Fraud Blocker

Basketball Facility Business Plan Template

Written by Dave Lavinsky

Basketball Facility Business Plan Template
Table of Contents
Table of Contents

Basketball Facility Business Plan

Below is our basketball facility business plan template and sample plan created using our free AI business plan generator.

I. Executive Summary

Company Overview

At CourtSide Basketball, located in the heart of Harrisonburg, VA, we are excited to introduce our state-of-the-art basketball facility, tailored to meet the needs and aspirations of the local basketball community. Our facility offers a wide range of services including player training programs, league and tournament hosting, facility memberships, and youth development programs, all designed to nurture and elevate the skills of basketball enthusiasts of all ages. Launched on January 7, 2024, as a Limited Liability Company, we are committed to becoming a cornerstone of the Harrisonburg sports community, providing a professional and welcoming environment for everyone passionate about basketball.

Success Factors

Our confidence in the success of CourtSide Basketball is rooted in our unparalleled offerings and the expertise of our founder, who brings a wealth of experience from successfully managing a previous basketball facility. Our superior player training programs, comprehensive service offerings, and our strategic location in Harrisonburg, VA, give us a competitive edge. Since our inception, we have made significant strides, including establishing a distinctive brand identity and securing an ideal facility location. These accomplishments underscore our commitment to becoming the premier destination for basketball in the area.

Industry Analysis

The Basketball Facility industry is a burgeoning market in the United States, currently valued at over $6 billion, with expectations for steady growth. CourtSide Basketball is strategically positioned to capitalize on this growth, offering top-notch coaching and training services, tapping into the increasing demand for professional coaching and specialized training programs. Additionally, the rising popularity of basketball leagues and tournaments presents a significant opportunity for us to attract a diverse customer base and establish ourselves as a hub for basketball enthusiasts in Harrisonburg, VA, and beyond.

Customer Analysis

Our target customers include local residents of Harrisonburg, VA, with a deep interest in basketball. We aim to attract families seeking quality youth programs, adult enthusiasts looking for competitive play, and schools and colleges in need of a venue for training and events. Moreover, we plan to engage corporate clients interested in team-building activities and wellness programs. By also targeting basketball enthusiasts from surrounding areas, CourtSide Basketball aims to be a regional beacon for high-quality basketball facilities and programs, catering to a broad and diverse customer base.

Competitive Analysis

Our main competitors include Hillandale Park, Horizons Edge Sports Campus, and Massanutten Fitness & Rec Club. Hillandale Park offers free outdoor basketball courts, appealing to families and casual players. Horizons Edge provides a more professional setting with indoor and outdoor facilities for competitive athletes and teams. Massanutten Fitness & Rec Club, located at a resort, caters to both guests and local residents with its indoor courts and fitness amenities. CourtSide Basketball sets itself apart with superior player training programs and a comprehensive range of services, positioning us as the preferred facility for serious basketball players and enthusiasts seeking to improve their game.

Marketing Plan

At CourtSide Basketball, our marketing strategy is designed to showcase our premier player training programs, leagues, tournaments, and youth development programs. With pricing structured to offer value and encourage participation, we aim to become the go-to basketball facility in Harrisonburg, VA. Our promotions plan includes a robust online marketing strategy, leveraging a user-friendly website, active social media engagement, and targeted email campaigns to build community presence and customer loyalty. In-person promotions, partnerships with local schools and sports clubs, and local media engagement will complement our digital efforts, ensuring a wide-reaching impact.

Operations Plan

To ensure the seamless operation of CourtSide Basketball, our daily activities will include rigorous facility maintenance, efficient scheduling and booking, exceptional customer service, and effective staff management. Our operational roadmap also encompasses diligent inventory and financial management, adherence to safety protocols, and active community engagement. Key milestones include securing our facility location, obtaining necessary permits and licenses, completing facility build-out, and launching a comprehensive marketing campaign to build brand awareness and customer base, with the aim of achieving $15,000/month in revenue.

Management Team

Under the leadership of Ava Johnson, President of CourtSide Basketball, our management team is poised for success. Ava brings a deep understanding of the basketball industry, operational management, and community engagement, honed through her experience running a previous basketball facility. Her leadership is instrumental in driving our growth, building strong programs, and establishing CourtSide Basketball as the premier basketball facility in Harrisonburg, VA.

Financial Plan

To achieve our growth objectives, CourtSide Basketball requires $620,000 in funding. This investment will be allocated towards capital and non-capital needs, including facility build-out, equipment purchase, initial operating expenses, and marketing efforts. With this funding, we are poised to create a vibrant basketball community, offering unparalleled services and programs that cater to the needs of basketball enthusiasts in Harrisonburg, VA, and beyond.

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 $1,422,154 $1,539,951 $1,667,505 $1,805,625 $1,955,185
Direct Expenses $618,680 $650,199 $683,323 $718,135 $754,721
Gross Profit $803,473 $889,752 $984,182 $1,087,489 $1,200,464
Gross Profit (%) 56.5% 57.8% 59% 60.2% 61.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $706,388 $789,721 $881,116 $981,297 $1,091,049
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
Interest Expense $0 $0 $0 $0 $0
Income Tax Expense $0 $0 $0 $0 $0
Net Income $706,388 $789,721 $881,116 $981,297 $1,091,049

 

II. Company Overview

CourtSide Basketball is a pioneering Basketball Facility dedicated to serving the passionate basketball community of Harrisonburg, VA. As a new addition to the local sports scene, we have identified a significant gap in high-quality basketball facilities within the area, and we are here to fill that void with our state-of-the-art facility, comprehensive services, and an unparalleled commitment to the sport.

At CourtSide Basketball, we offer a wide array of products and services designed to cater to every aspect of the basketball enthusiast’s needs. Our offerings include player training programs tailored to enhance skills and performance, league or tournament hosting that provides a competitive platform for teams, facility memberships for those seeking consistent access to our courts, and professional refereeing and scorekeeping services to ensure games are fair and enjoyable. Additionally, we are proud to introduce our youth development programs aimed at nurturing the next generation of basketball talent right here in Harrisonburg, VA.

Based in the heart of Harrisonburg, VA, CourtSide Basketball is strategically located to serve our local community with ease. Our facility is designed to be a hub for basketball players of all ages and skill levels, offering a welcoming and professional environment for everyone who walks through our doors.

Our confidence in the success of CourtSide Basketball is rooted in several key factors. Firstly, our founder brings invaluable experience from successfully managing a previous basketball facility, ensuring we have the knowledge and expertise to excel. Secondly, our player training programs are superior to those offered by our competitors, providing us with a competitive edge. Lastly, the breadth of services we offer goes beyond just court access, making us a comprehensive solution for the basketball community.

Since our founding on January 7, 2024, as a Limited Liability Company, we have made significant strides in establishing CourtSide Basketball as a premier destination for basketball in Harrisonburg, VA. Our accomplishments to date include the creation of a distinctive logo that represents our brand’s energy and passion, the development of our company name that resonates with our community, and securing an ideal location that meets the needs of our customers and our business. We are excited about the journey ahead and are committed to making CourtSide Basketball a cornerstone of the Harrisonburg sports community.

 

III. Industry Analysis

The Basketball Facility industry in the United States is a thriving market with a current size of over $6 billion. This industry includes facilities that offer basketball courts for rental, training, leagues, and events. With the popularity of basketball continuing to rise in the US, the market is expected to see steady growth in the coming years.

One of the key trends in the Basketball Facility industry is the increasing demand for specialized training and coaching services. Customers are looking for facilities that offer professional coaching, skill development programs, and personalized training sessions. This trend bodes well for CourtSide Basketball as it positions itself as a premier facility in Harrisonburg, VA, offering top-notch coaching and training services to its customers.

Another trend in the industry is the growing popularity of basketball leagues and tournaments at all levels, from youth to adult. This trend presents a great opportunity for CourtSide Basketball to attract a wide range of customers looking to participate in organized basketball competitions. By offering well-organized leagues and tournaments, CourtSide Basketball can tap into this growing market and establish itself as a hub for basketball enthusiasts in the Harrisonburg area.

 

IV. Customer Analysis

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

Target Customers

At CourtSide Basketball, we will primarily target local residents in Harrisonburg, VA, who have a keen interest in basketball. Our facility is expected to attract families looking for engaging activities for their children, offering a safe and enjoyable environment for youth basketball programs. Additionally, we will aim to serve adult basketball enthusiasts who are interested in maintaining their fitness through recreational games and leagues.

We will also focus on reaching out to local schools and colleges, providing them with a venue for training and inter-school competitions. CourtSide Basketball will establish partnerships with educational institutions to facilitate student athlete development programs and host basketball events. By doing so, we will become a central hub for community basketball activities, fostering growth in the sport among the younger population.

Moreover, CourtSide Basketball is expected to engage corporate clients who are interested in organizing team-building activities and wellness programs. We will tailor our offerings to meet the needs of businesses seeking to encourage employee fitness and camaraderie through basketball. This approach will enhance our presence in the corporate sector, creating additional revenue streams for our facility.

Finally, we will target basketball enthusiasts from surrounding areas who are willing to travel for high-quality facilities and programs. CourtSide Basketball is poised to become a destination for regional tournaments and basketball camps, attracting visitors who are passionate about the sport. By catering to both local and regional customers, we will broaden our reach and establish ourselves as a premier basketball facility in the area.

Customer Needs

Customers at CourtSide Basketball can expect high-quality player training programs designed to enhance their skills and performance on the court. These programs cater to both beginners looking to learn the fundamentals and experienced players aiming to refine their abilities. Our expert trainers employ modern techniques and personalized coaching to ensure each participant reaches their full potential.

Beyond training, the facility meets the need for a community space where basketball enthusiasts can come together. Customers enjoy a welcoming environment that fosters camaraderie and healthy competition. Additionally, the facility offers organized leagues and pickup games, providing ample opportunities for players to engage in regular, competitive play.

Parents and guardians seeking a safe and engaging activity for their children appreciate the structured programs that promote physical fitness and teamwork. CourtSide Basketball also fulfills the need for flexible scheduling, accommodating busy lifestyles with sessions available at various times throughout the week. This ensures that customers can easily integrate basketball into their routines.

Lastly, the facility addresses the need for top-notch amenities, including well-maintained courts, modern equipment, and comfortable spectator areas. These features enhance the overall experience for players and their families, making CourtSide Basketball a preferred destination for basketball activities in the region. By continuously adapting to customer feedback, the facility remains responsive to evolving preferences and demands.

 

V. Competitive Analysis

Direct Competitors

Hillandale Park

Hillandale Park is located in Harrisonburg, VA, and is part of the city’s extensive park system. The park offers various recreational facilities, including basketball courts, open fields, and picnic areas. There are multiple outdoor courts available, accommodating players of different skill levels. The park is a public facility, so it does not charge fees for court usage, making it accessible to the community.

Products and services offered at Hillandale Park include:

  • Outdoor basketball courts – Free access
  • Picnic shelters and tables – Free access
  • Walking trails and open fields – Free access

The park primarily serves local residents and families in Harrisonburg and the surrounding areas. It attracts individuals seeking free and accessible recreational options. Hillandale Park’s key strengths include its accessibility and no-cost facilities, making it an attractive option for families and casual basketball players. However, its outdoor setting means it’s subject to weather conditions, which can be a limitation for year-round play.

Horizons Edge Sports Campus

Horizons Edge Sports Campus is a comprehensive sports facility located in Harrisonburg, VA. It features state-of-the-art indoor and outdoor sports amenities, including basketball courts, soccer fields, and event spaces. The facility can host large-scale tournaments and events, thanks to its expansive space and modern infrastructure.

Horizons Edge offers a variety of products and services, including:

  • Basketball court rentals – Pricing available upon request
  • Sports leagues and clinics – Pricing varies by program
  • Event space rentals – Pricing available upon request

Horizons Edge targets competitive athletes, sports teams, and organizations in Harrisonburg and beyond. It appeals to those seeking professional-grade facilities and organized sports programs. Its key strengths include its diverse range of sports offerings and ability to host large events, while its premium pricing may be a barrier for more casual users.

Massanutten Fitness & Rec Club

Massanutten Fitness & Rec Club is part of the Massanutten Resort in McGaheysville, VA, a short drive from Harrisonburg. The facility offers a mix of fitness and recreational activities, including indoor basketball courts, a fitness center, and swimming pools. It caters to both resort guests and local residents.

The club provides various products and services, such as:

  • Indoor basketball court access – Included with membership or day pass
  • Fitness center access – Membership starts at $50/month
  • Swimming pool access – Included with membership or day pass

Massanutten Fitness & Rec Club serves families and individuals in the Massanutten and Harrisonburg areas. Its target customers include both resort visitors and local members seeking a full-service fitness and recreation facility. The club’s strengths lie in its diverse offerings and resort-quality amenities, though membership costs might deter some price-sensitive customers.

Competitive Advantages

At CourtSide Basketball, we distinguish ourselves through our superior player training programs, which set us apart from the competition. Our training programs are meticulously designed to cater to players of all skill levels, from beginners to advanced athletes. By employing experienced coaches who specialize in different facets of the game, we ensure that each player receives personalized attention and tailored coaching. This focus on individualized training enhances skill development, boosts player confidence, and ensures that our clients see tangible improvements in their performance. Our commitment to fostering a supportive and motivating environment further reinforces our reputation as the go-to facility for serious basketball enthusiasts looking to elevate their game.

In addition to our exemplary training programs, we offer a comprehensive range of basketball facility services that exceed what our competitors provide. Our facility is equipped with state-of-the-art amenities, including multiple courts with high-quality flooring, top-notch lighting, and advanced equipment to support various training and recreational needs. We also offer services such as league organization, tournament hosting, and specialized basketball clinics, providing our clients with a holistic basketball experience. These extensive service offerings create a vibrant community atmosphere where players can engage and grow. The combination of our premier training programs and diverse facility services positions us as a leader in the basketball facility industry.

VI. Marketing Plan

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

Products, Services & Pricing

At CourtSide Basketball, a variety of products and services cater to basketball enthusiasts and athletes of all levels. Our Player Training Programs are designed to enhance individual skills, focusing on areas such as shooting, dribbling, and defense. These programs are priced on average at $150 per session, offering personalized coaching from experienced trainers.

We host Leagues and Tournaments, providing an excellent platform for competitive play. Teams can participate in well-organized events that feature professional refereeing and thrilling matchups. Entry fees for leagues typically range around $500 per team, while tournament entry fees average $250 per team.

Facility Memberships are available for those who wish to make the most of our state-of-the-art basketball amenities. Memberships provide access to open courts, gym facilities, and exclusive member events. Monthly memberships are priced at approximately $75, with annual memberships offering a discounted rate of $800.

Our Refereeing and Scorekeeping services are essential for maintaining the integrity and smooth operation of games. These services can be hired for external events, with the average fee being $100 per game, ensuring professional oversight and accurate game statistics.

Youth Development Programs are a cornerstone of our offerings, aimed at nurturing young talent and fostering a love for the game. These programs focus on foundational skills and teamwork, priced at about $100 per session, providing young athletes with a supportive and educational environment.

Promotions Plan

At CourtSide Basketball, we will employ a comprehensive online marketing strategy to engage with potential customers and build a strong community presence. We will create a user-friendly website that highlights our facilities, services, and upcoming events. By optimizing this platform for search engines, CourtSide Basketball will ensure that those searching for basketball facilities in Harrisonburg, VA easily find us.

In addition to a robust website, CourtSide Basketball will actively manage social media profiles across platforms like Facebook, Instagram, and Twitter. These channels will serve as a direct line of communication with our community, where we will share updates, promotions, and engaging content such as player spotlights and behind-the-scenes videos. By fostering an interactive online community, CourtSide Basketball will build lasting relationships with basketball enthusiasts.

To further enhance our online presence, CourtSide Basketball will utilize email marketing campaigns. We will send newsletters to our subscribers featuring exclusive offers, upcoming events, and basketball tips. This consistent communication will keep CourtSide Basketball top of mind for our customers and encourage repeat visits.

In-person promotions will complement our online efforts. CourtSide Basketball will host open houses and free trial sessions to attract new customers. These events will give potential clients the opportunity to experience our facility firsthand, increasing the likelihood of registration for our programs.

Partnerships with local schools and sports clubs will also play a vital role in our promotional strategy. By collaborating with these organizations, CourtSide Basketball will reach young athletes and their families, establishing our facility as a go-to destination for basketball training and development.

Finally, CourtSide Basketball will leverage local media by engaging with newspapers, radio stations, and community bulletin boards. We will share press releases and stories about our facility’s impact on the local basketball scene, further solidifying our reputation in Harrisonburg, VA.

 

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 CourtSide Basketball, there are several key day-to-day operational processes that we will perform:

  • Facility Maintenance: Conduct routine inspections and cleaning of courts, locker rooms, and common areas to maintain a safe and welcoming environment.
  • Scheduling and Booking: Manage court reservations, training sessions, and events using an efficient booking system to maximize facility usage and customer satisfaction.
  • Customer Service: Provide exceptional customer service through friendly interactions, prompt responses to inquiries, and addressing customer feedback effectively.
  • Staff Management: Oversee staff schedules, conduct regular training sessions, and ensure all team members are equipped to support operations and deliver quality service.
  • Inventory Management: Monitor and replenish equipment and supplies such as basketballs, jerseys, and first-aid kits to ensure availability for customers and staff.
  • Marketing and Promotion: Implement marketing strategies including social media engagement, local advertising, and community outreach to attract and retain customers.
  • Financial Management: Handle daily financial transactions, maintain accurate financial records, and prepare reports to track and manage revenue and expenses.
  • Safety Protocols: Enforce safety guidelines and protocols to prevent injuries and ensure compliance with health and safety regulations.
  • Community Engagement: Establish partnerships with local schools, organizations, and sports teams to foster community involvement and increase facility visibility.
  • Program Development: Design and offer a variety of programs, leagues, and clinics for different skill levels and age groups to enhance customer engagement and loyalty.

Milestones

CourtSide Basketball expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Facility Location: Identify and lease a suitable location in Harrisonburg, VA that meets the needs for space, accessibility, and local zoning regulations for a basketball facility.
  • Obtain Necessary Permits and Licenses: Acquire all required permits and licenses from local authorities to operate legally and safely, including zoning permits and health and safety inspections.
  • Complete Facility Build-Out: Design and construct the facility, ensuring it is equipped with high-quality basketball courts, seating areas, locker rooms, and any additional amenities planned for customer use.
  • Hire and Train Staff: Recruit a team of skilled coaches, administrative personnel, and support staff, and provide comprehensive training to ensure high-quality customer service and operational efficiency.
  • Launch Marketing Campaign: Develop and execute a robust marketing strategy to promote the new facility, including social media, local partnerships, and community events to attract initial customer interest and build brand awareness.
  • Launch the Basketball Facility: Officially open the doors to CourtSide Basketball with an opening event to draw in the local community and establish an initial customer base.
  • Build Membership and Customer Base: Focus on acquiring and retaining members by offering attractive membership packages, promotions, and quality programming that meets customer needs.
  • Achieve $15,000/Month in Revenue: Implement strategies to reach a financial milestone of $15,000 in monthly revenue through memberships, events, and other revenue streams.
  • Implement Customer Feedback System: Establish a system for collecting and analyzing customer feedback to continuously improve services, address issues promptly, and enhance customer satisfaction.
  • Evaluate Financial Performance: Regularly review financial statements and performance metrics to ensure the business is on track for profitability and make necessary adjustments to operations or strategy.

 

VIII. Management Team

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

Management Team Members

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

Ava Johnson, President

Ava Johnson brings a wealth of experience and a track record of success to her role as President of CourtSide Basketball. With a history of successfully running a basketball facility, Ava has honed her skills in operational management, strategic planning, and community engagement. Her deep understanding of the basketball industry, coupled with her passion for fostering a love for the sport in the community, makes her an indispensable leader. Ava’s previous accomplishments are a testament to her ability to drive growth and build strong, sustainable programs that resonate with both players and supporters alike.

 

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 $1,422,154 $1,539,951 $1,667,505 $1,805,625 $1,955,185
Direct Expenses $618,680 $650,199 $683,323 $718,135 $754,721
Gross Profit $803,473 $889,752 $984,182 $1,087,489 $1,200,464
Gross Profit (%) 56.5% 57.8% 59% 60.2% 61.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $706,388 $789,721 $881,116 $981,297 $1,091,049
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
Interest Expense $0 $0 $0 $0 $0
Income Tax Expense $0 $0 $0 $0 $0
Net Income $706,388 $789,721 $881,116 $981,297 $1,091,049

Funding Requirements/Use of Funds

To accomplish our growth goals, CourtSide Basketball needs $620,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $200,000
Furniture Fixtures $75,000
Basketball Equipment $100,000
Computers Office Equipment $20,000
Non Capital Investments
Working Capital $80,000
Initial Rent Lease $30,000
Staff Salaries First 3 Months $60,000
Initial Marketing Advertising $25,000
Initial Supplies $15,000
Insurance $15,000

Financial Projections

financial projection basketball facility business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $1,422,154 $1,539,951 $1,667,505 $1,805,625 $1,955,185
Total Revenues $1,422,154 $1,539,951 $1,667,505 $1,805,625 $1,955,185
Direct Costs
Direct Costs $618,680 $650,199 $683,323 $718,135 $754,721
Total Direct Costs $618,680 $650,199 $683,323 $718,135 $754,721
GROSS PROFIT $803,473 $889,752 $984,182 $1,087,489 $1,200,464
GROSS PROFIT % 56.5% 57.8% 59% 60.2% 61.4%
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 $706,388 $789,721 $881,116 $981,297 $1,091,049
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
EBIT $706,388 $789,721 $881,116 $981,297 $1,091,049
Interest Expense $0 $0 $0 $0 $0
PRETAX INCOME $706,388 $789,721 $881,116 $981,297 $1,091,049
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $706,388 $789,721 $881,116 $981,297 $1,091,049
Income Tax Expense $0 $0 $0 $0 $0
NET INCOME $706,388 $789,721 $881,116 $981,297 $1,091,049
Net Profit Margin (%) 49.7% 51.3% 52.8% 54.3% 55.8%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $931,388 $1,721,109 $2,602,226 $3,583,523 $4,674,572
Other Current Assets $0 $0 $0 $0 $0
Total Current Assets $931,388 $1,721,109 $2,602,226 $3,583,523 $4,674,572
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $395,000 $395,000 $395,000 $395,000 $395,000
Accum Depreciation $0 $0 $0 $0 $0
Net fixed assets $395,000 $395,000 $395,000 $395,000 $395,000
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,326,388 $2,116,109 $2,997,226 $3,978,523 $5,069,572
LIABILITIES & EQUITY
Current Liabilities $0 $0 $0 $0 $0
Debt outstanding $620,000 $620,000 $620,000 $620,000 $620,000
Total Liabilities $620,000 $620,000 $620,000 $620,000 $620,000
Share Capital $0 $0 $0 $0 $0
Retained earnings $706,388 $1,496,109 $2,377,226 $3,358,523 $4,449,572
Total Equity $706,388 $1,496,109 $2,377,226 $3,358,523 $4,449,572
TOTAL LIABILITIES & EQUITY $1,326,388 $2,116,109 $2,997,226 $3,978,523 $5,069,572

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $706,388 $789,721 $881,116 $981,297 $1,091,049
Change in Working Capital $0 $0 $0 $0 $0
Plus Depreciation $0 $0 $0 $0 $0
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $706,388 $789,721 $881,116 $981,297 $1,091,049
CASH FLOW FROM INVESTMENTS
Fixed Assets ($395,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($395,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $620,000 $0 $0 $0 $0
Net Cash Flow from Financing $620,000 $0 $0 $0 $0
Net Cash Flow $931,388 $789,721 $881,116 $981,297 $1,091,049
Cash at Beginning of Period $0 $931,388 $1,721,109 $2,602,226 $3,583,523
$931,388 $1,721,109 $2,602,226 $3,583,523 $4,674,572
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!