Sample Bakery Business Plan

_______The Bronx Deli and Bakery_______

 

 

 

Financial Summary

 

Financial Plan

 

Key Revenue & Costs

Our primary source of revenue at Dough Haven Bakery will come from the sale of our baked goods, both in-store and through online orders. We expect secondary revenue streams from catering services for special events and baking workshops.

 

Our major costs include
  1. Fixed Costs: Rent for the bakery premises, salaries of our team, and the cost of equipment and furniture.
  2. Variable Costs: Costs of ingredients, packaging, utilities, and delivery costs for online orders.
Funding Requirements and Use of Funds

To kick start Dough Haven Bakery, we’re seeking an initial investment of $500,000. Here’s a broad overview of how we intend to utilize these funds:

  • Equipment and Renovation (40%): This includes the cost of baking equipment, refrigeration, and renovation of the store.
  • Inventory (20%): To stock up on baking ingredients, packaging materials, and other necessary supplies.
  • Marketing and Advertising (15%): To boost our brand visibility and attract customers.
  • Operational Expenses (10%): This covers costs such as salaries, rent, and utilities for the first few months of operation.
  • Reserve Capital (15%): This will be kept aside to meet any unforeseen expenses or to cover any initial shortfalls in revenue.
Key Assumptions

In our financial forecasts for Dough Haven Bakery, we have centered our expectations on a few critical presumptions:

  1. Expansion in Revenue: We are optimistic of a consistent annual growth rate of 30%, underpinned by an anticipated expansion of our customer base and enhanced brand visibility.
  2. Consistent Fixed Costs: Over the forthcoming three years, we envisage that our fixed costs, encompassing expenses like rent and staff remuneration, will remain relatively unchanged.
  3. Slight Rise in Variable Costs: Given the prevailing economic conditions, we anticipate a marginal escalation in our variable expenses, such as the cost of ingredients and packaging materials.
  4. Impactful Marketing: We firmly believe that our marketing endeavors will successfully draw in and secure a loyal customer base, thereby driving our projected increase in revenue.

 

Financial Projections

The financial projections for Dough Haven Bakery over the course of three years are outlined as follows:

 

Year 1: During our inaugural year, we forecast a gradual growth trajectory as we consolidate our customer foundation. We predict revenues of $300,000 in contrast to total expenditures of $270,000, culminating in a net profit of $30,000.

 

Year 2: In our second year, capitalizing on a solid customer foundation and enhanced operational efficiency, we project a revenue boost of 30% amounting to $390,000, while expenses rise slightly to $300,000. Consequently, this translates into a net profit of $90,000.

 

Year 3: By the third year, we anticipate being fully operational with a robust brand identity. We predict an additional revenue surge of 30%, reaching $507,000, with costs incrementing modestly to $330,000. This results in a net profit of $177,000.

 

In summary, Dough Haven Bakery is well-positioned for triumph. Equipped with a sturdy financial blueprint, we are primed to introduce our extraordinary baked items to the market and furnish a unique, delectable experience for our clientele.

 

Income Statement
FY1 FY2 FY3
Revenue 300,000 390,000 507,000
Expenses
Rent 44,000 44,000 44,000
Salaries 50,000 50,000 50,000
Ingredients 38,000 36,600 35,600
Packaging 38,000 36,600 35,600
Utilities & Mkt Expenses 75,000 78,450 76,250
Delivery costs 12,100 15,750 12,650
Total OpEx 257,100 261,400 254,100
Operating Profit 42,900 128,600 252,900
Taxes 12,900 38,600 75,900
Net Profit 30,000 90,000 177,000
Balance Sheet
FY1 FY2 FY3
Assets
Cash 100,000 105,000 107,000
Acc Rec 150,000 160,000 177,000
Inventory 200,000 200,000 213,000
Equipment 200,000 200,000 213,000
Total Assets 650,000 665,000 710,000
Liabilities
Accs Payable 50,000 50,000 55,000
Notes Payable 50,000 55,000 65,000
Long term debt 200,000 210,000 220,000
Total Liabilities 300,000 315,000 340,000
Equity
Retained Earnings 52,500 52,500 55,500
Share capital 297,500 297,500 314,500
Cash Flow
FY1 FY2 FY3
Cash flow from Operations
Net Income 30,000 90,000 177,000
Change in working capital (250,000) (5,000) (15,000)
Depreciation 40,000 40,000 40,000
Net Cash flow from Operations (180,000) 125,000 202,000
Cash flow from Investing Activities
Investments 200,000 210,000 220,000
Net Cash flow from Investing Activities 200,000 210,000 220,000
Cash flow from Financing Activities
Cash from equity 297,500 0 0
Cash from debt 0 0 0
Net cash flow from Financing 297,500 0 0
Net cash flow 317,500 335,000 422,000
Cash at Beginning 0 317,500 652,500
Cash at End 317,500 652,500 1,074,500