. Under his guidance, Ryan has demonstrated the ability to streamline operations, enhance customer satisfaction, and optimize financial performance, ensuring the company’s competitive edge in the market.

 

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 $2,324,912 $2,517,485 $2,726,009 $2,951,805 $3,196,303
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,346,762 $1,489,502 $1,645,655 $1,816,412 $2,003,068
Gross Profit (%) 57.9% 59.2% 60.4% 61.5% 62.7%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,249,676 $1,389,472 $1,542,590 $1,710,219 $1,893,653
Depreciation $29,000 $29,000 $29,000 $29,000 $29,000
Amortization $0 $0 $0 $0 $0
Interest Expense $25,200 $25,200 $25,200 $25,200 $25,200
Income Tax Expense $418,416 $467,345 $520,936 $579,606 $643,808
Net Income $777,059 $867,926 $967,453 $1,076,412 $1,195,644

Funding Requirements/Use of Funds

To accomplish our growth goals, SecureTrust Storage Solutions needs $252,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $100,000
Furniture $10,000
Equipment $20,000
Machines $10,000
Computers $5,000
Non Capital Investments
Initial Working Capital $50,000
Initial Rent/Lease $10,000
Staff Salaries (First 3 Months) $30,000
Initial Marketing and Advertising $10,000
Supplies $2,000
Insurance $5,000

Financial Projections

financial projection self storage business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,324,912 $2,517,485 $2,726,009 $2,951,805 $3,196,303
Total Revenues $2,324,912 $2,517,485 $2,726,009 $2,951,805 $3,196,303
Direct Costs
Direct Costs $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Total Direct Costs $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
GROSS PROFIT $1,346,762 $1,489,502 $1,645,655 $1,816,412 $2,003,068
GROSS PROFIT % 57.9% 59.2% 60.4% 61.5% 62.7%
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 $1,249,676 $1,389,472 $1,542,590 $1,710,219 $1,893,653
Depreciation $29,000 $29,000 $29,000 $29,000 $29,000
Amortization $0 $0 $0 $0 $0
EBIT $1,220,676 $1,360,472 $1,513,590 $1,681,219 $1,864,653
Interest Expense $25,200 $25,200 $25,200 $25,200 $25,200
PRETAX INCOME $1,195,476 $1,335,272 $1,488,390 $1,656,019 $1,839,453
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,195,476 $1,335,272 $1,488,390 $1,656,019 $1,839,453
Income Tax Expense $418,416 $467,345 $520,936 $579,606 $643,808
NET INCOME $777,059 $867,926 $967,453 $1,076,412 $1,195,644
Net Profit Margin (%) 33.4% 34.5% 35.5% 36.5% 37.4%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $804,716 $1,689,592 $2,672,848 $3,769,334 $4,726,693
Other Current Assets $199,562 $216,091 $233,990 $245,983 $266,358
Total Current Assets $1,004,278 $1,905,684 $2,906,839 $4,015,318 $4,993,052
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $145,000 $145,000 $145,000 $145,000 $145,000
Accum Depreciation $29,000 $58,000 $87,000 $116,000 $145,000
Net fixed assets $116,000 $87,000 $58,000 $29,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,120,278 $1,992,684 $2,964,839 $4,044,318 $4,993,052
LIABILITIES & EQUITY
Current Liabilities $91,219 $95,697 $100,399 $103,465 $108,554
Debt outstanding $252,000 $252,000 $252,000 $252,000 $0
Total Liabilities $343,219 $347,697 $352,399 $355,465 $108,554
Share Capital $0 $0 $0 $0 $0
Retained earnings $777,059 $1,644,986 $2,612,440 $3,688,853 $4,884,498
Total Equity $777,059 $1,644,986 $2,612,440 $3,688,853 $4,884,498
TOTAL LIABILITIES & EQUITY $1,120,278 $1,992,684 $2,964,839 $4,044,318 $4,993,052

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $777,059 $867,926 $967,453 $1,076,412 $1,195,644
Change in Working Capital ($108,343) ($12,051) ($13,197) ($8,926) ($15,286)
Plus Depreciation $29,000 $29,000 $29,000 $29,000 $29,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $697,716 $884,875 $983,256 $1,096,486 $1,209,358
CASH FLOW FROM INVESTMENTS
Fixed Assets ($145,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($145,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $252,000 $0 $0 $0 ($252,000)
Net Cash Flow from Financing $252,000 $0 $0 $0 ($252,000)
Net Cash Flow $804,716 $884,875 $983,256 $1,096,486 $957,358
Cash at Beginning of Period $0 $804,716 $1,689,592 $2,672,848 $3,769,334
$804,716 $1,689,592 $2,672,848 $3,769,334 $4,726,693

 

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!