Fraud Blocker

Marina Business Plan Template

Written by Dave Lavinsky

Marina Business Plan Template
Table of Contents
Table of Contents

Marina Business Plan

Below is our marina business plan template and sample plan created using what we consider the best free AI business plan generator.

I. Executive Summary

Company Overview

Port Marina Co. is a comprehensive marina service provider located in a vibrant coastal region, offering an array of services tailored to meet every mariner’s needs. Our mission is to deliver unparalleled maintenance and repair services, alongside state-of-the-art docking facilities and a variety of on-site amenities including dining, retail, and leisure activities. Our dedication to providing a holistic marina experience ensures that every visit is memorable, setting us apart as the marina of choice in our region. By combining our exceptional customer service with an extensive range of services, we cater to the lifestyle of modern mariners, making their boating experience seamless and enjoyable.

Success Factors

Our success is anchored in our commitment to excellence across all facets of our operations, from maintenance and repair services to the comprehensive array of marina services we offer. Our experienced team of technicians utilizes the latest tools and technology to ensure the highest standard of service, offering our customers peace of mind and reliability. The unique blend of services, coupled with our exceptional customer service, positions us as a leader in the industry. Our accomplishments to date reflect our ability to exceed customer expectations, making us the preferred choice for mariners in our region.

Industry Analysis

The marina industry is experiencing significant growth, driven by increasing interest in recreational boating and the expansion of marine tourism. As disposable incomes rise and leisure time becomes more valued, more individuals are turning to boating as a recreational activity. This trend is expected to continue, presenting a favorable market opportunity for Port Marina Co. Our strategy is to tap into this growing market by offering unparalleled service quality and a range of amenities that enhance the overall marina experience. By staying abreast of industry trends and adapting to the evolving needs of our customers, we are well-positioned to capitalize on the industry’s growth and maintain our competitive edge.

Customer Analysis

Our target customers comprise a diverse group of mariners, including recreational boaters, yacht owners, and sailing enthusiasts seeking premium marina services. These customers value convenience, reliability, and a high standard of service, which aligns with our core offerings. By understanding the specific needs and preferences of our target market, we have tailored our services to meet and exceed their expectations, ensuring a memorable and satisfying marina experience. Our focus on delivering exceptional customer service and a comprehensive range of amenities positions us as the preferred marina for discerning boaters in our region.

Competitive Analysis

Top competitors:

  • Competitor A: Known for their extensive docking facilities but lacks in on-site amenities.
  • Competitor B: Offers competitive pricing but falls short in customer service and maintenance quality.
  • Competitor C: Has a good location but limited services beyond basic docking.

Our competitive advantages lie in our comprehensive approach to marina services, exceptional maintenance and repair services, and the wide range of on-site amenities we offer. This holistic approach ensures that we not only meet but exceed the expectations of our customers, setting us apart from our competitors.

Marketing Plan

Our marketing plan revolves around highlighting our unique blend of products, services, and competitive pricing. We offer a comprehensive range of marina services, including maintenance, repair, docking, and an array of on-site amenities designed to cater to every aspect of the mariner’s lifestyle. Our pricing strategy is competitive, ensuring that customers receive value for money while experiencing superior service quality. To promote our offerings, we plan to leverage both digital and traditional marketing channels, with a strong emphasis on social media engagement, targeted advertising campaigns, and participation in boating exhibitions and events. This multi-faceted promotions plan is designed to attract new customers while retaining existing ones, driving growth and enhancing our market presence.

Operations Plan

Our operations plan focuses on key day-to-day processes including customer service management, maintenance and safety operations, financial management, marketing, security management, and environmental compliance. We operate a front desk for efficient check-ins and inquiries, conduct daily maintenance of our facilities, and implement strict safety and environmental protocols. Financial management processes are in place to track revenues and expenses, ensuring profitability. Our marketing efforts are aimed at engaging with the community and attracting new customers. Security and environmental compliance are also top priorities, ensuring a safe and sustainable operation. Achieving these operational milestones will be critical to our success and growth.

Management Team

Our management team comprises seasoned professionals with extensive experience in marina operations, business management, customer service, and environmental compliance. Their collective expertise and leadership are pivotal to our operational excellence and strategic growth. This team’s strategic vision and operational acumen ensure that Port Marina Co. remains at the forefront of the marina industry, delivering exceptional value to our customers and stakeholders.

Financial Plan

To achieve our growth goals, we require significant funding which will be allocated towards expanding our docking facilities, enhancing our repair and maintenance capabilities, and upgrading our on-site amenities. This investment will enable us to serve a larger customer base, improve service quality, and ensure customer satisfaction, thereby driving revenue growth and profitability.

Summary

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

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Direct Expenses $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,867,554 $2,057,330 $2,264,614 $2,490,945 $2,737,997
Gross Profit (%) 62.9% 64% 65.1% 66.1% 67.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,770,468 $1,957,300 $2,161,548 $2,384,752 $2,628,583
Depreciation $174,000 $174,000 $174,000 $174,000 $174,000
Amortization $0 $0 $0 $0 $0
Interest Expense $142,000 $142,000 $142,000 $142,000 $142,000
Income Tax Expense $509,064 $574,455 $645,941 $724,063 $809,404
Net Income $945,404 $1,066,845 $1,199,606 $1,344,689 $1,503,179

 

II. Company Overview

Port Marina Co. is a new Marina nestled in the heart of San Clemente, CA. As a local marina business, we’ve identified an opportunity to fill a significant gap in our community. Recognizing the lack of high-quality local marina businesses in the area, we are committed to offering top-tier services and facilities to all our customers, ensuring their maritime needs are not just met, but exceeded.

At Port Marina Co., we pride ourselves on offering a comprehensive range of services to cater to the diverse needs of our clientele. Our offerings include boat docking and mooring, ensuring that your vessel is securely anchored at our facility. We also provide fueling stations for easy access to high-quality marine fuels, essential for any boating enthusiast. Understanding the importance of vessel upkeep, our maintenance and repair services are second to none, ensuring your boat remains in pristine condition. Additionally, we offer boat launching and hauling services for ease of access to the water, alongside top-notch security and safety services to give our customers peace of mind while their boats are docked at our marina.

Conveniently located in San Clemente, CA, Port Marina Co. is perfectly positioned to serve customers within this vibrant coastal community. Our strategic location not only makes us accessible but also places us as a central hub for maritime activities in San Clemente.

Our success is rooted in several key factors. Firstly, our founder brings invaluable experience from successfully running a previous marina business, ensuring we have the expertise to navigate the industry’s challenges. Secondly, we stand out from the competition with our superior maintenance and repair services and our extensive array of marina services. It’s these elements that uniquely qualify us to succeed in this space.

Since our inception on January 3, 2024, as a Sole Proprietorship, we have hit several key milestones. We have crafted a distinctive logo that represents our brand’s ethos, meticulously developed our company name to resonate with our target audience, and secured an ideal location that offers both accessibility and stunning views. These accomplishments mark just the beginning of our journey towards becoming the premier marina in San Clemente, CA.

 

III. Industry Analysis

The Marina industry in the United States is a significant market, with over 12,000 marinas operating across the country. These marinas cater to a wide range of customers, from recreational boaters to commercial fishing vessels. The industry generates billions of dollars in revenue each year, making it a lucrative sector for businesses to enter.

Market research indicates that the Marina industry is expected to experience steady growth in the coming years. Factors such as an increasing interest in boating and water-based activities, along with a growing economy, are driving this growth. As more people seek out waterfront leisure activities, the demand for marina services is expected to rise, presenting opportunities for businesses like Port Marina Co. to capitalize on this trend.

Recent trends in the Marina industry show a shift towards luxury amenities and services, as customers seek out unique and upscale experiences. Port Marina Co., as a new player in the market, can leverage this trend by offering premium facilities and personalized services to attract and retain customers. By staying ahead of industry trends and providing exceptional customer experiences, Port Marina Co. has the potential to carve out a successful niche in the competitive marina industry.

 

IV. Customer Analysis

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

Target Customers

At Port Marina Co., we understand the importance of serving the local residents of San Clemente, CA, who form the backbone of our customer base. These individuals, seeking convenient access to the water for leisure and sport activities, will find our services indispensable. We will tailor our offerings to meet the needs of these local enthusiasts, ensuring they have access to high-quality marina services close to home.

We will also target boat owners looking for seasonal or year-round docking spaces. This segment comprises both local residents and individuals from neighboring cities who desire a secure and accessible location to moor their vessels. Our state-of-the-art facilities and competitive pricing strategy are designed to attract these customers, providing them with unparalleled service and amenities.

Additionally, Port Marina Co. will cater to tourists and visiting yachters who are exploring the Southern California coast. Recognizing the potential of this market, we will offer short-term docking solutions, along with ancillary services such as boat rentals, guided tours, and maintenance services. This approach will ensure that we not only serve the needs of our local community but also become a destination for water enthusiasts visiting the area.

Customer Needs

Port Marina Co. caters to the essential needs of boating enthusiasts by providing high-quality maintenance and repair services. Customers can expect professional and timely assistance to ensure their vessels remain in peak condition. This commitment addresses the demand for reliable and efficient boat care, essential for maximizing enjoyment and safety on the water.

In addition to maintenance and repair, Port Marina Co. understands the importance of comprehensive marina services. Customers have access to docking facilities, fueling services, and on-site convenience stores, making it a one-stop destination for all boating needs. This broad range of services ensures that boaters can enjoy a seamless and enjoyable experience, from departure to return.

Furthermore, Port Marina Co. places a strong emphasis on customer service and community building. Boaters can expect a welcoming atmosphere with staff ready to assist with any need or inquiry. Regularly organized events and activities foster a sense of community among marina users, enhancing the overall experience and satisfaction of customers.

 

V. Competitive Analysis

Direct Competitors

Dana Point Harbor

Dana Point Harbor offers a wide range of services including boat slips, dry dock storage, and guest docking. Their price points vary depending on the size of the vessel and the duration of stay, catering to both short-term visitors and long-term tenants. The Marina is known for its comprehensive services that appeal to a broad audience, from casual boaters to luxury yacht owners.

Located in Dana Point, CA, this marina serves the Orange County area and attracts customers from both the local region and travelers seeking the Southern California maritime experience. Dana Point Harbor’s revenue streams are diversified, including slip fees, retail operations, and event hosting, contributing to its strong market position.

The key strength of Dana Point Harbor lies in its picturesque location and full-service offerings that enhance customer experience. However, its weakness may lie in the potential for overcrowding during peak seasons, which can affect service quality and customer satisfaction.

The Marina at Dana Point

The Marina at Dana Point specializes in providing slip rentals for a variety of boat sizes, along with maintenance services and boating supplies. Their pricing is competitive, aiming to attract a mix of mid-range to high-end boating enthusiasts. The location of The Marina at Dana Point offers easy access to open water, making it a preferred choice for sailors and recreational boaters.

It serves mainly the South Orange County area but also draws customers from the greater Los Angeles area looking for a high-quality marina experience. Despite its smaller size compared to some competitors, The Marina at Dana Point boasts a loyal customer base due to its exceptional service and community atmosphere.

Its main strengths include a strategic location and a strong customer service ethic. However, the limited number of slips and amenities compared to larger marinas could be seen as a weakness.

Dana West Marina

Dana West Marina focuses on offering slip rentals, boat repair services, and a range of boating and fishing supplies. They cater to a wide spectrum of customers, from fishing enthusiasts to leisure boaters, with pricing that reflects the marina’s high-quality facilities and services. This marina is particularly noted for its expert boat repair and maintenance services, attracting customers in need of specialized work.

Located adjacent to Dana Point Harbor, Dana West Marina primarily serves the local Dana Point community but also attracts customers from across Southern California due to its reputation for excellence in service and maintenance. Their revenue is bolstered by competitive slip fees, repair services, and a well-stocked marine store.

One of Dana West Marina’s key strengths is its expert service department, capable of handling a wide range of maintenance and repair needs. A potential weakness is its smaller size and limited capacity, which could restrict its ability to expand its customer base or offer additional services.

Competitive Advantages

At Port Marina Co., we pride ourselves on delivering unparalleled maintenance and repair services that set us apart from our competitors. Our team of experienced technicians is dedicated to ensuring that every vessel in our care receives the highest standard of maintenance, utilizing the latest tools and technology in the industry. We understand the importance of keeping your boat in prime condition, and our comprehensive approach to maintenance and repairs means that our customers can expect nothing but the best in terms of service quality and reliability. This commitment to excellence in maintenance and repair services not only enhances our reputation but also provides our customers with peace of mind, knowing their valuable assets are in capable hands.

Furthermore, our array of marina services extends far beyond what is typically offered, giving us a significant competitive advantage. From state-of-the-art docking facilities to a wide range of on-site amenities, including dining, retail, and leisure activities, we cater to every aspect of the mariner’s lifestyle. Our commitment to providing a holistic marina experience ensures that every visit is memorable. This unique blend of comprehensive services, coupled with our exceptional customer service, positions Port Marina Co. as a leader in the industry. Our customers appreciate the convenience and variety of services available, which not only meets but exceeds their expectations, making us the marina of choice in the region.

VI. Marketing Plan

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

Products, Services & Pricing

At Port Marina Co., customers can enjoy a comprehensive suite of services designed to meet all their maritime needs. From boat docking and mooring to specialized maintenance and repair services, this marina is equipped to handle a variety of demands, ensuring that boat owners have everything they need for a seamless experience on the water.

Boat Docking and Mooring is a fundamental service offered, providing a secure spot for vessels of various sizes. The average selling price for this service is competitive, reflecting the marina’s commitment to value as well as quality. Customers can expect to find a range of options to suit their specific requirements, whether they’re looking for short-term or long-term stays.

Fueling Stations at the marina are conveniently located, offering easy access to both diesel and gasoline. Prices are set to match local market rates, ensuring that boat owners can refuel their vessels without having to leave the marina. This service is not only about convenience but also about ensuring that all fuel provided meets high-quality standards, guaranteeing the best performance of the boats.

Maintenance and Repair Services are available to tackle any issue, from routine servicing to more complex repairs. The team of experienced technicians can handle a wide range of maintenance tasks, with prices varying depending on the nature of the work. By offering these services on-site, Port Marina Co. ensures that boat owners have immediate access to professional assistance, minimizing downtime and keeping their vessels in prime condition.

Boat Launching and Hauling services are designed to make the beginning and end of the boating season as smooth as possible. With the help of state-of-the-art equipment, boats can be safely and efficiently launched or hauled out of the water. Pricing for these services is structured to provide value, ensuring that boat owners can access these essential services without concern over cost.

Security and Safety Services are paramount at Port Marina Co., providing peace of mind for boat owners. With round-the-clock security and comprehensive safety measures in place, customers can rest assured that their vessels are well-protected. These services are included in the overall pricing structure, emphasizing the marina’s commitment to safety and security as top priorities.

In summary, Port Marina Co. offers a full range of services tailored to meet the needs of boat owners in San Clemente, CA. From docking and fueling to maintenance and security, the marina is dedicated to providing top-quality services at competitive prices, ensuring that every visit is a pleasant and hassle-free experience.

Promotions Plan

To attract customers, we at Port Marina Co. employ a multifaceted approach to promotional methods, with a significant emphasis on online marketing. Recognizing the power of the digital world, we harness the potential of various online platforms to reach our target audience effectively. Through a well-crafted website that showcases the beauty and facilities of our marina, we aim to captivate the interest of both local and visiting boaters. Our website will not only provide all the necessary information about our services and amenities but will also feature a blog with engaging content that highlights local attractions, boating tips, and upcoming events, ensuring that visitors not only come for the marina but also for the enriched experience we offer.

Moreover, social media platforms such as Instagram, Facebook, and Twitter will play a crucial role in our online marketing strategy. By posting captivating photos, engaging stories, and updates about our marina, we expect to build a community of followers who are enthusiastic about boating and the lifestyle that comes with it. Social media will also serve as a channel for direct communication with our customers, allowing us to respond to inquiries, gather feedback, and create a sense of community around our brand.

Email marketing is another tool we will leverage to keep our customers informed and engaged. By sending out regular newsletters that include news about our marina, promotions, and exclusive offers, we aim to nurture our relationship with our customers and encourage repeat visits. This direct line of communication will enable us to tailor our offerings to meet the specific interests and needs of our clientele.

Apart from online marketing, we will also engage in local partnerships and sponsorships to increase our visibility within the community. Collaborating with local businesses and events will allow us to introduce our marina to a wider audience, creating opportunities for cross-promotion and mutual benefits. Through these partnerships, we expect to embed ourselves within the local culture and become a recognized and respected entity in San Clemente.

Furthermore, hosting events at our marina will serve as a powerful promotional tactic. From boating expos to community gatherings and charity events, these occasions will draw people to our marina, offering them firsthand experience of our exceptional facilities and services. Events like these not only generate immediate business but also contribute to long-term customer engagement and loyalty.

In summary, our promotional strategy is comprehensive, leveraging the strengths of online marketing while also engaging with our local community through partnerships, sponsorships, and events. By adopting these methods, we aim to establish Port Marina Co. as a premier destination for boaters in San Clemente, CA, and beyond, ensuring our success in a competitive market.

 

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 Port Marina Co., there are several key day-to-day operational processes that we will perform.

  • Customer Service Management:
    • Operate a reception or front desk to handle check-ins, check-outs, and any customer inquiries.
    • Provide information and assistance to boaters regarding marina services, local regulations, and attractions.
    • Manage bookings for boat slips, either through direct contact or via an online booking system.
  • Maintenance and Safety Operations:
    • Conduct daily inspections and maintenance of docks, mooring lines, and safety equipment to ensure everything is in good working order.
    • Implement and monitor environmental safety measures to protect the marine ecosystem.
    • Regularly test and maintain electrical and water services for the boats docked at the marina.
  • Financial Management:
    • Process payments for slip rentals, services, and any other marina-associated fees.
    • Track and manage expenses and revenues to ensure the profitability of the marina.
    • Prepare and review financial reports on a weekly and monthly basis.
  • Marketing and Community Engagement:
    • Develop and implement a marketing strategy to attract new customers and retain existing ones.
    • Maintain an active presence on social media to engage with the boating community and promote marina events.
    • Organize marina events and activities that can attract more visitors and enhance the customer experience.
  • Security Management:
    • Monitor security cameras and conduct regular patrols to ensure the safety and security of the boats and facilities.
    • Implement access control measures for docks and restricted areas to prevent unauthorized access.
    • Train staff on emergency response procedures and conduct regular drills.
  • Environmental Compliance:
    • Ensure compliance with local, state, and federal environmental regulations.
    • Implement waste management practices to minimize pollution and protect marine life.
    • Engage in community and industry initiatives aimed at environmental sustainability.

Milestones

Port Marina Co. expects to complete the following milestones in the coming months in order to ensure its success:

  • Securing Marina Location and Leases: Finalizing the lease agreements for the water and land spaces that Port Marina Co. will occupy is crucial. This involves negotiations with the local government or private entities to secure a prime location that can attract a high volume of customers in San Clemente, CA.
  • Obtaining Necessary Permits and Licenses: Successfully applying for and receiving all required permits and licenses to operate a marina in California. This includes environmental permits, business operation licenses, and any specific permits related to marine operations to ensure compliance with local, state, and federal regulations.
  • Infrastructure and Facility Development: Completing the construction and development of marina facilities, including docks, storage areas, and customer service centers. This also involves ensuring that all facilities meet safety and environmental standards to provide high-quality services to boat owners.
  • Hiring and Training Staff: Recruiting a skilled team that includes marina operations managers, customer service representatives, maintenance personnel, and security staff. Comprehensive training programs will ensure that all team members are equipped to provide exceptional service from day one.
  • Launching Marketing and Promotion Campaigns: Implementing targeted marketing strategies to create awareness of the marina among local boat owners and marine enthusiasts. This includes digital marketing, local advertising, and hosting launch events to attract initial customers and build community engagement.
  • Establishing Partnerships with Local Businesses: Forming strategic alliances with local businesses such as boat dealerships, marine supply stores, and tourism operators. These partnerships can drive referral business, enhance service offerings, and contribute to the overall customer experience at Port Marina Co.
  • Implementing Operational Systems and Technology: Setting up management systems for reservations, billing, and customer feedback. Investing in technology to streamline operations, enhance security, and improve customer service will be critical for long-term success.
  • Launch Our Marina Business: The official opening of Port Marina Co. to the public, marking the transition from planning and development into active operations and customer service.
  • Get to $15,000/Month in Revenue: Achieving this financial milestone will be crucial for validating the business model and ensuring sustainable operations. This involves steadily increasing the customer base, optimizing pricing strategies, and expanding service offerings to increase revenue streams. Each of these milestones is designed to systematically reduce risks associated with launching and operating a new marina in San Clemente, CA, setting Port Marina Co. on a path toward long-term success and profitability.

 

VIII. Management Team

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

Management Team Members

Port Marina Co. management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Sofia Moore, CEO

Sofia Moore brings a wealth of experience and a proven track record of success to her role as CEO of Port Marina Co. With a background in managing marinas, Sofia has demonstrated her ability to lead with vision and efficiency. Her previous success in running a marina showcases her comprehensive understanding of the operational, financial, and customer service elements that are critical for success in this industry. Sofia’s leadership skills, combined with her deep knowledge of marina management, make her uniquely qualified to guide Port Marina Co. towards achieving its goals and ensuring lasting success. Her strategic thinking and dedication to excellence are key assets that will propel the company forward in the competitive marina landscape.

 

IX. Financial Plan

Summary

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

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Direct Expenses $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,867,554 $2,057,330 $2,264,614 $2,490,945 $2,737,997
Gross Profit (%) 62.9% 64% 65.1% 66.1% 67.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,770,468 $1,957,300 $2,161,548 $2,384,752 $2,628,583
Depreciation $174,000 $174,000 $174,000 $174,000 $174,000
Amortization $0 $0 $0 $0 $0
Interest Expense $142,000 $142,000 $142,000 $142,000 $142,000
Income Tax Expense $509,064 $574,455 $645,941 $724,063 $809,404
Net Income $945,404 $1,066,845 $1,199,606 $1,344,689 $1,503,179

Funding Requirements/Use of Funds

To accomplish our growth goals, Port Marina Co. needs $1.42 million in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $500,000
Furniture $50,000
Equipment, Machines $300,000
Computers and Software $20,000
Non Capital Investments
Working Capital $200,000
Initial Rent/Lease $100,000
Staff Salaries (First 3 Months) $150,000
Initial Marketing and Advertising $50,000
Supplies $30,000
Insurance $20,000

Financial Projections

financial projection marina business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Total Revenues $2,967,973 $3,213,811 $3,480,011 $3,768,261 $4,080,387
Direct Costs
Direct Costs $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Total Direct Costs $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
GROSS PROFIT $1,867,554 $2,057,330 $2,264,614 $2,490,945 $2,737,997
GROSS PROFIT % 62.9% 64% 65.1% 66.1% 67.1%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,770,468 $1,957,300 $2,161,548 $2,384,752 $2,628,583
Depreciation $174,000 $174,000 $174,000 $174,000 $174,000
Amortization $0 $0 $0 $0 $0
EBIT $1,596,468 $1,783,300 $1,987,548 $2,210,752 $2,454,583
Interest Expense $142,000 $142,000 $142,000 $142,000 $142,000
PRETAX INCOME $1,454,468 $1,641,300 $1,845,548 $2,068,752 $2,312,583
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,454,468 $1,641,300 $1,845,548 $2,068,752 $2,312,583
Income Tax Expense $509,064 $574,455 $645,941 $724,063 $809,404
NET INCOME $945,404 $1,066,845 $1,199,606 $1,344,689 $1,503,179
Net Profit Margin (%) 31.9% 33.2% 34.5% 35.7% 36.8%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,516,243 $2,740,993 $4,097,008 $5,603,816 $5,840,676
Other Current Assets $254,760 $275,861 $298,711 $314,021 $340,032
Total Current Assets $1,771,003 $3,016,855 $4,395,719 $5,917,837 $6,180,708
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $870,000 $870,000 $870,000 $870,000 $870,000
Accum Depreciation $174,000 $348,000 $522,000 $696,000 $870,000
Net fixed assets $696,000 $522,000 $348,000 $174,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $2,467,003 $3,538,855 $4,743,719 $6,091,837 $6,180,708
LIABILITIES & EQUITY
Current Liabilities $101,598 $106,606 $111,863 $115,292 $120,983
Debt outstanding $1,420,000 $1,420,000 $1,420,000 $1,420,000 $0
Total Liabilities $1,521,598 $1,526,606 $1,531,863 $1,535,292 $120,983
Share Capital $0 $0 $0 $0 $0
Retained earnings $945,404 $2,012,249 $3,211,856 $4,556,545 $6,059,724
Total Equity $945,404 $2,012,249 $3,211,856 $4,556,545 $6,059,724
TOTAL LIABILITIES & EQUITY $2,467,003 $3,538,855 $4,743,719 $6,091,837 $6,180,708

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $945,404 $1,066,845 $1,199,606 $1,344,689 $1,503,179
Change in Working Capital ($153,161) ($16,094) ($17,592) ($11,881) ($20,319)
Plus Depreciation $174,000 $174,000 $174,000 $174,000 $174,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $966,243 $1,224,750 $1,356,014 $1,506,807 $1,656,859
CASH FLOW FROM INVESTMENTS
Fixed Assets ($870,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($870,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $1,420,000 $0 $0 $0 ($1,420,000)
Net Cash Flow from Financing $1,420,000 $0 $0 $0 ($1,420,000)
Net Cash Flow $1,516,243 $1,224,750 $1,356,014 $1,506,807 $236,859
Cash at Beginning of Period $0 $1,516,243 $2,740,993 $4,097,008 $5,603,816
$1,516,243 $2,740,993 $4,097,008 $5,603,816 $5,840,676

 

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!