Fraud Blocker

Cupcake Business Plan Template

Written by Dave Lavinsky

Cupcake Business Plan Template
Table of Contents

Cupcake Business Plan

For 25 years, we’ve helped thousands of entrepreneurs create business plans for cupcake businesses. Our expertise and tools enable you to build a strong plan. Below is our cupcake business plan template and sample plan created using the PlanPros business plan generator.

I. Executive Summary

Company Overview

CraveBite Cupcakes is a vibrant newcomer nestled in the heart of Waco, TX, dedicated to delighting the community with our exquisite range of cupcakes. We fill a niche in the local market by offering an assortment of cupcakes that cater to every taste, from Classic and Gourmet Cupcakes to Mini and Custom Themed Cupcakes, alongside a variety of related products. Our storefront, located in Waco, TX, invites customers into a world where quality, flavor, and customer service intersect, setting us apart as a premier destination for cupcake enthusiasts. With the expertise of our founder and our commitment to variety, we are poised to become a cherished part of the local landscape.

Success Factors

Our journey to becoming a staple in the Waco community is underpinned by our founder’s vast experience and our focused commitment to meeting the diverse needs of our customers. Since launching on January 5, 2024, we have made significant strides, including registering as an S Corporation, creating a distinctive brand identity, and securing a prime location for our store. These accomplishments reflect our dedication to establishing CraveBite Cupcakes as a professional and beloved local business.

Industry Analysis

The cupcake industry is marked by its dynamism and the growing consumer preference for artisanal and uniquely crafted desserts. Within this competitive landscape, CraveBite Cupcakes distinguishes itself by offering an innovative array of flavors and designs that cater to both traditional tastes and modern culinary trends. Our focus on quality, combined with our strategic location in Waco, positions us to tap into the increasing demand for gourmet and specialty cupcakes, setting the stage for sustainable growth and success in the market.

Customer Analysis

Our target customers range widely, from young families and students to professionals and event planners looking for premium, customizable cupcakes for everyday treats and special occasions. We understand the importance of aligning our product offerings with the varied preferences and dietary requirements of our clientele, ensuring that there is something delightful for everyone who walks through our doors. This customer-centric approach is pivotal to our business strategy, driving both product development and marketing efforts to cater to the specific tastes and needs of the Waco community.

Competitive Analysis

Direct competitors include local bakeries and national chains with a presence in Waco. However, CraveBite Cupcakes stands out through our unique offerings, personalized service, and commitment to quality. Our competitive advantages lie in our founder’s deep industry knowledge, our focus on a wide variety of cupcake flavors and designs, and our strategic location that offers convenience and accessibility to our customers.

Marketing Plan

At the heart of our marketing plan is a focus on showcasing our diverse range of products, from our Classic and Gourmet Cupcakes to our Mini and Custom Themed Cupcakes, all competitively priced to offer great value. We leverage both traditional marketing channels and digital platforms to promote our offerings, employing targeted social media campaigns, local event sponsorships, and in-store promotions to build brand awareness and customer loyalty. Our promotions plan is designed to engage the community, highlight our unique value proposition, and drive foot traffic to our Waco storefront.

Operations Plan

Our operations are geared towards efficiency, quality control, and customer satisfaction. Key operational processes include meticulous ingredient sourcing, rigorous product development, and continuous staff training to ensure the highest standards are met. We are committed to reaching significant milestones such as expanding our product line, achieving specific sales targets, and enhancing our customer service experience to further cement our position in the market.

Management Team

Our management team comprises individuals with extensive experience in the food and beverage industry, including specialized expertise in bakery and dessert offerings. Their collective skills in business management, culinary arts, and customer service are instrumental in guiding CraveBite Cupcakes towards achieving its business objectives and ensuring operational excellence.

Financial Plan

We are focused on securing the necessary funding to achieve our growth goals, which include expanding our product range, enhancing our marketing efforts, and possibly opening additional locations in the future. Our financial strategy is designed to ensure we have the resources needed to scale our operations, sustain our competitive advantages, and continue providing exceptional value to our customers.

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 $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $11,200 $11,200 $11,200 $11,200 $11,200
Amortization $0 $0 $0 $0 $0
Interest Expense $10,100 $10,100 $10,100 $10,100 $10,100
Income Tax Expense $481,871 $535,101 $593,351 $657,066 $726,730
Net Income $894,904 $993,760 $1,101,938 $1,220,266 $1,349,642

 

II. Company Overview

CraveBite Cupcakes is a new venture dedicated to serving the sweet tooths of Waco, TX. We are proud to be a local cupcake business, filling a gap in the market for high-quality, locally-produced cupcakes. In an area previously underserved by specialized cupcake providers, our arrival marks a new era for dessert lovers in Waco, offering a unique blend of flavors, designs, and culinary experiences.

At CraveBite Cupcakes, our offerings include a wide variety of options to cater to every palate. Our product lineup features Classic Cupcakes, for those who cherish time-honored flavors; Gourmet Cupcakes, which introduce a fusion of unconventional tastes and textures; Mini Cupcakes, perfect for those seeking a bite-sized treat; and Custom and Themed Cupcakes, designed to make every event memorable. In addition, we also provide a range of cupcake-related products, ensuring that our customers have everything they need for a perfect cupcake experience.

Located in the heart of Waco, TX, CraveBite Cupcakes is perfectly positioned to serve the local community. Our storefront provides a welcoming space for customers to explore our diverse cupcake selection, all while experiencing the warmth and friendliness that our town is known for.

Our confidence in the success of CraveBite Cupcakes comes from a solid foundation. Our founder brings valuable experience from previously running a successful cupcake business, ensuring that we understand the intricacies of the cupcake industry and the preferences of our customers. Additionally, our commitment to offering a wide variety of cupcakes sets us apart from the competition, allowing us to cater to a broader audience and meet the diverse needs and preferences of our customers.

Since our inception on January 5, 2024, CraveBite Cupcakes has achieved several milestones. We are officially registered as an S Corporation, signaling our commitment to professional and ethical business practices. Our journey began with the development of a distinctive logo and company name, both of which reflect our brand’s personality and mission. Furthermore, we have secured a prime location for our storefront, laying the groundwork for a thriving cupcake business that is poised to become a beloved fixture in Waco, TX.

 

III. Industry Analysis

The Cupcake industry in the United States is currently valued at over $1.2 billion, with a steady growth rate of approximately 5% annually. This growth can be attributed to the increasing popularity of cupcakes as a convenient and customizable dessert option for consumers of all ages. As more bakeries and specialty cupcake shops continue to enter the market, competition is fierce, but there is still ample room for growth and innovation.

Recent trends in the Cupcake industry indicate a shift towards more unique and gourmet flavor combinations, as well as a focus on high-quality ingredients and visually appealing designs. CraveBite Cupcakes, with its dedication to using fresh, locally sourced ingredients and offering a wide variety of creative flavors, is well-positioned to capitalize on these trends. By staying ahead of the curve and continuously updating their menu to reflect changing consumer preferences, CraveBite has the potential to attract a loyal customer base in Waco, TX.

With the Cupcake industry expected to continue growing in the coming years, now is an opportune time for CraveBite Cupcakes to establish itself as a premier destination for delicious and innovative cupcakes in Waco, TX. By staying informed about industry trends, maintaining a strong online presence, and providing exceptional customer service, CraveBite has the potential to carve out a profitable niche in the market and become a go-to spot for cupcake enthusiasts in the area.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who enjoy indulging in high-quality, artisanal cupcakes. These customers are likely to appreciate the craftsmanship and unique flavors we offer. Our cupcakes will serve as a delightful treat for people looking to celebrate special occasions or simply indulge their sweet tooth.

Families with children will also be a key customer segment. Parents will appreciate having a local option for birthday parties, school events, and family gatherings. Our kid-friendly flavors and fun decorations will make us a go-to choice for these occasions.

Students from nearby universities and colleges will find our cupcakes appealing as well. They will likely seek out quick, affordable treats during study breaks or social gatherings. Our location and pricing strategy will cater to the student demographic, ensuring we become a favorite among them.

We will also target corporate clients who require catering for office events, meetings, and employee appreciation days. Our ability to customize orders and offer a variety of flavors will make us an attractive option for businesses. By establishing relationships with local companies, we will secure repeat business and referrals.

Customer Needs

CraveBite Cupcakes meets the need for high-quality cupcakes among Waco residents who seek premium dessert options. Customers expect fresh ingredients and unique flavors, enhancing their overall culinary experience. The cupcakes are crafted to cater to both traditional and adventurous palates, ensuring a broad appeal.

Additionally, CraveBite Cupcakes addresses the need for convenience by offering easy online ordering and timely delivery services. This caters to busy professionals and families who prefer enjoying gourmet desserts without the hassle of visiting a store. Special occasion packages and customizable options further meet the demands of event planners and party hosts.

Health-conscious consumers also find value in CraveBite Cupcakes’ offerings, which include gluten-free, vegan, and low-sugar options. This inclusive approach ensures that dietary preferences and restrictions are respected, broadening the customer base. The commitment to sustainability, through eco-friendly packaging, resonates with environmentally aware customers.

Lastly, CraveBite Cupcakes fulfills the need for a memorable customer experience. Engaging social media presence and loyalty programs create a sense of community among patrons. Personalized service, from custom messages on cupcakes to celebratory discounts, ensures that every customer feels valued and appreciated.

 

V. Competitive Analysis

Direct Competitors

Silos Baking

Silos Baking offers a variety of baked goods, including cupcakes, cookies, and pastries. Their cupcakes are known for unique flavors and high-quality ingredients. Prices range from $3 to $5 per cupcake, with specialty items costing more. The bakery is part of the Magnolia Market, which attracts a large number of tourists. Located at 601 Webster Ave, Waco, TX, Silos Baking serves both local residents and visitors. The company leverages the popularity of Magnolia Market to draw in customers. Key strengths include a strong brand association with Magnolia Market and a diverse product range. Weaknesses involve high prices and potential over-reliance on tourist traffic.

Baked Bliss Baking Company

Baked Bliss Baking Company specializes in cupcakes, cakes, and other baked treats. They emphasize using fresh, locally-sourced ingredients. Prices for cupcakes range between $2.50 and $4.50, making them slightly more affordable than some competitors. They have a loyal local customer base. Located at 1114 N 15th St, Waco, TX, Baked Bliss primarily serves the local Waco community. They also offer custom orders for events and celebrations. Key strengths include a strong focus on quality ingredients and customer service. Weaknesses can be seen in their limited marketing reach and smaller product variety compared to larger competitors.

Smallcakes Cupcakery & Creamery – Waco

Smallcakes Cupcakery & Creamery offers a combination of cupcakes and ice cream. They feature a wide array of cupcake flavors and rotating seasonal specials. Prices range from $3 to $4 per cupcake, with combo deals available for cupcakes and ice cream. Their pricing is competitive and offers good value for money. Located at 5400 Crosslake Pkwy, Ste 400, Waco, TX, Smallcakes serves a diverse customer base, including families and young adults. They have a franchise model, which helps with brand recognition. Key strengths are their innovative product pairing and strong brand presence. Weaknesses include the challenges of maintaining consistency across franchise locations and potential market saturation.

Competitive Advantages

At CraveBite Cupcakes, we pride ourselves on offering an extensive variety of cupcake flavors and styles, tailored to meet the diverse preferences and dietary needs of our customers. Unlike our competition, our menu includes options that cater to different tastes, from classic vanilla and rich chocolate to more adventurous flavors like matcha green tea and salted caramel. We also provide vegan, gluten-free, and low-sugar alternatives, ensuring that everyone can find a cupcake that fits their lifestyle and dietary restrictions. Our commitment to variety sets us apart and attracts a broader customer base, making us a go-to destination for cupcake lovers in Waco.

Additionally, we emphasize quality and freshness in every cupcake we bake. We source our ingredients locally whenever possible, supporting the community and ensuring that our products are of the highest quality. Our cupcakes are baked fresh daily, which means our customers can always expect moist, flavorful, and visually appealing treats. Furthermore, we offer customized cupcake designs for special occasions, allowing our customers to add a personal touch to their celebrations. By combining variety, quality, and customization, we create a unique and memorable experience that keeps our customers coming back for more.

VI. Marketing Plan

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

Products, Services & Pricing

CraveBite Cupcakes offers a delightful range of products and services tailored to meet the diverse needs of cupcake enthusiasts. At the heart of their product lineup are the Classic Cupcakes, which are available in timeless flavors such as vanilla, chocolate, and red velvet. Each Classic Cupcake is priced at an average of $3.00, providing a delicious, yet affordable treat.

For those seeking a more indulgent experience, the Gourmet Cupcakes feature unique and upscale flavors like salted caramel, matcha green tea, and raspberry champagne. These artisanal creations are priced at approximately $4.50 each, reflecting their premium ingredients and elaborate designs.

Mini Cupcakes are perfect for events, parties, or anyone looking for a bite-sized delight. These smaller versions of the classic and gourmet varieties are sold in quantities of a dozen or more, with pricing around $18 per dozen. This option allows customers to enjoy a variety of flavors without committing to a full-sized cupcake.

Custom and Themed Cupcakes cater to special occasions such as birthdays, weddings, and corporate events. Customers can choose from a range of themes and designs, with prices varying based on complexity and quantity. On average, custom creations start at $36 per dozen, offering a personalized touch to any celebration.

In addition to cupcakes, CraveBite Cupcakes also offers Cupcake-Related Products. These include items like cupcake toppers, stands, and decorating kits. Prices for these products vary but generally range from $5 to $25, providing customers with everything they need to enhance their cupcake experience.

Promotions Plan

At CraveBite Cupcakes, we will employ a variety of promotional methods and tactics to attract customers and build a loyal customer base. We will leverage online marketing to maximize our reach and connect with potential customers in Waco, TX and beyond.

Social Media Marketing: We will actively engage with audiences on popular social media platforms such as Facebook, Instagram, and Twitter. By posting enticing images of our cupcakes, sharing customer testimonials, and running interactive contests, we will create a buzz and foster a community of engaged followers. Paid social media ads will further extend our reach to potential customers who have an interest in gourmet desserts.

Search Engine Optimization (SEO): We will optimize our website content to appear in search engine results for keywords related to cupcakes, bakeries, and desserts in Waco, TX. This will include regularly updating our blog with relevant content, such as cupcake recipes and baking tips, to attract organic traffic to our site.

Email Marketing: We will build an email subscriber list by offering incentives such as discounts or free samples. Regular newsletters will keep our audience informed about new flavors, special promotions, and upcoming events. Personalized emails will help us to engage with our customers on a deeper level and encourage repeat business.

Local Partnerships: We will partner with local businesses and organizations to expand our reach. This will include collaborating with coffee shops, event planners, and local markets to feature our cupcakes. We will also participate in community events and festivals to showcase our products and connect with potential customers.

Influencer Collaborations: We will partner with local food bloggers and influencers to create buzz around our brand. By sending them samples of our cupcakes and encouraging them to share their experiences with their followers, we will tap into their established audiences and gain credibility through word-of-mouth marketing.

Promotional Events: We will host in-store events such as cupcake decorating classes, tasting events, and seasonal celebrations. These events will draw customers to our location and provide an opportunity for them to experience our cupcakes firsthand. Special promotions and discounts during these events will incentivize purchases and encourage customer loyalty.

By employing these promotional methods and tactics, CraveBite Cupcakes will effectively attract and retain customers, establishing a strong presence in Waco, TX and creating a loyal customer base.

 

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 CraveBite Cupcakes, there are several key day-to-day operational processes that we will perform:

  • Inventory Management:
    • Monitor stock levels of ingredients and supplies.
    • Order ingredients and supplies in a timely manner.
    • Track expiration dates and rotate stock to minimize waste.
  • Baking and Preparation:
    • Follow standardized recipes for consistency.
    • Prepare batters and frostings daily.
    • Bake cupcakes in batches to ensure freshness.
  • Quality Control:
    • Conduct taste tests to ensure product quality.
    • Inspect cupcakes for consistency in size, texture, and appearance.
    • Maintain cleanliness and sanitation standards.
  • Customer Service:
    • Provide friendly and efficient service to customers.
    • Handle customer inquiries and complaints promptly.
    • Offer recommendations and upsell products where appropriate.
  • Marketing and Promotions:
    • Update social media platforms with daily specials and promotions.
    • Engage with customers online to build community and loyalty.
    • Organize in-store events and promotions.
  • Financial Management:
    • Track daily sales and expenses.
    • Prepare end-of-day financial reports.
    • Manage payroll and employee scheduling.
  • Compliance and Safety:
    • Ensure compliance with local health and safety regulations.
    • Conduct regular equipment maintenance and inspections.
    • Provide ongoing staff training on safety procedures.

Milestones

CraveBite Cupcakes expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure a Prime Location: Identify and lease a high-traffic location in Waco, TX that aligns with our target demographic and has the potential for strong foot traffic.
  • Obtain Necessary Permits and Licenses: Ensure all health, safety, and business permits and licenses are secured to legally operate the cupcake shop.
  • Build Out and Design the Storefront: Complete the interior design and build-out of the store to create an inviting and functional space for customers.
  • Launch Our Cupcake: Officially open the store with a grand opening event to attract initial customers and generate buzz in the community.
  • Create a Robust Marketing Campaign: Develop and execute a comprehensive marketing strategy that includes social media, local advertising, and promotional events to build brand awareness and attract customers.
  • Hire and Train Staff: Recruit skilled and customer-oriented staff and provide comprehensive training to ensure high-quality service and product consistency.
  • Establish Supplier Relationships: Secure reliable and quality suppliers for ingredients and packaging to ensure consistent product availability and cost management.
  • Implement a Customer Feedback System: Set up mechanisms to gather and analyze customer feedback to continually improve product offerings and customer service.
  • Reach $15,000/Month in Revenue: Focus on scaling operations, optimizing sales channels, and marketing efforts to achieve a monthly revenue of $15,000.
  • Introduce New Product Lines: Expand the menu to include seasonal and specialty cupcake offerings to attract repeat customers and increase revenue streams.

 

VIII. Management Team

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

Management Team Members

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

Aaron James, President

Aaron James has a history of success and has successfully run a cupcake business in the past. With extensive experience in the bakery industry, Aaron brings to CraveBite Cupcakes a deep understanding of market trends, customer preferences, and operational efficiency. His proven track record in scaling a cupcake business makes him a valuable asset in steering CraveBite toward sustained growth and innovation.

 

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 $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $11,200 $11,200 $11,200 $11,200 $11,200
Amortization $0 $0 $0 $0 $0
Interest Expense $10,100 $10,100 $10,100 $10,100 $10,100
Income Tax Expense $481,871 $535,101 $593,351 $657,066 $726,730
Net Income $894,904 $993,760 $1,101,938 $1,220,266 $1,349,642

Funding Requirements/Use of Funds

To accomplish our growth goals, CraveBite Cupcakes needs $101,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $20,000
Furniture $5,000
Equipment and Machines $30,000
Computers $1,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $2,500
Staff Salaries (First 3 Months) $15,000
Initial Marketing and Advertising $5,000
Supplies $2,000
Insurance $500

Financial Projections

financial projection cupcake 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 $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Total Direct Costs $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
GROSS PROFIT $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
GROSS PROFIT % 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $11,200 $11,200 $11,200 $11,200 $11,200
Amortization $0 $0 $0 $0 $0
EBIT $1,386,875 $1,538,962 $1,705,390 $1,887,433 $2,086,473
Interest Expense $10,100 $10,100 $10,100 $10,100 $10,100
PRETAX INCOME $1,376,775 $1,528,862 $1,695,290 $1,877,333 $2,076,373
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,376,775 $1,528,862 $1,695,290 $1,877,333 $2,076,373
Income Tax Expense $481,871 $535,101 $593,351 $657,066 $726,730
NET INCOME $894,904 $993,760 $1,101,938 $1,220,266 $1,349,642
Net Profit Margin (%) 36.2% 37.1% 38% 38.9% 39.7%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $830,022 $1,821,877 $2,920,676 $4,142,450 $5,385,706
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $1,042,323 $2,051,762 $3,169,602 $4,404,135 $5,669,066
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $56,000 $56,000 $56,000 $56,000 $56,000
Accum Depreciation $11,200 $22,400 $33,600 $44,800 $56,000
Net fixed assets $44,800 $33,600 $22,400 $11,200 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,087,123 $2,085,362 $3,192,002 $4,415,335 $5,669,066
LIABILITIES & EQUITY
Current Liabilities $91,219 $95,697 $100,399 $103,465 $108,554
Debt outstanding $101,000 $101,000 $101,000 $101,000 $0
Total Liabilities $192,219 $196,697 $201,399 $204,465 $108,554
Share Capital $0 $0 $0 $0 $0
Retained earnings $894,904 $1,888,664 $2,990,603 $4,210,870 $5,560,512
Total Equity $894,904 $1,888,664 $2,990,603 $4,210,870 $5,560,512
TOTAL LIABILITIES & EQUITY $1,087,123 $2,085,362 $3,192,002 $4,415,335 $5,669,066

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $894,904 $993,760 $1,101,938 $1,220,266 $1,349,642
Change in Working Capital ($121,081) ($13,106) ($14,339) ($9,692) ($16,586)
Plus Depreciation $11,200 $11,200 $11,200 $11,200 $11,200
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $785,022 $991,854 $1,098,799 $1,221,774 $1,344,255
CASH FLOW FROM INVESTMENTS
Fixed Assets ($56,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($56,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $101,000 $0 $0 $0 ($101,000)
Net Cash Flow from Financing $101,000 $0 $0 $0 ($101,000)
Net Cash Flow $830,022 $991,854 $1,098,799 $1,221,774 $1,243,255
Cash at Beginning of Period $0 $830,022 $1,821,877 $2,920,676 $4,142,450
$830,022 $1,821,877 $2,920,676 $4,142,450 $5,385,706

 

Create your professional business plan in just minutes using PlanPros.ai!
Dave Lavinsky

Founder of PlanPros

Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.