Fraud Blocker

Thrift Store Business Plan Template

Written by Dave Lavinsky

Thrift Store Business Plan Template
Table of Contents
Table of Contents

Thrift Store Business Plan

Below is our thrift store business plan template and sample plan created using our business plan generator.

I. Executive Summary

Company Overview

At ChicFound Emporium, located in the vibrant community of Morgan Hill, CA, we offer a diverse range of products that cater to the varied tastes and needs of our customers. From stylish apparel and unique furniture to an extensive selection of books, household items, and electronics, we ensure high quality and variety across our offerings. Our store is not just a business; it’s an integral part of the local neighborhood, committed to making a positive contribution. With our doors open since January 3, 2024, we’ve quickly become a go-to destination for those seeking unique finds and quality second-hand goods.

Success Factors

Our success stems from the valuable experience and expertise brought by our founder, who has a proven track record in the thrift store industry. This background ensures we understand the essentials of thriving in this market. Key to setting us apart is our superior selection of furniture and diverse household items, which draw customers seeking both quality and uniqueness. Since our inception, we’ve achieved significant milestones including the development of our brand identity, securing a prime location, and curating a distinctive product range. These accomplishments highlight our commitment to long-term success and community engagement.

Industry Analysis

The Thrift Store industry is experiencing robust growth, with a current market size of $17.5 billion and an anticipated annual growth rate of 4.2% over the next five years. This growth is fueled by increasing environmental consciousness, a demand for affordable and unique items, and the rising popularity of online thrift shopping. ChicFound Emporium is poised to capitalize on these trends, offering high-quality, gently-used items that appeal to eco-friendly shoppers and those in search of distinctive vintage and retro fashion. Our focus on sustainability and unique product offerings positions us to attract a loyal customer base in the thriving thrift store market.

Customer Analysis

Our primary target market includes the residents of Morgan Hill, CA, who value affordable, quality second-hand items and a community-focused shopping experience. We aim to cater to a diverse clientele, including young adults, college students, environmentally conscious consumers, and families with young children. Our marketing strategies are designed to appeal to these groups through social media campaigns, eco-friendly initiatives, and family-friendly events, ensuring we meet the varied needs and preferences of our customers.

Competitive Analysis

ChicFound Emporium faces competition from entities like Goodwill of Silicon Valley, Maison A, and Habitat For Humanity ReStore, each offering their own range of products and services. However, our competitive advantages lie in our curated selection of high-quality furniture, a wide array of household items, exceptional customer service, and a strong commitment to sustainability. Our strategic location and focus on creating a welcoming shopping environment further differentiate us from our competitors, making us a preferred choice for thrift shopping in Morgan Hill, CA.

Marketing Plan

ChicFound Emporium’s marketing strategy revolves around showcasing our diverse product range, which includes clothing, furniture, books, household items, and electronics, at competitive prices. We leverage online marketing through social media platforms and our website to reach and engage with our audience. Our promotional efforts also include email marketing campaigns, community engagement through events, and collaborations with local influencers. Additionally, traditional marketing methods and a customer loyalty program play crucial roles in our comprehensive approach to attract and retain customers, establishing ChicFound Emporium as a beloved thrift shopping destination.

Operations Plan

Our operations are centered around efficient inventory management, excellent customer service, engaging store presentation, and effective sales transactions. We’re committed to donor relations, staff management, and community engagement to ensure a seamless shopping experience. Key milestones include securing a prime location, setting up the store, and achieving a monthly revenue target of $15,000. Through diligent financial management and continuous improvement based on customer feedback, we aim to achieve operational excellence and long-term viability.

Management Team

Under the leadership of our CEO, Everly Thompson, who brings a wealth of experience from the thrift store industry, our management team is well-equipped to steer ChicFound Emporium towards sustained growth and profitability. Our team’s expertise in retail operations, market trends, and customer service ensures that we deliver on our promise of quality and uniqueness, making us a favorite among shoppers in Morgan Hill, CA.

Financial Plan

To reach our growth goals, ChicFound Emporium requires $155,000 in funding. This investment will be allocated towards capital improvements, such as store setup and equipment, as well as operational expenses including inventory procurement, marketing, and staff salaries. Our financial strategy is designed to ensure a solid foundation for our business, supporting its expansion and contributing to its long-term success.

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 $1,731,317 $1,874,723 $2,030,006 $2,198,152 $2,380,226
Direct Expenses $513,528 $539,690 $567,185 $596,081 $626,448
Gross Profit $1,217,788 $1,335,032 $1,462,821 $1,602,071 $1,753,777
Gross Profit (%) 70.3% 71.2% 72.1% 72.9% 73.7%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,120,703 $1,235,001 $1,359,755 $1,495,879 $1,644,363
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
Interest Expense $15,500 $15,500 $15,500 $15,500 $15,500
Income Tax Expense $380,871 $420,875 $464,539 $512,182 $564,152
Net Income $707,332 $781,625 $862,716 $951,196 $1,047,710

 

II. Company Overview

At ChicFound Emporium, our shelves are filled with a wide range of products to cater to the varied tastes and needs of our customers. From stylish clothing that can give your wardrobe a fresh look, to furniture that adds a unique touch to your home, we have it all. Our store also offers a vast selection of books for the avid reader, alongside household items and electronics that are essential for every home. We pride ourselves on the quality and variety of our offerings, ensuring that there’s something for everyone at ChicFound Emporium.

Located in the heart of Morgan Hill, CA, ChicFound Emporium is perfectly positioned to serve the local community and its surrounding areas. Our store is not just a business; it’s a part of the local fabric, and we are committed to contributing positively to our neighborhood.

Our confidence in the success of ChicFound Emporium is rooted in several key factors. Our founder brings valuable experience from previously running a successful thrift store, ensuring that we have the knowledge and expertise to thrive in this industry. Moreover, we stand out from the competition by offering superior furniture and a diverse range of household items, setting us apart and drawing customers to our store.

Since our establishment on January 3, 2024, ChicFound Emporium has made significant strides as a C Corporation. We’ve accomplished key milestones that are critical to our brand’s identity and operational setup. Notably, we’ve meticulously designed our logo, developed our unique company name, and secured a prime location for our store. These achievements underscore our commitment to building a solid foundation for our business and ensuring its long-term success.

 

III. Industry Analysis

The Thrift Store industry in the United States is thriving, with an estimated market size of $17.5 billion in 2021. This market size is expected to continue growing at a steady pace, with forecasts predicting a 4.2% annual growth rate over the next five years. This growth can be attributed to increasing environmental awareness, a desire for unique and affordable clothing and home goods, and the rise of online thrift shopping platforms.

One of the key trends in the Thrift Store industry is the shift towards sustainable and ethical shopping practices. Consumers are becoming more conscious of the environmental impact of fast fashion and are turning to thrift stores as a more sustainable alternative. This trend bodes well for ChicFound Emporium, as their focus on offering high-quality, gently-used items aligns with the growing demand for eco-friendly shopping options. By tapping into this trend, ChicFound Emporium can attract a loyal customer base who values sustainability.

Another trend in the Thrift Store industry is the increasing popularity of vintage and retro fashion. As nostalgia continues to influence consumer preferences, thrift stores are seeing a surge in demand for unique vintage pieces. ChicFound Emporium can capitalize on this trend by curating a selection of one-of-a-kind vintage items that appeal to customers seeking a distinctive style. By staying ahead of industry trends and offering a diverse range of products, ChicFound Emporium has the opportunity to establish itself as a go-to destination for fashion-forward shoppers in Morgan Hill, CA.

 

IV. Customer Analysis

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

Target Customers

We will target local residents in Morgan Hill, CA, who are looking for affordable yet stylish clothing and household items. Many of these customers will be budget-conscious families and individuals who appreciate the value of second-hand goods. Our inventory will cater to a wide range of tastes and preferences, ensuring that there is something for everyone.

We will also engage young adults and college students who are interested in sustainable fashion and unique, vintage finds. This demographic will be particularly drawn to our curated selection of trendy and retro items. By offering a diverse array of products, we will appeal to those who seek individuality and eco-friendly shopping options.

Additionally, we will target environmentally conscious shoppers who prioritize reducing waste and supporting eco-friendly businesses. These customers will find value in our mission to promote sustainability through the resale of pre-loved items. Our commitment to environmental responsibility will resonate with this growing segment of the market.

We will also focus on attracting bargain hunters and deal seekers who enjoy the thrill of finding hidden treasures at unbeatable prices. Regular promotions and special sales events will keep these customers engaged and coming back for more. By creating a dynamic and ever-changing inventory, we will ensure that there is always something new and exciting to discover.

Customer Needs

ChicFound Emporium addresses the need for high-quality, affordable clothing and furniture, catering to budget-conscious residents seeking value for money. Customers appreciate the opportunity to purchase gently-used, stylish items at a fraction of the cost of new merchandise. This thrift store also fulfills the desire for unique, one-of-a-kind pieces that add character and individuality to wardrobes and homes.

Environmental sustainability is another significant need that ChicFound Emporium meets, by promoting the reuse and recycling of goods. Shoppers who are environmentally conscious can find satisfaction in extending the life cycle of products and reducing waste. Additionally, the store supports the local community by providing an accessible option for purchasing essential items, fostering a sense of connection and support.

Convenience and accessibility are key factors, as the store offers a well-organized and welcoming shopping environment. Customers can enjoy a seamless shopping experience with easily navigable displays and helpful staff on hand to assist with their needs. The store’s location also ensures that residents do not have to travel far to find quality thrift items, making it a convenient option for a diverse range of shoppers.

 

V. Competitive Analysis

Direct Competitors

ChicFound Emporium’s competitors include the following companies:

Goodwill of Silicon Valley

Goodwill of Silicon Valley offers a wide range of products including clothing, furniture, electronics, and household items. They also provide job training and employment services for the community. Their price points are generally low, making them accessible to a broad audience. Annual revenues are substantial, thanks to their extensive network and brand recognition. They have multiple locations, including a prominent store in Morgan Hill. They serve a diverse customer segment ranging from low-income families to eco-conscious shoppers. Goodwill’s key strengths include strong brand reputation and extensive community programs. However, their large-scale operations can sometimes lead to inconsistent product quality.

Maison A

Maison A specializes in curated, high-quality second-hand clothing and accessories. They also offer a selection of vintage and designer items. Prices at Maison A are higher compared to traditional thrift stores, catering to a more upscale clientele. Their revenues are driven by the high-margin nature of their curated collections. They operate from a single, boutique-style location in downtown Morgan Hill. Their primary customer segment includes fashion-forward individuals and vintage enthusiasts. Maison A’s key strengths are their unique product selection and personalized shopping experience. However, their higher prices can be a deterrent for budget-conscious shoppers.

Habitat For Humanity ReStore

Habitat For Humanity ReStore offers new and gently used furniture, appliances, home décor, and building materials. They support Habitat for Humanity’s mission by reselling donated goods. Their pricing is competitive, appealing to both individual shoppers and contractors. Revenues go towards funding Habitat for Humanity’s housing projects. ReStore has several locations, with the closest one to Morgan Hill situated in San Jose. They attract a wide customer base, including DIY enthusiasts and homeowners looking for affordable home improvement options. Key strengths of ReStore include their community impact and diverse product range. However, their focus on larger items may limit appeal to those looking for smaller, everyday goods.

Competitive Advantages

At ChicFound Emporium, we pride ourselves on offering a curated selection of high-quality furniture that surpasses what our competitors provide. Our collection includes unique and stylish pieces that cater to a wide range of tastes, ensuring that our customers can find exactly what they’re looking for. In addition to our superior furniture selection, we also feature a broad array of household items, from kitchenware to decorative pieces, making us a one-stop-shop for all home needs. This diverse product range not only attracts a varied clientele but also encourages repeat visits as customers discover new items with each visit.

Another competitive advantage we have is our commitment to exceptional customer service. Our knowledgeable and friendly staff are always available to assist customers, offering personalized recommendations and creating a welcoming shopping environment. Additionally, we emphasize sustainability by promoting second-hand goods, appealing to eco-conscious consumers. Our strategic location in Morgan Hill, CA, ensures convenience for local shoppers, further solidifying our position as a preferred destination for thrift shopping. By combining quality products with excellent service and a focus on sustainability, we create a shopping experience that sets us apart from the competition.

VI. Marketing Plan

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

Products, Services & Pricing

ChicFound Emporium offers a diverse range of products and services tailored to meet the needs of its customers. Clothing is a staple category, featuring gently used garments for men, women, and children. Shoppers can find everything from casual wear to business attire, with prices averaging around $10 to $30 per item, depending on the brand and condition.

Furniture is another key offering, including items such as sofas, chairs, tables, and dressers. These pieces are carefully selected to ensure quality and durability. Prices for furniture items range from $50 to $300, making it an affordable option for those looking to furnish their homes on a budget.

Books are available in a variety of genres, from fiction and non-fiction to children’s books and educational materials. The average price for books is around $2 to $5, providing an economical choice for avid readers and students alike.

Household items, including kitchenware, decorative pieces, and small appliances, are also part of the store’s inventory. These items are typically priced between $5 and $50, offering customers a wide range of affordable options to enhance their living spaces.

Electronics, such as used smartphones, tablets, and small home electronics, are available at competitive prices. The average cost for electronics ranges from $20 to $150, depending on the item’s brand, age, and condition. Each electronic item is tested to ensure it is in good working order before being placed on the shelves.

Promotions Plan

ChicFound Emporium expects to attract customers by employing a variety of promotional methods and tactics. We will leverage online marketing, including social media platforms such as Facebook, Instagram, and Twitter, to reach a broader audience and create engaging content that highlights our unique offerings. Regular posts, stories, and live sessions will be used to showcase new arrivals, special deals, and behind-the-scenes activities. Targeted advertisements on these platforms will further enhance our visibility among potential customers in Morgan Hill, CA.

In addition to social media, we will create a user-friendly website featuring an online store, blog, and customer testimonials. This site will serve as a digital hub where customers can browse and purchase items, read about the latest trends in thrift shopping, and leave reviews. Search engine optimization (SEO) techniques will be implemented to ensure that ChicFound Emporium appears prominently in search results, driving organic traffic to our website.

Email marketing campaigns will be another critical component of our promotional strategy. We will build a mailing list by encouraging visitors to sign up for newsletters on our website and in-store. These newsletters will include exclusive offers, updates on new merchandise, and invitations to special events. Personalized emails will help nurture relationships with our customers and keep them informed about our latest offerings.

To further increase our local presence, we will participate in community events and collaborate with local influencers and bloggers. By sponsoring local charity events, hosting pop-up shops, and participating in farmers’ markets, we will create opportunities for face-to-face interactions and raise awareness about our store. Collaborations with influencers who share our passion for thrift shopping will amplify our reach and credibility.

We will also employ traditional marketing methods, such as distributing flyers, brochures, and business cards in strategic locations around Morgan Hill. These materials will be designed to capture attention and provide essential information about our store and its unique value proposition. Additionally, we will consider advertising in local newspapers, magazines, and radio stations to reach audiences who may not be as active online.

To enhance customer loyalty and encourage repeat visits, we will introduce a rewards program. Customers will earn points for every purchase, which can be redeemed for discounts or exclusive merchandise. Special promotions, such as flash sales and limited-time offers, will create a sense of urgency and excitement, driving more foot traffic to our store.

By employing these diverse promotional methods and tactics, ChicFound Emporium aims to create a strong brand presence, attract a loyal customer base, and establish itself as a beloved thrift shopping destination in Morgan Hill, CA.

 

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

  • Inventory Management: Regularly sort, categorize, and price incoming thrift items. Maintain an organized and easily navigable inventory system.
  • Customer Service: Provide exceptional customer service by assisting customers with finding items, answering questions, and handling returns or exchanges efficiently.
  • Store Presentation: Ensure the store is clean, organized, and visually appealing. Regularly update displays to highlight new arrivals and seasonal items.
  • Sales Transactions: Operate the cash register, process sales, and manage cash flow. Provide accurate and efficient checkout experiences for customers.
  • Marketing and Promotions: Develop and execute marketing strategies to attract customers, such as social media campaigns, email newsletters, and in-store promotions.
  • Donor Relations: Foster relationships with donors by providing convenient donation drop-off options and acknowledging their contributions. Organize events or drives to encourage donations.
  • Staff Management: Train, schedule, and oversee staff to ensure smooth daily operations. Encourage a positive and productive work environment.
  • Financial Management: Monitor daily sales, manage expenses, and maintain financial records. Perform regular financial analysis to ensure profitability.
  • Community Engagement: Build strong relationships with the local community through events, partnerships, and collaborations with other local businesses and organizations.
  • Compliance and Safety: Ensure the store complies with all local regulations and safety standards. Regularly inspect the premises to identify and address any potential hazards.
  • Technology Utilization: Implement and maintain point-of-sale (POS) systems, inventory management software, and other technologies to streamline operations.
  • Feedback and Improvement: Collect customer feedback and regularly review operations to identify areas for improvement. Implement changes to enhance the customer experience and operational efficiency.

Milestones

ChicFound Emporium 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 retail space in Morgan Hill, CA, that aligns with the target market demographics.
  • Obtain Necessary Permits and Licenses: Complete all legal requirements including business licenses, resale permits, and health and safety certifications to operate legally and avoid any shutdown risks.
  • Store Setup and Merchandise Sourcing: Design and set up the store layout, and establish reliable sources for high-quality, low-cost merchandise to ensure a diverse and appealing inventory.
  • Hire and Train Staff: Recruit a team of knowledgeable and customer-friendly staff and provide comprehensive training to ensure excellent customer service and operational efficiency.
  • Launch the Thrift Store: Officially open ChicFound Emporium with a grand opening event to generate buzz and attract initial customers.
  • Implement Robust Inventory Management System: Deploy an effective inventory management system to track stock levels, sales, and reorder points to prevent stockouts and overstocking.
  • Marketing and Community Engagement: Develop and execute a marketing strategy that includes social media, local advertising, and community events to build brand awareness and customer loyalty.
  • Achieve $15,000/Month in Revenue: Focus on reaching a sustainable revenue target of $15,000 per month through effective sales strategies, promotions, and customer retention programs.
  • Customer Feedback and Adaptation: Regularly gather and analyze customer feedback to make necessary adjustments to products, services, and store operations to enhance customer satisfaction.
  • Financial Monitoring and Adjustment: Continuously monitor financial performance, manage expenses, and adjust the business model as needed to ensure profitability and long-term viability.

 

VIII. Management Team

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

Management Team Members

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

Everly Thompson, CEO

Everly Thompson has a history of success and has successfully run a thrift store in the past. With a keen eye for identifying market trends and a deep understanding of retail operations, Everly has transformed previously struggling stores into thriving businesses. Her hands-on approach and customer-centric mindset ensure that ChicFound Emporium remains a favorite destination for shoppers seeking unique and high-quality items. Everly’s proven track record in the thrift store industry positions her well to lead ChicFound Emporium towards sustained growth and profitability.

 

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 $1,731,317 $1,874,723 $2,030,006 $2,198,152 $2,380,226
Direct Expenses $513,528 $539,690 $567,185 $596,081 $626,448
Gross Profit $1,217,788 $1,335,032 $1,462,821 $1,602,071 $1,753,777
Gross Profit (%) 70.3% 71.2% 72.1% 72.9% 73.7%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,120,703 $1,235,001 $1,359,755 $1,495,879 $1,644,363
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
Interest Expense $15,500 $15,500 $15,500 $15,500 $15,500
Income Tax Expense $380,871 $420,875 $464,539 $512,182 $564,152
Net Income $707,332 $781,625 $862,716 $951,196 $1,047,710

Funding Requirements/Use of Funds

To accomplish our growth goals, ChicFound Emporium needs $155,000 in funding. Key uses of this funding will be as follows:

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

Financial Projections

financial projection thrift store business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $1,731,317 $1,874,723 $2,030,006 $2,198,152 $2,380,226
Total Revenues $1,731,317 $1,874,723 $2,030,006 $2,198,152 $2,380,226
Direct Costs
Direct Costs $513,528 $539,690 $567,185 $596,081 $626,448
Total Direct Costs $513,528 $539,690 $567,185 $596,081 $626,448
GROSS PROFIT $1,217,788 $1,335,032 $1,462,821 $1,602,071 $1,753,777
GROSS PROFIT % 70.3% 71.2% 72.1% 72.9% 73.7%
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 $1,120,703 $1,235,001 $1,359,755 $1,495,879 $1,644,363
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
EBIT $1,103,703 $1,218,001 $1,342,755 $1,478,879 $1,627,363
Interest Expense $15,500 $15,500 $15,500 $15,500 $15,500
PRETAX INCOME $1,088,203 $1,202,501 $1,327,255 $1,463,379 $1,611,863
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,088,203 $1,202,501 $1,327,255 $1,463,379 $1,611,863
Income Tax Expense $380,871 $420,875 $464,539 $512,182 $564,152
NET INCOME $707,332 $781,625 $862,716 $951,196 $1,047,710
Net Profit Margin (%) 40.9% 41.7% 42.5% 43.3% 44%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $697,498 $1,486,284 $2,355,261 $3,316,214 $4,213,551
Other Current Assets $148,610 $160,919 $174,248 $183,179 $198,352
Total Current Assets $846,108 $1,647,203 $2,529,509 $3,499,393 $4,411,903
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $85,000 $85,000 $85,000 $85,000 $85,000
Accum Depreciation $17,000 $34,000 $51,000 $68,000 $85,000
Net fixed assets $68,000 $51,000 $34,000 $17,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $914,108 $1,698,203 $2,563,509 $3,516,393 $4,411,903
LIABILITIES & EQUITY
Current Liabilities $51,776 $54,245 $56,835 $58,522 $61,321
Debt outstanding $155,000 $155,000 $155,000 $155,000 $0
Total Liabilities $206,776 $209,245 $211,835 $213,522 $61,321
Share Capital $0 $0 $0 $0 $0
Retained earnings $707,332 $1,488,958 $2,351,674 $3,302,870 $4,350,581
Total Equity $707,332 $1,488,958 $2,351,674 $3,302,870 $4,350,581
TOTAL LIABILITIES & EQUITY $914,108 $1,698,203 $2,563,509 $3,516,393 $4,411,903

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $707,332 $781,625 $862,716 $951,196 $1,047,710
Change in Working Capital ($96,833) ($9,840) ($10,739) ($7,243) ($12,373)
Plus Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $627,498 $788,785 $868,976 $960,953 $1,052,337
CASH FLOW FROM INVESTMENTS
Fixed Assets ($85,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($85,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $155,000 $0 $0 $0 ($155,000)
Net Cash Flow from Financing $155,000 $0 $0 $0 ($155,000)
Net Cash Flow $697,498 $788,785 $868,976 $960,953 $897,337
Cash at Beginning of Period $0 $697,498 $1,486,284 $2,355,261 $3,316,214
$697,498 $1,486,284 $2,355,261 $3,316,214 $4,213,551

 

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!