Fraud Blocker

Medical Billing Business Plan Template

Written by Dave Lavinsky

Medical Billing Business Plan Template
Table of Contents
Table of Contents

Medical Billing Business Plan Example

Below is our medical billing business plan template and sample plan created using our business plan generator.

I. Executive Summary

Company Overview

Precision Medical Billers, located in the heart of a bustling health care hub, offers a specialized suite of services aimed at optimizing the financial performance of healthcare providers. Our company stands out in the competitive landscape of medical billing by providing comprehensive services including Claims Processing, Revenue Cycle Management (RCM), Medical Coding, Accounts Receivable (AR) Management, and Compliance and Audit Services. With a strong commitment to accuracy, efficiency, and customer service, we have positioned ourselves as a crucial partner for healthcare providers looking to streamline their billing processes, ensure compliance, and improve their financial health. Our location provides us with the unique advantage of being close to our client base, enabling us to offer personalized and timely support.

Success Factors

Our success is driven by our commitment to excellence in the medical billing process, ensuring timely and accurate reimbursement for healthcare providers. Our team comprises highly skilled professionals who leverage advanced technology to minimize errors and expedite the billing cycle. This expertise allows us to manage complex billing scenarios efficiently, reducing the administrative load on healthcare providers so they can focus more on patient care. Additionally, our dedication to building strong client relationships through exceptional customer service and tailored solutions, along with our competitive pricing, establishes us as a preferred provider in the medical billing industry.

Industry Analysis

The medical billing industry is experiencing significant growth, driven by the increasing complexity of healthcare billing and the need for specialized expertise to navigate insurance processes and regulatory requirements. This growth is further amplified by the healthcare sector’s expansion and the rising demand for efficient, cost-effective billing solutions that can accommodate the dynamic nature of healthcare regulations and insurance policies. The industry’s evolution towards digitalization and the integration of sophisticated billing software also highlight the importance of technological adaptability and expertise in ensuring the financial viability of healthcare providers. Precision Medical Billers is well-positioned in this landscape, offering advanced, comprehensive billing services that address the current and emerging needs of healthcare providers.

Customer Analysis

Our target customers encompass a broad spectrum of healthcare providers, including individual physicians, group practices, clinics, and hospitals. These clients face numerous challenges in managing their billing processes, such as keeping up with changing regulations, ensuring accurate coding and billing, and addressing the administrative burden of dealing with insurance claims and patient billing. By understanding these unique needs and pain points, Precision Medical Billers tailors its services to meet the specific requirements of each client, ensuring a seamless, efficient billing process that enhances their operational efficiency and financial performance.

Competitive Analysis

Top Competitors:

  • XYZ Medical Billing Inc.: Offers a wide range of billing services with a focus on technology-driven solutions.
  • ABC Billing Services: Known for their extensive experience and personalized service approach.
  • MediBill Solutions: Specializes in high-volume billing with competitive pricing.

Our main competitive advantage lies in our superior customer service, state-of-the-art technology, and specialized expertise. We establish strong, personalized relationships with our clients, providing tailored solutions that meet their unique needs. Our proactive approach to staying ahead of industry changes and regulatory requirements ensures we offer the most accurate, efficient, and compliant billing services available.

Marketing Plan

Precision Medical Billers offers a comprehensive range of services, including Claims Processing, Revenue Cycle Management, Medical Coding, AR Management, and Compliance and Audit Services. These services are designed to address the specific challenges faced by healthcare providers, ensuring accurate, efficient billing and compliance with regulatory standards. Our competitive pricing strategy is designed to provide excellent value without compromising quality. Our promotions plan focuses on leveraging digital marketing channels, attending industry conferences, and engaging in direct outreach to potential clients. Through these strategies, we aim to build brand awareness, demonstrate our expertise, and establish Precision Medical Billers as a leader in the medical billing industry.

Operations Plan

To ensure our success, we have established key operational processes, including client onboarding, accurate data entry and claims submission, payment posting, accounts receivable management, denial management, compliance and quality assurance, customer support, reporting and analysis, and technology maintenance. These processes are designed to provide a seamless, efficient service to our clients, ensuring their billing operations are managed effectively. Our milestones include expanding our client base, continuously improving our service offerings, and staying ahead of technological and regulatory changes in the healthcare billing industry.

Management Team

Our management team comprises seasoned professionals with extensive experience in medical billing, healthcare administration, and business management. This diverse expertise ensures that Precision Medical Billers is well-equipped to navigate the complexities of the healthcare billing industry, drive innovation, and deliver exceptional service to our clients. Our team’s leadership is pivotal in establishing and maintaining our competitive edge, fostering a culture of excellence, and steering the company towards sustained growth.

Financial Plan

To achieve our growth goals, Precision Medical Billers requires significant investment in technology, marketing, and staff expansion. This investment will enable us to enhance our service offerings, reach a broader client base, and maintain our competitive edge in the rapidly evolving healthcare billing industry. Our financial plan is designed to ensure we have the resources needed to achieve these objectives, driving profitability and long-term success.

Summary

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

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Direct Expenses $782,520 $822,386 $864,282 $908,314 $954,588
Gross Profit $1,196,128 $1,320,154 $1,455,725 $1,603,860 $1,765,670
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 $1,099,043 $1,220,123 $1,352,659 $1,497,667 $1,656,255
Depreciation $20,000 $20,000 $20,000 $20,000 $20,000
Amortization $0 $0 $0 $0 $0
Interest Expense $26,700 $26,700 $26,700 $26,700 $26,700
Income Tax Expense $368,320 $410,698 $457,085 $507,838 $563,344
Net Income $684,023 $762,725 $848,873 $943,129 $1,046,211

 

II. Company Overview

Welcome to Precision Medical Billers, a fresh and dynamic Medical Billing company dedicated to serving the healthcare providers of Lorain, OH. As a local medical billing firm, we’ve identified a significant gap in the market for high-quality billing services. Our mission is to fill this void by offering unparalleled billing solutions that cater specifically to the needs of our community’s healthcare professionals.

At Precision Medical Billers, our services are designed to streamline the financial operations of medical practices, ensuring efficiency and maximizing revenue. Our offerings include comprehensive Claims Processing, Revenue Cycle Management (RCM), Medical Coding Services, Accounts Receivable (AR) Management, as well as Compliance and Audit Services. Each of these services is tailored to meet the unique needs of our clients, ensuring that they can focus on what they do best – providing exceptional patient care.

Based in the heart of Lorain, OH, we are ideally positioned to offer our services to healthcare providers throughout the area. Our local presence allows for personalized service and a deep understanding of the challenges faced by our clients in Lorain.

Our success is built on a foundation of experience and dedication. The founder of Precision Medical Billers brings a wealth of experience from previously running a successful medical billing operation. This experience, combined with our commitment to providing superior services that enhance the billing process for healthcare providers, positions us as leaders in our field. We are dedicated to ensuring accurate and timely reimbursement for our clients, setting us apart from the competition.

Since our inception on January 5, 2024, Precision Medical Billers has achieved several key milestones. We have meticulously crafted our company name and logo, signaling our commitment to precision and professionalism. Additionally, our strategic location was chosen to ensure we are accessible to our clients in Lorain, OH. As a S Corporation, we are poised for growth and committed to upholding the highest standards of service and compliance in all our operations.

 

III. Industry Analysis

The Medical Billing industry in the United States is a significant market, with an estimated size of over $17 billion. This industry plays a crucial role in the healthcare sector, helping healthcare providers accurately and efficiently process payments from insurance companies and patients.

Market research projects a steady growth in the Medical Billing industry in the coming years, with an expected annual growth rate of around 7%. This growth is driven by factors such as the increasing complexity of medical billing processes, the rise in healthcare spending, and the adoption of electronic health records.

Recent trends in the Medical Billing industry, such as the shift towards value-based care and the increasing demand for outsourcing billing services, bode well for Precision Medical Billers. As a new player in Lorain, OH, Precision Medical Billers can capitalize on these trends by offering efficient and accurate billing services to healthcare providers in the region.

 

IV. Customer Analysis

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

Target Customers

Our primary target customers will include local medical practices such as family physicians, specialists, and clinics in Lorain, OH. These healthcare providers will benefit from our expertise in managing their billing processes, allowing them to focus more on patient care and less on administrative tasks. We will also tailor our services to suit the specific needs of small and medium-sized practices that may not have the resources to maintain an in-house billing department.

Additionally, we will target dental offices and chiropractors who require specialized billing services to navigate the complexities of insurance claims and patient billing. By offering customized solutions for these segments, we will help these providers optimize their revenue cycles and reduce claim denials. We will also extend our reach to include urgent care centers, which frequently handle high volumes of patients and complex billing scenarios.

Local residents who need assistance with understanding and managing their medical bills will also be a key customer segment for us. We will offer support services to help individuals navigate their healthcare expenses, ensuring they receive accurate billing information and assistance with any disputes or inquiries. This customer segment will benefit from our expertise in medical billing, providing them with peace of mind and clarity in their financial dealings with healthcare providers.

We will further target nursing homes and rehabilitation centers, which often deal with intricate billing processes involving multiple payer sources such as Medicare, Medicaid, and private insurance. By offering specialized services for these facilities, we will streamline their billing operations and improve their overall financial health. Our comprehensive approach will ensure that we meet the diverse needs of various healthcare providers and local residents in Lorain, OH.

Customer Needs

Residents expect high-quality medical billing services that ensure accurate and timely reimbursements. Precision Medical Billers can meet this need by employing a team of skilled professionals who meticulously handle claims and follow up on denied or delayed payments. This accuracy in billing reduces the financial stress on patients and healthcare providers alike.

Residents also need clear and transparent communication regarding their billing statements. Precision Medical Billers can offer detailed explanations and accessible customer service to address any billing questions or concerns. This level of transparency helps build trust and satisfaction among customers.

Another critical need is the efficient management of healthcare providers’ revenue cycles. Precision Medical Billers can streamline this process by integrating advanced software solutions that enhance operational efficiency. This not only improves cash flow for healthcare providers but also allows them to focus more on patient care.

Lastly, residents require a billing service that is compliant with all healthcare regulations and standards. Precision Medical Billers can ensure that all billing practices adhere to the latest legal requirements, thereby minimizing the risk of audits and penalties. This compliance guarantees peace of mind for both patients and providers.

 

V. Competitive Analysis

Direct Competitors

Precision Medical Billers’s competitors include the following companies:

Nexgen Billing

Nexgen Billing offers services such as medical billing, coding, and revenue cycle management. They provide customized solutions for various healthcare sectors.

The price points for Nexgen Billing are competitive, typically ranging between 4-7% of collections. Their revenues are estimated to be in the range of $5-10 million annually.

They are headquartered in Cleveland, OH, and serve a broad customer base including small practices and large hospitals. Their primary geography includes the Midwest region.

Key strengths include advanced technology integration and strong customer support. However, a notable weakness is their limited geographical presence outside the Midwest.

Medical Billing Authority

Medical Billing Authority specializes in end-to-end medical billing, accounts receivable management, and insurance verification services. They also offer consulting services.

Their price points are generally around 5-8% of collections, depending on the complexity of services. The company’s annual revenue is estimated to be between $3-7 million.

Located in Akron, OH, Medical Billing Authority serves a wide range of healthcare providers, including clinics and specialist practices. Their service geography primarily covers Ohio and neighboring states.

Strengths include a strong local market presence and extensive industry experience. A key weakness is their slower adaptation to new technological advancements.

First Measure Patient Advocates, LLC.

First Measure Patient Advocates, LLC provides medical billing, patient advocacy, and claims management services. They focus on improving patient satisfaction and financial outcomes.

Their pricing is flexible, often ranging from 6-9% of collections. Estimated annual revenues are between $2-5 million.

Based in Elyria, OH, they cater primarily to smaller medical practices and individual healthcare providers. Their primary geographic service area includes Lorain County and surrounding regions.

Key strengths are their focus on patient advocacy and high client satisfaction rates. Weaknesses include limited scalability and a smaller operational footprint.

Competitive Advantages

At Precision Medical Billers, our primary competitive advantage lies in our ability to provide superior services for the billing process for healthcare providers, ensuring accurate and timely reimbursement. Our team is composed of highly trained professionals who utilize state-of-the-art technology to minimize errors and accelerate the billing cycle. This expertise enables us to handle complex billing scenarios with ease, reducing the administrative burden on healthcare providers and allowing them to focus on patient care.

Furthermore, our commitment to customer service sets us apart from the competition. We establish strong relationships with our clients, offering personalized support and tailored solutions to meet their unique needs. Our proactive approach to problem-solving and continuous improvement ensures that we stay ahead of industry changes and regulatory requirements. Additionally, our competitive pricing structure provides excellent value without compromising on quality, making us a preferred choice for medical billing services in the region.

VI. Marketing Plan

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

Products, Services & Pricing

Precision Medical Billers offers a comprehensive suite of medical billing services designed to optimize the financial performance of healthcare providers. Key services include Claims Processing, Revenue Cycle Management (RCM), Medical Coding Services, Accounts Receivable (AR) Management, and Compliance and Audit Services.

Claims Processing is a core service that ensures timely and accurate submission of insurance claims. This service can significantly reduce the turnaround time for payments, thereby improving cash flow. The average selling price for Claims Processing is around $5 to $7 per claim.

Revenue Cycle Management (RCM) is another critical service offered. RCM encompasses the entire patient revenue cycle, from appointment scheduling and patient registration to final payment collection. This service aims to streamline operations and maximize revenue. The average selling price for RCM services ranges from 4% to 7% of monthly collected revenue.

Medical Coding Services ensure that patient diagnoses, treatments, and procedures are accurately coded according to standardized medical coding systems such as ICD-10 and CPT. Accurate coding is essential for minimizing claim denials and optimizing reimbursements. The average selling price for Medical Coding Services is approximately $0.80 to $1.20 per procedure code.

Accounts Receivable (AR) Management focuses on the collection of outstanding accounts receivable, a crucial aspect of maintaining healthy cash flow. This service includes follow-ups on unpaid claims, patient billing, and payment posting. The average selling price for AR Management services is typically between 5% and 8% of the amount collected.

Compliance and Audit Services are designed to ensure that healthcare providers adhere to all relevant regulations and standards. These services include regular audits, staff training, and compliance strategy development. The average selling price for Compliance and Audit Services varies based on the complexity and scope of the engagement but generally ranges from $150 to $250 per hour.

By offering these specialized services, Precision Medical Billers aims to provide healthcare providers with the tools and support they need to achieve financial stability and compliance. These services are priced competitively to offer good value while ensuring high-quality outcomes.

Promotions Plan

Precision Medical Billers aims to attract customers through a comprehensive promotional strategy. We will employ various online marketing techniques to ensure widespread visibility and engagement. Our first tactic will involve an optimized website that is user-friendly and informative, detailing our services, client testimonials, and a blog featuring valuable industry insights. This website will also be optimized for search engines (SEO) to improve our ranking on search results, driving organic traffic to our site.

We will also utilize social media platforms such as Facebook, LinkedIn, and Twitter to engage with our target audience. Regular posts, updates, and interactions will help build a community around our brand. Paid advertising on these platforms will further enhance our reach, allowing us to target specific demographics and geographic locations.

Email marketing will be another key component of our strategy. We will maintain a robust email list and send out regular newsletters, promotional offers, and important updates to keep our clients informed and engaged. This will help in building long-term relationships with our clients.

In addition to online marketing, we will also focus on networking within the local medical community in Lorain, OH. We will participate in local healthcare events, seminars, and trade shows to establish personal connections with potential clients. Direct mail campaigns targeted at healthcare providers in the area will further enhance our local presence.

We will also invest in online reviews and testimonials to build credibility and trust. Encouraging satisfied clients to leave positive reviews on platforms like Google My Business and Yelp will help attract new customers who rely on online reviews for decision-making.

Finally, we will collaborate with local healthcare associations and organizations to offer special promotions and discounts to their members. This partnership will help us gain credibility and trust within the local medical community.

By employing these diverse promotional tactics, Precision Medical Billers expects to create a strong presence in the market and attract a steady stream of new clients.

 

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 Precision Medical Billers, there are several key day-to-day operational processes that we will perform:

  • Client Onboarding:
    • Collect and verify client information, including contract details and specific billing requirements.
    • Set up clients in the billing software and ensure all necessary integrations are functional.
    • Conduct initial training sessions for client staff on how to use the billing system.
  • Data Entry and Claims Submission:
    • Input patient and insurance information accurately into the billing system.
    • Prepare and submit insurance claims electronically or via paper forms.
    • Ensure all claims meet compliance standards and payer-specific requirements.
  • Payment Posting:
    • Record payments received from insurance companies and patients.
    • Reconcile payments with claims and identify any discrepancies.
  • Accounts Receivable Management:
    • Monitor unpaid claims and follow up with insurance companies on denials or delays.
    • Issue patient statements and manage collections as necessary.
  • Denial Management:
    • Review and analyze denied claims to determine the reason for denial.
    • Appeal denied claims and provide additional documentation as required.
  • Compliance and Quality Assurance:
    • Stay updated with coding, billing, and regulatory changes to ensure compliance.
    • Conduct regular audits of billing processes and procedures to maintain accuracy.
  • Customer Support:
    • Provide ongoing support to clients for billing-related queries and issues.
    • Offer training sessions to keep client staff updated on any changes in the billing process.
  • Reporting and Analysis:
    • Generate and analyze reports on billing performance, claim status, and collections.
    • Provide clients with regular updates and insights based on the analysis.
  • Technology Maintenance:
    • Ensure all billing software and systems are up-to-date and functioning properly.
    • Address any technical issues promptly to avoid disruptions in the billing process.

Milestones

Precision Medical Billers expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Initial Clients: Establish relationships with at least 3-5 medical practices in Lorain, OH, to secure initial contracts for medical billing services.
  • Launch Our Medical Billing Operations: Officially start providing medical billing services to clients, ensuring all systems and processes are in place for smooth operation.
  • Obtain Necessary Certifications and Compliance: Ensure all staff are trained and certified in medical billing and coding. Adhere to HIPAA and other relevant regulations to ensure compliance.
  • Implement Robust Billing Software: Invest in and implement reliable medical billing software that integrates with clients’ EMR/EHR systems to streamline operations and reduce errors.
  • Achieve $15,000/Month in Revenue: Reach a monthly revenue milestone of $15,000 by acquiring new clients and optimizing billing processes for existing clients.
  • Develop a Quality Assurance Program: Establish a quality assurance program to regularly review and audit billing processes, ensuring accuracy and reducing the risk of claim denials.
  • Create a Client Feedback Mechanism: Implement a system for regularly collecting and analyzing client feedback to continually improve service quality and client satisfaction.
  • Expand Client Base: Grow the client base by 20% by the end of the 24-month period through targeted marketing and referral programs.
  • Build a Strong Team: Hire and train additional staff as needed to handle increased workload, ensuring they are proficient in the latest billing and coding practices.
  • Financial Health and Sustainability: Ensure consistent cash flow by maintaining a 30-day accounts receivable turnover ratio and building a financial cushion to handle unforeseen expenses.

 

VIII. Management Team

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

Management Team Members

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

Kinsley Martin, CEO

Kinsley Martin has a history of success in the medical billing industry and has successfully run a medical billing company in the past. With a strategic vision and a deep understanding of the complexities involved in medical billing, Kinsley has a proven track record of driving growth and operational efficiency. Kinsley’s leadership skills and industry insights position Precision Medical Billers for long-term success and innovation in the healthcare sector.

 

IX. Financial Plan

Summary

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

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Direct Expenses $782,520 $822,386 $864,282 $908,314 $954,588
Gross Profit $1,196,128 $1,320,154 $1,455,725 $1,603,860 $1,765,670
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 $1,099,043 $1,220,123 $1,352,659 $1,497,667 $1,656,255
Depreciation $20,000 $20,000 $20,000 $20,000 $20,000
Amortization $0 $0 $0 $0 $0
Interest Expense $26,700 $26,700 $26,700 $26,700 $26,700
Income Tax Expense $368,320 $410,698 $457,085 $507,838 $563,344
Net Income $684,023 $762,725 $848,873 $943,129 $1,046,211

Funding Requirements/Use of Funds

To accomplish our growth goals, Precision Medical Billers needs $267,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $50,000
Furniture $20,000
Equipment, Machines and Computers $30,000
Non Capital Investments
Working Capita $40,000
Initial Rent/Lease $15,000
Staff Salaries for the First 3 Months $90,000
Initial Marketing and Advertising $10,000
Supplies $5,000
Insurance $7,000

Financial Projections

financial projection medical billing business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Total Revenues $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Direct Costs
Direct Costs $782,520 $822,386 $864,282 $908,314 $954,588
Total Direct Costs $782,520 $822,386 $864,282 $908,314 $954,588
GROSS PROFIT $1,196,128 $1,320,154 $1,455,725 $1,603,860 $1,765,670
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 $1,099,043 $1,220,123 $1,352,659 $1,497,667 $1,656,255
Depreciation $20,000 $20,000 $20,000 $20,000 $20,000
Amortization $0 $0 $0 $0 $0
EBIT $1,079,043 $1,200,123 $1,332,659 $1,477,667 $1,636,255
Interest Expense $26,700 $26,700 $26,700 $26,700 $26,700
PRETAX INCOME $1,052,343 $1,173,423 $1,305,959 $1,450,967 $1,609,555
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,052,343 $1,173,423 $1,305,959 $1,450,967 $1,609,555
Income Tax Expense $368,320 $410,698 $457,085 $507,838 $563,344
NET INCOME $684,023 $762,725 $848,873 $943,129 $1,046,211
Net Profit Margin (%) 34.6% 35.6% 36.6% 37.5% 38.5%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $775,794 $1,548,084 $2,405,537 $3,360,945 $4,146,941
Other Current Assets $169,840 $183,907 $199,141 $209,347 $226,688
Total Current Assets $945,634 $1,731,992 $2,604,678 $3,570,293 $4,373,629
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $100,000 $100,000 $100,000 $100,000 $100,000
Accum Depreciation $20,000 $40,000 $60,000 $80,000 $100,000
Net fixed assets $80,000 $60,000 $40,000 $20,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,025,634 $1,791,992 $2,644,678 $3,590,293 $4,373,629
LIABILITIES & EQUITY
Current Liabilities $74,611 $78,243 $82,056 $84,542 $88,666
Debt outstanding $267,000 $267,000 $267,000 $267,000 $0
Total Liabilities $341,611 $345,243 $349,056 $351,542 $88,666
Share Capital $0 $0 $0 $0 $0
Retained earnings $684,023 $1,446,748 $2,295,622 $3,238,751 $4,284,962
Total Equity $684,023 $1,446,748 $2,295,622 $3,238,751 $4,284,962
TOTAL LIABILITIES & EQUITY $1,025,634 $1,791,992 $2,644,678 $3,590,293 $4,373,629

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $684,023 $762,725 $848,873 $943,129 $1,046,211
Change in Working Capital ($95,228) ($10,435) ($11,420) ($7,721) ($13,215)
Plus Depreciation $20,000 $20,000 $20,000 $20,000 $20,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $608,794 $772,290 $857,452 $955,408 $1,052,995
CASH FLOW FROM INVESTMENTS
Fixed Assets ($100,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($100,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $267,000 $0 $0 $0 ($267,000)
Net Cash Flow from Financing $267,000 $0 $0 $0 ($267,000)
Net Cash Flow $775,794 $772,290 $857,452 $955,408 $785,995
Cash at Beginning of Period $0 $775,794 $1,548,084 $2,405,537 $3,360,945
$775,794 $1,548,084 $2,405,537 $3,360,945 $4,146,941

 

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!