Fraud Blocker

Bike Shop Business Plan Template

Written by Dave Lavinsky

Bike Shop Business Plan Template
Table of Contents
Table of Contents

Bike Shop Business Plan

Below is our bike shop business plan template and sample plan created using our ai business plan generator.

I. Executive Summary

Company Overview

At PedalPulse Bikes, we’re the newest addition to the Phoenix, AZ cycling community, offering a comprehensive solution for all cycling needs in a market previously lacking high-quality bike shops. Our store features an extensive selection of bicycles for various riding preferences, alongside a wide array of cycling accessories, parts, and stylish apparel. We understand the importance of bike maintenance for peak performance, so we also provide expert repair and maintenance services. Located in the heart of Phoenix, our shop is ideally positioned to serve local cycling enthusiasts with our exceptional products and services, making us the go-to destination for all things cycling in the city.

Success Factors

Our confidence in PedalPulse Bikes’ future is founded on our founder’s previous success in the bike shop industry, a comprehensive understanding of our customers’ needs, and a unique market position that allows us to offer a one-stop-shop experience. Since our establishment as an S Corporation on January 7, 2024, we have developed a distinctive company name, logo, and secured a prime location for our shop. These accomplishments signify the first steps towards becoming a key player in the Phoenix cycling community.

Industry Analysis

The Bike Shop industry in the United States, valued at over $6 billion in 2020, is on an upward trajectory with a projected annual growth rate of 3.5% through 2026. This growth is fueled by increasing interest in cycling for recreation and as an eco-friendly transportation option. PedalPulse Bikes is poised to capitalize on two significant trends: the rising popularity of e-bikes and the shift towards online sales and rentals. With an array of e-bikes and a strong online presence, we are well-equipped to meet the evolving demands of the market and outperform competitors.

Customer Analysis

Our target market includes local residents who are outdoor enthusiasts and avid cyclists, tourists looking for unique ways to explore Phoenix, families seeking outdoor activities, and fitness enthusiasts desiring alternatives to traditional gyms. We aim to cater to these diverse groups with our wide range of products and services, including bike rentals and guided tours for tourists, family-friendly events, and fitness programs. Additionally, we plan to partner with local businesses to promote employee wellness through cycling, thereby broadening our customer base and community engagement.

Competitive Analysis

Our main competitors are Urban Electrica E-Bikes, Protourfittings, and Rogue Electric Cyclery, each specializing in different segments of the cycling market. Despite their strengths, these competitors have limitations such as high price points, limited geographic reach, or smaller store footprints, which constrain their customer experience. PedalPulse Bikes distinguishes itself by offering a comprehensive range of products and services, expert staff, and a commitment to customer satisfaction that extends beyond the initial purchase. Our focus on community engagement and a holistic cycling experience gives us a competitive edge in the Phoenix market.

Marketing Plan

PedalPulse Bikes boasts a diverse selection of bicycles, accessories, parts, and apparel, with prices ranging to accommodate various customer needs. Our services include expert repair and maintenance, ensuring cyclists enjoy optimal bike performance. Our promotional strategy integrates online marketing, social media, email newsletters, community involvement, and in-store promotions to attract and retain customers. We emphasize search engine optimization, targeted online advertising, engaging social media content, and community events to build our brand and foster a strong cycling community in Phoenix. Additionally, positive customer reviews and testimonials enhance our reputation and attract new clients.

Operations Plan

Our operational blueprint encompasses daily tasks such as opening the shop, inventory management, customer service, sales processing, and maintenance services. We prioritize a clean, organized store environment and efficient, friendly service to ensure customer satisfaction. Key milestones include securing a prime location, obtaining necessary permits, sourcing quality inventory, hiring skilled staff, and successfully launching our shop with targeted marketing campaigns. We aim to reach $15,000/month in revenue within the first 24 months, focusing on optimizing operations, customer feedback, and financial performance to secure our position in the market.

Management Team

Under the leadership of Xavier Ramos, our CEO with a proven track record in the cycling industry, PedalPulse Bikes boasts a management team equipped to steer the company towards success. Xavier’s deep understanding of the market, strategic vision, and commitment to excellence ensure that we can navigate the competitive landscape effectively and achieve our business objectives.

Financial Plan

To achieve our growth objectives, PedalPulse Bikes requires $302,000 in funding. This investment will be allocated towards capital investments such as location buildout and equipment purchase, as well as non-capital investments including working capital and initial marketing efforts. With careful financial planning and strategic investment, we are poised to establish PedalPulse Bikes as a leading cycling destination in Phoenix, AZ.

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 $2,411,478 $2,611,221 $2,827,509 $3,061,712 $3,315,315
Direct Expenses $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,311,059 $1,454,741 $1,612,111 $1,784,396 $1,972,925
Gross Profit (%) 54.4% 55.7% 57% 58.3% 59.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,213,973 $1,354,710 $1,509,046 $1,678,203 $1,863,510
Depreciation $37,000 $37,000 $37,000 $37,000 $37,000
Amortization $0 $0 $0 $0 $0
Interest Expense $30,200 $30,200 $30,200 $30,200 $30,200
Income Tax Expense $401,370 $450,628 $504,646 $563,851 $628,708
Net Income $745,403 $836,881 $937,200 $1,047,152 $1,167,601

 

II. Company Overview

PedalPulse Bikes is the newest bike shop in Phoenix, AZ, dedicated to serving the cycling community of our vibrant city. As a local business, we’re proud to fill the void in the market with our high-quality offerings and services. With no other high-quality local bike shops in the area, we’re here to meet the demand for premium cycling products and exceptional customer care.

At PedalPulse Bikes, our customers can explore an extensive range of bicycles suited for different types of riders, alongside a comprehensive selection of cycling accessories, parts, and components to enhance their biking experience. We also offer stylish and functional cycling apparel to ensure our customers ride in comfort and style. Recognizing the importance of maintaining the peak performance of your bike, we provide expert repair and maintenance services, ensuring every bicycle leaves our shop in optimal condition.

Located in the heart of Phoenix, AZ, PedalPulse Bikes is perfectly positioned to serve the local cycling community. Our presence in Phoenix allows us to be accessible and committed to supporting our fellow cycling enthusiasts with unparalleled products and services.

Our confidence in PedalPulse Bikes’ success stems from several key factors. Our founder brings invaluable experience from running a successful bike shop, ensuring we understand the needs of our customers and the intricacies of the cycling industry. Additionally, our comprehensive approach to offering everything cyclists need for purchase, maintenance, and enjoyment of their bicycles sets us apart from the competition. This holistic approach is what makes us uniquely qualified to serve our community.

Since our inception on January 7, 2024, PedalPulse Bikes has achieved significant milestones as an S Corporation. We’ve successfully developed our company name, designed a distinctive logo, and secured a great location for our shop. These accomplishments mark the beginning of our journey to become a cornerstone in the Phoenix cycling community.

 

III. Industry Analysis

The Bike Shop industry in the United States is a thriving market that continues to grow year over year. In 2020, the industry was estimated to be worth over $6 billion, with an expected annual growth rate of 3.5% from 2021 to 2026. This growth is driven by an increasing interest in cycling as a recreational activity, as well as a growing awareness of the environmental benefits of biking as a mode of transportation.

One trend in the Bike Shop industry that bodes well for PedalPulse Bikes is the rise of e-bikes. Electric bicycles have been gaining popularity in recent years, with sales increasing by 144% in 2020 alone. This trend is expected to continue as more people look for eco-friendly transportation options that also provide a bit of a boost when needed. PedalPulse Bikes can capitalize on this trend by offering a variety of e-bikes in their inventory.

Another trend in the Bike Shop industry is the shift towards online sales and rentals. With the rise of e-commerce and the convenience of online shopping, many bike shops are expanding their digital presence to reach a wider customer base. PedalPulse Bikes can take advantage of this trend by offering online sales and rentals, as well as providing exceptional customer service both in-store and online. By staying ahead of industry trends and providing top-notch service, PedalPulse Bikes is well-positioned for success in the competitive Bike Shop market.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who are outdoor enthusiasts and avid cyclists. These individuals are likely to be health-conscious and environmentally aware, seeking sustainable modes of transportation. Our products and services will be tailored to meet their needs for both recreational and commuter biking.

We will also focus on tourists visiting Phoenix, AZ, who are interested in exploring the city and its surrounding areas on two wheels. Offering rental bikes and guided tours will appeal to this segment, enhancing their travel experience. This approach will help us capitalize on the city’s growing tourism industry.

Additionally, we will target families looking for fun and engaging outdoor activities. By providing a range of bikes suitable for all ages and skill levels, we will encourage family bonding and active lifestyles. Our family-friendly services and community events will foster a welcoming atmosphere for this segment.

We will also cater to fitness enthusiasts seeking an alternative to traditional gyms. With a selection of high-performance bikes and accessories, along with specialized fitness programs and workshops, we will support their fitness goals. This segment will benefit from the health and wellness focus of our offerings.

Furthermore, we will reach out to local businesses interested in promoting employee wellness through corporate biking programs. By partnering with companies to offer bike leasing and maintenance services, we will contribute to a healthier and more productive workforce. This strategy will enhance our presence in the corporate sector.

Customer Needs

PedalPulse Bikes caters to the needs of cyclists of all levels by offering a diverse range of bikes, from entry-level models to high-performance options. Customers can expect expert guidance in selecting the right bike for their specific needs, whether they are beginners or seasoned cyclists. Additionally, the shop stocks a wide variety of accessories and gear to enhance the riding experience.

For those who require maintenance and repairs, PedalPulse Bikes provides professional servicing to ensure bikes are always in top condition. The shop also offers custom bike fitting services to optimize comfort and performance, meeting the unique anatomical needs of each rider. In addition, educational workshops and group rides foster a sense of community and support continuous learning among cyclists.

PedalPulse Bikes meets the need for convenience by offering online shopping options and home delivery services, making it easier for customers to access products and services. The shop’s knowledgeable staff are always available to provide personalized advice and recommendations, ensuring that every customer feels supported. Furthermore, PedalPulse Bikes commits to sustainability by promoting eco-friendly products and practices.

 

V. Competitive Analysis

Direct Competitors

PedalPulse Bikes’s competitors include the following companies:

Urban Electrica E-Bikes

Urban Electrica E-Bikes specializes in electric bicycles, offering a variety of models including city bikes, mountain bikes, and commuter bikes. Their price points range from $1,000 to $5,000 depending on the model and features. Urban Electrica E-Bikes generates an estimated annual revenue of $2 million. They are located in downtown Phoenix and serve customers primarily in the Phoenix metropolitan area. Their customer segments include urban commuters, eco-conscious consumers, and cycling enthusiasts. A key strength is their focus on high-quality electric bikes with cutting-edge technology. A weakness is their higher price range, which may limit accessibility to budget-conscious consumers.

Protourfittings

Protourfittings offers a wide range of bicycles including road bikes, mountain bikes, and hybrid bikes. Their services include professional bike fitting, custom bike builds, and repair services. Price points for bikes range from $500 to $7,000. Protourfittings’s annual revenue is approximately $1.5 million. They have a primary location in Scottsdale, AZ, and serve customers throughout the Phoenix metro area. Their customer segments include professional cyclists, fitness enthusiasts, and recreational riders. A key strength is their expertise in bike fitting and custom builds. A weakness is their limited geographic reach, primarily serving only the Phoenix metro area.

Rogue Electric Cyclery

Rogue Electric Cyclery specializes in electric bikes, offering models for various uses such as commuting, off-road adventures, and leisure riding. Their price points typically range from $1,200 to $4,500. Rogue Electric Cyclery’s annual revenue is estimated to be around $1.8 million. They are located in Tempe, AZ, and cater to customers in the greater Phoenix area and surrounding suburbs. Their customer segments include tech-savvy cyclists, eco-friendly riders, and outdoor adventurers. A key strength is their diverse range of electric bike models catering to different needs. A weakness is their relatively smaller store footprint, which may limit in-store customer experience.

Competitive Advantages

At PedalPulse Bikes, we pride ourselves on providing a comprehensive and seamless experience for our customers, setting us apart from the competition. By offering a one-stop-shop for everything related to bicycles, we ensure that our customers can find all they need under one roof. From purchasing high-quality bikes to availing top-notch maintenance services and accessing an array of cycling accessories, we cater to all aspects of the cycling journey. Our knowledgeable staff is always on hand to offer expert advice and personalized recommendations, making sure that each customer finds a bike that perfectly fits their needs and preferences.

Additionally, our commitment to customer satisfaction extends beyond the initial purchase. We offer ongoing maintenance services, including tune-ups, repairs, and customizations, ensuring that our customers’ bikes remain in optimal condition. We also foster a vibrant cycling community by organizing events, group rides, and workshops, which not only enhance our customers’ enjoyment of their bikes but also build lasting relationships. By focusing on these comprehensive services and community engagement, PedalPulse Bikes establishes a strong competitive advantage, making us the preferred choice for cyclists in Phoenix.

VI. Marketing Plan

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

Products, Services & Pricing

PedalPulse Bikes offers a variety of bicycles catering to different types of cyclists, such as mountain bikes, road bikes, hybrid bikes, and electric bikes. The average price for these bicycles ranges from $300 to $2,500, depending on the model and specific features.

To complement the bike selection, PedalPulse Bikes provides an extensive range of cycling accessories. Customers can find items such as helmets, lights, locks, and hydration packs. These accessories typically range in price from $20 to $150.

In addition to bikes and accessories, PedalPulse Bikes stocks a comprehensive selection of parts and components. This includes essential items like tires, tubes, chains, and brakes. Prices for parts and components vary widely, generally ranging from $10 to $200.

Cyclists can also find a variety of cycling apparel at PedalPulse Bikes. The shop offers clothing such as jerseys, shorts, gloves, and shoes, designed to enhance comfort and performance. The average price for cycling apparel ranges from $30 to $200.

Moreover, PedalPulse Bikes provides repair and maintenance services to ensure that bikes remain in optimal condition. Services include basic tune-ups, brake adjustments, and complete overhauls. The cost for these services ranges from $50 to $150, depending on the extent of the work required.

Promotions Plan

At PedalPulse Bikes, we leverage a variety of promotional methods to attract customers and build our brand in Phoenix, AZ. Our approach includes online marketing, social media engagement, email newsletters, community involvement, and in-store promotions to create a comprehensive strategy that reaches our target audience effectively.

Firstly, we invest heavily in online marketing. Our website is optimized for search engines (SEO) to ensure potential customers find us easily when searching for bike shops in Phoenix. We also use pay-per-click (PPC) advertising on platforms like Google Ads to target specific keywords related to biking and cycling products. Additionally, we maintain a strong presence on social media platforms such as Facebook, Instagram, and Twitter. Regular posts, engaging content, and interactive campaigns help us connect with our community and keep them informed about new products, events, and promotions.

We also send out monthly email newsletters to our subscribers. These newsletters offer exclusive deals, announce upcoming events, and share useful biking tips and news. This helps us maintain a direct line of communication with our customers and keeps them engaged with our brand.

Community involvement is another key aspect of our promotional strategy. We sponsor local biking events, participate in community fairs, and collaborate with local cycling clubs. These activities help us build strong relationships within the community and increase our visibility.

In-store promotions play a significant role in attracting customers to our physical location. We offer seasonal discounts, loyalty programs, and special promotions for new customers. Hosting free bike maintenance workshops and demo days where customers can try out new bikes also draws in potential buyers.

Additionally, we encourage customer reviews and testimonials on platforms like Yelp and Google Reviews. Positive feedback from satisfied customers helps build our reputation and attracts new clients.

By combining these promotional methods, PedalPulse Bikes creates a robust marketing strategy that not only attracts new customers but also fosters loyalty and community engagement.

 

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 PedalPulse Bikes, there are several key day-to-day operational processes that we will perform:

  • Open the shop on time and ensure that all areas are clean and well-organized.
  • Perform daily inventory checks to ensure that all bike models, accessories, and parts are adequately stocked.
  • Greet customers warmly and provide them with personalized assistance to meet their needs.
  • Conduct bike fittings to ensure customers find the perfect bike for their body type and riding style.
  • Provide test rides so customers can experience different bike models before making a purchase.
  • Handle sales transactions efficiently, including cash, card, and digital payments.
  • Offer repair and maintenance services, including minor repairs and tune-ups.
  • Schedule appointments for more extensive repairs or custom bike builds.
  • Maintain a clean and organized workshop to ensure efficient repair and assembly processes.
  • Track and order inventory as needed to avoid stockouts and overstock situations.
  • Update the shop’s website and social media channels with new arrivals, promotions, and events.
  • Respond promptly to customer inquiries via phone, email, and social media.
  • Conduct daily financial reconciliations to track sales, expenses, and profits.
  • Train staff on product knowledge, sales techniques, and customer service best practices.
  • Monitor customer feedback and address any issues or complaints promptly to ensure customer satisfaction.
  • Collaborate with local cycling clubs and organizations to build community relationships and drive foot traffic.
  • Stay updated on industry trends and new products to offer the latest and best options to customers.
  • Plan and host in-store events, such as bike maintenance workshops and group rides, to engage with the community.
  • Ensure all safety protocols are followed to provide a safe environment for both staff and customers.

Milestones

PedalPulse Bikes 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-visibility, easily accessible location in Phoenix, AZ, with sufficient space for bike displays, repairs, and storage.
  • Obtain Necessary Permits and Licenses: Ensure all local business permits and licenses are acquired to legally operate the bike shop.
  • Source Quality Inventory: Establish relationships with reputable bike manufacturers and suppliers to stock a diverse range of bicycles, parts, and accessories.
  • Hire and Train Staff: Recruit skilled staff for sales, customer service, and bike repairs. Provide comprehensive training to ensure high service standards.
  • Launch Our Bike Shop: Officially open the bike shop with a grand opening event to attract initial customer interest and generate buzz.
  • Implement Marketing Campaigns: Develop and execute targeted marketing campaigns, both online and offline, to raise awareness and drive foot traffic to the shop.
  • Offer Value-Added Services: Introduce additional services such as bike rentals, repair workshops, and group rides to enhance customer engagement and loyalty.
  • Establish an Online Presence: Create a user-friendly website and active social media profiles to reach a broader audience and facilitate online sales and bookings.
  • Monitor and Optimize Operations: Regularly assess business operations, customer feedback, and financial performance to identify areas for improvement and ensure operational efficiency.
  • Achieve $15,000/Month in Revenue: Implement strategies to steadily increase monthly revenue, aiming to reach the $15,000 mark within the first 24 months of operation.

 

VIII. Management Team

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

Management Team Members

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

Xavier Ramos, CEO

Xavier Ramos has a history of success and has successfully run a bike shop business in the past. With a deep understanding of the cycling industry and a proven track record in business management, Xavier brings invaluable expertise to PedalPulse Bikes. His leadership skills and strategic vision are crucial in navigating the competitive landscape of the bike market and driving the company towards lasting success.

 

 

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 $2,411,478 $2,611,221 $2,827,509 $3,061,712 $3,315,315
Direct Expenses $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,311,059 $1,454,741 $1,612,111 $1,784,396 $1,972,925
Gross Profit (%) 54.4% 55.7% 57% 58.3% 59.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,213,973 $1,354,710 $1,509,046 $1,678,203 $1,863,510
Depreciation $37,000 $37,000 $37,000 $37,000 $37,000
Amortization $0 $0 $0 $0 $0
Interest Expense $30,200 $30,200 $30,200 $30,200 $30,200
Income Tax Expense $401,370 $450,628 $504,646 $563,851 $628,708
Net Income $745,403 $836,881 $937,200 $1,047,152 $1,167,601

Funding Requirements/Use of Funds

To accomplish our growth goals, PedalPulse Bikes needs $302,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $100,000
Furniture $10,000
Equipment $50,000
Machines $20,000
Computers $5,000
Non Capital Investments
Working Capital $50,000
Initial Rent/Lease $10,000
Staff Salaries (First 3 Months) $30,000
Initial Marketing and Advertising $20,000
Supplies $5,000
Insurance $2,000

Financial Projections

financial projection bike shop business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,411,478 $2,611,221 $2,827,509 $3,061,712 $3,315,315
Total Revenues $2,411,478 $2,611,221 $2,827,509 $3,061,712 $3,315,315
Direct Costs
Direct Costs $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Total Direct Costs $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
GROSS PROFIT $1,311,059 $1,454,741 $1,612,111 $1,784,396 $1,972,925
GROSS PROFIT % 54.4% 55.7% 57% 58.3% 59.5%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,213,973 $1,354,710 $1,509,046 $1,678,203 $1,863,510
Depreciation $37,000 $37,000 $37,000 $37,000 $37,000
Amortization $0 $0 $0 $0 $0
EBIT $1,176,973 $1,317,710 $1,472,046 $1,641,203 $1,826,510
Interest Expense $30,200 $30,200 $30,200 $30,200 $30,200
PRETAX INCOME $1,146,773 $1,287,510 $1,441,846 $1,611,003 $1,796,310
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,146,773 $1,287,510 $1,441,846 $1,611,003 $1,796,310
Income Tax Expense $401,370 $450,628 $504,646 $563,851 $628,708
NET INCOME $745,403 $836,881 $937,200 $1,047,152 $1,167,601
Net Profit Margin (%) 30.9% 32% 33.1% 34.2% 35.2%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $794,009 $1,655,753 $2,616,645 $3,691,786 $4,578,946
Other Current Assets $206,992 $224,137 $242,703 $255,142 $276,276
Total Current Assets $1,001,001 $1,879,890 $2,859,348 $3,946,929 $4,855,222
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $185,000 $185,000 $185,000 $185,000 $185,000
Accum Depreciation $37,000 $74,000 $111,000 $148,000 $185,000
Net fixed assets $148,000 $111,000 $74,000 $37,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,149,001 $1,990,890 $2,933,348 $3,983,929 $4,855,222
LIABILITIES & EQUITY
Current Liabilities $101,598 $106,606 $111,863 $115,292 $120,983
Debt outstanding $302,000 $302,000 $302,000 $302,000 $0
Total Liabilities $403,598 $408,606 $413,863 $417,292 $120,983
Share Capital $0 $0 $0 $0 $0
Retained earnings $745,403 $1,582,284 $2,519,484 $3,566,637 $4,734,238
Total Equity $745,403 $1,582,284 $2,519,484 $3,566,637 $4,734,238
TOTAL LIABILITIES & EQUITY $1,149,001 $1,990,890 $2,933,348 $3,983,929 $4,855,222

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $745,403 $836,881 $937,200 $1,047,152 $1,167,601
Change in Working Capital ($105,393) ($12,137) ($13,307) ($9,010) ($15,442)
Plus Depreciation $37,000 $37,000 $37,000 $37,000 $37,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $677,009 $861,743 $960,892 $1,075,141 $1,189,159
CASH FLOW FROM INVESTMENTS
Fixed Assets ($185,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($185,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $302,000 $0 $0 $0 ($302,000)
Net Cash Flow from Financing $302,000 $0 $0 $0 ($302,000)
Net Cash Flow $794,009 $861,743 $960,892 $1,075,141 $887,159
Cash at Beginning of Period $0 $794,009 $1,655,753 $2,616,645 $3,691,786
$794,009 $1,655,753 $2,616,645 $3,691,786 $4,578,946

 

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!