Rock Climbing Gym Business Plan Template

Written by Dave Lavinsky

Rock Climbing Gym Business Plan Template
Table of Contents
Table of Contents

If you’re looking to create a rock climbing gym 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 rock climbing gym businesses. Our rock climbing gym business plan example below is sure to help you!

Rock Climbing Gym Business Plan Example

Below is our rock climbing gym business plan template and sample plan created using our free ai business plan generator:
 

I. Executive Summary

Company Overview

SummitMaster Climbing Co. is the newest rock climbing gym in Roswell, NM, catering to both beginners and experienced climbers. Our mission is to offer an unparalleled climbing experience, supported by a wide range of services including comprehensive climbing classes, equipment rental and sales, and various membership options. Our state-of-the-art facilities also include fitness and training areas to help climbers stay in peak condition. With our location in the heart of Roswell, our dedication to the sport and community engagement positions us as the prime destination for climbing enthusiasts in the region. Our company, established on January 7, 2024, is committed to excellence and aims to be a cornerstone of the local outdoor and fitness scene.

Success Factors

Our success is rooted in the extensive experience of our founder and our commitment to providing superior climbing instruction and a comprehensive range of services. These elements place SummitMaster Climbing Co. in a prime position to thrive. Our accomplishments to date include the development of a strong brand identity, securing an ideal location in Roswell, NM, and establishing ourselves as a Limited Liability Company dedicated to exceptional service standards. These achievements underscore our potential to become the premier rock climbing destination in the area.

Industry Analysis

The rock climbing gym industry in the United States is on an upward trajectory, with a current market size exceeding $1 billion and steady growth anticipated in the coming years. This growth is fueled by an increased interest in indoor rock climbing as a fitness and recreational activity across all age groups. SummitMaster Climbing Co. stands to benefit from this trend by offering specialized and high-quality climbing experiences in Roswell, NM. Additionally, the industry’s focus on sustainability and eco-friendly practices aligns with our initiatives, further positioning us to attract environmentally conscious consumers and differentiate ourselves in the market.

Customer Analysis

We aim to attract a diverse customer base, including local residents seeking unique fitness opportunities, tourists in search of adventure sports, corporate groups looking for team-building activities, and dedicated climbers desiring advanced training facilities. Our engaging environment and comprehensive services are designed to meet the needs of health-conscious individuals and families, as well as experienced outdoor enthusiasts. By catering to these varied segments, we plan to establish SummitMaster Climbing Co. as the go-to climbing and fitness destination in Roswell and beyond.

Competitive Analysis

Our main competitors are Stone Age Climbing Gym in Albuquerque, Santa Fe Climbing Center, and Zephyr Fitness in Carlsbad. These gyms offer various climbing and fitness services, with their strengths lying in community presence, diverse climbing options, and competitive pricing. SummitMaster Climbing Co. differentiates itself through exceptional climbing instruction, a wide range of services including yoga and strength training classes, and a focus on community engagement through events and workshops. Our unique offerings and dedication to quality position us as the top choice for climbers in Roswell.

Marketing Plan

SummitMaster Climbing Co. offers a variety of products and services aimed at enhancing the rock climbing experience for all skill levels, with a pricing strategy designed to provide value and accessibility. Our marketing efforts leverage online platforms, social media, email campaigns, and community partnerships to reach our target audience effectively. We also plan to host grand opening events and offer promotions to attract initial customers. By combining digital marketing with traditional methods and word-of-mouth referrals, we aim to build a strong and engaged climbing community around our gym.

Operations Plan

Our operations focus on providing a safe, clean, and friendly environment for our clients. Daily tasks include opening and closing the gym on schedule, maintaining equipment, and ensuring the cleanliness of our facilities. We also prioritize customer service, from greeting clients to managing memberships. Organizing events and overseeing climbing instruction form part of our efforts to engage the community and promote climbing as a sport. We are committed to meeting key milestones such as finalizing our facility’s build-out and launching successful marketing campaigns to ensure our growth and success in the rock climbing industry.

Management Team

Under the leadership of Serenity Nguyen, our President, SummitMaster Climbing Co. benefits from a management team with a proven track record in the rock climbing gym sector. Nguyen’s experience and strategic vision are instrumental in guiding our operations, fostering community engagement, and driving business growth. Our team’s expertise and passion for rock climbing position us to achieve our goals and elevate SummitMaster Climbing Co. as the leading climbing gym in the region.

Financial Plan

To reach our growth objectives, SummitMaster Climbing Co. requires an initial funding of $355,000. This capital will be allocated towards location buildout, equipment purchase, initial rent, staff salaries, marketing efforts, and other startup costs. Our financial strategy is designed to ensure we have the resources needed to establish a high-quality climbing gym, achieve monthly revenue goals, and secure our position as a sustainable business within the local community and the broader rock climbing industry.

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 $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,372,892 $1,521,695 $1,684,612 $1,862,901 $2,057,933
Gross Profit (%) 55.5% 56.8% 58.1% 59.3% 60.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,275,806 $1,421,664 $1,581,546 $1,756,708 $1,948,518
Depreciation $53,000 $53,000 $53,000 $53,000 $53,000
Amortization $0 $0 $0 $0 $0
Interest Expense $35,500 $35,500 $35,500 $35,500 $35,500
Income Tax Expense $415,557 $466,607 $522,566 $583,873 $651,006
Net Income $771,749 $866,557 $970,480 $1,084,335 $1,209,012

 

II. Company Overview

SummitMaster Climbing Co. is a new Rock Climbing Gym that has recently opened its doors to enthusiasts and beginners alike in Roswell, NM. As the only high-quality local rock climbing gym in the area, our mission is to provide an exceptional climbing experience for everyone. Our dedication to the sport and our community sets us apart, making us the go-to destination for all climbing enthusiasts in the region.

At SummitMaster Climbing Co., we offer a wide range of products and services tailored to meet the needs of climbers of all levels. Our offerings include comprehensive climbing classes and instruction to help climbers improve their skills, equipment rental and sales for those in need of gear, and various membership and day pass options to accommodate different schedules and preferences. Additionally, our state-of-the-art fitness and training facilities are designed to help climbers stay in top shape, while our events and community activities foster a sense of camaraderie and engagement among our members.

Located in the heart of Roswell, NM, SummitMaster Climbing Co. is perfectly positioned to serve the local climbing community. Our commitment to providing an outstanding climbing experience is unmatched, and we pride ourselves on being a key player in the local outdoor and fitness scene.

Our success is built on a solid foundation, thanks to the extensive experience of our founder in operating a successful rock climbing gym in the past. This, coupled with our superior climbing classes, instruction, and comprehensive range of services, places us in a unique position to thrive in the competitive landscape. Our dedication to excellence and our passion for rock climbing are evident in everything we do, setting us apart from the competition.

Since our establishment on January 7, 2024, SummitMaster Climbing Co. has achieved several notable accomplishments. We have successfully developed our brand, starting with the creation of our distinctive logo and the careful selection of our company name. Additionally, we have secured an ideal location that promises to be a hub for climbing enthusiasts in Roswell, NM. As a Limited Liability Company, we are committed to maintaining the highest standards of operation and customer service, ensuring that SummitMaster Climbing Co. remains the premier destination for rock climbing in the area.

 

III. Industry Analysis

The rock climbing gym industry in the United States is currently experiencing significant growth, with a market size of over $1 billion. This growth can be attributed to the increasing popularity of indoor rock climbing as a recreational activity and fitness option among people of all ages. The market is expected to continue growing at a steady pace in the coming years, driven by factors such as the rising interest in adventure sports and the growing awareness of the health benefits of rock climbing.

One of the key trends in the rock climbing gym industry is the shift towards more specialized and niche offerings, such as bouldering gyms and training facilities. This trend bodes well for SummitMaster Climbing Co., as a new rock climbing gym serving customers in Roswell, NM. By focusing on providing a unique and high-quality rock climbing experience, SummitMaster Climbing Co. can differentiate itself from competitors and attract a loyal customer base. Additionally, the increasing demand for rock climbing as a form of exercise and recreation presents a significant growth opportunity for SummitMaster Climbing Co. to capitalize on.

Another trend in the rock climbing gym industry is the emphasis on sustainability and eco-friendly practices. As consumers become more environmentally conscious, they are increasingly seeking out businesses that prioritize sustainability. By incorporating eco-friendly initiatives into its operations, such as using recycled materials and energy-efficient practices, SummitMaster Climbing Co. can appeal to environmentally conscious consumers and set itself apart in the competitive rock climbing gym market.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who are looking for unique fitness activities and recreational opportunities. These customers will include individuals and families who are health-conscious and seeking new ways to stay active. The gym will provide an engaging environment for people of all ages, from children to seniors, to enjoy the sport of rock climbing.

We will also focus on attracting tourists visiting Roswell, NM, who are interested in adventure sports and exploring local attractions. Our climbing gym will offer a distinctive experience that complements the area’s well-known tourist activities. Special packages and promotions will be designed to appeal to these visitors and enhance their stay in Roswell.

Additionally, we will target corporate clients and organizations looking for team-building activities and events. Our facility will host corporate outings, training sessions, and team-building exercises that promote collaboration and camaraderie. We will tailor our offerings to meet the specific needs of these groups, making us a go-to destination for corporate events.

We will also cater to experienced climbers and outdoor enthusiasts who seek a dedicated space to train and improve their skills. Our gym will feature advanced climbing routes and training equipment to meet the demands of these avid climbers. By providing a comprehensive range of services, we will establish ourselves as a premier destination for the climbing community in Roswell and beyond.

Customer Needs

SummitMaster Climbing Co. provides high-quality climbing classes and instruction to residents who have a desire to learn and improve their climbing skills. Customers can expect experienced instructors who can tailor lessons to various skill levels, from beginners to advanced climbers. This ensures a personalized and effective learning experience for all participants.

Customers also seek a safe and well-maintained environment where they can practice and enjoy their climbing activities. SummitMaster Climbing Co. prioritizes safety by adhering to industry standards and regularly inspecting equipment and facilities. This commitment to safety allows climbers to focus on their technique and goals without concerns about their well-being.

Another important need is the availability of diverse climbing routes and challenges that cater to different skill levels and preferences. Clients appreciate a range of options, from simple routes for newcomers to complex ones for seasoned climbers. This variety keeps the experience fresh and engaging, encouraging repeat visits and ongoing membership.

Additionally, community and social interaction play a significant role for many customers. SummitMaster Climbing Co. fosters a sense of community through events, group climbs, and social gatherings. This creates a supportive environment where climbers can connect, share tips, and motivate each other.

 

V. Competitive Analysis

Direct Competitors

Stone Age Climbing Gym

Stone Age Climbing Gym offers a variety of climbing services including bouldering, top-roping, and lead climbing. They also provide climbing classes, training programs, and youth programs. Their price points range from $15 for day passes to $65 for monthly memberships.

Stone Age Climbing Gym generates significant revenue, estimated to be in the millions annually. They are located in Albuquerque, NM. Their primary customer segments include both recreational and serious climbers, as well as families and youth groups.

They serve the Albuquerque metropolitan area. Key strengths include a wide range of climbing options and a strong community presence. However, their weaknesses include higher prices and overcrowding during peak hours.

Santa Fe Climbing Center

Santa Fe Climbing Center specializes in bouldering and rope climbing. They also offer fitness classes, climbing courses, and kids’ programs. Their pricing ranges from $12 for a day pass to $55 for a monthly membership.

Santa Fe Climbing Center has a moderate revenue stream, likely in the lower millions. They are based in Santa Fe, NM. Their customer segments include local climbers, tourists, and families.

They serve the Santa Fe area. Key strengths include a strong local following and diverse climbing options. Weaknesses include limited space and less advanced climbing facilities compared to larger gyms.

Zephyr Fitness

Zephyr Fitness focuses on a mix of fitness services including rock climbing, gym facilities, and fitness classes. They offer day passes for $10 and monthly memberships for $50. They also provide personal training services.

Zephyr Fitness has a diverse revenue stream, estimated in the mid-millions annually. They are located in Carlsbad, NM. Their customer segments include fitness enthusiasts, climbers, and general gym-goers.

They serve the Carlsbad area and surrounding regions. Key strengths include a wide range of fitness options and competitive pricing. Weaknesses include a lack of specialization in climbing and smaller climbing facilities.

Competitive Advantages

At SummitMaster Climbing Co., we offer unparalleled climbing classes and instruction, distinguishing ourselves from the competition. Our certified and experienced instructors provide personalized coaching that caters to climbers of all skill levels, from beginners to advanced enthusiasts. This commitment to high-quality instruction ensures that our clients not only improve their climbing skills but also gain confidence and safety awareness. We maintain a low instructor-to-student ratio, allowing for more individualized attention and a tailored learning experience that meets each climber’s unique needs.

We also boast a wider range of rock climbing services compared to other gyms in the area. Our facilities include state-of-the-art climbing walls, bouldering areas, and specialized training zones equipped with the latest gear. Beyond just climbing, we offer complementary services such as yoga and strength training classes, which help our clients enhance their overall fitness and climbing performance. Additionally, we host community events, competitions, and workshops that foster a strong, supportive climbing community. These offerings create a comprehensive climbing experience that attracts and retains a loyal clientele, setting us apart as the premier climbing destination in Roswell.

 

VI. Marketing Plan

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

Products, Services & Pricing

SummitMaster Climbing Co. offers a variety of products and services that cater to rock climbing enthusiasts of all skill levels. The climbing classes and instruction provided by experienced trainers are a cornerstone of their offerings, with prices averaging around $30 per session. These classes range from beginner lessons to advanced techniques, ensuring that everyone from novices to seasoned climbers can improve their skills.

Equipment rental and sales are also crucial components of SummitMaster’s offerings. Customers can rent climbing shoes, harnesses, and chalk bags for approximately $10-$15 per day. For those interested in purchasing their own gear, the gym features a retail section where high-quality climbing equipment is available, with prices varying depending on the item.

Membership and day passes provide flexible options for accessing the climbing facilities. A day pass typically costs about $20, giving visitors full access for a single visit. Monthly memberships are priced around $75, while annual memberships offer a discounted rate of approximately $800. These memberships include unlimited access to climbing walls, fitness facilities, and training areas.

The fitness and training facilities at SummitMaster are designed to complement rock climbing activities. These facilities include weight training equipment, cardio machines, and specialized training tools like hangboards and campus boards. Access to these areas is included in the membership packages, while non-members can use them for a nominal fee of $10 per day.

Events and community activities play a vital role in creating a vibrant and engaged climbing community. SummitMaster hosts regular events such as climbing competitions, social nights, and workshops, with entry fees ranging from $15 to $50 depending on the event. These activities not only provide entertainment but also foster a sense of camaraderie among climbers.

Promotions Plan

We utilize a variety of promotional methods to attract customers. Online marketing plays a significant role in our strategy. We maintain an engaging website that features detailed information about our services, membership options, and schedules. We also employ search engine optimization (SEO) techniques to ensure our website ranks high in search results, making it easier for potential customers to find us.

Social media is another crucial element of our online marketing efforts. We have active profiles on platforms such as Facebook, Instagram, and Twitter where we post regular updates, share customer success stories, and promote special events. We also run targeted ads on these platforms to reach specific demographics interested in fitness and rock climbing.

Email marketing campaigns help us stay connected with our customers by providing them with updates, promotional offers, and information about upcoming events. We collect email addresses through our website and in-gym sign-ups, ensuring that our communications reach both current members and potential new customers.

In addition to our online efforts, we engage in community partnerships and sponsorships. We collaborate with local schools, businesses, and community organizations to host events and workshops, which helps us build a strong local presence. We also sponsor local athletic events and teams, increasing our visibility within the community.

Grand opening events and special promotions are part of our initial marketing strategy. We offer discounts and free trial periods to attract first-time visitors. Hosting climbing competitions and workshops featuring well-known climbers can also generate buzz and attract a wider audience.

Word-of-mouth referrals are another powerful tool. We encourage satisfied customers to refer friends and family by offering referral discounts and incentives.

Finally, we invest in traditional marketing methods such as flyers, posters, and local newspaper ads to reach those who may not be active online. These materials are distributed in high-traffic areas and community centers to maximize visibility.

By combining these diverse promotional methods, we ensure a comprehensive approach to attracting and retaining customers, building a strong and loyal community of climbing enthusiasts.

 

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

SummitMaster Climbing Co. Operational Processes

To ensure the success of SummitMaster Climbing Co., there are several key day-to-day operational processes that we will perform:

  • Open and close the gym on a strict schedule to ensure reliability for our customers.
  • Maintain cleanliness and sanitation of the climbing facility, including regular disinfection of climbing holds, rental gear, and common areas.
  • Conduct daily safety inspections of climbing equipment and structures to ensure all gear meets safety standards.
  • Provide customer service by greeting clients, answering inquiries, and handling membership registrations and renewals.
  • Offer climbing instruction and safety briefings for new climbers and those taking advanced courses.
  • Manage inventory of rental equipment and retail shop items, ensuring availability of essential gear.
  • Organize and oversee climbing events, competitions, and community-building activities to engage the local climbing community.
  • Handle financial transactions, including sales, memberships, and class fees, ensuring accurate and secure processing.
  • Perform routine maintenance of climbing walls and gym facilities to prevent wear and tear and ensure a safe environment.
  • Update the gym’s website and social media channels with current information on schedules, events, and promotions.
  • Conduct staff training sessions to ensure all employees are knowledgeable about safety protocols and customer service standards.
  • Monitor and analyze customer feedback to continually improve the gym’s services and amenities.
  • Coordinate with local suppliers and vendors to ensure timely delivery of products and services needed for gym operations.
  • Ensure compliance with local, state, and federal regulations pertaining to health and safety, labor, and business operations.

Milestones

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

  • Location Acquisition and Lease Agreement: Secure an ideal location in Roswell, NM that offers ample space, accessibility, and visibility to attract our target market.
  • Permits and Licenses: Obtain all necessary permits and licenses required for operating a rock climbing gym, ensuring compliance with local regulations.
  • Facility Build-Out and Safety Compliance: Complete the interior build-out of the gym, including climbing walls, safety equipment, and amenities. Ensure adherence to industry safety standards.
  • Staff Hiring and Training: Recruit and train a qualified team of climbing instructors, customer service representatives, and maintenance staff to provide a high-quality customer experience.
  • Pre-Opening Marketing Campaign: Launch a comprehensive marketing campaign to build awareness and generate excitement in the local community ahead of the grand opening.
  • Grand Opening Event: Host a successful grand opening event to officially launch our rock climbing gym, attracting initial customers and local media coverage.
  • Customer Feedback and Initial Adjustments: Collect and analyze customer feedback during the first few months of operation, making necessary adjustments to improve the overall experience.
  • Membership and Revenue Growth: Focus on achieving a steady increase in memberships and day-pass sales to reach the milestone of $15,000/month in revenue within the first year of operation.
  • Community Engagement and Partnerships: Develop partnerships with local schools, businesses, and climbing organizations to boost community engagement and drive membership growth.
  • Financial Health and Sustainability: Regularly review financial performance, ensuring the business is on track to achieve profitability and long-term sustainability.

 

VIII. Management Team

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

Management Team Members

Serenity Nguyen, President

Serenity Nguyen brings a wealth of experience and a proven track record to her role as President of SummitMaster Climbing Co. Serenity has successfully run a rock climbing gym in the past, demonstrating her capability to manage operations, foster community engagement, and drive business growth. Her strategic vision and hands-on experience in the climbing industry make her uniquely qualified to lead SummitMaster to new heights.

 

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 $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,372,892 $1,521,695 $1,684,612 $1,862,901 $2,057,933
Gross Profit (%) 55.5% 56.8% 58.1% 59.3% 60.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,275,806 $1,421,664 $1,581,546 $1,756,708 $1,948,518
Depreciation $53,000 $53,000 $53,000 $53,000 $53,000
Amortization $0 $0 $0 $0 $0
Interest Expense $35,500 $35,500 $35,500 $35,500 $35,500
Income Tax Expense $415,557 $466,607 $522,566 $583,873 $651,006
Net Income $771,749 $866,557 $970,480 $1,084,335 $1,209,012

Funding Requirements/Use of Funds

To accomplish our growth goals, SummitMaster Climbing Co. needs $355,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $100,000
Furniture $10,000
Equipment and Machines $150,000
Computers and Software $5,000
Non Capital Investments
Working Capital $50,000
Initial Rent/Lease $5,000
Staff Salaries (First 3 Months) $20,000
Initial Marketing and Advertising $10,000
Supplies $2,000
Insurance $3,000

Financial Projections

financial projection rock climbing gym business plan

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 $1,100,419 $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 $1,372,892 $1,521,695 $1,684,612 $1,862,901 $2,057,933
GROSS PROFIT % 55.5% 56.8% 58.1% 59.3% 60.5%
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 $1,275,806 $1,421,664 $1,581,546 $1,756,708 $1,948,518
Depreciation $53,000 $53,000 $53,000 $53,000 $53,000
Amortization $0 $0 $0 $0 $0
EBIT $1,222,806 $1,368,664 $1,528,546 $1,703,708 $1,895,518
Interest Expense $35,500 $35,500 $35,500 $35,500 $35,500
PRETAX INCOME $1,187,306 $1,333,164 $1,493,046 $1,668,208 $1,860,018
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,187,306 $1,333,164 $1,493,046 $1,668,208 $1,860,018
Income Tax Expense $415,557 $466,607 $522,566 $583,873 $651,006
NET INCOME $771,749 $866,557 $970,480 $1,084,335 $1,209,012
Net Profit Margin (%) 31.2% 32.4% 33.5% 34.5% 35.6%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $804,047 $1,711,027 $2,720,723 $3,848,730 $4,739,757
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $1,016,348 $1,940,912 $2,969,650 $4,110,414 $5,023,118
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $265,000 $265,000 $265,000 $265,000 $265,000
Accum Depreciation $53,000 $106,000 $159,000 $212,000 $265,000
Net fixed assets $212,000 $159,000 $106,000 $53,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,228,348 $2,099,912 $3,075,650 $4,163,414 $5,023,118
LIABILITIES & EQUITY
Current Liabilities $101,598 $106,606 $111,863 $115,292 $120,983
Debt outstanding $355,000 $355,000 $355,000 $355,000 $0
Total Liabilities $456,598 $461,606 $466,863 $470,292 $120,983
Share Capital $0 $0 $0 $0 $0
Retained earnings $771,749 $1,638,306 $2,608,786 $3,693,122 $4,902,134
Total Equity $771,749 $1,638,306 $2,608,786 $3,693,122 $4,902,134
TOTAL LIABILITIES & EQUITY $1,228,348 $2,099,912 $3,075,650 $4,163,414 $5,023,118

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $771,749 $866,557 $970,480 $1,084,335 $1,209,012
Change in Working Capital ($110,701) ($12,577) ($13,784) ($9,329) ($15,984)
Plus Depreciation $53,000 $53,000 $53,000 $53,000 $53,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $714,047 $906,979 $1,009,696 $1,128,006 $1,246,027
CASH FLOW FROM INVESTMENTS
Fixed Assets ($265,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($265,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $355,000 $0 $0 $0 ($355,000)
Net Cash Flow from Financing $355,000 $0 $0 $0 ($355,000)
Net Cash Flow $804,047 $906,979 $1,009,696 $1,128,006 $891,027
Cash at Beginning of Period $0 $804,047 $1,711,027 $2,720,723 $3,848,730
$804,047 $1,711,027 $2,720,723 $3,848,730 $4,739,757

 

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!