Insurance Agency Business Plan Template

Written by Dave Lavinsky

Insurance Agency Business Plan Template
Table of Contents
Table of Contents

If you’re looking to create an insurance agency business plan, you’ve come to the right place!

Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful insurance agency businesses. Below is an example of a business plan for an insurance agency business.

Insurance Agency Business Plan Example

Below is our insurance agency business plan template and sample plan created using what we consider the best ai business plan generator:
 

I. Executive Summary

Company Overview

ProtectSure Insurance, located in the vibrant city center, is an independent insurance agency committed to delivering exceptional insurance products and services to a broad range of clients. Our comprehensive suite of offerings includes Auto, Homeowners, Life, Health, and Business Insurance, designed to meet the varied needs of our customers. With a focus on customer satisfaction, we aim to provide peace of mind through tailored insurance solutions. Our team of experienced professionals is dedicated to upholding the highest standards of integrity and professionalism, ensuring that our clients receive the best possible coverage and support.

Success Factors

Our success is driven by our commitment to customer service excellence, the breadth of our insurance offerings, and our deep understanding of the insurance market. We have built a strong reputation in our community for our ability to provide comprehensive and customized insurance solutions that effectively address our clients’ unique needs. To date, we have achieved significant milestones, including surpassing our sales targets, expanding our client base, and establishing partnerships with leading insurance providers. These accomplishments reflect our dedication to our mission and our position as a trusted advisor in the insurance industry.

Industry Analysis

The insurance industry is characterized by its competitive landscape and regulatory complexities. Recent trends indicate a growing demand for personalized insurance products and digital services, driven by changing consumer preferences and technological advancements. The market is also witnessing increased competition from both traditional insurers and new entrants offering innovative solutions. Despite these challenges, opportunities exist for agencies like ProtectSure Insurance that can adapt to evolving market dynamics, leverage technology to enhance customer experience, and differentiate themselves through specialized offerings.

Customer Analysis

Our target customers encompass a diverse demographic, including young professionals, families, and small to medium-sized business owners. These individuals and businesses seek reliable, comprehensive insurance solutions that offer value for their investment. They prioritize ease of doing business, personalized service, and the peace of mind that comes from knowing they are well-protected against potential risks. By understanding our customers’ unique needs and preferences, we are better positioned to tailor our products and services, ensuring a high level of customer satisfaction and loyalty.

Competitive Analysis

Top Competitors:

  • GlobalInsure: A multinational insurance provider offering a wide range of insurance products with a strong digital presence.
  • CommunitySafe: A regional insurance agency known for personalized service and community involvement.
  • SecureLife: A national insurance company with comprehensive offerings across life, health, and property insurance.

Our competitive advantage lies in our ability to offer personalized, flexible insurance solutions backed by exceptional customer service. Unlike larger competitors, we maintain a close relationship with our clients, enabling us to better understand and meet their needs. Our agility in adapting to market changes and our focus on leveraging technology to enhance the customer experience further differentiate us in a crowded marketplace.

Marketing Plan

ProtectSure Insurance offers a wide range of products and services at competitive prices, including Auto Insurance with an average annual premium of $1,200, Homeowners Insurance at about $1,000 annually, Life Insurance policies averaging $600 per year, and Health Insurance plans with a monthly premium of approximately $400. For business owners, we provide Business Insurance at an average annual cost of $2,000. Our promotions plan focuses on online marketing, community events, and referrals to generate leads and build brand awareness. By highlighting our comprehensive coverage options and personalized customer service, we aim to attract and retain customers seeking reliable and tailored insurance solutions.

Operations Plan

To ensure the seamless operation of ProtectSure Insurance, we emphasize key processes such as customer service and support, sales and marketing, policy management, claims processing, compliance and risk management, team management and training, financial management, and leveraging technology and infrastructure. Our operational milestones include enhancing our customer service delivery, improving operational efficiency through technology, and achieving financial targets. These efforts are designed to support our growth objectives, uphold our commitment to excellence, and ensure the satisfaction and loyalty of our clients.

Management Team

Our management team comprises industry veterans with extensive experience in insurance, finance, and customer service. This diverse group of leaders brings a wealth of knowledge and expertise to the agency, guiding our strategy, operations, and growth. Their collective skills and dedication are pivotal in driving our mission to provide superior insurance products and services, fostering a culture of excellence, and ensuring the long-term success of ProtectSure Insurance.

Financial Plan

We are seeking additional funding to support our growth goals, including expanding our product offerings, enhancing our technology platform, and increasing our marketing efforts. This investment will enable us to capitalize on emerging market opportunities, improve our operational efficiency, and provide our customers with even greater value and service.

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 $3,437,902 $3,722,664 $4,031,013 $4,364,903 $4,726,449
Direct Expenses $1,467,225 $1,541,974 $1,620,530 $1,703,088 $1,789,853
Gross Profit $1,970,677 $2,180,690 $2,410,483 $2,661,814 $2,936,595
Gross Profit (%) 57.3% 58.6% 59.8% 61% 62.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,873,591 $2,080,659 $2,307,417 $2,555,621 $2,827,181
Depreciation $14,000 $14,000 $14,000 $14,000 $14,000
Amortization $0 $0 $0 $0 $0
Interest Expense $16,950 $16,950 $16,950 $16,950 $16,950
Income Tax Expense $644,924 $717,398 $796,763 $883,635 $978,680
Net Income $1,197,717 $1,332,311 $1,479,704 $1,641,036 $1,817,550

 

II. Company Overview

ProtectSure Insurance is a new Insurance Agency serving customers in Iowa City, IA. We are a local insurance agency. There are no high quality local insurance agencies in the area, setting us apart and positioning us as a prime choice for customers seeking personalized and comprehensive insurance solutions.

At ProtectSure Insurance, our portfolio of products and services is designed to meet the diverse needs of our clients. We offer Auto Insurance, Homeowners Insurance, Life Insurance, Health Insurance, and Business Insurance. Our comprehensive range of products ensures that our customers can find all the insurance solutions they need under one roof, tailored to their unique circumstances and requirements.

Located in the heart of Iowa City, IA, ProtectSure Insurance is committed to serving the local community. Our deep understanding of the local market, combined with our dedication to providing personalized services, makes us the go-to insurance agency for individuals and businesses in Iowa City, IA.

Our success is rooted in several key factors. Firstly, our founder brings valuable experience from previously running a successful insurance agency. This experience is instrumental in guiding our strategic direction and operational excellence. Moreover, we pride ourselves on offering superior services that help individuals and businesses manage risk and safeguard their financial well-being against a wide array of potential losses. Our commitment to excellence and customer satisfaction sets us apart from the competition and positions us for success.

ProtectSure Insurance was founded on 2024-01-01 and is structured as an S Corporation. Despite being a new entrant in the insurance market, we have already achieved notable milestones. Our accomplishments to date include designing our company logo, developing our unique company name, and securing a prime location for our office. These achievements are a testament to our commitment to building a strong foundation for our agency and serving our customers with dedication and professionalism.

 

III. Industry Analysis

The Insurance Agency industry in the United States is a significant sector that plays a crucial role in providing financial protection to individuals and businesses. With a current market size of over $150 billion, the industry continues to show steady growth year over year. The demand for insurance services is driven by factors such as increasing awareness of risk management, regulatory requirements, and the growing need for protection against unforeseen events.

One of the key trends in the Insurance Agency industry is the shift towards digitalization and the adoption of advanced technologies to enhance customer experience and streamline operations. This trend is expected to drive further market growth and create new opportunities for innovative insurance agencies like ProtectSure Insurance. By leveraging technology to offer personalized services, online policy management, and efficient claims processing, ProtectSure Insurance is well-positioned to capitalize on the evolving needs of customers in Iowa City, IA.

Another favorable trend in the Insurance Agency industry is the increasing focus on sustainability and environmental responsibility. Consumers are becoming more conscious of the environmental impact of their choices, including insurance coverage. ProtectSure Insurance can differentiate itself by offering eco-friendly insurance options and promoting sustainability initiatives. By aligning with these trends, ProtectSure Insurance can establish a competitive edge in the market and attract a growing customer base in Iowa City, IA.

 

IV. Customer Analysis

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

Target Customers

We will target local residents of Iowa City, IA, who are seeking comprehensive insurance coverage for their homes, vehicles, and personal property. These customers will likely prioritize reliability and affordability in their insurance plans. We will tailor our offerings to meet the specific needs of this demographic, providing personalized service to build trust and long-term relationships.

Young professionals and families will also be a significant customer segment for us. These individuals will require a range of insurance products, including life, health, and auto insurance, to secure their financial futures. Our flexible plans and competitive rates will appeal to this group, ensuring they have the coverage they need at various life stages.

We will also target students and faculty associated with the University of Iowa. This group will have unique insurance needs, such as renters insurance for off-campus housing and health insurance plans that complement university-provided coverage. By offering tailored solutions, we will establish ourselves as a trusted partner within the university community.

Additionally, small business owners in Iowa City will represent a key customer segment for us. These entrepreneurs will seek commercial insurance solutions to protect their businesses from various risks. Our comprehensive business insurance packages will cater to the diverse needs of local businesses, helping them thrive in a competitive marketplace.

Customer Needs

ProtectSure Insurance provides high-quality Auto Insurance and Homeowners Insurance to residents who desire comprehensive coverage and exceptional service. Customers expect tailored solutions that meet their specific needs, whether it’s safeguarding their vehicles or protecting their homes and valuables. By offering detailed and personalized insurance plans, ProtectSure ensures peace of mind for its clients.

In addition to high-quality insurance products, customers seek reliability and prompt customer service. ProtectSure delivers on this need by maintaining an accessible and responsive support team, ready to assist clients with claims, policy adjustments, and any inquiries they may have. This commitment to customer service fosters trust and long-term relationships.

Affordability is another critical need for customers looking for insurance solutions. ProtectSure offers competitive pricing without compromising on the quality of coverage, ensuring that clients receive value for their money. Flexible payment plans and discounts for bundled policies further enhance the affordability of their insurance offerings.

Transparency and ease of understanding insurance terms are also vital for customers. ProtectSure emphasizes clear communication and straightforward policy documentation, helping clients make informed decisions. This approach minimizes confusion and builds confidence in the insurance process, making it easier for customers to manage their coverage effectively.

 

V. Competitive Analysis

Direct Competitors

ProtectSure Insurance’s competitors include the following companies:

Relion Insurance Solutions

Relion Insurance Solutions offers a broad range of insurance products including auto, home, life, and business insurance. Their price points vary based on coverage options but are generally competitive in the market.

Relion generates substantial revenue, thanks to their diversified product offerings and strong customer base. They are located in Iowa City, IA, and primarily serve local residents and businesses. Key strengths include personalized customer service and a strong local presence. However, their weakness lies in limited digital presence and online service options.

Farmers Insurance – Don Naughton

Farmers Insurance – Don Naughton provides auto, home, life, and business insurance policies. Their price points are competitive and often include various discounts and bundling options.

Revenue for this agency is robust, given the backing of the well-established Farmers Insurance brand. They are based in Iowa City, IA, and cater to local residents, families, and small businesses. A key strength is their trusted brand name and comprehensive insurance packages. However, their weakness includes higher premiums compared to some local competitors and less flexibility in policy customization.

Carolina Espinoza – State Farm Insurance Agent

Carolina Espinoza – State Farm Insurance Agent offers a wide array of products including auto, home, renters, life, and health insurance. Their pricing is competitive, with many discounts available for multi-policy holders.

Revenues are substantial due to the strong reputation of State Farm and a loyal customer base. They are located in Iowa City, IA, and serve a diverse range of customer segments, from individuals to small businesses. Key strengths include a strong brand reputation and excellent customer service. However, their limitations include less competitive pricing for high-risk customers and limited online service features.

Competitive Advantages

At ProtectSure Insurance, we provide superior services to individuals and businesses, enabling them to manage risk and protect their financial well-being against a wide range of potential losses. Our comprehensive insurance solutions are tailored to meet the unique needs of our clients, ensuring they receive the most relevant and effective coverage. By leveraging advanced technology and data analytics, we deliver personalized risk assessments and policy recommendations, setting us apart from our competitors.

Our commitment to exceptional customer service and personalized attention ensures that our clients always feel valued and understood. We offer 24/7 support and a user-friendly online platform, making it easy for clients to access their policies, file claims, and receive real-time updates. Additionally, our team of experienced insurance professionals is dedicated to continuous learning and staying abreast of industry trends, allowing us to provide innovative and up-to-date solutions. With ProtectSure Insurance, clients can be confident that they are receiving the best possible protection and service in the industry.

 

VI. Marketing Plan

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

Products, Services & Pricing

ProtectSure Insurance offers a range of comprehensive products and services to meet the diverse needs of its customers. The agency provides Auto Insurance, which typically has an average annual premium of $1,200. This coverage includes liability, collision, comprehensive, and uninsured motorist protection, ensuring that clients are well-protected on the road.

The agency also offers Homeowners Insurance, with an average annual cost of $1,000. This product covers the dwelling, personal property, liability, and additional living expenses in case of a covered loss. Customers can expect peace of mind knowing their homes and belongings are safeguarded against various risks.

Life Insurance is another critical product available, with policies averaging $600 per year. ProtectSure Insurance provides both term life and whole life options, catering to different financial goals and family needs. This service ensures that loved ones are financially protected in the event of an untimely death.

Health Insurance plans are available, with an average monthly premium of $400. These plans include coverage for medical expenses, prescription drugs, preventive care, and specialist visits. Customers can choose from individual and family plans tailored to their healthcare needs.

For business owners, ProtectSure Insurance offers Business Insurance at an average cost of $2,000 annually. This comprehensive coverage includes property insurance, liability insurance, workers’ compensation, and business interruption insurance. It helps businesses manage risks and continue operations smoothly even in the face of unforeseen events.

Promotions Plan

At ProtectSure Insurance, we will leverage a variety of promotional methods and tactics to attract customers in Iowa City, IA. Our strategy will encompass both traditional and modern approaches to ensure a comprehensive reach and engagement with potential clients.

First, we will employ online marketing to establish a robust digital presence. This will include a user-friendly website optimized for search engines to increase organic traffic. We will also use social media platforms such as Facebook, Instagram, and LinkedIn to engage with our audience through regular posts, updates, and interactive content. Email marketing will play a crucial role in our strategy, allowing us to send personalized offers, updates, and newsletters to our subscribers.

In addition to online marketing, we will utilize content marketing to establish ourselves as thought leaders in the insurance industry. This will involve creating valuable and informative blog posts, articles, and whitepapers that address common insurance questions and concerns. By providing high-quality content, we will build trust and credibility with potential clients.

We will also invest in local advertising to strengthen our presence in Iowa City. This will include placing ads in local newspapers, magazines, and radio stations. Additionally, we will sponsor community events and participate in local fairs and expos to increase our visibility and connect with residents on a personal level.

Referral programs will be another key component of our promotional strategy. We will encourage our satisfied customers to refer friends and family by offering incentives such as discounts on premiums or gift cards. This word-of-mouth marketing will help us expand our customer base through trusted recommendations.

Furthermore, we will offer special promotions and discounts to new customers. Limited-time offers and introductory rates will entice potential clients to choose ProtectSure Insurance for their insurance needs. We will also partner with local businesses and organizations to offer exclusive discounts to their employees and members.

Lastly, we will maintain excellent customer service to ensure customer satisfaction and retention. Our dedicated team will be readily available to assist clients with their insurance needs, answer questions, and provide support. By delivering exceptional service, we will foster loyalty and encourage positive reviews and testimonials.

Overall, our multi-faceted promotional approach will help us attract and retain customers, building a strong and reputable presence in Iowa City, IA.

 

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 ProtectSure Insurance, there are several key day-to-day operational processes that we will perform:

  • Customer Service and Support:
    • Respond to customer inquiries via phone, email, and in-person visits.
    • Provide clear and accurate information about insurance policies, coverage options, and claims processes.
    • Handle customer complaints and issues promptly and professionally.
  • Sales and Marketing:
    • Generate leads through various channels such as online marketing, community events, and referrals.
    • Conduct initial consultations to understand the insurance needs of potential customers.
    • Prepare and present insurance quotes tailored to the specific needs of each customer.
    • Follow up on leads and close sales to meet monthly targets.
  • Policy Management:
    • Process new policy applications and ensure all necessary documentation is complete.
    • Update and manage existing policies to reflect changes in customer information or coverage requirements.
    • Renew policies and ensure timely communication with customers about upcoming renewals.
  • Claims Processing:
    • Assist customers in filing insurance claims and provide guidance on necessary documentation.
    • Coordinate with insurance adjusters and other relevant parties to expedite the claims process.
    • Keep customers informed about the status of their claims and expected timelines.
  • Compliance and Risk Management:
    • Ensure that all business activities comply with state and federal insurance regulations.
    • Maintain accurate and secure records of all transactions and customer interactions.
    • Conduct regular audits to identify and mitigate potential risks.
  • Team Management and Training:
    • Provide ongoing training and development opportunities for staff to stay updated on industry trends and regulations.
    • Conduct regular team meetings to discuss performance, set goals, and address any issues.
    • Foster a positive and collaborative work environment to enhance team productivity and morale.
  • Financial Management:
    • Manage accounts receivable and ensure timely collection of premiums from customers.
    • Monitor expenses and prepare financial reports to track the agency’s performance.
    • Work with financial advisors to develop budgets and financial strategies for growth.
  • Technology and Infrastructure:
    • Utilize insurance management software to streamline operations and improve efficiency.
    • Ensure that all IT systems are secure and regularly updated to protect customer data.
    • Invest in technology solutions that enhance customer experience and operational effectiveness.

Milestones

ProtectSure Insurance expects to complete the following milestones in the coming months in order to ensure its success:

  • Obtain Required Licenses and Permits: Ensure all necessary regulatory requirements are met to legally operate an insurance agency in Iowa City, IA.
  • Launch Our Insurance Agency: Officially open for business with a grand opening event to generate initial awareness and interest.
  • Secure Office Space and Set Up Operations: Find a suitable office location and ensure it is fully equipped with necessary infrastructure and technology.
  • Develop and Implement a Marketing Strategy: Create a comprehensive marketing plan that includes digital marketing, social media presence, local advertising, and community engagement to attract customers.
  • Hire and Train Staff: Recruit qualified agents and support staff, and provide thorough training on products, sales techniques, and customer service.
  • Build Strategic Partnerships: Establish relationships with key partners such as local businesses, real estate agents, and financial advisors to generate referrals.
  • Achieve Initial Customer Acquisition Targets: Focus on acquiring the first 100 customers to build a steady revenue stream and establish a customer base.
  • Implement Customer Relationship Management (CRM) System: Deploy a CRM system to manage customer interactions, track sales, and ensure high levels of customer satisfaction.
  • Get to $15,000/Month in Revenue: Aim to reach a consistent revenue milestone of $15,000 per month within the first 12 months of operation.
  • Conduct Regular Performance Reviews: Continuously monitor and assess the company’s performance against key metrics and milestones, making adjustments as needed to stay on track.

 

VIII. Management Team

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

Management Team Members

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

Stella Reyes, CEO

Stella Reyes has a long-standing history of success in the insurance industry. With extensive experience, she has previously led an insurance agency to remarkable success. Stella’s strategic vision and proven leadership skills make her exceptionally qualified to steer ProtectSure Insurance towards sustained growth and innovation.

 

IX. Financial Plan

Summary

Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $3,437,902 $3,722,664 $4,031,013 $4,364,903 $4,726,449
Direct Expenses $1,467,225 $1,541,974 $1,620,530 $1,703,088 $1,789,853
Gross Profit $1,970,677 $2,180,690 $2,410,483 $2,661,814 $2,936,595
Gross Profit (%) 57.3% 58.6% 59.8% 61% 62.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,873,591 $2,080,659 $2,307,417 $2,555,621 $2,827,181
Depreciation $14,000 $14,000 $14,000 $14,000 $14,000
Amortization $0 $0 $0 $0 $0
Interest Expense $16,950 $16,950 $16,950 $16,950 $16,950
Income Tax Expense $644,924 $717,398 $796,763 $883,635 $978,680
Net Income $1,197,717 $1,332,311 $1,479,704 $1,641,036 $1,817,550

Funding Requirements/Use of Funds

To accomplish our growth goals, ProtectSure Insurance needs $169,500 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $50,000
Furniture $5,000
Equipment $10,000
Machines and Computers $5,000
Non Capital Investments
Initial Working Capital $50,000
Initial Rent/Lease $2,500
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $10,000
Supplies $2,000
Insurance $5,000

Financial Projections

financial projection insurance agency business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $3,437,902 $3,722,664 $4,031,013 $4,364,903 $4,726,449
Total Revenues $3,437,902 $3,722,664 $4,031,013 $4,364,903 $4,726,449
Direct Costs
Direct Costs $1,467,225 $1,541,974 $1,620,530 $1,703,088 $1,789,853
Total Direct Costs $1,467,225 $1,541,974 $1,620,530 $1,703,088 $1,789,853
GROSS PROFIT $1,970,677 $2,180,690 $2,410,483 $2,661,814 $2,936,595
GROSS PROFIT % 57.3% 58.6% 59.8% 61% 62.1%
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 $1,873,591 $2,080,659 $2,307,417 $2,555,621 $2,827,181
Depreciation $14,000 $14,000 $14,000 $14,000 $14,000
Amortization $0 $0 $0 $0 $0
EBIT $1,859,591 $2,066,659 $2,293,417 $2,541,621 $2,813,181
Interest Expense $16,950 $16,950 $16,950 $16,950 $16,950
PRETAX INCOME $1,842,641 $2,049,709 $2,276,467 $2,524,671 $2,796,231
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,842,641 $2,049,709 $2,276,467 $2,524,671 $2,796,231
Income Tax Expense $644,924 $717,398 $796,763 $883,635 $978,680
NET INCOME $1,197,717 $1,332,311 $1,479,704 $1,641,036 $1,817,550
Net Profit Margin (%) 34.8% 35.8% 36.7% 37.6% 38.5%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,148,857 $2,477,320 $3,951,481 $5,593,300 $7,232,721
Other Current Assets $295,097 $319,540 $346,007 $363,741 $393,870
Total Current Assets $1,443,954 $2,796,860 $4,297,488 $5,957,042 $7,626,591
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $70,000 $70,000 $70,000 $70,000 $70,000
Accum Depreciation $14,000 $28,000 $42,000 $56,000 $70,000
Net fixed assets $56,000 $42,000 $28,000 $14,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,499,954 $2,838,860 $4,325,488 $5,971,042 $7,626,591
LIABILITIES & EQUITY
Current Liabilities $132,737 $139,331 $146,256 $150,773 $158,272
Debt outstanding $169,500 $169,500 $169,500 $169,500 $0
Total Liabilities $302,237 $308,831 $315,756 $320,273 $158,272
Share Capital $0 $0 $0 $0 $0
Retained earnings $1,197,717 $2,530,028 $4,009,732 $5,650,769 $7,468,319
Total Equity $1,197,717 $2,530,028 $4,009,732 $5,650,769 $7,468,319
TOTAL LIABILITIES & EQUITY $1,499,954 $2,838,860 $4,325,488 $5,971,042 $7,626,591

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $1,197,717 $1,332,311 $1,479,704 $1,641,036 $1,817,550
Change in Working Capital ($162,359) ($17,849) ($19,542) ($13,217) ($22,629)
Plus Depreciation $14,000 $14,000 $14,000 $14,000 $14,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $1,049,357 $1,328,462 $1,474,161 $1,641,819 $1,808,920
CASH FLOW FROM INVESTMENTS
Fixed Assets ($70,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($70,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $169,500 $0 $0 $0 ($169,500)
Net Cash Flow from Financing $169,500 $0 $0 $0 ($169,500)
Net Cash Flow $1,148,857 $1,328,462 $1,474,161 $1,641,819 $1,639,420
Cash at Beginning of Period $0 $1,148,857 $2,477,320 $3,951,481 $5,593,300
$1,148,857 $2,477,320 $3,951,481 $5,593,300 $7,232,721

 

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!