Liquor Store Business Plan Template

Written by Dave Lavinsky

Liquor Store Business Plan Template
Table of Contents
Table of Contents

If you’re looking to create a liquor store 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 liquor store businesses. Below is an example of a business plan for a liquor store business.

Liquor Store Business Plan Example

Below is our liquor store business plan template and sample plan created using our free ai business plan generator:
 

I. Executive Summary

Company Overview

Pour Liquor Emporium is excited to introduce a new level of selection and service to the Portland, ME, liquor store scene. As a local business, we aim to fill the market gap for high-quality local liquor stores, creating a destination for both connoisseurs and casual enthusiasts. Our mission is to provide an unparalleled shopping experience, catering to every taste and occasion with our wide array of products, including classic alcoholic beverages, unique mixers, non-alcoholic options, and specialty and premium products. Our strategic location in Portland, ME, enhances our ability to serve the local community and its visitors, making us the ideal choice for all liquor-related needs.

Success Factors

Our confidence in the success of Pour Liquor Emporium is rooted in our founder’s previous success in the liquor store industry and our comprehensive product range. Since launching on January 1, 2024, as a S Corporation, we have worked diligently to establish our brand identity and secure a prime location in the heart of Portland. Our accomplishments, including our distinctive logo and resonating company name, mark the beginning of our journey to becoming Portland, ME’s premier liquor store. These achievements, alongside our commitment to enhancing our offerings and service, are pivotal to our growth and success.

Industry Analysis

The Liquor Store industry in the United States, generating $53.2 billion in 2020 with an expected growth rate of 2.5% annually to reach $60.2 billion by 2025, presents a significant opportunity for Pour Liquor Emporium. Our entrance into the market is timely, with consumer preferences shifting towards premium and craft spirits. This trend, alongside the growing popularity of online sales and delivery services, positions us to capture a substantial market share by offering a selection of premium and craft liquors and by capitalizing on e-commerce to extend our reach. Our focus on unique, high-quality products and exceptional customer service positions us to become a key player in the Portland, ME market and beyond.

Customer Analysis

Our primary target customers are local residents who value convenience and quality, including young professionals and families, as well as tourists seeking to experience local flavors and unique liquors. We aim to attract event planners and organizers with our wide range of options and exceptional service, offering tailored packages for various events. Additionally, targeting local bars and restaurants looking for unique and high-quality alcoholic beverages will ensure a steady demand for our products. Our strategic location and knowledgeable staff will help us appeal to these diverse customer segments.

Competitive Analysis

Pour Liquor Emporium faces competition from Bow Street Beverage, Old Port Spirits & Cigars, and RSVP Discount Beverage. Despite their strengths, such as a broad product range and strong brand reputation, we differentiate ourselves with our comprehensive selection catering to all customer needs, including exclusive, high-quality products often difficult to find elsewhere. Our exceptional customer service, store layout, and additional services like custom gift wrapping and delivery options, set us apart, making us the preferred choice for quality liquor in Portland, ME.

Marketing Plan

Pour Liquor Emporium offers a diverse range of products and services at various price points, catering to everyday needs and special occasions. Our selection includes alcoholic beverages, mixers, non-alcoholic beverages, specialty and premium products, party supplies, and gift sets, ensuring we meet our customers’ diverse needs. Our promotions plan includes a multifaceted approach, leveraging online marketing, social media, email newsletters, local print media, radio advertisements, in-store events, and a customer loyalty program. Additionally, partnerships with local businesses and community organizations will help us expand our reach and establish our presence in the market.

Operations Plan

Key operational processes at Pour Liquor Emporium include inventory management, supplier coordination, customer service excellence, efficient sales transactions, compliance with liquor laws, marketing and promotions, store cleanliness, staff training, financial management, and security measures. Our goal is to secure a prime location, obtain necessary permits, complete store build-out, establish supplier relationships, launch with a grand opening event, and achieve consistent revenue, among other milestones, to ensure our success and stability in the Portland, ME market.

Management Team

Under the leadership of CEO Isaiah Wilson, Pour Liquor Emporium’s management team is well-equipped to steer the company towards success. Isaiah’s extensive experience in the retail liquor industry, his understanding of market trends, and consumer preferences, position him perfectly to lead our expansion and enhance our brand reputation. Our team’s expertise and commitment to excellence are foundational to achieving our vision for Pour Liquor Emporium.

Financial Plan

To reach our growth goals, Pour Liquor Emporium requires $237,000 in funding. This investment will be allocated towards capital investments such as location buildout and equipment, as well as non-capital investments including working capital, initial rent/lease, staff salaries, marketing and advertising, supplies, and insurance. These financial resources are crucial for establishing our operations, promoting our brand, and ensuring the successful launch and sustained growth of our liquor store in Portland, ME.

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 $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,556,295 $1,714,442 $1,887,178 $2,075,787 $2,281,664
Gross Profit (%) 62.9% 64% 65.1% 66.1% 67.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,459,209 $1,614,411 $1,784,112 $1,969,595 $2,172,250
Depreciation $22,000 $22,000 $22,000 $22,000 $22,000
Amortization $0 $0 $0 $0 $0
Interest Expense $23,700 $23,700 $23,700 $23,700 $23,700
Income Tax Expense $494,728 $549,049 $608,444 $673,363 $744,292
Net Income $918,781 $1,019,662 $1,129,968 $1,250,531 $1,382,257

 

II. Company Overview

Pour Liquor Emporium is a fresh face in the Portland, ME, liquor store scene. As a local business, we are thrilled to bring a new level of selection and service to our community. Recognizing a gap in the market for high-quality local liquor stores, we set out to create a destination for both connoisseurs and casual enthusiasts alike. Our mission is to offer an unparalleled shopping experience that caters to every taste and occasion.

At Pour Liquor Emporium, our shelves are stocked with a wide array of products to ensure we have something for everyone. From classic alcoholic beverages to unique mixers and non-alcoholic options, our selection is thoughtfully curated to complement any palate. Specialty and premium products are our forte, providing our customers with exclusive options that can’t be found elsewhere. Additionally, we understand the importance of celebrations and gatherings, which is why we offer a variety of party supplies and accessories to make every event memorable. For those in search of the perfect gift, our gift sets and samplers offer a tasteful choice for any occasion.

Strategically located in Portland, ME, Pour Liquor Emporium is ideally positioned to serve the local community and its visitors. Our presence in this vibrant city allows us to tap into a diverse market of individuals seeking quality and convenience in their liquor store experience.

Our confidence in Pour Liquor Emporium’s success is grounded in several key factors. Firstly, our founder brings valuable experience from previously running a successful liquor store business, ensuring that we have the insight and expertise to meet our customers’ needs effectively. Moreover, our comprehensive range of products for casual enjoyment, special occasions, and gift-giving sets us apart from the competition, making us the go-to destination for all liquor-related needs.

Since our inception on January 1, 2024, Pour Liquor Emporium has achieved significant milestones as a S Corporation. We’ve taken great care in crafting our brand identity, from designing our distinctive logo to developing our company name that resonates with our customers. Finding the perfect location was a pivotal achievement, allowing us to establish our presence in the heart of Portland. These accomplishments are just the beginning of our journey, and we are committed to continuously enhancing our offerings and service to become the premier liquor store in Portland, ME.

 

III. Industry Analysis

The Liquor Store industry in the United States is a significant market, generating billions of dollars in revenue each year. According to IBISWorld, the industry’s revenue was estimated to be $53.2 billion in 2020. With a projected annual growth rate of 2.5% over the next five years, the market is expected to continue expanding, reaching a revenue of $60.2 billion by 2025. This growth can be attributed to various factors, including increasing disposable income and changing consumer preferences.

Recent trends in the Liquor Store industry suggest a shift towards premium and craft spirits, as consumers become more interested in unique and high-quality products. Pour Liquor Emporium, as a new player in the market, is well-positioned to capitalize on this trend by offering a wide selection of premium and craft liquors to its customers in Portland, ME. Additionally, the rise of online sales and delivery services in the industry presents an opportunity for Pour Liquor Emporium to reach a broader customer base and increase its revenue potential.

As the Liquor Store industry continues to grow and evolve, Pour Liquor Emporium has the potential to become a key player in the market by staying ahead of trends and meeting the demands of today’s consumers. By focusing on providing a unique and diverse selection of products, offering exceptional customer service, and utilizing online sales channels, Pour Liquor Emporium can establish itself as a go-to destination for liquor enthusiasts in Portland, ME, and beyond.

 

IV. Customer Analysis

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

Target Customers

Our primary target customers will be local residents who value convenience and quality. This group will include both young professionals and families who are looking for a reliable place to purchase their favorite alcoholic beverages. We will also cater to residents who appreciate a curated selection of local and craft beers, wines, and spirits.

We will target tourists and visitors who frequent Portland, ME, especially those seeking to experience local flavors and unique liquors. Our strategic location will attract visitors who will appreciate our distinctive offerings and knowledgeable staff. We will tailor our product selection to include popular local brands and exclusive items that appeal to this segment.

We will also focus on event planners and organizers who require a dependable supplier for weddings, parties, and corporate events. This segment will benefit from our wide range of options and exceptional customer service. We will provide tailored packages and bulk purchase options to meet the specific needs of various events.

Additionally, we will target local bars and restaurants interested in sourcing unique and high-quality alcoholic beverages. By establishing strong relationships with these businesses, we will ensure a steady demand for our products. Our knowledgeable staff will assist in recommending products that align with the establishments’ brand and clientele preferences.

Customer Needs

Customers seeking high-quality liquor can find an extensive selection at Pour Liquor Emporium. The store prioritizes stocking premium spirits, wines, and craft beers, ensuring that patrons have access to top-tier products. Additionally, knowledgeable staff are available to guide customers based on their preferences and tastes.

Convenience is a key need addressed by the store’s strategic location and extended hours, catering to the varied schedules of Portland residents. Customers appreciate the clean, well-organized environment, which makes shopping a pleasant and efficient experience. For those looking to explore new options, tasting events and promotions are regularly organized to introduce unique and seasonal products.

Competitive pricing plays a crucial role in meeting customer needs, ensuring that high-quality does not equate to high cost. Loyalty programs and special discounts for frequent buyers provide added value, fostering customer loyalty. Online shopping options and home delivery services offer additional convenience, meeting the expectations of modern consumers.

 

V. Competitive Analysis

Direct Competitors

Pour Liquor Emporium’s competitors include the following companies:

Bow Street Beverage

Bow Street Beverage offers a wide range of alcoholic beverages, including craft beers, fine wines, and premium spirits. They also provide mixers and party supplies. Their price points range from affordable everyday options to high-end luxury items.

They generate significant revenue, bolstered by their reputation for excellent customer service and a well-curated selection. Bow Street Beverage is located in Freeport, ME, and serves the greater Portland area.

Their key customer segments include local residents, tourists, and event planners. Strengths include a broad product range and knowledgeable staff. However, a potential weakness is their higher pricing for some premium products compared to competitors.

Old Port Spirits & Cigars

Old Port Spirits & Cigars specializes in premium spirits, craft beers, fine wines, and a wide selection of cigars. They offer a curated selection of high-quality products and provide expert recommendations. Their pricing tends to be on the higher end, reflecting the premium nature of their offerings.

Revenue streams are robust, driven by a loyal customer base and a prime location in the Old Port district of Portland, ME. They cater to discerning customers, including professionals and tourists seeking quality products.

Strengths include a premium product range and a strong brand reputation. Weaknesses might involve limited accessibility for budget-conscious consumers and a smaller selection of lower-priced items.

RSVP Discount Beverage

RSVP Discount Beverage provides a comprehensive selection of beers, wines, and spirits at competitive prices. They focus on offering value and variety, appealing to a broad customer base. Price points are generally lower, making them a popular choice for budget-conscious consumers.

Revenues are strong, supported by high sales volumes and a large, loyal customer base. They are located in Portland, ME, and primarily serve the local community and surrounding areas.

Key strengths include affordable pricing and a wide product range. A potential weakness could be the lack of premium offerings that might attract higher-end consumers.

Competitive Advantages

At Pour Liquor Emporium, we pride ourselves on providing a comprehensive selection that caters to all our customers’ needs, whether they are looking for casual enjoyment, special occasions, or gift-giving. Our carefully curated inventory includes a diverse range of wines, spirits, craft beers, and mixers, ensuring that every visit to our store is a delightful experience. By offering exclusive, high-quality products that are often difficult to find elsewhere, we set ourselves apart from the competition and create a unique shopping experience that keeps our customers coming back.

We also focus on exceptional customer service. Our knowledgeable and friendly staff are always available to offer personalized recommendations and expert advice, making it easy for customers to find the perfect beverage for any occasion. In addition, our store layout is designed to enhance the shopping experience, with clear signage and organized displays that make it simple to navigate and discover new products. We even provide convenient services such as custom gift wrapping and delivery options, adding extra value and convenience for our patrons. By consistently exceeding customer expectations, we build strong, lasting relationships and establish Pour Liquor Emporium as the go-to destination for quality liquor in Portland, ME.

 

VI. Marketing Plan

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

Products, Services & Pricing

Pour Liquor Emporium offers a wide range of key products and services to meet diverse customer needs. The first category includes Alcoholic Beverages, which feature a variety of wines, beers, and spirits. Customers can find domestic and imported options, with prices averaging $15-$50 for wines, $10-$25 for a six-pack of craft beers, and $20-$100 for premium spirits.

In addition to alcoholic beverages, Mixers and Non-Alcoholic Beverages are available to complement any drink. This category includes sodas, tonic waters, club sodas, and fruit juices, with prices generally ranging from $2-$10 per bottle or pack. These mixers enable customers to create their favorite cocktails at home.

The Specialty and Premium Products category caters to those looking for unique and high-end items. This includes rare vintages, aged spirits, and exclusive labels. Prices in this category can vary widely, with items typically starting at $50 and going up to several hundred dollars, depending on the rarity and exclusivity of the product.

Pour Liquor Emporium also stocks Party Supplies and Accessories to ensure customers have everything they need for a successful event. This includes items like cocktail shakers, glassware, ice molds, and party decorations. Prices for these accessories range from $5 to $50, making it easy to find the right supplies for any occasion.

Gift Sets and Samplers provide excellent options for those looking to give a thoughtful present or try a variety of products. These sets often include a selection of mini bottles, tasting kits, or themed packages. Prices for gift sets and samplers generally range from $20 to $75, offering an accessible way to explore different flavors and brands.

Overall, Pour Liquor Emporium ensures a comprehensive selection of products and services that cater to both everyday needs and special occasions, offering a diverse range of options at various price points.

Promotions Plan

At Pour Liquor Emporium, we will employ a variety of promotional methods and tactics to attract customers. Our primary focus will be on Online Marketing to reach a broader audience and engage with potential customers effectively.

We will develop a user-friendly website that showcases our product range, special offers, and upcoming events. This site will be optimized for search engines to ensure that customers looking for liquor stores in Portland, ME, find us easily. We will also maintain an active presence on social media platforms like Facebook, Instagram, and Twitter to engage with customers and keep them updated on new arrivals and promotions.

Email marketing will be another critical component of our strategy. We will build a mailing list of customers who visit our store or sign up online, and send them regular newsletters featuring exclusive deals, events, and product highlights. This will help keep our brand top-of-mind for our customers.

In addition to online efforts, we will utilize local print media and radio advertisements to reach customers who may not be as active online. We will collaborate with local newspapers and radio stations to run ads that highlight our unique offerings and special promotions.

We will also host in-store events such as wine and spirit tastings, which will provide an opportunity for customers to experience our products firsthand. These events will be promoted both online and offline to maximize attendance and engagement.

To further incentivize visits, we will implement a loyalty program where customers earn points for every purchase, which they can later redeem for discounts or exclusive products. This program will be promoted through our website, social media channels, and in-store signage.

Additionally, we will leverage partnerships with local businesses and community organizations to co-host events and cross-promote each other’s services. This will help us tap into new customer bases and build strong community ties.

Through these diverse promotional methods, we expect to attract a steady stream of customers and establish Pour Liquor Emporium as a go-to destination for liquor in Portland, ME.

 

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 Pour Liquor Emporium, there are several key day-to-day operational processes that we will perform:

  • Inventory Management: We will regularly track and update inventory levels to ensure we have a sufficient stock of popular items while avoiding overstocking.
  • Supplier Coordination: We will maintain strong relationships with suppliers to negotiate favorable terms and ensure timely delivery of products.
  • Customer Service: We will provide excellent customer service by greeting customers, answering their questions, and offering product recommendations.
  • Sales Transactions: We will efficiently process sales transactions using a reliable point-of-sale system to ensure accurate record-keeping and speedy checkouts.
  • Compliance and Licensing: We will ensure all operations comply with state and local liquor laws and maintain up-to-date licenses and permits.
  • Marketing and Promotions: We will implement marketing strategies and promotions to attract new customers and retain existing ones.
  • Store Cleanliness and Maintenance: We will keep the store clean, organized, and well-maintained to provide a pleasant shopping experience.
  • Staff Training: We will provide ongoing training for staff to ensure they are knowledgeable about products and operational procedures.
  • Financial Management: We will monitor daily financial transactions, manage budgets, and prepare financial reports to track performance.
  • Security Measures: We will implement security measures to prevent theft and ensure the safety of both customers and staff.

Milestones

Pour Liquor Emporium expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure a prime location in Portland, ME to attract maximum foot traffic and ensure visibility.
  • Obtain all necessary permits and licenses to legally operate a liquor store in Portland, ME.
  • Complete the build-out and interior design of the store to create an inviting and efficient shopping experience.
  • Establish strong relationships with reliable suppliers to ensure a diverse and steady inventory of popular and premium liquors.
  • Launch our liquor store with a grand opening event to generate initial buzz and attract customers.
  • Implement a robust marketing and advertising strategy, including social media, local ads, and special promotions, to drive traffic and sales.
  • Hire and train knowledgeable and customer-friendly staff to provide excellent service and enhance customer satisfaction.
  • Achieve a consistent revenue of $15,000/month within the first six months of operation to ensure financial stability.
  • Introduce a customer loyalty program to retain customers and encourage repeat business.
  • Regularly review and adjust inventory based on sales data and customer feedback to optimize product offerings and reduce waste.

 

VIII. Management Team

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

Management Team Members

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

Isaiah Wilson, CEO

Isaiah Wilson has a history of success and has successfully run a liquor store business in the past. With his extensive experience in the retail liquor industry, Isaiah has honed his skills in inventory management, customer service, and business strategy. His deep understanding of market trends and consumer preferences positions him perfectly to lead Pour Liquor Emporium towards lasting success. Under his leadership, Isaiah aims to expand the company’s market reach and enhance its brand reputation.

 

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 $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,556,295 $1,714,442 $1,887,178 $2,075,787 $2,281,664
Gross Profit (%) 62.9% 64% 65.1% 66.1% 67.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,459,209 $1,614,411 $1,784,112 $1,969,595 $2,172,250
Depreciation $22,000 $22,000 $22,000 $22,000 $22,000
Amortization $0 $0 $0 $0 $0
Interest Expense $23,700 $23,700 $23,700 $23,700 $23,700
Income Tax Expense $494,728 $549,049 $608,444 $673,363 $744,292
Net Income $918,781 $1,019,662 $1,129,968 $1,250,531 $1,382,257

Funding Requirements/Use of Funds

To accomplish our growth goals, Pour Liquor Emporium needs $237,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $75,000
Furniture $10,000
Equipment and Machines $20,000
Computers and Software $5,000
Non Capital Investments
Working Capital $50,000
Initial Rent/Lease $30,000
Staff Salaries (First 3 Months) $30,000
Initial Marketing and Advertising $10,000
Supplies $5,000
Insurance $2,000

Financial Projections

financial projection liquor store 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 $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Total Direct Costs $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
GROSS PROFIT $1,556,295 $1,714,442 $1,887,178 $2,075,787 $2,281,664
GROSS PROFIT % 62.9% 64% 65.1% 66.1% 67.1%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,459,209 $1,614,411 $1,784,112 $1,969,595 $2,172,250
Depreciation $22,000 $22,000 $22,000 $22,000 $22,000
Amortization $0 $0 $0 $0 $0
EBIT $1,437,209 $1,592,411 $1,762,112 $1,947,595 $2,150,250
Interest Expense $23,700 $23,700 $23,700 $23,700 $23,700
PRETAX INCOME $1,413,509 $1,568,711 $1,738,412 $1,923,895 $2,126,550
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,413,509 $1,568,711 $1,738,412 $1,923,895 $2,126,550
Income Tax Expense $494,728 $549,049 $608,444 $673,363 $744,292
NET INCOME $918,781 $1,019,662 $1,129,968 $1,250,531 $1,382,257
Net Profit Margin (%) 37.1% 38.1% 39% 39.8% 40.7%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $941,510 $1,969,802 $3,107,152 $4,369,811 $5,520,180
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $1,153,810 $2,199,687 $3,356,079 $4,631,495 $5,803,541
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $110,000 $110,000 $110,000 $110,000 $110,000
Accum Depreciation $22,000 $44,000 $66,000 $88,000 $110,000
Net fixed assets $88,000 $66,000 $44,000 $22,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,241,810 $2,265,687 $3,400,079 $4,653,495 $5,803,541
LIABILITIES & EQUITY
Current Liabilities $86,029 $90,243 $94,667 $97,551 $102,339
Debt outstanding $237,000 $237,000 $237,000 $237,000 $0
Total Liabilities $323,029 $327,243 $331,667 $334,551 $102,339
Share Capital $0 $0 $0 $0 $0
Retained earnings $918,781 $1,938,443 $3,068,412 $4,318,943 $5,701,201
Total Equity $918,781 $1,938,443 $3,068,412 $4,318,943 $5,701,201
TOTAL LIABILITIES & EQUITY $1,241,810 $2,265,687 $3,400,079 $4,653,495 $5,803,541

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $918,781 $1,019,662 $1,129,968 $1,250,531 $1,382,257
Change in Working Capital ($126,270) ($13,370) ($14,617) ($9,873) ($16,887)
Plus Depreciation $22,000 $22,000 $22,000 $22,000 $22,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $814,510 $1,028,291 $1,137,350 $1,262,658 $1,387,369
CASH FLOW FROM INVESTMENTS
Fixed Assets ($110,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($110,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $237,000 $0 $0 $0 ($237,000)
Net Cash Flow from Financing $237,000 $0 $0 $0 ($237,000)
Net Cash Flow $941,510 $1,028,291 $1,137,350 $1,262,658 $1,150,369
Cash at Beginning of Period $0 $941,510 $1,969,802 $3,107,152 $4,369,811
$941,510 $1,969,802 $3,107,152 $4,369,811 $5,520,180

 

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!