If you’re looking to create a small engine repair business plan, you’ve come to the right place!
Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful small engine repair businesses. Our small engine repair business plan example below is sure to help you!
Small Engine Repair Business Plan Example
Below is our small engine repair business plan template and sample plan created using our business plan generator:
I. Executive Summary
Company Overview
At Precision Engine Craftsmen, located in the heart of a bustling community, we specialize in the repair and maintenance of small engines. Our services range from basic tune-ups to complex engine overhauls, catering to a diverse clientele that includes local residents, commercial enterprises, hobbyists, and educational institutions. Our expertise lies in handling engines for lawnmowers, snow blowers, chainsaws, and more, ensuring that every piece of equipment we touch operates at its peak performance. Our commitment to excellence and customer satisfaction drives our operations, making us a trusted partner in our community for all small engine needs.
Success Factors
Our success is built on a foundation of exceptional service, specialized knowledge, and a dedicated team. We’ve quickly established ourselves as leaders in the small engine repair industry by focusing on timely, cost-effective solutions tailored to the specific needs of our customers. Our accomplishments to date include a growing base of satisfied customers, ranging from local residents to commercial clients, and a reputation for reliability and quality. These achievements are testament to our strategic approach to service delivery and our emphasis on building strong, lasting relationships within our community.
Industry Analysis
The small engine repair industry is experiencing steady growth, driven by the consistent demand for maintenance and repair services across both residential and commercial sectors. This growth is further supported by the increasing popularity of outdoor recreational activities, which has led to a higher usage of small-engine-powered equipment. However, the industry is not without its challenges, including the rise of electric-powered alternatives and the need for continuous technological adaptation. Despite these challenges, opportunities for specialization and the expansion of services exist, especially for businesses that can adapt quickly to industry trends and customer needs.
Customer Analysis
Our customer base is diverse, encompassing local residents with small engine equipment, commercial entities like landscaping companies, hobbyists engaged in recreational activities, and educational institutions. We understand the varied needs of these groups, from the regular maintenance required by homeowners to the high-usage demands of commercial operations and the specialized care sought by enthusiasts. Our approach is to offer tailored, efficient solutions that minimize downtime, enhance productivity, and maintain equipment in peak condition, thus ensuring satisfaction and fostering repeat business across all customer segments.
Competitive Analysis
While specific competitor names are not provided, Precision Engine Craftsmen stands out in a competitive market through our commitment to quality, rapid turnaround times, and specialized expertise. Our competitive advantages include a deep understanding of small engine mechanics, a customer-focused service approach, and the ability to meet a broad range of repair needs. These strengths position us uniquely in the market, allowing us to attract and retain a diverse clientele by offering superior service and value.
Marketing Plan
Precision Engine Craftsmen offers a comprehensive suite of services, including tune-ups, engine overhauls, and carburetor cleaning, with pricing designed to offer great value for our customers. Our blade sharpening and fuel system repair services further complement our offerings, ensuring that we meet the full spectrum of our clients’ small engine needs. Our promotions plan is tailored to reach our target audience effectively, leveraging both traditional and digital marketing channels to raise awareness of our services, highlight our competitive advantages, and engage with our community. Special promotions and loyalty programs will also play a key role in our strategy to attract new customers and retain existing ones.
Operations Plan
Our operational processes are designed for efficiency and effectiveness, with a clear focus on delivering high-quality service and customer satisfaction. Key operational processes include thorough diagnostic assessments, precise repair work, and regular service evaluations to ensure continuous improvement. Our milestones include expanding our service offerings, increasing our market share within the local community, and continuously enhancing our operational efficiencies to better serve our customers and maintain our competitive edge in the small engine repair market.
Management Team
The strength of Precision Engine Craftsmen lies in our experienced and dedicated management team. Led by CEO Carter Hill, with a proven track record in small engine repair, and supported by CFO Sarah Mitchell, COO David Rodriguez, and VP of Marketing Emily Chen, our team brings together expertise from various fields. This diverse skill set ensures strategic leadership, operational excellence, financial stability, and effective marketing strategies, positioning our company for success and growth in the competitive small engine repair industry.
Financial Plan
To achieve our growth goals and capitalize on market opportunities, Precision Engine Craftsmen is seeking funding. These funds will be strategically allocated towards expanding our service offerings, enhancing our operational capacity, and implementing targeted marketing campaigns. Our financial plan is designed to ensure sustainable growth, profitability, and long-term success, enabling us to meet the evolving needs of our customers and maintain our competitive edge.
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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
Depreciation | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $18,600 | $18,600 | $18,600 | $18,600 | $18,600 |
Income Tax Expense | $410,575 | $460,535 | $515,348 | $575,451 | $641,319 |
Net Income | $762,496 | $855,280 | $957,075 | $1,068,695 | $1,191,021 |
II. Company Overview
Precision Engine Craftsmen is a new Small Engine Repair shop dedicated to serving customers in Glenview, IL. As a local small engine repair shop, we’ve noticed a significant gap in the market for high-quality engine repair services. Recognizing this need, we’ve set out to fill it by providing top-notch repair and maintenance services to the community.
At Precision Engine Craftsmen, our range of products and services includes comprehensive tune-ups and maintenance, engine overhauls and rebuilds, carburetor cleaning and repair, blade sharpening and replacement, and fuel system repair. Our goal is to be your one-stop shop for all small engine repair needs, ensuring your equipment operates at peak performance.
Located in Glenview, IL, we are perfectly positioned to serve the local community and surrounding areas. Our commitment to excellence and convenience makes us the go-to service provider for small engine repairs in the region.
We believe Precision Engine Craftsmen is uniquely qualified to succeed for several reasons. Firstly, our founder brings invaluable experience from previously running a successful small engine repair shop. Additionally, we pride ourselves on offering superior engine overhauls and rebuilds compared to our competition, alongside a more comprehensive suite of engine repair services. This combination of experience, quality, and variety sets us apart and positions us for success.
Since our founding on January 6, 2024, as an S Corporation, we’ve achieved several milestones that we’re particularly proud of. Our accomplishments include designing a distinct logo that represents our brand, developing a memorable and meaningful company name, and securing a fantastic location that offers convenience and accessibility to our customers. These achievements lay a solid foundation for our business and symbolize our commitment to becoming the leading small engine repair shop in Glenview, IL.
III. Industry Analysis
The Small Engine Repair industry in the United States is currently estimated to be worth around $6 billion. This industry includes a wide range of services, from repairing lawnmowers and chainsaws to fixing generators and snow blowers. With an increasing number of households owning small engine equipment, the demand for repair services is expected to continue growing in the coming years.
One of the key trends in the Small Engine Repair industry is the increasing complexity of small engines, leading to a higher demand for skilled technicians. This trend bodes well for Precision Engine Craftsmen, as the company prides itself on employing highly trained and experienced technicians who can handle even the most intricate engine repairs. Additionally, as more consumers opt to repair their small engines rather than replace them, there is a growing market for specialized repair shops like Precision Engine Craftsmen.
Another trend in the Small Engine Repair industry is the growing focus on environmentally friendly practices, such as using eco-friendly lubricants and promoting recycling of old engine parts. Precision Engine Craftsmen can capitalize on this trend by offering sustainable repair solutions to eco-conscious customers in Glenview, IL. By staying ahead of industry trends and providing top-notch service, Precision Engine Craftsmen is well-positioned to carve out a successful niche in the competitive Small Engine Repair market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who own small engines such as lawnmowers, snow blowers, and chainsaws. This demographic often requires regular maintenance and repairs to keep their equipment in optimal working condition. We will tailor our services to meet the specific needs of these customers by offering timely and cost-effective solutions.
Additionally, we will focus on commercial clients such as landscaping companies and small businesses that utilize small engines for their operations. These customers will benefit from our expertise and quick turnaround times, which will minimize their downtime and improve their productivity. Our services will be designed to handle the unique demands of high-usage equipment.
We will also target hobbyists and enthusiasts who rely on small engines for recreational activities, such as boating or off-road vehicle use. These clients will seek our specialized knowledge and quality service to maintain their equipment in peak condition. Our commitment to excellence will ensure customer satisfaction and repeat business.
Furthermore, we will cater to local educational institutions and community organizations that use small engines for various projects and activities. By providing reliable and professional repair services, we will support these organizations in achieving their goals efficiently. Our community-focused approach will help us build strong relationships and a loyal customer base.
Customer Needs
Precision Engine Craftsmen meets the needs of customers seeking high-quality tune-ups and maintenance for their small engines. Residents in Glenview, IL expect reliable and timely service to ensure their lawnmowers, snow blowers, and other small machinery operate efficiently. The company provides thorough inspections and uses top-notch parts to extend the lifespan of equipment.
Customers also require convenience and flexibility in service options. Precision Engine Craftsmen offers flexible scheduling and onsite repairs to accommodate busy lifestyles and minimize downtime. Additionally, the company provides transparent pricing and detailed service explanations, which build trust and foster long-term relationships with clients.
The need for expert advice and preventative care is another critical aspect addressed by Precision Engine Craftsmen. Customers benefit from the technicians’ extensive knowledge and experience, receiving tailored recommendations to prevent future issues. The company also offers educational resources to empower customers in maintaining their equipment between professional services.
V. Competitive Analysis
Direct Competitors
Precision Engine Craftsmen’s competitors include the following companies:
C&M Auto
C&M Auto offers a variety of small engine repair services, including lawnmower repair, snowblower repair, and portable generator maintenance. They also provide automotive repair services.
Their price points for small engine repairs range from $50 to $200, depending on the complexity of the service. Automotive repair services are priced higher, typically ranging from $100 to $1,000.
C&M Auto generates annual revenues estimated at $500,000. They are located in Glenview, IL, and serve the local community primarily.
Their customer segments include residential clients with small engines and local car owners. Geographically, they serve Glenview and neighboring areas.
Key strengths include a wide range of services and a strong local reputation. Weaknesses include higher price points and longer service times during peak seasons.
Import Service Center
Import Service Center specializes in repair and maintenance services for imported vehicles but also offers small engine repair services such as fixing lawn equipment and snowblowers.
Service prices for small engines range between $60 and $180. Their automotive services are more expensive, typically costing between $150 and $1,200.
Annual revenues are approximately $600,000. The business is located in Glenview, IL, and primarily caters to the local area.
They serve a customer segment that includes owners of imported vehicles and small engine equipment. Their geographical focus is Glenview and the surrounding suburbs.
Key strengths are their specialization in imported vehicles and a loyal customer base. Weaknesses include limited marketing efforts and dependence on word-of-mouth referrals.
Clavey Auto
Clavey Auto offers comprehensive automotive repair services along with small engine repairs like lawnmower and snowblower servicing.
Small engine repair prices range from $55 to $190. Automotive repairs are more expensive, with prices ranging from $120 to $1,100.
Their annual revenue is estimated to be around $550,000. They are located in Glenview, IL, and primarily serve the local community.
Their customer segments include both automotive and small engine owners. Geographically, they serve Glenview and nearby areas.
Key strengths include a diversified service offering and experienced technicians. Weaknesses involve a smaller marketing footprint and higher operational costs.
Competitive Advantages
Our business stands out by offering superior engine overhauls and rebuilds, setting a high standard in the industry. We leverage advanced diagnostic tools and industry-leading techniques to ensure each engine performs at its peak. This commitment to quality not only extends the life of engines but also enhances their efficiency, giving our customers more value for their investment. Additionally, our team consists of highly skilled technicians with years of experience, which allows us to tackle complex engine issues that our competitors might shy away from.
We also pride ourselves on offering a broader range of engine repair services than our competitors. From routine maintenance to intricate repair jobs, we cover all bases to meet the diverse needs of our customers. Our comprehensive service offerings ensure that clients can rely on us for all their engine-related problems, making us a one-stop shop. Furthermore, we prioritize customer satisfaction and convenience, providing flexible scheduling, transparent pricing, and exceptional customer service. This holistic approach not only attracts new clients but also fosters long-term relationships, solidifying our position in the market.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Precision Engine Craftsmen offers a range of services tailored to meet the needs of small engine users. One of the primary services is Tune-Ups and Maintenance, priced on average at $75. This service includes a comprehensive check-up of the engine, oil changes, filter replacements, and spark plug inspections to ensure optimal performance.
Engine Overhauls and Rebuilds are another critical service, ranging from $500 to $1,500 depending on the engine’s complexity and condition. This service involves a complete teardown and rebuild of the engine, replacing worn or damaged parts to restore the engine to like-new condition.
For carburetor issues, Precision Engine Craftsmen provides Carburetor Cleaning and Repair services, averaging $100. This service includes disassembling the carburetor, thorough cleaning, and reassembling it to ensure smooth engine operation and fuel efficiency.
Blade Sharpening and Replacement services are also available, typically costing between $20 and $40 per blade. These services ensure that the cutting components of lawnmowers and other equipment remain sharp and functional, enhancing performance and extending the equipment’s lifespan.
Fuel System Repair is another essential service offered, with prices generally around $150. This service addresses issues such as clogged fuel lines, faulty fuel pumps, and dirty fuel filters, ensuring that the engine receives a steady and clean supply of fuel for optimal operation.
Promotions Plan
At Precision Engine Craftsmen, we employ a variety of promotional methods to attract customers and build our brand presence in Glenview, IL. Our strategy includes a comprehensive online marketing campaign, leveraging social media platforms, search engine optimization (SEO), and targeted online advertisements to reach a wider audience. We maintain an engaging website that provides detailed information about our services, customer testimonials, and an easy-to-use booking system to enhance user experience.
In addition to online efforts, we utilize local marketing tactics to connect directly with the community. We distribute flyers and brochures in local businesses and community centers, participate in local events, and offer special promotions to first-time customers. Establishing partnerships with local businesses and community groups helps us build trust and recognition within Glenview.
We also prioritize customer referrals by implementing a referral program that rewards existing customers for bringing in new clients. Word-of-mouth remains a powerful tool, and satisfied customers are encouraged to share their positive experiences with friends and family. Additionally, we engage in email marketing campaigns to keep our customers informed about new services, special offers, and seasonal maintenance tips.
To further enhance our visibility, we invest in local search engine optimization (SEO) to ensure that our business appears prominently in local search results. By maintaining an active presence on social media platforms like Facebook, Instagram, and Twitter, we engage with our audience through regular updates, service promotions, and customer interaction, building a loyal online community.
Finally, we offer a customer loyalty program to encourage repeat business. Customers who frequently use our services can earn points or receive discounts on future repairs. This not only incentivizes repeat customers but also fosters a sense of appreciation and loyalty towards our brand.
Through these diverse promotional methods, Precision Engine Craftsmen aims to establish a strong foothold in the Glenview community, attract new customers, and build lasting relationships with our clientele.
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 Precision Engine Craftsmen, there are several key day-to-day operational processes that we will perform:
- Open the shop and prepare the workspace to ensure a clean and organized environment for repair activities.
- Conduct a daily check of tools, equipment, and machinery to ensure they are in proper working condition.
- Receive and log customer inquiries and repair requests via phone, email, or walk-ins.
- Perform initial diagnostics on small engines to identify the issues and provide customers with an estimated cost and timeline for repairs.
- Order necessary parts and materials from suppliers, ensuring timely delivery to avoid delays in repair services.
- Perform scheduled maintenance, repairs, and tune-ups on a variety of small engines, including lawnmowers, chainsaws, and other garden equipment.
- Maintain accurate records of all repair jobs, including customer details, diagnostics, parts used, and labor time.
- Communicate with customers to provide updates on the status of their repairs and notify them when their equipment is ready for pickup.
- Handle customer billing and payments, ensuring proper invoicing and receipt issuance.
- Implement and follow safety protocols to ensure a safe working environment for all employees and customers.
- Manage waste disposal and recycling of used parts and oils in compliance with environmental regulations.
- Provide excellent customer service, addressing any complaints or concerns promptly and professionally.
- Monitor inventory levels of parts and supplies, and reorder as necessary to maintain stock.
- Perform routine maintenance and cleaning of the shop to maintain a professional and welcoming appearance.
- Stay updated on new techniques, tools, and industry trends by attending workshops, training sessions, or reading relevant materials.
Milestones
Precision Engine Craftsmen expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain necessary capital through loans, investments, or grants to cover initial operational costs and investments in tools and equipment.
- Obtain Permits and Licenses: Acquire all necessary business licenses, zoning permits, and environmental permits required to legally operate in Glenview, IL.
- Establish Facility: Secure a location for the repair shop, complete any necessary renovations, and set up the shop with essential equipment and tools.
- Hire and Train Staff: Recruit skilled mechanics and administrative staff, and provide training to ensure high-quality service and efficient operations.
- Launch Marketing Campaign: Implement an initial marketing strategy, including online presence, local advertising, and partnerships with local businesses to attract customers.
- Grand Opening: Officially open the repair shop with an event or promotion to generate initial customer interest and awareness.
- Build Customer Base: Focus on delivering excellent service to build a loyal customer base and encourage word-of-mouth referrals.
- Implement Customer Feedback System: Establish a process for collecting and acting on customer feedback to continuously improve service quality.
- Achieve $15,000/month in Revenue: Focus on reaching a consistent monthly revenue of $15,000 through efficient operations, quality service, and effective marketing strategies.
- Establish Partnerships: Form alliances with local businesses, suppliers, and community organizations to enhance business opportunities and community presence.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Precision Engine Craftsmen management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Carter Hill, CEO
Carter Hill brings a wealth of experience and proven success to his role as CEO of Precision Engine Craftsmen. With a background in running a successful small engine repair shop, Carter has developed a deep understanding of the intricacies involved in engine repair and maintenance. His hands-on experience and leadership skills have enabled him to build a reputable business from the ground up, demonstrating his capability in both operational management and customer relations. Carter’s strategic vision and industry knowledge make him well-equipped to guide Precision Engine Craftsmen toward 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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
Depreciation | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $18,600 | $18,600 | $18,600 | $18,600 | $18,600 |
Income Tax Expense | $410,575 | $460,535 | $515,348 | $575,451 | $641,319 |
Net Income | $762,496 | $855,280 | $957,075 | $1,068,695 | $1,191,021 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Precision Engine Craftsmen needs $186,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment/Machines | $50,000 |
Computers and Software | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Initial Rent/Lease | $5,000 |
Staff Salaries (First 3 Months) | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $1,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Total Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Direct Costs | ||||||
Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
Total Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
GROSS PROFIT | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 | |
GROSS PROFIT % | 53% | 54.4% | 55.8% | 57.1% | 58.3% | |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Depreciation | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,191,672 | $1,334,415 | $1,491,024 | $1,662,746 | $1,850,941 | |
Interest Expense | $18,600 | $18,600 | $18,600 | $18,600 | $18,600 | |
PRETAX INCOME | $1,173,072 | $1,315,815 | $1,472,424 | $1,644,146 | $1,832,341 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,173,072 | $1,315,815 | $1,472,424 | $1,644,146 | $1,832,341 | |
Income Tax Expense | $410,575 | $460,535 | $515,348 | $575,451 | $641,319 | |
NET INCOME | $762,496 | $855,280 | $957,075 | $1,068,695 | $1,191,021 | |
Net Profit Margin (%) | 30.8% | 31.9% | 33% | 34% | 35% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $750,985 | $1,616,952 | $2,583,522 | $3,666,069 | $4,678,408 | |
Other Current Assets | $212,300 | $229,884 | $248,926 | $261,684 | $283,360 | |
Total Current Assets | $963,285 | $1,846,837 | $2,832,448 | $3,927,754 | $4,961,768 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | |
Accum Depreciation | $23,000 | $46,000 | $69,000 | $92,000 | $115,000 | |
Net fixed assets | $92,000 | $69,000 | $46,000 | $23,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,055,285 | $1,915,837 | $2,878,448 | $3,950,754 | $4,961,768 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $106,788 | $112,060 | $117,595 | $121,205 | $127,198 | |
Debt outstanding | $186,000 | $186,000 | $186,000 | $186,000 | $0 | |
Total Liabilities | $292,788 | $298,060 | $303,595 | $307,205 | $127,198 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $762,496 | $1,617,777 | $2,574,853 | $3,643,548 | $4,834,570 | |
Total Equity | $762,496 | $1,617,777 | $2,574,853 | $3,643,548 | $4,834,570 | |
TOTAL LIABILITIES & EQUITY | $1,055,285 | $1,915,837 | $2,878,448 | $3,950,754 | $4,961,768 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $762,496 | $855,280 | $957,075 | $1,068,695 | $1,191,021 | |
Change in Working Capital | ($105,511) | ($12,313) | ($13,506) | ($9,148) | ($15,682) | |
Plus Depreciation | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $679,985 | $865,967 | $966,569 | $1,082,547 | $1,198,339 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($115,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($115,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $186,000 | $0 | $0 | $0 | ($186,000) | |
Net Cash Flow from Financing | $186,000 | $0 | $0 | $0 | ($186,000) | |
Net Cash Flow | $750,985 | $865,967 | $966,569 | $1,082,547 | $1,012,339 | |
Cash at Beginning of Period | $0 | $750,985 | $1,616,952 | $2,583,522 | $3,666,069 | |
$750,985 | $1,616,952 | $2,583,522 | $3,666,069 | $4,678,408 |