Fraud Blocker

Sports Bar Business Plan Template

Written by Dave Lavinsky

Sports Bar Business Plan Template
Table of Contents

Sports Bar Business Plan

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

I. Executive Summary

Company Overview

Victory Lane Sports Pub, nestled in the bustling heart of our community, is poised to become the go-to destination for sports enthusiasts and casual diners alike. Our establishment is dedicated to offering an unmatched dining and entertainment experience, featuring a wide array of pub favorites, craft beverages, and live sports broadcasting across numerous high-definition screens. At Victory Lane Sports Pub, we’re not just about serving great food and drinks; we’re about creating a vibrant, welcoming atmosphere where memories are made. With our strategic location, we’re perfectly positioned to attract a diverse clientele, from local sports fans to families and business professionals looking for an enjoyable night out.

Success Factors

Our success stems from a combination of key factors and accomplishments that set us apart. With an unwavering commitment to quality and customer satisfaction, we’ve curated a menu that caters to a wide range of tastes, from classic pub grub to innovative dishes. Our dedication to providing a premier sports viewing experience is evident in our state-of-the-art audio-visual setup, ensuring every seat is the best seat in the house. Furthermore, our ability to host and execute memorable events has already garnered us a positive reputation within the community. These achievements, coupled with our experienced management team’s expertise, pave the way for our continued success and growth.

Industry Analysis

The sports pub and bar industry is experiencing a significant transformation, driven by changing consumer preferences and technological advancements. Today’s patrons demand more than just good food and drinks; they seek a comprehensive entertainment experience. This trend has led to increased competition, with establishments vying to offer unique attractions such as live sports broadcasts, gaming options, and themed events. Additionally, the industry is seeing a shift towards more health-conscious menu options and craft beverages, reflecting broader dietary trends. Despite these challenges, the industry’s outlook remains positive, with growth opportunities for businesses that can adapt to these evolving demands and deliver a distinctive, high-quality experience.

Customer Analysis

Victory Lane Sports Pub targets a diverse clientele, including sports fans, young professionals, and families. Our offerings are designed to appeal to a broad demographic, with a focus on creating an inclusive atmosphere that catulates to various interests and preferences. Sports enthusiasts are drawn to our live broadcasts and sports-themed decor, while our menu and drink selection appeal to foodies and casual diners. Families appreciate our welcoming environment and the variety of entertainment options available. By understanding and catering to the needs of our target customers, we ensure a steady stream of patrons seeking quality, convenience, and a unique dining experience.

Competitive Analysis

  • Big Dog Station: Offers traditional American bar food and a wide beer selection. Known for its friendly atmosphere but limited by a single location.
  • FL’s Bar & Lounge: Features upscale dishes and premium drinks, catering to a high-end clientele. Its upscale ambiance is a draw, though its pricing may limit its customer base.
  • Bokamper’s Sports Bar & Grill: Provides a broad menu and lively sports-themed environment across multiple locations. While it attracts large crowds, the experience can be marred by long wait times.

Victory Lane Sports Pub’s competitive advantages lie in our comprehensive offering that combines quality food and drinks, a premier sports viewing experience, and versatile event hosting capabilities. Our unique sports memorabilia and decor further distinguish us, creating a captivating atmosphere that cannot be found elsewhere.

Marketing Plan

Victory Lane Sports Pub’s marketing strategy is centered around showcasing our diverse range of products and services. Our food and beverage selection is designed to cater to a wide audience, with pricing that ensures accessibility while maintaining quality. Live sports broadcasts are a cornerstone of our offering, enhanced by our high-definition screens positioned for optimal viewing. Event hosting adds another dimension to our services, providing tailored packages for private and corporate occasions. We also differentiate ourselves with our unique sports memorabilia and engaging gaming and entertainment options. Our promotions plan leverages social media, local advertising, and community events to build brand awareness and attract a broad customer base. By emphasizing our unique value proposition, we aim to establish Victory Lane Sports Pub as a premier destination for dining, entertainment, and sports viewing.

Operations Plan

Our operations plan focuses on delivering exceptional service and a memorable experience to every customer. Key operational processes include efficient kitchen management, high-quality food preparation, and responsive customer service. We prioritize staff training to ensure our team is knowledgeable and passionate about our offerings. Our milestones include the successful launch of our pub, consistent monthly sales growth, and the establishment of Victory Lane Sports Pub as a recognized brand within our community. By maintaining high standards and continually seeking ways to improve, we are committed to the long-term success and growth of our business.

Management Team

Victory Lane Sports Pub is led by a seasoned management team with extensive experience in the hospitality and entertainment industries. Our team members bring a wealth of knowledge and expertise in operations, marketing, and customer service, ensuring our business operates smoothly and efficiently. With a shared passion for sports and a commitment to excellence, our management team is dedicated to making Victory Lane Sports Pub a leading name in the sports pub sector.

Financial Plan

Victory Lane Sports Pub seeks to secure funding to support our growth objectives and enhance our offerings. This investment will be allocated towards marketing initiatives, facility improvements, and expanding our service offerings. With a strong business model and a clear path to profitability, we are confident in our ability to provide a return on investment and establish Victory Lane Sports Pub as a profitable and sustainable business.

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 $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Direct Expenses $855,881 $899,484 $945,309 $993,468 $1,044,081
Gross Profit $1,370,098 $1,510,873 $1,664,699 $1,832,727 $2,016,209
Gross Profit (%) 61.6% 62.7% 63.8% 64.8% 65.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,273,013 $1,410,842 $1,561,633 $1,726,535 $1,906,795
Depreciation $86,000 $86,000 $86,000 $86,000 $86,000
Amortization $0 $0 $0 $0 $0
Interest Expense $68,000 $68,000 $68,000 $68,000 $68,000
Income Tax Expense $391,654 $439,894 $492,671 $550,387 $613,478
Net Income $727,358 $816,947 $914,961 $1,022,147 $1,139,316

 

II. Company Overview

Victory Lane Sports Pub is a fresh addition to the Oakland Park, FL, hospitality scene. As a new local sports bar, we’re here to fill a gap in the market by providing a high-quality sports bar experience that has been missing in the area. Our mission is to become the go-to destination for sports enthusiasts looking for a place to watch their favorite games, enjoy delicious food and beverages, and soak in a sports-centric atmosphere.

At Victory Lane Sports Pub, our offerings are designed with sports fans in mind. Our menu features a wide range of food and beverage options to cater to varied tastes and preferences. We take pride in broadcasting live sports events across multiple screens, ensuring that our customers don’t miss out on any action. Additionally, we host various events and promotions to keep our patrons engaged and entertained. Our decor is carefully chosen to reflect our love for sports, featuring memorabilia that celebrates iconic moments and figures in sports history. We also provide gaming and entertainment options to ensure that there’s never a dull moment at Victory Lane Sports Pub.

Located in the heart of Oakland Park, FL, Victory Lane Sports Pub is ideally situated to serve the local community and visitors alike. Our strategic location, combined with our commitment to providing an unmatched sports bar experience, positions us as a premier destination in the area.

Our success is driven by several key factors. The experience and insights of our founder, who has successfully run a sports bar in the past, play a crucial role in shaping our operations and strategy. We are dedicated to offering superior services that create a vibrant, engaging, and welcoming atmosphere for sports fans. This commitment to excellence is what we believe will foster repeat visits and build a loyal customer base.

Since our inception on January 3, 2024, Victory Lane Sports Pub has achieved several milestones. We are proud to operate as an S Corporation, a testament to our professional and structured approach to business. Our accomplishments include the development of our unique logo, the creation of our company name, and securing a prime location for our establishment. These achievements mark the beginning of our journey towards becoming the leading sports bar in Oakland Park, FL.

 

III. Industry Analysis

The Sports Bar industry in the United States is currently a multi-billion dollar market, with a size estimated to be around $20 billion annually. This industry encompasses a wide range of businesses that provide a social atmosphere for customers to watch sports games, enjoy food and drinks, and socialize with others. With the increasing popularity of sports events and the growing trend of people seeking out immersive entertainment experiences, the Sports Bar industry is expected to continue its growth in the coming years.

One of the key trends in the Sports Bar industry is the emphasis on providing a unique and engaging experience for customers. This includes offering a diverse menu of food and drinks, creating a vibrant and energetic atmosphere, and utilizing technology to enhance the viewing experience of sports games. Victory Lane Sports Pub, as a new player in the industry, can capitalize on these trends by focusing on providing exceptional customer service, offering a variety of entertainment options, and staying up-to-date with the latest technology to attract and retain customers.

Another trend that bodes well for Victory Lane Sports Pub is the increasing demand for sports bars in local communities. As people seek out social gathering places where they can watch their favorite sports teams, enjoy good food and drinks, and connect with others, sports bars have become an integral part of the entertainment landscape. By catering to the needs and preferences of the local community in Oakland Park, FL, Victory Lane Sports Pub has the opportunity to carve out a niche in the market and establish itself as a popular destination for sports fans and socializers alike.

 

IV. Customer Analysis

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

Target Customers

We will target local residents of Oakland Park who are looking for a friendly and convenient place to unwind and watch their favorite sports. This demographic will include both young professionals and families who enjoy a casual dining experience with a sports-centric atmosphere. We will also cater to sports enthusiasts who seek a communal environment to watch live games and enjoy good food and drinks. In addition to local residents, we will target tourists visiting the Oakland Park area who are in search of a lively sports bar experience.

Our location will be ideal for out-of-town visitors wanting to catch a game while exploring the local scene. We will tailor our marketing efforts to attract these visitors through partnerships with nearby hotels and local tourism websites. We will also focus on attracting corporate groups and organizations looking for a venue to host events or team-building activities. Our facilities and services will be designed to accommodate large groups, offering special packages and promotions for corporate clients. This segment will provide a steady stream of business, especially during weekdays. We will further target college students and young adults who are looking for an affordable and energetic place to socialize. With special promotions like student discounts and themed nights, we will attract this demographic and create a vibrant atmosphere. This will help us build a loyal customer base among the younger crowd.

Lastly, we will not overlook families who are in search of a kid-friendly dining experience. Our menu will include a variety of options suitable for both adults and children, making it an ideal spot for family outings. We will also provide activities and entertainment options to keep younger patrons engaged, ensuring a pleasant experience for all family members.

Customer Needs

Customers expect high-quality services, which include exceptional food, drinks, and customer service. They look for a lively atmosphere where they can enjoy watching games with fellow sports enthusiasts. Creating a welcoming environment with large screens and surround sound ensures that fans have the best viewing experience possible.

Patrons also seek a variety of menu options, catering to diverse tastes and dietary restrictions. Offering seasonal and locally sourced ingredients can set the sports pub apart from competitors. Additionally, customers appreciate timely service, which means their orders are delivered hot and fresh.

Engagement activities such as trivia nights, live sports commentary, and special events keep customers coming back. Building a sense of community through these interactions fosters loyalty and encourages repeat visits. Special promotions, happy hours, and membership programs can further enhance customer satisfaction.

Providing a clean and safe environment is another critical customer need. Ensuring cleanliness in the dining areas, restrooms, and kitchen helps build trust and comfort. Moreover, customers value attentive staff ready to address any concerns promptly, ensuring their experience is enjoyable from start to finish.

 

V. Competitive Analysis

Direct Competitors

Victory Lane Sports Pub’s competitors include the following companies:

Big Dog Station

Products/Services Offered: Big Dog Station offers a variety of American bar food, including burgers, wings, and sandwiches. They also have a wide selection of beers, both on tap and bottled, as well as cocktails.

Price Points: Their menu items range from $10 to $20 for food, while drinks are priced between $5 and $12.

Revenues: Big Dog Station generates an estimated annual revenue of $1.5 million.

Locations: They have a single location in Oakland Park, FL.

Customer Segments and Geographies Served: The primary customer segments include local sports fans, young professionals, and families. They serve the Oakland Park area predominantly.

Key Strengths: Big Dog Station is known for its friendly atmosphere and extensive beer selection. They also have a loyal customer base.

Key Weaknesses: Limited to one location, which restricts their market reach. The menu is traditional and may lack innovation.

FL’s Bar & Lounge

Products/Services Offered: FL’s Bar & Lounge offers a mix of bar food and upscale dishes, including steaks and seafood. They provide a full bar service with premium liquors and wines.

Price Points: Menu items range from $15 to $30, with drink prices between $8 and $20.

Revenues: FL’s Bar & Lounge generates an estimated annual revenue of $2 million.

Locations: They operate one location in Fort Lauderdale, FL, which is close to Oakland Park.

Customer Segments and Geographies Served: The primary customer segments include young professionals, business groups, and high-end clientele. They serve the Fort Lauderdale and Oakland Park areas.

Key Strengths: FL’s Bar & Lounge is known for its upscale ambiance and high-quality food. They have a strong reputation for excellent customer service.

Key Weaknesses: Higher price points may deter budget-conscious customers. Limited to one location, affecting market penetration.

Bokamper’s Sports Bar & Grill

Products/Services Offered: Bokamper’s Sports Bar & Grill offers a wide range of American comfort food, including wings, burgers, ribs, and salads. They feature an extensive drink menu with beers, cocktails, and wines.

Price Points: Menu items typically range from $12 to $25, with drinks priced between $6 and $15.

Revenues: Bokamper’s generates an estimated annual revenue of $3 million.

Locations: They have multiple locations throughout South Florida, including one in Fort Lauderdale.

Customer Segments and Geographies Served: The primary customer segments include sports enthusiasts, families, and groups of friends. They serve multiple areas including Fort Lauderdale and Oakland Park.

Key Strengths: Bokamper’s is well-known for its lively sports-themed environment and multiple large TV screens. They have a broad menu that caters to various tastes.

Key Weaknesses: Larger crowds can lead to longer wait times. Multiple locations require more extensive management and quality control.

Competitive Advantages

At Victory Lane Sports Pub, we pride ourselves on providing superior services that create a vibrant and engaging atmosphere for sports fans. Our state-of-the-art audio-visual systems, including large high-definition screens and surround sound, ensure that our customers never miss a moment of the action. We offer a wide variety of craft beers, signature cocktails, and an extensive menu of delicious pub fare, catering to diverse tastes and preferences. Our friendly and knowledgeable staff enhances the overall experience by offering exceptional service and fostering a welcoming environment.

Additionally, Victory Lane Sports Pub stands out through our commitment to community engagement and customer loyalty. We host regular events such as trivia nights, live music performances, and game-day specials that encourage repeat visits and help build a loyal customer base. Our strategic location in Oakland Park, FL, also positions us as a convenient and attractive destination for both local residents and visitors. By prioritizing customer satisfaction and creating a dynamic entertainment hub, we establish a competitive edge that sets us apart from other sports bars in the area.

VI. Marketing Plan

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

Products, Services & Pricing

Victory Lane Sports Pub offers a diverse range of products and services designed to attract sports enthusiasts and casual visitors alike. The primary offerings include food and beverages, live sports broadcasts, event hosting and promotions, sports memorabilia and decor, and gaming and entertainment.

Food and beverages make up a significant portion of Victory Lane Sports Pub’s offerings. The menu features a variety of pub favorites such as burgers, wings, nachos, and sandwiches, with prices ranging from $10 to $20. Additionally, the pub offers a selection of craft beers, cocktails, and non-alcoholic beverages, with drinks typically priced between $5 and $15. This comprehensive menu ensures that patrons have a range of options to choose from while enjoying their time at the pub.

Live sports broadcasts are a fundamental component of the Victory Lane Sports Pub experience. High-definition screens are strategically placed throughout the venue to provide optimal viewing angles for all guests. The pub can broadcast a wide variety of sports events, including football, basketball, baseball, soccer, and more. This service is complimentary, encouraging patrons to stay longer and enjoy the atmosphere.

Event hosting and promotions are another key service offered. The pub can accommodate private parties, corporate events, and sports-themed gatherings. Event packages can include catering, personalized decor, and entertainment options, with pricing based on the size and requirements of the event. Typical event hosting fees range from $200 to $1,000, depending on the specifics of the event.

Sports memorabilia and decor contribute to the unique ambiance of Victory Lane Sports Pub. The venue is adorned with items such as signed jerseys, vintage sports equipment, and photographs of iconic moments in sports history. These items are not only for display but can also be available for purchase, with prices varying based on the rarity and significance of the memorabilia.

Gaming and entertainment options add an extra layer of fun for patrons. The pub features pool tables, dartboards, and arcade games, providing guests with additional activities to enjoy. Access to these games is typically free or available for a nominal fee, enhancing the overall experience without significantly impacting the patrons’ budgets.

Victory Lane Sports Pub’s combination of quality food and beverages, engaging live sports broadcasts, flexible event hosting, unique sports memorabilia, and entertaining gaming options create a well-rounded offering that caters to a wide audience. The pricing strategy ensures that the pub remains accessible while delivering value and a memorable experience to its customers.

Promotions Plan

At Victory Lane Sports Pub, we will employ a variety of promotional methods and tactics to attract customers and build a loyal clientele. Our strategies will focus on creating a dynamic and engaging experience both online and offline to ensure maximum reach and impact.

We will leverage online marketing extensively. Our website will be optimized for search engines to increase visibility, and we will maintain an active presence on social media platforms such as Facebook, Instagram, and Twitter. Regular updates about events, specials, and promotions will keep our followers engaged and informed. We will also utilize targeted online advertising to reach specific demographics in Oakland Park, FL, enhancing our local presence.

Email marketing will be another crucial component of our strategy. By building a robust email list, we will send out newsletters featuring exclusive offers, upcoming events, and news about the pub. This approach will help us stay connected with our customers and encourage repeat visits.

To complement our online efforts, we will invest in local advertising. This will include ads in local newspapers, magazines, and radio stations. We will also consider partnerships with local sports teams and organizations to further promote our brand within the community.

Moreover, we will implement a loyalty program to reward our frequent customers. This program will offer discounts, free items, or special privileges, incentivizing customers to return and bring their friends. Special events, such as game nights, trivia contests, and live music, will be regularly scheduled to create a lively and inviting atmosphere.

We will also engage in community involvement to build strong relationships with local residents and businesses. Sponsoring local events, participating in community festivals, and supporting local charities will not only enhance our reputation but also foster goodwill and attract new customers.

In summary, Victory Lane Sports Pub will employ a comprehensive promotional strategy that includes online marketing, email marketing, local advertising, loyalty programs, and community involvement. These methods will ensure that we effectively attract and retain customers, establishing Victory Lane Sports Pub as a beloved local destination.

 

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 Victory Lane Sports Pub, there are several key day-to-day operational processes that we will perform:

  • Opening and Closing Procedures
    • Unlock doors, disable alarms, and turn on lights and equipment.
    • Ensure all areas are clean, organized, and ready for customers at opening.
    • Complete end-of-day cleaning, secure premises, and set alarms.
  • Inventory Management
    • Monitor and restock inventory, including beverages, food, and supplies.
    • Perform regular inventory checks and update records.
    • Order necessary supplies and ingredients from vendors in a timely manner.
  • Customer Service
    • Greet and seat customers quickly and courteously.
    • Provide prompt and friendly service, taking orders accurately.
    • Respond to customer inquiries, feedback, and complaints efficiently.
  • Food and Beverage Preparation
    • Prepare and serve food and beverages according to menu standards.
    • Ensure all prepared items meet quality and safety standards.
    • Coordinate with kitchen staff for timely and accurate food delivery.
  • Cleanliness and Maintenance
    • Regularly clean dining areas, restrooms, and kitchen spaces.
    • Perform routine maintenance checks on equipment and facilities.
    • Address and report any repair needs promptly.
  • Staff Management
    • Develop and maintain work schedules for all staff members.
    • Conduct regular team meetings to ensure effective communication.
    • Provide ongoing training and support to staff to maintain high service standards.
  • Financial Management
    • Process customer payments accurately and efficiently.
    • Maintain accurate financial records, including sales and expenses.
    • Prepare daily financial reports and deposits.
  • Marketing and Promotions
    • Implement and manage daily promotional activities and events.
    • Engage with customers through social media and other marketing channels.
    • Collaborate with local businesses and sports teams for joint promotions.
  • Compliance with Regulations
    • Ensure compliance with local health, safety, and liquor licensing regulations.
    • Keep up to date with any changes in laws and regulations affecting the business.
    • Maintain all necessary permits and licenses up to date.

Milestones

Victory Lane Sports Pub expects to complete the following milestones in the coming months in order to ensure its success:

  • Securing a Prime Location: Identify and lease a high-traffic, accessible location in Oakland Park, FL, that appeals to the target demographic.
  • Obtaining Necessary Permits and Licenses: Acquire all required business permits, alcohol licenses, health department approvals, and other regulatory certifications.
  • Building Out the Sports Bar: Complete the renovation and interior design of the sports bar, including installation of kitchen equipment, bar setups, seating arrangements, and audio-visual systems.
  • Hiring and Training Staff: Recruit, hire, and thoroughly train a team of experienced chefs, bartenders, servers, and support staff to ensure high-quality service and operation efficiency.
  • Establishing Supplier Relationships: Form reliable partnerships with food and beverage suppliers to ensure consistent quality and timely delivery of inventory.
  • Marketing and Promotion Pre-Launch: Implement a pre-launch marketing campaign to build anticipation and attract a customer base through social media, local events, and partnerships with local sports teams or influencers.
  • Launch Our Sports Bar: Officially open the sports bar with a grand opening event to draw in initial customers and create buzz in the community.
  • Achieving Initial Revenue Target: Reach a minimum of $15,000 per month in revenue within the first three months of operation by focusing on customer satisfaction and repeat business.
  • Implementing Customer Feedback Systems: Establish mechanisms for collecting and acting on customer feedback to continuously improve service quality and address any issues promptly.
  • Financial Monitoring and Adjustments: Regularly review financial performance, adjusting pricing, menu items, and operational costs to ensure continued profitability and sustainable growth.

 

VIII. Management Team

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

Management Team Members

Victory Lane Sports Pub management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Aria Wright, President

Aria Wright has a history of success and has successfully run a sports bar in the past. Her extensive experience in the hospitality industry, coupled with her deep understanding of sports bar operations, makes her an invaluable asset to Victory Lane Sports Pub. Aria’s strategic vision and hands-on approach ensure that the pub not only meets but exceeds customer expectations, fostering a loyal client base and driving sustained growth.

 

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 $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Direct Expenses $855,881 $899,484 $945,309 $993,468 $1,044,081
Gross Profit $1,370,098 $1,510,873 $1,664,699 $1,832,727 $2,016,209
Gross Profit (%) 61.6% 62.7% 63.8% 64.8% 65.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,273,013 $1,410,842 $1,561,633 $1,726,535 $1,906,795
Depreciation $86,000 $86,000 $86,000 $86,000 $86,000
Amortization $0 $0 $0 $0 $0
Interest Expense $68,000 $68,000 $68,000 $68,000 $68,000
Income Tax Expense $391,654 $439,894 $492,671 $550,387 $613,478
Net Income $727,358 $816,947 $914,961 $1,022,147 $1,139,316

Funding Requirements/Use of Funds

To accomplish our growth goals, Victory Lane Sports Pub needs $680,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $250,000
Furniture $50,000
Equipment $100,000
Machines $20,000
Computers and POS Systems $10,000
Non Capital Investments
Working Capital $100,000
Initial Rent/Lease $20,000
Staff Salaries for the First 3 Months $90,000
Initial Marketing and Advertising $25,000
Supplies $5,000
Insurance $10,000

Financial Projections

financial projection sports bar business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Total Revenues $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Direct Costs
Direct Costs $855,881 $899,484 $945,309 $993,468 $1,044,081
Total Direct Costs $855,881 $899,484 $945,309 $993,468 $1,044,081
GROSS PROFIT $1,370,098 $1,510,873 $1,664,699 $1,832,727 $2,016,209
GROSS PROFIT % 61.6% 62.7% 63.8% 64.8% 65.9%
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 $1,273,013 $1,410,842 $1,561,633 $1,726,535 $1,906,795
Depreciation $86,000 $86,000 $86,000 $86,000 $86,000
Amortization $0 $0 $0 $0 $0
EBIT $1,187,013 $1,324,842 $1,475,633 $1,640,535 $1,820,795
Interest Expense $68,000 $68,000 $68,000 $68,000 $68,000
PRETAX INCOME $1,119,013 $1,256,842 $1,407,633 $1,572,535 $1,752,795
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,119,013 $1,256,842 $1,407,633 $1,572,535 $1,752,795
Income Tax Expense $391,654 $439,894 $492,671 $550,387 $613,478
NET INCOME $727,358 $816,947 $914,961 $1,022,147 $1,139,316
Net Profit Margin (%) 32.7% 33.9% 35.1% 36.2% 37.2%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $953,127 $1,844,199 $2,832,169 $3,931,538 $4,461,833
Other Current Assets $191,070 $206,896 $224,033 $235,516 $255,024
Total Current Assets $1,144,197 $2,051,095 $3,056,203 $4,167,054 $4,716,857
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $430,000 $430,000 $430,000 $430,000 $430,000
Accum Depreciation $86,000 $172,000 $258,000 $344,000 $430,000
Net fixed assets $344,000 $258,000 $172,000 $86,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,488,197 $2,309,095 $3,228,203 $4,253,054 $4,716,857
LIABILITIES & EQUITY
Current Liabilities $80,839 $84,789 $88,935 $91,638 $96,124
Debt outstanding $680,000 $680,000 $680,000 $680,000 $0
Total Liabilities $760,839 $764,789 $768,935 $771,638 $96,124
Share Capital $0 $0 $0 $0 $0
Retained earnings $727,358 $1,544,306 $2,459,268 $3,481,416 $4,620,733
Total Equity $727,358 $1,544,306 $2,459,268 $3,481,416 $4,620,733
TOTAL LIABILITIES & EQUITY $1,488,197 $2,309,095 $3,228,203 $4,253,054 $4,716,857

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $727,358 $816,947 $914,961 $1,022,147 $1,139,316
Change in Working Capital ($110,230) ($11,876) ($12,991) ($8,779) ($15,021)
Plus Depreciation $86,000 $86,000 $86,000 $86,000 $86,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $703,127 $891,071 $987,970 $1,099,368 $1,210,295
CASH FLOW FROM INVESTMENTS
Fixed Assets ($430,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($430,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $680,000 $0 $0 $0 ($680,000)
Net Cash Flow from Financing $680,000 $0 $0 $0 ($680,000)
Net Cash Flow $953,127 $891,071 $987,970 $1,099,368 $530,295
Cash at Beginning of Period $0 $953,127 $1,844,199 $2,832,169 $3,931,538
$953,127 $1,844,199 $2,832,169 $3,931,538 $4,461,833

 

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.