Fraud Blocker

Spa Business Plan Template

Written by Dave Lavinsky

Spa Business Plan Template
Table of Contents
Table of Contents

Spa Business Plan

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

I. Executive Summary

Company Overview

SereneElegance Wellness Spa is a new beacon of relaxation and rejuvenation in DeKalb, IL, poised to become the premier local spa destination. We offer a luxurious escape with services designed to promote relaxation, beauty, and well-being. Our offerings include soothing massages, revitalizing facial treatments, detoxifying body treatments, and comprehensive nail services. With a strategic location in DeKalb, IL, we are dedicated to serving our community by providing an exceptional spa experience that fills the void of high-quality local spa experiences. Our goal is to enrich the lives of our clients through unparalleled spa treatments in a serene environment.

Success Factors

Our confidence in becoming the leading spa destination in DeKalb is underpinned by our founder’s valuable industry experience and a passion for customer satisfaction. SereneElegance Wellness Spa distinguishes itself by offering a more comprehensive and luxurious experience than our competitors. Since our inception, we have developed a memorable brand, strategically chosen our location for accessibility, and laid a solid foundation for success. These accomplishments, alongside our commitment to creating a tranquil atmosphere, position us to thrive as we aim to enrich the lives of our community members through unmatched spa experiences.

Industry Analysis

The Spa industry in the United States is flourishing, with a market size of $18.3 billion in 2021 and an expected growth to $22.8 billion by 2025. This growth is driven by an increasing consumer focus on health and wellness, alongside a demand for natural and organic products. SereneElegance Wellness Spa is perfectly positioned to capitalize on these trends by offering a range of well-being services and organic skincare products. Our focus on promoting overall wellness and relaxation aligns with the shifting consumer preferences towards sustainable and holistic health practices, setting us apart in a booming industry.

Customer Analysis

Our target market includes a broad demographic of local residents, university students, health-conscious individuals, and tourists seeking premium wellness experiences. We recognize the growing awareness of self-care and mental health, making our comprehensive range of stress-relieving and wellness-enhancing services appealing to working professionals, stay-at-home parents, retirees, and students from the nearby Northern Illinois University. By offering tailored packages, special discounts for students, and collaborating with local businesses, we aim to create a loyal customer base and cater to the wellness needs of the DeKalb community.

Competitive Analysis

Our top competitors include The Therapeutic Massage Center, Dolce Vita Salon & Day Spa, and Dana’s Day Spa. While these establishments offer various services, SereneElegance Wellness Spa sets itself apart by providing a more comprehensive and luxurious experience, focusing on holistic well-being. Our state-of-the-art facilities, highly trained staff, and serene atmosphere enhance our competitive edge, making us the premier choice for clients seeking a unique and rejuvenating spa experience in the region.

Marketing Plan

SereneElegance Wellness Spa offers a diverse range of services and products, from various types of massages and facial treatments to body treatments and spa products, with prices reflecting the quality and comprehensiveness of our offerings. Our marketing strategy focuses on digital avenues, such as a user-friendly website, search engine optimization, and active social media engagement, complemented by email marketing, local collaborations, and traditional marketing methods. We aim to build strong community ties and customer loyalty through special promotions, open house events, and a loyalty program, ensuring we attract and retain a broad customer base in DeKalb.

Operations Plan

Our operations plan encompasses efficient customer reservation and scheduling, a welcoming reception, exceptional service delivery, and stringent sanitation and hygiene practices. We prioritize inventory management, staff management, and continuous improvement based on customer feedback. Marketing and financial management are integral to our day-to-day operations, supported by compliance with regulations and safety protocols. Key milestones include securing a prime location, meeting legal requirements, launching successfully, and achieving our revenue goals, all aimed at establishing SereneElegance Wellness Spa as a leading wellness destination.

Management Team

Under the leadership of Axel Johnson, our President with extensive spa management experience, the SereneElegance Wellness Spa management team is equipped to steer the company towards success. Axel’s proven track record, strategic vision, and commitment to customer satisfaction form the backbone of our operations. His hands-on approach and dedication to excellence ensure that we deliver on our promise to provide an unmatched spa experience to our clients.

Financial Plan

To achieve our growth goals, SereneElegance Wellness Spa requires $262,000 in funding. This investment will be allocated to capital investments such as location buildout, equipment, and furniture, as well as non-capital investments including working capital, initial marketing, and staff salaries. With this financial plan, we aim to establish a strong foundation for our spa, ensuring we can offer the highest quality services and achieve a leading position in the wellness industry.

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 $1,409,787 $1,526,560 $1,653,005 $1,789,924 $1,938,184
Direct Expenses $550,209 $578,240 $607,698 $638,658 $671,194
Gross Profit $859,577 $948,320 $1,045,306 $1,151,266 $1,266,989
Gross Profit (%) 61% 62.1% 63.2% 64.3% 65.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
Interest Expense $0 $0 $0 $0 $0
Income Tax Expense $0 $0 $0 $0 $0
Net Income $762,492 $848,289 $942,241 $1,045,073 $1,157,574

 

II. Company Overview

SereneElegance Wellness Spa is a beacon of relaxation and rejuvenation nestled in the heart of DeKalb, IL. As a new establishment in the area, we pride ourselves on being the premier local spa destination for those seeking a luxurious escape from the everyday. Understanding the lack of high-quality local spa experiences available, we have set out to fill this void with our exceptional services and serene environment.

At SereneElegance Wellness Spa, our offerings are curated to promote relaxation, beauty, and well-being. Our services span from soothing massage services designed to alleviate stress and tension, to revitalizing facial treatments that cater to each individual’s skin care needs. Body treatments are available to detoxify and rejuvenate, while our spa products allow clients to extend their experience at home. Additionally, we provide manicure and pedicure services, ensuring a comprehensive approach to beauty and wellness. Located in DeKalb, IL, we are dedicated to serving the local community with our exemplary services.

We are confident in our ability to become the leading spa destination in DeKalb, bolstered by several key factors. Our founder brings valuable experience from successfully operating a spa, ensuring that SereneElegance Wellness Spa is built on a foundation of industry knowledge and passion for customer satisfaction. Moreover, we distinguish ourselves from the competition by offering a more comprehensive and luxurious experience. Our focus on creating an unparalleled atmosphere of tranquility and pampering allows us to stand out as the go-to wellness retreat.

Since our inception on January 7, 2024, SereneElegance Wellness Spa has made significant strides as a S Corporation. We have successfully developed a memorable company name and logo, signaling our commitment to elegance and serenity. Furthermore, our strategic location was carefully chosen to ensure accessibility and convenience for our clients, solidifying our presence in the community. These accomplishments mark just the beginning of our journey to enrich the lives of those in DeKalb, IL through unmatched spa experiences.

 

III. Industry Analysis

The Spa industry in the United States is a booming market, with an estimated size of $18.3 billion in 2021. The market has been steadily growing over the past few years, with an average annual growth rate of 4.7%. This growth is expected to continue in the coming years, with the market projected to reach $22.8 billion by 2025.

One of the key trends driving growth in the Spa industry is the increasing focus on health and wellness among consumers. People are becoming more aware of the importance of self-care and relaxation, leading to a rise in demand for spa services. SereneElegance Wellness Spa is well positioned to capitalize on this trend, as it offers a range of services aimed at promoting overall well-being and relaxation.

Another trend shaping the Spa industry is the growing popularity of natural and organic products. Consumers are becoming more conscious of the ingredients in the products they use, leading to a preference for natural and eco-friendly options. SereneElegance Wellness Spa can leverage this trend by offering organic skincare products and treatments, attracting customers who prioritize sustainability and wellness.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who are seeking relaxation and wellness services. Given the increasing awareness of self-care and mental health, we expect to attract a broad demographic, including working professionals, stay-at-home parents, and retirees. These customers will likely appreciate our range of services designed to relieve stress and enhance well-being.

We will also appeal to university students from nearby Northern Illinois University who are in need of stress relief and rejuvenation. With tailored packages for students, we expect to create a loyal customer base among the younger demographic. Special discounts and promotions for students will likely enhance our appeal.

We will focus on health-conscious individuals who regularly engage in fitness and wellness activities. These customers will be drawn to our holistic treatments and wellness programs that complement their healthy lifestyles. Offering memberships and loyalty programs will be essential in retaining these customers.

We will cater to tourists and visitors seeking a premium wellness experience during their stay in DeKalb. By collaborating with local hotels and travel agencies, we will enhance our visibility among this customer segment. High-quality service and an exceptional spa environment will ensure a memorable experience, encouraging repeat visits.

Customer Needs

SereneElegance Wellness Spa provides high-quality services aimed at relaxation, rejuvenation, and overall well-being to residents who desire this. Customers expect personalized treatments that cater to their specific needs, such as customized massages, facials, and aromatherapy sessions. These services help in alleviating stress, reducing muscle tension, and improving emotional health.

Clients also seek an environment that promotes tranquility and peace, which is why the spa emphasizes creating a serene atmosphere. This includes soothing music, calming decor, and a clean, inviting space that enhances the overall experience. Customers appreciate the attention to detail that contributes to their sense of comfort and relaxation.

Moreover, patrons look for skilled and certified professionals who provide exceptional care and expertise. They value the knowledge and proficiency of the staff, which ensures that each service is both effective and enjoyable. High standards in customer service and treatment quality foster trust and loyalty among the spa’s clientele.

In addition to physical treatments, customers have a growing interest in holistic wellness practices. Offering services like yoga, meditation, and wellness coaching addresses this need, helping clients achieve a balanced and healthy lifestyle. By integrating these elements, SereneElegance Wellness Spa caters to the comprehensive well-being of its customers.

 

V. Competitive Analysis

Direct Competitors

The Therapeutic Massage Center

The Therapeutic Massage Center offers a variety of services including deep tissue massage, Swedish massage, and prenatal massage. They also provide specialized treatments such as reflexology and hot stone therapy. Price points range from $50 for a 30-minute session to $120 for a 90-minute session. The center generates an estimated annual revenue of around $500,000.

Located in downtown DeKalb, they serve a wide range of customer segments including working professionals, athletes, and pregnant women. Their key strengths include experienced therapists and a strong local reputation. However, they lack a comprehensive wellness approach, focusing mainly on massage services. Their facility is also relatively small, limiting the number of clients they can serve at one time.

Dolce Vita Salon & Day Spa

Dolce Vita Salon & Day Spa offers an extensive range of services, from haircuts and styling to facials, body wraps, and massage therapies. They also provide bridal packages and special occasion services. Prices vary widely, with haircuts starting at $35 and spa packages going up to $250. The salon and spa generate approximately $800,000 in annual revenue.

Located in Sycamore, IL, they cater to both local residents and visitors from nearby towns. Their strengths include a broad service offering and a luxurious, full-service experience. On the downside, their high prices may not be accessible to all customer segments. Additionally, the focus on beauty services could dilute their emphasis on wellness and relaxation.

Dana’s Day Spa

Dana’s Day Spa provides a range of services including facials, body treatments, massages, and nail care. They are known for their personalized service and customized treatment plans. Service prices range from $45 for a basic manicure to $150 for advanced facial treatments. The spa has an annual revenue of around $400,000.

Located in DeKalb, IL, they serve a diverse customer base, including college students, retirees, and young professionals. Their key strengths are personalized service and a strong focus on skincare and relaxation. However, the smaller scale of their operations limits their capacity for large group bookings. They also have a less comprehensive service offering compared to full-service spas.

Competitive Advantages

At SereneElegance Wellness Spa, our primary competitive advantage lies in our ability to provide a more comprehensive and luxurious experience compared to other spas in the area. We meticulously curate a range of treatments that not only focus on relaxation and beauty but also on the overall well-being of our clients. Our services encompass everything from advanced skincare treatments and therapeutic massages to holistic wellness programs, ensuring that our clients leave feeling rejuvenated and balanced. This holistic approach allows us to address the unique needs of each individual, fostering a deeper sense of relaxation and well-being.

Additionally, our state-of-the-art facilities and highly trained staff set us apart. We invest in the latest spa technologies and products to deliver exceptional results, and our team of skilled professionals is dedicated to providing personalized care. Our serene and inviting atmosphere further enhances the client experience, making a visit to SereneElegance Wellness Spa a true escape from the everyday stressors of life. By prioritizing client comfort and satisfaction, we create lasting relationships and earn the loyalty of our clientele, positioning us as the premier choice for wellness and relaxation in the region.

VI. Marketing Plan

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

Products, Services & Pricing

SereneElegance Wellness Spa offers a range of services and products designed to provide relaxation and rejuvenation. Among the key offerings are Massage Services. Clients can choose from various types of massages, including Swedish, deep tissue, hot stone, and aromatherapy. The average selling price for a standard one-hour massage session is $90.

Facial Treatments are another cornerstone of the spa’s offerings. These treatments include deep cleansing facials, anti-aging facials, and specialized treatments such as microdermabrasion and chemical peels. Prices for facial treatments generally range from $80 to $150, depending on the complexity and duration of the service.

Body Treatments are available to help clients detoxify, exfoliate, and hydrate their skin. Popular options include body wraps, scrubs, and mud treatments. The average price for these services is around $110 per session, with some premium treatments costing up to $180.

In addition to services, SereneElegance Wellness Spa also offers a selection of Spa Products. These include high-quality skincare items, essential oils, and wellness products such as bath salts and candles. Prices for these products vary, with most items ranging from $20 to $60.

Manicure and Pedicure Services are also part of the spa’s comprehensive menu. Clients can enjoy standard manicures and pedicures as well as more specialized treatments like gel nails, nail art, and paraffin wax treatments. The average price for a standard manicure is $30, while a pedicure costs about $50. More advanced treatments can cost up to $80.

Promotions Plan

At SereneElegance Wellness Spa, we will employ a comprehensive promotional strategy to attract and retain customers. Our primary focus will be on online marketing, leveraging the power of digital channels to reach potential clients. We will develop a user-friendly, visually appealing website that showcases our services, provides an easy booking system, and includes customer testimonials. This website will be optimized for search engines to increase our visibility in local search results.

In addition to our website, we will actively manage social media profiles on platforms such as Facebook, Instagram, and Twitter. Regular posts featuring promotions, new services, and wellness tips will engage our audience and encourage them to share our content. We will also use targeted social media advertising to reach specific demographics likely to be interested in our services.

Email marketing will be another key component of our strategy. We will build a mailing list through our website and in-spa sign-ups, sending out monthly newsletters with exclusive offers, upcoming events, and informative articles about wellness and self-care. This will help us maintain a strong relationship with our clients and keep them informed about what we offer.

Collaborations with local businesses and influencers will expand our reach within the DeKalb community. Partnering with gyms, yoga studios, and health food stores for cross-promotions and special events will introduce our spa to a broader audience. Influencers will be invited to experience our services and share their experiences with their followers, generating buzz and credibility.

We will also employ traditional marketing methods, including distributing flyers and brochures in high-traffic areas and local businesses. Hosting open house events and offering introductory discounts will provide potential clients with a firsthand experience of our services, encouraging them to become regular customers.

Customer satisfaction and retention will be a priority, and we will implement a loyalty program to reward repeat clients. This program will include discounts, free treatments, and special offers, incentivizing customers to return to SereneElegance Wellness Spa.

Through these diverse promotional methods and tactics, we will establish a strong presence in DeKalb, attracting new customers and building lasting relationships within the community.

 

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 SereneElegance Wellness Spa, there are several key day-to-day operational processes that we will perform:

  • Customer Reservations and Scheduling:
    • Manage online and phone bookings efficiently.
    • Implement an automated scheduling system to minimize errors.
    • Send appointment reminders via email or SMS to reduce no-shows.
  • Reception and Customer Greeting:
    • Ensure a friendly and welcoming reception area.
    • Provide prompt check-ins and check-outs.
    • Offer refreshments to clients as they wait.
  • Service Delivery:
    • Perform spa treatments such as massages, facials, and body treatments with exceptional quality.
    • Customize services to meet individual client needs and preferences.
    • Maintain a clean and serene environment in all treatment rooms.
  • Sanitation and Hygiene:
    • Sanitize treatment rooms and equipment after each use.
    • Ensure all staff follow hygiene protocols, including hand washing and wearing gloves when necessary.
    • Regularly launder towels, robes, and linens.
  • Inventory Management:
    • Monitor and restock spa supplies regularly.
    • Keep track of inventory levels to avoid shortages.
    • Order high-quality products and ensure timely delivery.
  • Staff Management:
    • Schedule staff shifts to ensure adequate coverage.
    • Provide ongoing training and development for all employees.
    • Conduct regular performance reviews and provide constructive feedback.
  • Customer Feedback and Improvement:
    • Collect customer feedback through surveys and reviews.
    • Analyze feedback to identify areas for improvement.
    • Implement changes based on customer suggestions to enhance service quality.
  • Marketing and Promotion:
    • Develop and execute marketing campaigns to attract new clients.
    • Engage with customers through social media and email newsletters.
    • Offer promotions and discounts to encourage repeat business.
  • Financial Management:
    • Track daily sales and expenses.
    • Ensure proper billing and payment processing.
    • Prepare financial reports to monitor business performance.
  • Compliance and Safety:
    • Adhere to all local, state, and federal regulations.
    • Ensure that all staff are trained in safety protocols and emergency procedures.
    • Conduct regular safety audits and address any issues promptly.

Milestones

SereneElegance Wellness Spa 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 DeKalb, IL that attracts the target demographic.
  • Obtain Necessary Permits and Licenses: Ensure all legal and regulatory requirements are met, including health and safety certifications.
  • Design and Build-Out: Complete the interior design and build-out of the spa, ensuring it reflects the brand’s luxury and wellness ethos.
  • Hire and Train Staff: Recruit qualified personnel, including licensed therapists and customer service staff, and conduct comprehensive training programs to ensure high service standards.
  • Launch Our Spa: Execute a grand opening event with promotional activities to generate immediate awareness and attract initial clientele.
  • Implement Marketing Strategy: Roll out a marketing plan that includes social media campaigns, local partnerships, and special promotions to build a steady stream of customers.
  • Establish Customer Retention Programs: Develop loyalty programs and membership packages to encourage repeat business and foster client relationships.
  • Monitor and Adjust Operations: Regularly assess operational efficiency, customer satisfaction, and financial performance, making necessary adjustments to improve service and profitability.
  • Reach $15,000/Month in Revenue: Achieve a consistent monthly revenue of $15,000 by optimizing service offerings and expanding customer base.
  • Expand Service Offerings: Introduce new treatments and wellness programs based on customer feedback and market trends to maintain competitive edge and drive growth.

 

VIII. Management Team

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

Management Team Members

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

Axel Johnson, President

Axel Johnson brings a wealth of knowledge and experience to SereneElegance Wellness Spa as its President. With a proven track record of successfully managing a spa in the past, Axel has demonstrated his ability to lead teams, optimize operations, and deliver exceptional customer experiences. His strategic vision and hands-on approach have been instrumental in driving previous ventures to new heights of success. Axel’s commitment to excellence and customer-centric philosophy are key assets as SereneElegance aims to establish itself as a leader in the wellness industry.

 

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 $1,409,787 $1,526,560 $1,653,005 $1,789,924 $1,938,184
Direct Expenses $550,209 $578,240 $607,698 $638,658 $671,194
Gross Profit $859,577 $948,320 $1,045,306 $1,151,266 $1,266,989
Gross Profit (%) 61% 62.1% 63.2% 64.3% 65.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
Interest Expense $0 $0 $0 $0 $0
Income Tax Expense $0 $0 $0 $0 $0
Net Income $762,492 $848,289 $942,241 $1,045,073 $1,157,574

Funding Requirements/Use of Funds

To accomplish our growth goals, SereneElegance Wellness Spa needs $262,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $50,000
Furniture $20,000
Equipment $50,000
Machines $30,000
Computers and Software $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 $10,000
Supplies $2,000
Insurance $5,000

Financial Projections

financial projection spa business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $1,409,787 $1,526,560 $1,653,005 $1,789,924 $1,938,184
Total Revenues $1,409,787 $1,526,560 $1,653,005 $1,789,924 $1,938,184
Direct Costs
Direct Costs $550,209 $578,240 $607,698 $638,658 $671,194
Total Direct Costs $550,209 $578,240 $607,698 $638,658 $671,194
GROSS PROFIT $859,577 $948,320 $1,045,306 $1,151,266 $1,266,989
GROSS PROFIT % 61% 62.1% 63.2% 64.3% 65.4%
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 $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
EBIT $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Interest Expense $0 $0 $0 $0 $0
PRETAX INCOME $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Income Tax Expense $0 $0 $0 $0 $0
NET INCOME $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Net Profit Margin (%) 54.1% 55.6% 57% 58.4% 59.7%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $869,492 $1,717,781 $2,660,022 $3,705,096 $4,862,670
Other Current Assets $0 $0 $0 $0 $0
Total Current Assets $869,492 $1,717,781 $2,660,022 $3,705,096 $4,862,670
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $155,000 $155,000 $155,000 $155,000 $155,000
Accum Depreciation $0 $0 $0 $0 $0
Net fixed assets $155,000 $155,000 $155,000 $155,000 $155,000
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,024,492 $1,872,781 $2,815,022 $3,860,096 $5,017,670
LIABILITIES & EQUITY
Current Liabilities $0 $0 $0 $0 $0
Debt outstanding $262,000 $262,000 $262,000 $262,000 $262,000
Total Liabilities $262,000 $262,000 $262,000 $262,000 $262,000
Share Capital $0 $0 $0 $0 $0
Retained earnings $762,492 $1,610,781 $2,553,022 $3,598,096 $4,755,670
Total Equity $762,492 $1,610,781 $2,553,022 $3,598,096 $4,755,670
TOTAL LIABILITIES & EQUITY $1,024,492 $1,872,781 $2,815,022 $3,860,096 $5,017,670

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $762,492 $848,289 $942,241 $1,045,073 $1,157,574
Change in Working Capital $0 $0 $0 $0 $0
Plus Depreciation $0 $0 $0 $0 $0
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $762,492 $848,289 $942,241 $1,045,073 $1,157,574
CASH FLOW FROM INVESTMENTS
Fixed Assets ($155,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($155,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $262,000 $0 $0 $0 $0
Net Cash Flow from Financing $262,000 $0 $0 $0 $0
Net Cash Flow $869,492 $848,289 $942,241 $1,045,073 $1,157,574
Cash at Beginning of Period $0 $869,492 $1,717,781 $2,660,022 $3,705,096
$869,492 $1,717,781 $2,660,022 $3,705,096 $4,862,670

 

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!