Health Coaching Business Plan
For 25 years, we’ve helped thousands of entrepreneurs create business plans for health coaching businesses. Our expertise and tools enable you to build a strong plan. Below is our health coaching business plan template and sample plan created using our AI business plan generator.
I. Executive Summary
Company Overview
WellnessWave Coaching is an emerging health coaching service located in Lakewood, CA, dedicated to improving the lives of our clients through personalized wellness programs. Our mission is to empower individuals to achieve their health and wellness goals by providing expert guidance, education, and support. We specialize in creating tailored health plans that address each client’s unique needs, challenges, and objectives. By focusing on holistic improvement and sustainable lifestyle changes, we aim to foster a community of wellness and promote a healthier, happier society.
Success Factors
Our success is driven by a combination of our comprehensive approach to health coaching, the expertise and certification of our health coaches, and our dedication to client satisfaction. To date, we have successfully recruited a team of certified health coaches, established a professional online presence, and developed partnerships with local health providers to enhance our service offerings. These accomplishments have positioned us well for future growth and have laid a strong foundation for achieving our goal of reaching $15,000/month in revenue through effective client acquisition, retention, and strategic marketing efforts.
Industry Analysis
The health coaching industry is experiencing significant growth, fueled by increasing awareness of the importance of preventive healthcare and personalized wellness. Factors such as rising healthcare costs, the prevalence of chronic diseases, and the growing trend towards holistic health approaches are driving demand for health coaching services. In this burgeoning market, WellnessWave Coaching is well-positioned to meet the needs of individuals seeking personalized, supportive, and informed guidance to improve their health and well-being. Our understanding of these industry trends and dynamics enables us to tailor our services to the evolving needs of our clients, setting us apart in a competitive landscape.
Customer Analysis
Our target customers are individuals seeking to improve their health and wellness through personalized coaching and support. This includes people with chronic health conditions, those looking to lose weight or increase their physical activity, and individuals interested in preventive healthcare to maintain their well-being. Our services appeal to a broad demographic, including busy professionals, parents, and older adults, who value the convenience, personalization, and effectiveness of our health coaching programs. By understanding and addressing the unique needs and challenges of these target groups, we ensure high client satisfaction and loyalty.
Competitive Analysis
Top Competitors:
- Health Harmony Coaches: Offers a wide range of wellness programs but lacks personalized service.
- VitalityVibes Coaching: Provides health coaching but with limited follow-up support.
- PureLife Coaching: Focuses on diet and exercise without addressing broader wellness concerns.
Competitive Advantages: Our primary competitive advantage lies in our commitment to personalized guidance, education, and support. Unlike our competitors, we focus on understanding each client’s unique health challenges and goals, tailoring our programs to meet individual needs. This personalized approach is complemented by our continuous education and support, ensuring that clients not only achieve but also maintain their health improvements long-term.
Marketing Plan
At WellnessWave Coaching, we offer a range of health coaching services, including personalized wellness plans, dietary advice, and fitness coaching. Our pricing strategy is designed to be competitive yet reflective of the value and personalized attention each client receives. To promote our services, we have developed a comprehensive marketing plan that includes digital marketing efforts, such as social media and email campaigns, partnerships with local health businesses, and community events. These initiatives aim to increase brand awareness, engage potential clients, and build a strong community presence, driving customer acquisition and retention.
Operations Plan
Our operations are focused on delivering high-quality health coaching services while ensuring the satisfaction and progress of our clients. Key operational processes include client onboarding, personalized plan development, regular coaching sessions, and progress tracking. To support these activities, we are implementing a robust client management system for efficient scheduling, communication, and data management. In the coming months, we aim to complete several milestones, including securing initial funding, hiring qualified health coaches, launching our health coaching services, and establishing partnerships with local health providers.
Management Team
Our management team comprises experienced professionals with diverse backgrounds in health coaching, business management, and digital marketing. This includes our founder, who has extensive experience in wellness coaching and business operations, and a team of certified health coaches with expertise in nutrition, fitness, and behavioral change. Together, we are committed to leading WellnessWave Coaching towards achieving its mission of promoting wellness and improving the lives of our clients.
Financial Plan
To achieve our growth goals, WellnessWave Coaching requires initial funding to cover startup costs, including hiring, marketing, and operational expenses. This funding will also support the development of our online presence and client management system, as well as the establishment of local partnerships. Our financial plan is focused on securing the necessary funds through loans, investments, or grants, enabling us to launch our services effectively and reach our revenue target of $15,000/month in the near term.
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 | $2,918,507 | $3,160,247 | $3,422,011 | $3,705,457 | $4,012,381 |
| Direct Expenses | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
| Gross Profit | $1,695,819 | $1,875,269 | $2,071,569 | $2,286,216 | $2,520,836 |
| Gross Profit (%) | 58.1% | 59.3% | 60.5% | 61.7% | 62.8% |
| Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
| EBITDA | $1,598,733 | $1,775,238 | $1,968,504 | $2,180,024 | $2,411,422 |
| Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 |
| Amortization | $0 | $0 | $0 | $0 | $0 |
| Interest Expense | $12,850 | $12,850 | $12,850 | $12,850 | $12,850 |
| Income Tax Expense | $550,159 | $611,936 | $679,578 | $753,610 | $834,600 |
| Net Income | $1,021,724 | $1,136,452 | $1,262,075 | $1,399,563 | $1,549,972 |
II. Company Overview
WellnessWave Coaching is a new Health Coaching venture serving the vibrant community of Lakewood, CA. As a local health coaching initiative, we’ve noticed a significant gap in high-quality health coaching services within our area, and we’re here to fill that void. Our mission is to empower our clients to achieve their health and wellness goals, leveraging a holistic approach that catifies to their individual needs.
At WellnessWave Coaching, we offer a wide range of services tailored to meet the diverse needs of our clients. Our offerings include personalized coaching sessions that are designed to cater to the unique health and wellness goals of each client. Additionally, we provide group coaching programs that foster a supportive community environment, making the journey towards better health a collective effort. For those looking to enhance their dietary habits, our meal planning and nutrition guides offer practical solutions for a healthier lifestyle. Furthermore, we host workshops and seminars aimed at educating our clients on various aspects of health and wellness. Lastly, our fitness and exercise plans are crafted to help our clients incorporate physical activity into their daily routines, promoting overall well-being.
Based in the heart of Lakewood, CA, WellnessWave Coaching is strategically located to serve the local community, offering easy access to our services. Our commitment to improving the health and well-being of our clients is what drives us, and our location plays a crucial role in making our services readily available to those in need.
Our unique position in the market is fortified by several factors. Firstly, the experience of our founder in running a successful health coaching business provides us with invaluable insights and a proven trackbook of success. Moreover, our approach to health coaching sets us apart from our competitors, as we prioritize personalized guidance, education, and support, ensuring that our clients receive the highest level of service possible.
Since our inception on January 8, 2024, WellnessWave Coaching has been on a steady path of growth and development. Structured as an S Corporation, we’ve achieved significant milestones in a relatively short period. Our accomplishments include the creation of a distinctive logo that resonates with our brand identity, the development of a memorable company name that reflects our mission and values, and securing an ideal location that serves as the perfect base for our operations. These achievements mark the beginning of our journey, and we are excited about the future possibilities for WellnessWave Coaching and the positive impact we aim to have on our community in Lakewood, CA.
III. Industry Analysis
The Health Coaching industry in the United States is currently experiencing rapid growth and expansion. As of now, the market size is estimated to be around $6 billion, with projections indicating that it will continue to grow at a steady pace in the coming years. This growth can be attributed to the increasing awareness and importance of preventative healthcare, as well as the rising demand for personalized wellness solutions.
One of the key trends in the Health Coaching industry is the shift towards a more holistic approach to health and wellness. Consumers are increasingly seeking out Health Coaches who can provide comprehensive guidance and support in all areas of their well-being, including nutrition, exercise, stress management, and mental health. This trend aligns well with the services offered by WellnessWave Coaching, which focuses on addressing the individual needs and goals of each client in order to promote long-term health and wellness.
Furthermore, the rise of digital health platforms and telehealth services has opened up new opportunities for Health Coaches to reach a wider audience and provide convenient, accessible care to clients. WellnessWave Coaching can leverage these technological advancements to offer virtual coaching sessions and online resources to clients in Lakewood, CA, expanding their reach and impact in the local community. With the industry poised for continued growth and innovation, WellnessWave Coaching is well-positioned to succeed and thrive in the competitive Health Coaching market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who are keen on improving their overall well-being and lifestyle. This group will include individuals who are looking to adopt healthier eating habits, increase physical activity, and manage stress. Given the increasing awareness about holistic health, we will also cater to those interested in mental and emotional wellness.
Another key segment we will focus on will be working professionals. These individuals often face high levels of stress and may struggle to maintain a healthy work-life balance. We will offer specialized programs to help them integrate wellness practices into their busy schedules.
We will also target families, particularly those with children, who are looking to instill healthy habits at a young age. Our programs will be designed to engage both parents and children, making wellness a family affair. This approach will help in creating a supportive environment that fosters lasting healthy behaviors.
Additionally, we will reach out to senior citizens who are interested in maintaining their health and mobility as they age. Our coaching will include customized plans that address the unique needs of older adults, such as low-impact exercises and nutritional guidance. We will ensure that our services are accessible and beneficial for this important demographic.
Customer Needs
Customers expect high-quality services that help them achieve their wellness goals. They seek personalized coaching plans that address their unique health needs and lifestyle preferences. By offering tailored advice and continuous support, we meet these expectations effectively.
Clients need a reliable partner who can provide motivation and accountability. WellnessWave Coaching offers regular check-ins and progress tracking to ensure clients remain on track. This helps in fostering a sense of commitment and accomplishment.
People look for expertise and knowledgeable guidance to navigate their health journey. Our team comprises certified health professionals who bring valuable insights and up-to-date information. This ensures clients receive accurate and effective strategies for their wellness objectives.
Clients also desire a holistic approach to wellness that encompasses physical, mental, and emotional well-being. WellnessWave Coaching integrates various aspects of health, such as nutrition, exercise, and stress management, into its coaching programs. This comprehensive focus helps individuals achieve balanced and sustainable health improvements.
V. Competitive Analysis
Direct Competitors
WellnessWave Coaching’s competitors include the following companies:
Garnett Counseling Services
Garnett Counseling Services offers a range of mental health services, including individual therapy, couples counseling, and group therapy sessions. Their price points vary, with individual sessions starting at $150 per hour and group sessions at $50 per hour. Revenues are estimated to be in the mid-six-figure range annually. They are located in Lakewood, CA, and serve the local community with a focus on adults and adolescents. Key strengths include a strong reputation for effective counseling and a team of highly qualified therapists.
Weaknesses include limited scalability and higher price points compared to some competitors.
LP Speak
LP Speak specializes in public speaking coaching, personal development workshops, and corporate training programs. Prices for individual coaching sessions start at $200, with workshops and corporate programs varying widely depending on the scope and duration. The company generates annual revenues in the high-six-figure range. They operate out of Long Beach, CA, but also offer online services, expanding their reach nationally. Key strengths include a diverse range of services and a robust online presence. Weaknesses involve limited focus on health-specific coaching and higher price points.
Tony Tran Fitness
Tony Tran Fitness offers personal training, group fitness classes, and nutrition coaching. Personal training sessions start at $100 per hour, while group classes are priced at $20 per session. Annual revenues are estimated to be in the mid-six-figure range. They are based in Cypress, CA, and serve clients from surrounding areas including Lakewood and Long Beach. Key strengths include a comprehensive approach to fitness and a strong community presence. Weaknesses include a narrower focus on physical fitness rather than holistic health and wellness.
Competitive Advantages
At WellnessWave Coaching, our primary competitive advantage lies in our commitment to personalized guidance, education, and support. Unlike other health coaching services, we place a strong emphasis on understanding each client’s unique health challenges and goals. By tailoring our programs to meet individual needs, we ensure that our clients receive the most effective and relevant advice. This personalized approach not only helps our clients achieve their health objectives more efficiently but also fosters a deeper, more trusting relationship between coach and client.
Another significant advantage is our focus on continuous education and support. We believe that lasting health improvements come from ongoing learning and consistent encouragement. Our team of expert coaches provides clients with the latest health information and practical strategies, empowering them to make informed decisions about their well-being. Additionally, our support extends beyond one-on-one sessions; we offer various resources such as workshops, webinars, and community events to keep our clients engaged and motivated. This holistic and comprehensive approach ensures that our clients are well-equipped to maintain their health improvements long-term.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
WellnessWave Coaching offers a range of products and services designed to cater to diverse health and wellness needs. Personalized Coaching Sessions are a cornerstone of their offerings, providing one-on-one guidance for clients. These sessions typically cost around $100 per hour and are tailored to address individual health goals, whether they involve weight loss, stress management, or overall wellness improvement.
Group Coaching Programs provide a collaborative environment for clients to pursue their health goals alongside others with similar objectives. These programs often include weekly meetings and are priced at approximately $200 per month. They serve to foster a sense of community and mutual support, which can be crucial for sustained motivation and accountability.
Meal Planning and Nutrition Guides are also available, offering clients comprehensive plans that suit their dietary preferences and health goals. These guides generally cost around $50 each and are customized to help clients make informed choices about their nutrition. This service aims to simplify the process of healthy eating by providing easy-to-follow, balanced meal plans.
Workshops and Seminars are conducted periodically to educate clients on various health and wellness topics. These events can range from half-day workshops to full-day seminars, with prices typically ranging from $75 to $150 per event. These sessions are designed to provide attendees with valuable information and practical tips that they can apply to their daily lives.
Fitness and Exercise Plans are another critical service offered, helping clients develop workout routines that align with their fitness levels and goals. These plans are priced at around $80 each and come with detailed instructions and guidance on exercises, frequency, and intensity. The goal is to empower clients to achieve optimal physical health through well-structured and effective exercise regimens.
Promotions Plan
At WellnessWave Coaching, attracting customers involves leveraging a variety of promotional methods that effectively reach our target audience in Lakewood, CA. We utilize online marketing as a cornerstone of our strategy, ensuring a strong digital presence through search engine optimization (SEO), social media marketing, and email campaigns. Our SEO efforts focus on ranking high in search engine results for keywords related to health coaching, making it easy for potential clients to find us online.
We engage actively on social media platforms such as Facebook, Instagram, and LinkedIn to build a community around our brand. Regular posts featuring health tips, client success stories, and interactive content like live Q&A sessions help to foster engagement and trust. Additionally, we use targeted ads on these platforms to reach potential clients based on their interests and demographics.
Email marketing is another key tactic, with newsletters and personalized email campaigns designed to keep our audience informed and engaged. We offer valuable content such as wellness tips, special offers, and updates on upcoming events or programs, encouraging recipients to take action and engage with our services.
Local partnerships with gyms, spas, and wellness centers in Lakewood, CA, enhance our visibility within the community. By collaborating on workshops, seminars, and wellness events, we reach a broader audience and establish credibility through association with established local businesses.
Hosting free introductory sessions and webinars allows potential clients to experience our coaching services firsthand. These sessions provide valuable insights into our approach and methodologies, encouraging attendees to sign up for our programs.
We also focus on gathering and showcasing client testimonials and success stories on our website and social media platforms. Positive reviews and word-of-mouth recommendations are powerful tools in building trust and attracting new clients.
Finally, we invest in local advertising, including flyers, posters, and advertisements in local newspapers and magazines. These efforts help to ensure that our brand is visible to residents of Lakewood, CA, who may not be as active online but are still seeking health coaching services.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of WellnessWave Coaching, there are several key day-to-day operational processes that we will perform:
- Client Consultations: Conduct initial consultations to understand client health goals, background, and needs.
- Personalized Health Plans: Develop and customize health plans tailored to each client’s unique requirements.
- Follow-Up Sessions: Schedule and conduct regular follow-up sessions to track client progress and adjust plans as necessary.
- Nutritional Guidance: Provide clients with dietary advice and meal planning support.
- Exercise Recommendations: Offer exercise routines and physical activity suggestions suitable for clients’ fitness levels.
- Client Communication: Maintain regular communication through emails, phone calls, and messages to offer support and motivation.
- Record Keeping: Keep detailed records of client interactions, health plans, and progress for future reference and legal compliance.
- Marketing and Outreach: Implement marketing strategies such as social media posts, blog updates, and community events to attract new clients.
- Administrative Tasks: Handle scheduling, billing, and other administrative duties to ensure smooth operations.
- Professional Development: Engage in continuous learning and professional development to stay updated on the latest health coaching techniques and research.
- Feedback and Improvement: Collect client feedback and make improvements to services and processes based on client input.
- Collaboration with Healthcare Providers: Work with local healthcare providers to ensure clients receive comprehensive care and support.
Milestones
WellnessWave Coaching expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain necessary funds through loans, investments, or grants to cover startup costs and initial operations.
- Hire Qualified Health Coaches: Recruit and onboard certified and experienced health coaches to provide high-quality services.
- Develop Online Presence: Launch a professional website and establish active social media profiles to attract and engage potential clients.
- Obtain Necessary Certifications and Licenses: Ensure that all coaches and the business itself have the required certifications and licenses to operate legally and build credibility.
- Launch Health Coaching Services: Officially start offering health coaching services to clients in Lakewood, CA.
- Implement Client Management System: Deploy a robust client relationship management (CRM) system to handle client data, scheduling, and communications efficiently.
- Establish Partnerships with Local Health Providers: Create alliances with local gyms, clinics, and wellness centers to receive client referrals and enhance service offerings.
- Measure and Optimize Client Outcomes: Regularly assess client progress and satisfaction to ensure high service quality and make data-driven improvements.
- Reach $15,000/month in Revenue: Achieve a consistent monthly revenue of $15,000 through client acquisition, retention, and strategic marketing efforts.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
WellnessWave Coaching management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Samuel Reed, President
Samuel Reed has a history of success and has successfully run a health coaching business in the past. With a strong foundation in health and wellness, Samuel has honed his leadership skills and cultivated a deep understanding of the intricacies involved in managing a coaching business. His prior experience and proven track record make him exceptionally qualified to drive WellnessWave Coaching toward achieving lasting success.
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 | $2,918,507 | $3,160,247 | $3,422,011 | $3,705,457 | $4,012,381 |
| Direct Expenses | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
| Gross Profit | $1,695,819 | $1,875,269 | $2,071,569 | $2,286,216 | $2,520,836 |
| Gross Profit (%) | 58.1% | 59.3% | 60.5% | 61.7% | 62.8% |
| Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
| EBITDA | $1,598,733 | $1,775,238 | $1,968,504 | $2,180,024 | $2,411,422 |
| Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 |
| Amortization | $0 | $0 | $0 | $0 | $0 |
| Interest Expense | $12,850 | $12,850 | $12,850 | $12,850 | $12,850 |
| Income Tax Expense | $550,159 | $611,936 | $679,578 | $753,610 | $834,600 |
| Net Income | $1,021,724 | $1,136,452 | $1,262,075 | $1,399,563 | $1,549,972 |
Funding Requirements/Use of Funds
To accomplish our growth goals, WellnessWave Coaching needs $128,500 in funding. Key uses of this funding will be as follows:
| Capital Investments | |
|---|---|
| Location Buildout | $50,000 |
| Furniture | $10,000 |
| Equipment | $5,000 |
| Machines | $2,000 |
| Computers and Software | $3,000 |
| Non Capital Investments | |
|---|---|
| Working Capital | $20,000 |
| Initial Rent/Lease | $2,000 |
| Staff Salaries (First 3 Months) | $30,000 |
| Initial Marketing and Advertising | $5,000 |
| Supplies | $1,000 |
| Insurance | $500 |
Financial Projections
5 Year Annual Income Statement
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | $2,918,507 | $3,160,247 | $3,422,011 | $3,705,457 | $4,012,381 | |
| Total Revenues | $2,918,507 | $3,160,247 | $3,422,011 | $3,705,457 | $4,012,381 | |
| Direct Costs | ||||||
| Direct Costs | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
| Total Direct Costs | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
| GROSS PROFIT | $1,695,819 | $1,875,269 | $2,071,569 | $2,286,216 | $2,520,836 | |
| GROSS PROFIT % | 58.1% | 59.3% | 60.5% | 61.7% | 62.8% | |
| 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 | $1,598,733 | $1,775,238 | $1,968,504 | $2,180,024 | $2,411,422 | |
| Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | |
| Amortization | $0 | $0 | $0 | $0 | $0 | |
| EBIT | $1,584,733 | $1,761,238 | $1,954,504 | $2,166,024 | $2,397,422 | |
| Interest Expense | $12,850 | $12,850 | $12,850 | $12,850 | $12,850 | |
| PRETAX INCOME | $1,571,883 | $1,748,388 | $1,941,654 | $2,153,174 | $2,384,572 | |
| Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
| Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
| Taxable Income | $1,571,883 | $1,748,388 | $1,941,654 | $2,153,174 | $2,384,572 | |
| Income Tax Expense | $550,159 | $611,936 | $679,578 | $753,610 | $834,600 | |
| NET INCOME | $1,021,724 | $1,136,452 | $1,262,075 | $1,399,563 | $1,549,972 | |
| Net Profit Margin (%) | 35% | 36% | 36.9% | 37.8% | 38.6% |
5 Year Annual Balance Sheet
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Cash | $955,688 | $2,090,927 | $3,350,346 | $4,752,646 | $6,168,835 | |
| Other Current Assets | $250,514 | $271,264 | $293,733 | $308,788 | $334,365 | |
| Total Current Assets | $1,206,202 | $2,362,191 | $3,644,080 | $5,061,434 | $6,503,200 | |
| 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 | $1,262,202 | $2,404,191 | $3,672,080 | $5,075,434 | $6,503,200 | |
| LIABILITIES & EQUITY | ||||||
| Current Liabilities | $111,978 | $117,514 | $123,327 | $127,119 | $133,413 | |
| Debt outstanding | $128,500 | $128,500 | $128,500 | $128,500 | $0 | |
| Total Liabilities | $240,478 | $246,014 | $251,827 | $255,619 | $133,413 | |
| Share Capital | $0 | $0 | $0 | $0 | $0 | |
| Retained earnings | $1,021,724 | $2,158,177 | $3,420,252 | $4,819,815 | $6,369,787 | |
| Total Equity | $1,021,724 | $2,158,177 | $3,420,252 | $4,819,815 | $6,369,787 | |
| TOTAL LIABILITIES & EQUITY | $1,262,202 | $2,404,191 | $3,672,080 | $5,075,434 | $6,503,200 |
5 Year Annual Cash Flow Statement
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| CASH FLOW FROM OPERATIONS | ||||||
| Net Income (Loss) | $1,021,724 | $1,136,452 | $1,262,075 | $1,399,563 | $1,549,972 | |
| Change in Working Capital | ($138,535) | ($15,213) | ($16,655) | ($11,263) | ($19,283) | |
| Plus Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | |
| Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
| Net Cash Flow from Operations | $897,188 | $1,135,238 | $1,259,419 | $1,402,299 | $1,544,688 | |
| 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 | $128,500 | $0 | $0 | $0 | ($128,500) | |
| Net Cash Flow from Financing | $128,500 | $0 | $0 | $0 | ($128,500) | |
| Net Cash Flow | $955,688 | $1,135,238 | $1,259,419 | $1,402,299 | $1,416,188 | |
| Cash at Beginning of Period | $0 | $955,688 | $2,090,927 | $3,350,346 | $4,752,646 | |
| $955,688 | $2,090,927 | $3,350,346 | $4,752,646 | $6,168,835 |