Fraud Blocker

Assisted Living Facility Business Plan Template

Written by Dave Lavinsky

Assisted Living Facility Business Plan Template
Table of Contents
Table of Contents

Assisted Living Facility Business Plan

Below is our assisted living facility business plan template and sample plan created using our ai business plan generator.

I. Executive Summary

Company Overview

At HarmonyHaven Residences, we’re committed to enriching the lives of our residents through our top-tier Assisted Living Facility located in the heart of Poway, CA. As the first facility of its kind in the area, we’ve dedicated ourselves to providing a nurturing, vibrant community that caters to the diverse needs and preferences of our residents. Our comprehensive range of services includes personal care, dining, housekeeping and laundry, alongside engaging social and recreational activities, and convenient transportation services. Our strategic location and deep understanding of the Poway community’s needs form the cornerstone of our mission to deliver an exceptional living experience.

Success Factors

Our success at HarmonyHaven Residences is deeply rooted in the solid foundation laid by our founder’s extensive experience and our unwavering commitment to creating a safe, comfortable, and engaging environment. Since our inception, we’ve achieved significant milestones, including establishing a meaningful company name, securing an ideal location, and designing a logo that reflects our values. These accomplishments, combined with our strategic approach to operational excellence and community engagement, position us as a leader in the assisted living sector in Poway, CA.

Industry Analysis

The Assisted Living Facility industry in the United States, currently valued at $76 billion, is witnessing significant growth, driven by the aging baby boomer population. HarmonyHaven Residences is perfectly positioned to thrive in this expanding market by offering personalized, boutique-style care that emphasizes wellness and active lifestyles. Our focus on providing individualized care and a cozy, home-like atmosphere aligns with the industry’s shift towards more tailored care options, setting us apart in the Poway, CA market as a preferred provider.

Customer Analysis

We target elderly individuals and retirees in Poway, CA, and surrounding areas, who seek assistance with daily living activities but wish to maintain a degree of independence. Our services appeal to those desiring a supportive community environment, including individuals with specific health conditions like Alzheimer’s. Additionally, we aim to attract out-of-town families seeking reputable care for their relatives. Our proximity to local amenities and emphasis on creating a welcoming atmosphere cater to the preferences and needs of our diverse clientele.

Competitive Analysis

Our competitors include Senior Living Services, Oakmont of Pacific Beach, and Heritage Home Care. Despite their strengths, HarmonyHaven Residences distinguishes itself through state-of-the-art security, comfortable living spaces, and a vibrant community atmosphere. Our high staff-to-resident ratio and comprehensive wellness programs ensure personalized attention and care, setting us apart in the Poway area as the premier choice for assisted living.

Marketing Plan

HarmonyHaven Residences offers a range of essential services, including personalized care, dining, housekeeping, and engaging activities, all designed to cater to the unique needs of our residents. Our marketing strategy encompasses online marketing, community engagement, and partnerships, alongside traditional advertising methods. We aim to attract new customers through a multi-faceted approach, leveraging SEO, social media, community events, and targeted advertising to build awareness and trust within the Poway community.

Operations Plan

Our day-to-day operations at HarmonyHaven Residences include providing personalized assistance, nutritious meals, medical management, and engaging activities, all within a safe and comfortable environment. We’re committed to maintaining high standards of care through regular wellness checks, effective communication with families, and continuous staff training. Key milestones include securing our facility location, obtaining necessary permits, and achieving initial occupancy rates, all aimed at ensuring operational success and sustainability.

Management Team

Under the experienced leadership of CEO Aria Bennet, HarmonyHaven Residences boasts a management team with a proven track record in the assisted living industry. Aria’s strategic vision and dedication to quality care are instrumental in guiding our staff to provide exceptional services, ensuring that HarmonyHaven Residences thrives as a premier assisted living facility in Poway, CA.

Financial Plan

To achieve our growth goals, HarmonyHaven Residences requires $1.26 million in funding. This investment will cover capital and non-capital expenses, including facility buildout, equipment, initial staffing costs, and marketing initiatives. Our financial strategy is designed to ensure the establishment and sustained success of our premier assisted living facility in Poway, CA.

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 $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Direct Expenses $1,173,780 $1,233,579 $1,296,424 $1,362,471 $1,431,882
Gross Profit $1,794,193 $1,980,232 $2,183,587 $2,405,790 $2,648,505
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,697,107 $1,880,201 $2,080,521 $2,299,598 $2,539,090
Depreciation $170,000 $170,000 $170,000 $170,000 $170,000
Amortization $0 $0 $0 $0 $0
Interest Expense $125,500 $125,500 $125,500 $125,500 $125,500
Income Tax Expense $490,562 $554,645 $624,757 $701,434 $785,256
Net Income $911,045 $1,030,055 $1,160,264 $1,302,663 $1,458,333

 

II. Company Overview

HarmonyHaven Residences is a pioneering Assisted Living Facility nestled in the charming city of Poway, CA. As the newest addition to the local landscape, we take pride in being the first high-quality assisted living facility in the area, dedicated to enriching the lives of our residents. Our mission is to offer a nurturing and vibrant community where our customers can enjoy a comfortable and enriched lifestyle.

At HarmonyHaven Residences, our offerings are meticulously designed to cater to the diverse needs of our residents. Our comprehensive range of services includes Personal Care Services, ensuring that individual health and wellness needs are met with the utmost care and professionalism. Our Dining Services provide nutritious and delicious meals, tailored to meet dietary requirements and preferences. The Housekeeping and Laundry Services we offer ensure that our residents enjoy a clean and orderly living environment, allowing them to live worry-free. To foster a sense of community and engagement, we organize a variety of Social and Recreational Activities, designed to entertain, educate, and inspire our residents. Additionally, our Transportation Services ensure easy access to local amenities, medical appointments, and social outings, promoting independence and connectivity with the broader Poway community.

HarmonyHaven Residences is strategically located in Poway, CA, making it easily accessible for our residents and their families. Our commitment to providing an exceptional living experience is deeply rooted in our understanding of the needs and preferences of the Poway community.

Our ability to establish a successful assisted living facility stems from a solid foundation laid by our founder, who brings invaluable experience from previously managing a successful assisted living facility. This experience, combined with our dedication to creating a safe, comfortable, and engaging environment, significantly sets us apart from our competitors, positioning us as a leader in the assisted living sector in Poway, CA.

Since our inception on January 6, 2024, HarmonyHaven Residences has achieved notable milestones as an S Corporation. We have successfully developed a unique and meaningful company name, designed a logo that reflects our values and mission, and secured an ideal location that meets the needs of our community. These accomplishments mark the beginning of our journey to become the most trusted and preferred assisted living facility in Poway, CA.

 

III. Industry Analysis

The Assisted Living Facility industry in the United States is currently experiencing significant growth, with the market size estimated to be around $76 billion. This industry serves a growing segment of the population who require assistance with daily activities but do not require the level of care provided in a nursing home. As the baby boomer generation continues to age, the demand for assisted living facilities is expected to increase steadily over the coming years.

There are several trends in the Assisted Living Facility industry that bode well for HarmonyHaven Residences. One such trend is the increasing preference for personalized and boutique-style facilities that offer a more home-like environment for residents. HarmonyHaven Residences, with its focus on providing individualized care and a cozy atmosphere, is well-positioned to capitalize on this trend. Additionally, the emphasis on promoting wellness and active lifestyles among residents aligns with HarmonyHaven’s commitment to providing holistic care.

With the growing demand for assisted living facilities and the shift towards more personalized care options, HarmonyHaven Residences is poised for success in the Poway, CA market. By offering high-quality care in a comfortable and nurturing environment, HarmonyHaven can attract residents seeking a more intimate and tailored experience. As the industry continues to evolve and adapt to changing consumer preferences, HarmonyHaven’s focus on individualized care and wellness initiatives sets it apart as a leading provider in the region.

 

IV. Customer Analysis

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

Target Customers

We will target elderly individuals who require assistance with daily living activities, such as bathing, dressing, and medication management, but wish to maintain a degree of independence. These customers will primarily be aged 65 and above, seeking a supportive community environment. Families in the local Poway area will also seek our services for their aging loved ones to ensure their safety and well-being.

We will also focus on attracting retirees who are looking to downsize from their current homes and desire a community with social activities and amenities tailored to their interests. Many of these retirees will have spent years in Poway and the surrounding areas and will prefer to stay within a familiar locality. Our facility’s proximity to local attractions, parks, and shopping centers will appeal to this demographic.

We will serve individuals with specific health conditions such as Alzheimer’s and other forms of dementia, who require specialized care. Our trained staff and tailored programs will provide the necessary support and stimulation for these residents. This specialized care will reassure families that their loved ones are receiving the best possible attention.

We will also target out-of-town families seeking a reliable and reputable facility for their elderly relatives. The reputation of Poway as a pleasant and safe community will be a strong selling point. These families will appreciate the high standards of care and the welcoming atmosphere that our facility offers.

Customer Needs

HarmonyHaven Residences can provide high-quality services to ensure the comfort, health, and well-being of residents. Customers expect personalized care plans that address individual health needs and preferences. Staff have the expertise to manage medical conditions, administer medication, and support daily living activities.

Residents seek a community that fosters social interaction and offers a variety of activities to keep them engaged. HarmonyHaven Residences can organize events, group outings, and recreational activities that cater to diverse interests. This nurtures a sense of belonging and promotes mental well-being.

Safety and security are paramount concerns for residents and their families. HarmonyHaven can implement comprehensive safety measures, including 24/7 monitoring, secure access, and emergency response systems. These protocols ensure a safe living environment for all residents.

Nutritious, delicious meals that accommodate dietary restrictions are fundamental needs. HarmonyHaven can offer a dining program with a variety of meal options prepared by skilled chefs. This not only supports physical health but also enhances the overall dining experience.

Comfortable and well-maintained living spaces are essential for residents’ quality of life. HarmonyHaven can provide modern, clean, and comfortable accommodations that residents can personalize. This attention to detail creates a homely atmosphere that supports emotional well-being.

 

V. Competitive Analysis

Direct Competitors

HarmonyHaven Residences’s competitors include the following companies:

Senior Living Services

Senior Living Services offers a range of assisted living options, including independent living, memory care, and specialized nursing care. Their price points vary based on the level of care and services, generally ranging from $3,000 to $7,000 per month. They generate estimated annual revenues of around $10 million. Their primary location is in downtown Poway, CA, with satellite facilities in nearby communities. Their customer segments include elderly individuals requiring varying levels of care and support, particularly those with mobility issues or cognitive impairments.

Senior Living Services serves the Poway area and surrounding regions. A key strength is their comprehensive care options, allowing for continuity of care as residents’ needs change. They also have an excellent reputation for personalized care. However, a significant weakness is their relatively high pricing, which may not be affordable for all potential clients.

Oakmont of Pacific Beach

Oakmont of Pacific Beach provides luxury assisted living with services such as gourmet dining, wellness programs, and transportation. Their monthly rates are premium, starting at $4,500 and going up to $9,000, depending on the services selected. They have an annual revenue in the ballpark of $15 million. Located in Pacific Beach, CA, they attract clients from affluent neighborhoods in the greater San Diego area.

They cater primarily to high-net-worth individuals who seek a high standard of living and personalized services. Oakmont’s key strengths include its luxurious amenities and high-quality service offerings. However, their high price point is a considerable barrier for middle-income families considering assisted living options.

Heritage Home Care

Heritage Home Care specializes in both in-home care and assisted living facilities. Their services include daily living assistance, medical care coordination, and specialized Alzheimer’s and dementia programs. Pricing is moderately competitive, ranging from $2,500 to $6,000 per month. Their annual revenue is estimated to be around $8 million.

They operate primarily in Poway, CA, and extend services to nearby towns. Their customer segments include elderly individuals seeking either in-home care or residential facilities, often those with chronic health conditions. Strengths include flexibility in service delivery and a strong emphasis on medical care. However, a notable weakness is that they may lack the luxurious amenities offered by some other competitors in the market.

Competitive Advantages

At HarmonyHaven Residences, we pride ourselves on providing a safe, comfortable, and engaging environment for our residents, which sets us apart from the competition. Our state-of-the-art security systems ensure the highest level of safety, giving both residents and their families peace of mind. Additionally, our meticulously designed living spaces offer unparalleled comfort, featuring modern amenities and personalized touches that make our residents feel truly at home. We also focus on creating a vibrant community by offering a wide range of social, recreational, and educational activities that cater to diverse interests, helping our residents stay active and engaged.

Furthermore, our team of highly trained and compassionate staff members is committed to delivering exceptional care and support. We maintain a high staff-to-resident ratio, ensuring that each resident receives personalized attention and care tailored to their unique needs. Our comprehensive wellness programs, which include fitness classes, mental health support, and nutritional guidance, promote the overall well-being of our residents. We also emphasize strong relationships with local healthcare providers, enabling us to offer seamless access to medical services and specialized care when needed. These competitive advantages make HarmonyHaven Residences a standout choice for assisted living in the Poway area.

VI. Marketing Plan

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

Products, Services & Pricing

HarmonyHaven Residences offers a comprehensive suite of services designed to provide comfort, convenience, and a high quality of life for its residents. These include Personal Care Services, Dining Services, Housekeeping and Laundry Services, Social and Recreational Activities, and Transportation Services.

Personal Care Services at HarmonyHaven Residences are tailored to meet the unique needs of each resident. Trained caregivers assist with daily activities such as bathing, dressing, and medication management. The average cost for personal care services is approximately $3,500 per month, depending on the level of care required.

Dining Services are an integral part of the HarmonyHaven experience. Residents enjoy three nutritious and delicious meals daily, prepared by professional chefs. The dining program also accommodates special dietary needs and preferences. The cost for these services is typically included in the monthly fee, estimated around $500 per month.

Housekeeping and Laundry Services ensure that residents live in a clean and comfortable environment. Weekly housekeeping includes cleaning of living spaces, bathrooms, and common areas, while laundry services take care of personal clothing and linens. The average cost for these services is about $200 per month.

Social and Recreational Activities are designed to keep residents engaged and active. These activities range from exercise classes and arts and crafts to movie nights and group outings. Participation in these activities is usually covered in the overall monthly fee, which averages around $100 per month.

Transportation Services are available for residents who need to attend medical appointments, run errands, or participate in social activities outside the facility. The transportation service can be scheduled in advance and typically costs around $150 per month.

By offering these diverse and essential services, HarmonyHaven Residences aims to provide a supportive and enriching environment for its residents. Each service is designed to cater to the unique needs and preferences of individuals, ensuring a personalized and fulfilling assisted living experience.

Promotions Plan

At HarmonyHaven Residences, we will employ a variety of promotional methods to attract new customers and establish ourselves as the premier choice for assisted living in Poway, CA. Our marketing strategy will encompass online marketing, community engagement, partnerships, and traditional advertising to reach our target audience effectively.

Online Marketing: We will utilize a comprehensive online marketing strategy, including a user-friendly website optimized for search engines (SEO) to ensure that potential customers find us easily. We will maintain active social media profiles on platforms like Facebook, Instagram, and LinkedIn to engage with our audience, share success stories, and provide updates about our services. Additionally, we will invest in pay-per-click (PPC) advertising and social media ads to target specific demographics and drive traffic to our website.

Community Engagement: We will engage with the local community by hosting open houses, informational seminars, and wellness workshops. These events will not only showcase our facilities and services but also build trust and credibility within the community. We will also participate in local fairs, health expos, and senior-focused events to increase our visibility and connect with potential residents and their families.

Partnerships: We will establish partnerships with local healthcare providers, senior centers, and community organizations. By collaborating with these entities, we will create a referral network that brings in new residents. We will also offer educational programs and resources to healthcare professionals to ensure they are well-informed about our services and can confidently recommend us to their patients.

Traditional Advertising: We will utilize traditional advertising methods such as print ads in local newspapers, magazines, and community newsletters. Additionally, we will invest in direct mail campaigns targeting households with seniors, providing them with informative brochures and special offers. We will also consider radio and local TV ads to reach a broader audience.

By leveraging these promotional methods, HarmonyHaven Residences will effectively attract new customers and establish a strong presence in the Poway community. Our multi-faceted approach will ensure that we reach potential residents and their families through various channels, building awareness and trust in our brand.

 

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 HarmonyHaven Residences, there are several key day-to-day operational processes that we will perform:

  • Provide personalized care and assistance with daily living activities such as bathing, dressing, and grooming.
  • Prepare and serve nutritious meals tailored to residents’ dietary needs and preferences.
  • Administer medications and manage health care plans in coordination with healthcare providers.
  • Maintain a clean, safe, and comfortable living environment through regular housekeeping and maintenance.
  • Organize and facilitate engaging recreational and social activities to promote mental and physical well-being.
  • Conduct regular wellness checks and assessments to monitor residents’ health and adjust care plans as necessary.
  • Provide transportation services for medical appointments, shopping, and community events.
  • Ensure open and effective communication with residents’ families, keeping them informed about their loved ones’ well-being and any changes in care.
  • Manage staffing schedules to ensure adequate coverage and high-quality care at all times.
  • Maintain accurate and up-to-date records for each resident, including health assessments and care plans.
  • Implement and oversee safety protocols and emergency response plans to protect residents and staff.
  • Facilitate continuous staff training and professional development to maintain high standards of care.
  • Monitor and manage budgets to ensure financial sustainability and allocate resources effectively.
  • Foster a supportive and positive community atmosphere to enhance residents’ quality of life and sense of belonging.

Milestones

HarmonyHaven Residences expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Facility Location: Identify and lease/purchase an appropriate property that meets the needs of an assisted living facility and complies with local zoning laws and regulations.
  • Obtain Necessary Permits and Licenses: Acquire all the required state and local permits and licenses to legally operate an assisted living facility in Poway, CA.
  • Renovate and Equip the Facility: Renovate the property to meet safety, accessibility, and comfort standards. Equip the facility with necessary medical and non-medical equipment and furnishings.
  • Hire and Train Staff: Recruit qualified healthcare professionals, administrative personnel, and support staff. Provide comprehensive training to ensure high standards of care and service.
  • Launch the Assisted Living Facility: Officially open HarmonyHaven Residences and begin accepting residents.
  • Achieve Initial Occupancy Rates: Attain a 50% occupancy rate within the first 6 months to ensure steady cash flow and operational efficiency.
  • Implement Marketing and Outreach Programs: Execute targeted marketing strategies and community outreach programs to attract potential residents and build a strong reputation.
  • Reach $15,000/Month in Revenue: Generate a consistent monthly revenue of at least $15,000 within the first 12 months of operation to ensure financial viability.
  • Achieve Full Occupancy: Reach full occupancy within 18-24 months to maximize revenue potential and operational sustainability.
  • Maintain Compliance and Quality Standards: Regularly review and update operational practices to remain compliant with state regulations and continuously improve the quality of care for residents.

 

VIII. Management Team

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

Management Team Members

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

Aria Bennet, CEO

Aria Bennet has a history of success and has successfully run an assisted living facility in the past. With a proven track record in the industry, Aria brings a wealth of experience and strategic vision to HarmonyHaven Residences. Her leadership skills and dedication to quality care ensure that the company will continue to thrive and provide exceptional services to its residents.

 

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 $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Direct Expenses $1,173,780 $1,233,579 $1,296,424 $1,362,471 $1,431,882
Gross Profit $1,794,193 $1,980,232 $2,183,587 $2,405,790 $2,648,505
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,697,107 $1,880,201 $2,080,521 $2,299,598 $2,539,090
Depreciation $170,000 $170,000 $170,000 $170,000 $170,000
Amortization $0 $0 $0 $0 $0
Interest Expense $125,500 $125,500 $125,500 $125,500 $125,500
Income Tax Expense $490,562 $554,645 $624,757 $701,434 $785,256
Net Income $911,045 $1,030,055 $1,160,264 $1,302,663 $1,458,333

Funding Requirements/Use of Funds

To accomplish our growth goals, HarmonyHaven Residences needs $1.26 million in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $500,000
Furniture $200,000
Equipment, Machines $100,000
Computers and Software $50,000
Non Capital Investments
Working Capital $200,000
Initial Rent/Lease $30,000
Staff Salaries (First 3 Months) $150,000
Initial Marketing and Advertising $20,000
Supplies $5,000

Financial Projections

financial projection assisted living facility business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Total Revenues $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Direct Costs
Direct Costs $1,173,780 $1,233,579 $1,296,424 $1,362,471 $1,431,882
Total Direct Costs $1,173,780 $1,233,579 $1,296,424 $1,362,471 $1,431,882
GROSS PROFIT $1,794,193 $1,980,232 $2,183,587 $2,405,790 $2,648,505
GROSS PROFIT % 60.5% 61.6% 62.7% 63.8% 64.9%
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 $1,697,107 $1,880,201 $2,080,521 $2,299,598 $2,539,090
Depreciation $170,000 $170,000 $170,000 $170,000 $170,000
Amortization $0 $0 $0 $0 $0
EBIT $1,527,107 $1,710,201 $1,910,521 $2,129,598 $2,369,090
Interest Expense $125,500 $125,500 $125,500 $125,500 $125,500
PRETAX INCOME $1,401,607 $1,584,701 $1,785,021 $2,004,098 $2,243,590
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,401,607 $1,584,701 $1,785,021 $2,004,098 $2,243,590
Income Tax Expense $490,562 $554,645 $624,757 $701,434 $785,256
NET INCOME $911,045 $1,030,055 $1,160,264 $1,302,663 $1,458,333
Net Profit Margin (%) 30.7% 32.1% 33.3% 34.6% 35.7%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,339,111 $2,523,390 $3,836,395 $5,297,395 $5,650,771
Other Current Assets $254,760 $275,861 $298,711 $314,021 $340,032
Total Current Assets $1,593,871 $2,799,252 $4,135,107 $5,611,417 $5,990,804
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $850,000 $850,000 $850,000 $850,000 $850,000
Accum Depreciation $170,000 $340,000 $510,000 $680,000 $850,000
Net fixed assets $680,000 $510,000 $340,000 $170,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $2,273,871 $3,309,252 $4,475,107 $5,781,417 $5,990,804
LIABILITIES & EQUITY
Current Liabilities $107,826 $113,151 $118,742 $122,388 $128,441
Debt outstanding $1,255,000 $1,255,000 $1,255,000 $1,255,000 $0
Total Liabilities $1,362,826 $1,368,151 $1,373,742 $1,377,388 $128,441
Share Capital $0 $0 $0 $0 $0
Retained earnings $911,045 $1,941,100 $3,101,365 $4,404,028 $5,862,362
Total Equity $911,045 $1,941,100 $3,101,365 $4,404,028 $5,862,362
TOTAL LIABILITIES & EQUITY $2,273,871 $3,309,252 $4,475,107 $5,781,417 $5,990,804

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $911,045 $1,030,055 $1,160,264 $1,302,663 $1,458,333
Change in Working Capital ($146,933) ($15,777) ($17,258) ($11,663) ($19,957)
Plus Depreciation $170,000 $170,000 $170,000 $170,000 $170,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $934,111 $1,184,278 $1,313,005 $1,461,000 $1,608,376
CASH FLOW FROM INVESTMENTS
Fixed Assets ($850,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($850,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $1,255,000 $0 $0 $0 ($1,255,000)
Net Cash Flow from Financing $1,255,000 $0 $0 $0 ($1,255,000)
Net Cash Flow $1,339,111 $1,184,278 $1,313,005 $1,461,000 $353,376
Cash at Beginning of Period $0 $1,339,111 $2,523,390 $3,836,395 $5,297,395
$1,339,111 $2,523,390 $3,836,395 $5,297,395 $5,650,771

 

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!