🌎 Upmetrics is now available in

English

Français

Deutsch

Español

Italian

Portuguese

Vending Machine Business Plan (SimpleVend Operations)

Table of Contents

    Executive Summary

    SimpleVend Operations is a startup vending machine business based in Dallas, Texas, developed with a clear focus on steady, repeat cash flow rather than rapid scale. Our business operates refurbished snack and beverage vending machines in workplace environments with regular employee traffic, where demand is routine and predictable.

    The business is fully owner-operated, with Daniel Foster overseeing all aspects of the business. His involvement spans location selection, machine servicing, inventory management, payment collection, and minor repairs. This direct involvement is intentional and reflects a preference for operational control and firsthand performance monitoring, especially during the early stages of the business.

    SimpleVend is designed around practical execution rather than expansion targets, and several structural choices reflect this philosophy:

    • Launching with a limited number of refurbished machines
    • Operating without employees
    • Avoiding marketing, branding, and sales overhead
    • Maintaining stable pricing with no early increases
    • Expanding only after locations and routes show consistent results

    The business model recognizes that uneven daily sales, seasonal slowdowns, and underperforming placements are part of normal vending operations. Instead of compensating for weak locations with rapid expansion, machines are reviewed individually and relocated when necessary. Over time, this approach improves route efficiency and average unit sales while preserving cost discipline and operational stability.

    Target Market

    Dallas and the surrounding Texas metro areas have a high concentration of warehouses, office parks, and distribution centers that operate long shifts.

    Many people working in these office locations rely on vending machines for convenient access to snacks and drinks during work hours or night shifts. SimpleVend’s target audience is anchored in the workplace segment of the vending industry, where demand is driven by employee presence rather than retail foot traffic.

    Competition in the vending space is fragmented and includes:

    • Small independent operators with limited routes
    • Regional vending companies have larger fleets but slower response times
    • On-site small food markets or shops that serve large facilities

    SimpleVend positions itself between these groups by servicing mid-sized locations that are often overlooked by large operators while maintaining better consistency than part-time operators.

    Operating Scale and Revenue Model

    The business revenue is generated from per-item sales only. There are no contracts, subscriptions, or receivables.

    Item Year 1 Year 2 Year 3
    Active Machines 4 (Refurbished) 6 6
    Avg Units per Machine per Day 18 26 32
    Blended Item Price $2.00 $2.00 $2.00
    Payment Mix 60% card / 40% cash Same Same

    Funding Requirements

    Total startup funding required is $17,000.

    Source of Funds Amount
    Bank Term Loan $12,000
    Owner Cash Contribution $5,000
    Total Funding $17,000

    Funds are used for refurbished vending machines, cashless payment readers, initial inventory, permits, insurance deposits, and a small working capital buffer.

    The financial strategy prioritizes:

    • Survival and learning in Year-1
    • Stabilization in Year-2
    • Consistent profitability by Year-3

    Owner compensation is deferred until the business demonstrates reliable cash flow. These low fixed costs allow the business to reach a monthly break-even point at approximately $2,000 to $2,300 in revenue, well below the expected average monthly sales after stabilization.

    A business plan shouldn’t take weeks

    Draft using AI

    Business Overview

    The company installs and operates refurbished snack and beverage combination machines in workplace environments where employees have limited access to on-site food options. Our target locations are across the Dallas metro area, where people work for long periods of time:

    • Offices
    • Warehouses
    • Logistics centers
    • Light industrial facilities

    Legal Structure

    SimpleVend Operations is organized as a limited liability company (LLC). This structure separates business activities from the owner’s personal finances while remaining straightforward to manage. The LLC format supports full owner control over operations and financial decisions without outside partners or governing bodies.

    Ownership and Management

    The business is fully owner-operated by Daniel Foster, with no employees for the first 3 years. All operational responsibilities are handled directly by the owner.

    Vending machine business plan ownership and management

    This structure minimizes operating costs and ensures decisions are based on direct observation of machine performance.

    Daniel Foster’s background in warehouse environments provides practical insight into shift-based workplaces and employee needs. His experience with industrial sites and route-based logistics directly supports the day-to-day requirements of vending operations.

    By managing the business independently, SimpleVend maintains cost discipline, operational accountability, and flexibility to adjust placements and routes based on real performance data.

    Business Model

    SimpleVend follows a direct-to-location vending model. Revenue is generated through per-item sales made at vending machines using cash and cashless payments. Our company does not rely on contracts, subscriptions, or recurring service fees.

    Key elements of the business model include:

    • Placement of machines under fixed monthly location agreements
    • Sale of packaged snacks and bottled or canned beverages
    • Immediate payment collection at the point of sale
    • Revenue is driven by unit volume per machine rather than by pricing increases

    The model is designed to remain simple, predictable, and manageable for a single owner.

    Business Goals

    The primary goals of SimpleVend Operations are operational rather than scale-driven.

    Key business goals include:

    • Establish a stable, repeat cash flow from a small number of well-performing locations
    • Maintain low fixed operating costs through owner-operated execution
    • Improve average unit sales per machine through better placement and servicing
    • Achieve consistent profitability before considering expansion
    • Build operational experience and performance data before increasing scale
    • Add 2 new vending machines by Year 2

    Location Strategy

    SimpleVend places machines exclusively in workplace environments that meet basic performance criteria, including sufficient employee headcount, regular shift schedules, and reasonable driving distance from the owner’s base of operations.

    These locations primarily include office parks, warehouses, logistics centers, and light industrial facilities within the Dallas metro area. All machines are placed under fixed monthly location fee agreements averaging approximately $75 per machine per month.

    This flat-fee structure provides predictable operating costs and avoids the complexity of revenue-sharing arrangements. It also allows the business to assess machine performance based solely on unit sales rather than fluctuating commission terms.

    The business does not assume equal performance across all sites. Locations are reviewed regularly, and underperforming placements are replaced as needed to improve route efficiency and average unit sales.

    This location-first approach supports predictable operations and gradual performance improvement without increasing overhead or operational strain.

    Startup Costs

    SimpleVend Operations LLC requires a total startup investment of $17,000 to launch operations. This funding covers refurbished vending machines, cashless payment equipment, initial inventory, required permits, insurance deposits, and a modest working capital reserve to support early operations.

    Category Cost
    Equipment (Capitalized)
    Refurbished Combo Vending Machines (4 × $2,500) 10,000
    Cashless Payment Readers & Installation 1,200
    Initial Spare Parts & Tools 800
    Subtotal (Equipment) 12,000
    Pre-Launch & Setup (Expensed)
    Business registration & permits 300
    Initial branding & decals 400
    Location placement fees 300
    Subtotal (Pre-Launch) 1,000
    Opening Inventory & Deposits
    Initial snack & beverage inventory 2,000
    Insurance deposit 500
    Subtotal (Inventory & Deposits) 2,500
    Working Capital (Opening Cash) 1,500
    Total Startup Costs 17,000

    Vending machine business plan startup costs

    Writing business plans takes weeks?

    Let AI write your first draft in minutes

    Write Your First Draft

    Ai assistant

    Market Analysis

    Industry Overview

    The global vending machine market is also growing steadily. It is expected to rise from $72.77 billion in 2024 to $104.02 billion by 2033, showing that demand will remain healthy for the upcoming years.

    Vending machine market

    U.S. Market Size and Growth

    The United States is one of the largest vending markets in the world.

    • U.S. market size in 2024: $15.02 billion
    • Expected size by 2033: $19.95 billion
    • Annual growth rate: 3.2% from 2025 to 2033

    Growth is driven by more machine placements, regular daily use, and the shift toward card and mobile payments.

    Us retail vending machine market

    The scale of the U.S. market is significant:

    • Over 7 million vending machines are operating nationwide
    • About 100 million people use vending machines each day

    This level of use shows that vending machines are a routine purchase option for many consumers.

    Local Industrial Environment

    In Q4 2025, businesses in Dallas used 8.1 million square feet of industrial space, indicating strong demand for warehouses and related facilities.

    The use of combination vending machines in the Dallas–Fort Worth metro area is closely tied to daily work routines. More than 4,410,389 people are employed across offices, warehouses, healthcare facilities, and educational institutions in the region.

    Local industrial environment

    Many of these employees work long shifts in locations with limited access to nearby restaurants or food outlets. As a result, they often rely on combination vending machines for quick snacks and drinks during scheduled break times.

    Competitive Environment

    As the U.S. vending machine industry is made up mostly of small, local operators, there are an estimated 15,867 vending machine businesses operating nationwide.

    Texas accounts for approximately 1,553 of these operators. Most run limited routes within a single city or region rather than operating at a national level.

    The vending machine market serving workplaces in the Dallas–Fort Worth area is active but fragmented.

    These are the local Dallas-based vending machine operators settled around the Dallas industrial metro area.

    Provider Primary Location Types Typical Restocking Frequency Service Response Time
    Naturals2Go Offices, warehouses, apartment communities Weekly or bi-weekly, adjusted based on location volume Service requests typically handled within 24–48 hours through local operators
    Vending Source Offices, warehouses, mixed-use properties Depends on operator or client-managed model; often bi-weekly Response time varies by ownership model; not always operator-managed
    TGL Vending Offices, industrial facilities, apartment complexes Weekly servicing for active locations Local servicing allows faster response, often within 24–48 hours
    Starport Vending Offices, warehouses, commercial workplaces Weekly or volume-based servicing Service issues typically addressed within 1–2 business days

    Competitive Positioning

    SimpleVend operates in a crowded Dallas–Fort Worth vending market, but it does not compete at a large scale or with service bundles. Large vending operators mainly focus on wide service areas and large campuses, which often leads to less consistent service for smaller and mid-sized locations.

    SimpleVend follows an owner-managed model instead of a volume-driven approach.

    This position is defined by the following:

    • Machines are serviced directly by the owner, not by dispatch teams or third-party technicians
    • Faster restocking and quicker response when issues occur
    • Focus on mid-sized offices, warehouses, and industrial sites that are often overlooked
    • No micro-markets, coffee programs, or bundled service offerings
    • Clear placement terms and predictable service schedules
    • Regular review of machine performance, with low-performing locations relocated

    Rather than competing on price or extra features, SimpleVend competes on consistency and direct attention to each machine. In a market where many providers offer similar services, this hands-on approach provides a clear advantage for workplaces that value reliability over scale.

    Target Audience

    SimpleVend’s target audience consists of employees working in offices, warehouses, logistics centers, and light industrial facilities across the Dallas–Fort Worth metro area. These environments support steady vending demand because employees spend extended hours on site and rely on vending machines for convenient access to snacks and beverages during work breaks.

    Placement Agreements and Rent Structure

    SimpleVend Operations utilizes a fixed-fee leasing model for all equipment placements. Unlike industry-standard revenue-sharing or commission-based contracts, SimpleVend pays property owners a set monthly rent per machine. For this plan, the average location fee for year 1 is budgeted at $75 per machine, per month.

    This flat-fee structure is a deliberate choice designed to benefit both the company and the host facility:

    • Simple contracts: Property managers at offices, warehouses, and industrial sites prefer easy-to-understand agreements. A fixed fee removes the need for sales reports or audits.
    • Stable costs: Since rent is not based on sales, our expenses stay steady and easy to plan.
    • Easy to track performance: The break-even point for each machine is clear. If a machine is not doing well, we can move it to a better location quickly.

    Stop searching the internet for industry & market data

    Get AI to bring curated insights to your workspace

    Try Upmetrics AI

    Market research

    Product Offering

    The vending machines include snack items that are widely recognized and popular products, such as:

    • Chips (Lay’s, Cheetos, Pringles, Doritos, Sun Chips)
    • Candy/bars (Hershey’s, Reese’s, Snickers, Twix, M&M’s)

    Beverage or drink options are limited to bottled water, canned soft drinks, and packaged energy or sports drinks, with no fresh food options.

    Vending machine business plan product offering

    Due to the risks of spoilage, SimpleVend Operations avoids fresh and refrigerated foods in combo machine inventory offerings to ensure food safety and reduce waste. By focusing only on long-lasting snacks and drinks, the business avoids the risk of food going to waste and saves money on lost inventory. This simple selection makes it much easier for one person to manage all the restocking and maintenance duties without extra help or special equipment.

    The product mix will include approximately 22–26 slots dedicated to packaged snacks and 12–16 slots allocated to cold beverages.

    SimpleVend applies a blended average selling price of approximately $2.00 per item across all machines. Individual product prices may differ slightly by category, but the overall price level is held steady during the first two years of operation.

    Payment Methods and Sales Collection

    Each combo vending machine in this operation accepts all payment methods, including cash or cashless payments, along with credit cards, debit cards, and mobile wallet transactions. On the basis of current operating assumptions, approximately 60% of sales are cashless, with the remaining 40% paid in cash.

    All transactions are collected at the point of sale. This business does not carry any of the following:

    • Customer accounts
    • Billing cycles
    • Delayed payments

    Operations Plan

    SimpleVend follows a straightforward operating model focused on keeping machines stocked, smoothly working, and easy to service. Daily execution centers on machine uptime, product availability, and efficient routing.

    In Year 1, the business operates a four-machine route. Each machine is serviced at least once per week, with higher-volume locations visited twice weekly to avoid stockouts.

    Every service visit follows the same routine:

    1. Restocking products
    2. Collecting cash
    3. Checking card readers
    4. Cleaning the machine’s glass

    Sales are tracked at the machine level using weekly cash counts and cashless reports. Machines that stay below expected sales levels for several weeks are reviewed and relocated if needed.

    The operating approach allows for uneven sales and gradual improvement. Routes and service frequency are adjusted based on real performance data, helping improve results without adding extra costs or complexity.

    The following operating assumptions outline how the business is expected to perform at the machine level over time.

    Operating Metric Assumption
    Operating Days 365
    Average Price per Item $2.00 per item
    Average Daily Sales – Year 1 18 items per machine
    Average Daily Sales – Year 2 26 items per machine
    Average Daily Sales – Year 3 32 items per machine

    Machine Deployment and Scaling Plan

    The business launches with 4 refurbished snack and beverage combo vending machines placed across selected office, warehouse, and light industrial locations within the Dallas metro area. These machines are deployed individually rather than in clusters, allowing the owner to assess each location’s sales behavior without committing excess capital.

    No additional machines are added during the first year. This period is used to evaluate:

    • Location performance consistency
    • Average daily unit sales per machine
    • Service time per stop
    • Travel efficiency between sites

    After initial stabilization, 2 additional machines are added at the start of Year 2, bringing the total to 6 machines. No further expansion is assumed beyond this point.

    Restocking, Routing, and Time Management

    Service Vending machines are serviced on a weekly or bi-weekly schedule, based on sales volume and product turnover at each location. Sites with higher sales activity are serviced more frequently to prevent stockouts, while lower-volume locations are visited less often to control travel time and fuel expenses.

    Routes are planned to keep driving distances short and reduce idle time between stops. As locations with weaker performance are replaced, overall route efficiency improves.

    Inventory is purchased in small, regular quantities, which aligns with the operating approach of avoiding excess stock and limiting cash tied up in unsold products.

    Each service visit is planned as a single, efficient stop. Restocking, payment collection, and basic machine checks are completed during the same visit, allowing service time per machine to remain consistent and manageable.

    Owner Capacity Constraints

    SimpleVend’s single-owner business structure provides full cost control but creates natural capacity limits.

    Operational constraints include:

    • A finite number of machines that can be serviced personally
    • Time required for restocking, collections, and maintenance
    • Driving time between locations
    • Administrative tasks handled directly by the owner

    These limits are acknowledged and reflected in the business design:

    • Machine count is capped at six units by Year 2
    • No additional expansion is assumed beyond that level
    • Routes are adjusted to reduce travel time
    • Restocking schedules are matched to actual sales volume

    The business does not assume delegation, staffing, or outsourcing. All projections are based on what a single operator can reasonably manage.

    Maintenance, Downtime, and Issue Resolution

    Basic machine maintenance and minor repairs are performed by the owner. This includes clearing jams, addressing payment reader issues, and handling routine wear-related problems. More complex repairs are avoided through the use of refurbished machines with known service histories and standardized components.

    Maintenance costs are averaged at approximately:

    • $60 per machine per month

    This reflects minor repairs and replacement parts rather than major mechanical failures. Downtime is addressed promptly during regular service visits, limiting lost sales and maintaining location relationships. Machines with recurring issues are flagged for replacement rather than extended repair, preserving overall route reliability.

    Supplier Relationships and Inventory Flow

    SimpleVend sources snack and beverage inventory from established wholesale suppliers that offer consistent pricing and product availability. Product selection is standardized across machines, allowing bulk purchasing of core items and simplifying restocking decisions.

    Inventory flow is designed to remain lean:

    • Products are purchased weekly or bi-weekly
    • Stock levels are adjusted based on observed sell-through
    • Slow-moving items are reduced or removed rather than discounted

    This approach limits spoilage, shrinkage, and excess inventory while supporting steady cash flow. Supplier relationships are transactional and practical, focused on reliability and consistent access to core snack and beverage categories rather than promotional incentives.

    Finding it hard to keep your business plan clear and connected? Upmetrics AI helps refine structure and presentation.

    Marketing and Location Acquisition

    SimpleVend Operations does not use advertising, paid promotions, or digital marketing campaigns. All machine placements are secured through direct, organic outreach to workplace locations.

    Location acquisition is handled personally by the owner through:

    • Direct contact with office managers, warehouse supervisors, and facility administrators
    • On-site visits to assess foot traffic, break schedules, and machine visibility
    • Simple placement discussions focused on convenience and reliability rather than commissions or revenue sharing

    The value proposition presented to locations is practical and straightforward. SimpleVend provides fully serviced vending machines at no cost to the property owner, with regular restocking, prompt issue resolution, and fixed monthly placement terms. There are no contracts tied to sales performance, and locations are not required to manage inventory, cash handling, or maintenance.

    Branding plays a limited but functional role in this process. Machines are kept clean, clearly labeled, and consistently stocked, and each machine is installed in an easy-to-access location near the staff area, waiting area, and canteen or cafeteria.

    Marketing and location acquisition

    Branding elements such as decals, how to use posters, and machine appearance are used to signal reliability and professionalism rather than to promote a consumer-facing brand.

    This organic, relationship-driven approach benefits SimpleVend to:

    • Avoid ongoing marketing expenses
    • Maintain full control over placement decisions
    • Replace underperforming locations without reputational risk
    • Build credibility through service consistency rather than promotion
    Ai assistant

    Does your plan sound generic?

    Refine your plan to adapt to investor/lender interests

    Refine Your Plan

    Location Underperformance

    Location performance is the primary driver of revenue at the machine level. Not all placements are expected to perform equally, especially during the first year of operation. Some locations may produce lower-than-expected unit sales due to factors such as employee count, break habits, other brand machines installed, or limited machine visibility.

    Key considerations related to location underperformance include:

    • Machines are placed under fixed monthly location fee agreements, meaning rent is incurred regardless of sales volume.
    • Early placements may include weaker locations as part of the initial learning phase.
    • Sales assumptions already reflect uneven performance, particularly in Year 1.

    Mitigation approach built into the plan:

    • Performance is reviewed regularly at the individual machine level.
    • Underperforming locations are not subsidized indefinitely.
    • Machines can be relocated without long-term contractual penalties.
    • Route efficiency improves over time as weaker sites are replaced.

    This approach limits prolonged exposure to low-performing placements while maintaining flexibility.

    Tip: Track sales per machine weekly rather than monthly. Early patterns make it easier to identify weak locations before losses accumulate.

    Seasonality and Volume Volatility

    Daily and monthly sales are expected to fluctuate. The business does not assume consistent daily performance or evenly distributed revenue throughout the year. Sales volatility is explicitly modeled in the financial projections.

    Observed and expected patterns include:

    • Uneven weekly sales
    • Seasonal slow periods
    • Occasional low-traffic days
    • Short-term dips related to staffing changes or holidays

    The business is structured to absorb this volatility due to:

    • Low fixed operating costs
    • Immediate cash and card collection
    • No reliance on contracts or guaranteed volume
    • A practical break-even revenue range of $2,000–$2,300 per month

    Because owner compensation is deferred in Years 1 and 2, the business is not dependent on consistent personal income during periods of lower sales.

    Fuel, Repair, and Equipment

    Operating costs related to fuel, vehicle use, and machine maintenance represent ongoing exposure, particularly as the owner handles all servicing personally.

    Key cost assumptions from the plan:

    • Fuel and vehicle costs average approximately $150 per month
    • Repairs and minor maintenance average $60 per machine per month
    • Machines are refurbished units with known service histories

    Risks in this category include:

    • Unexpected mechanical issues
    • Increased frequency of minor repairs
    • Temporary machine downtime
    • Rising fuel costs affecting route economics

    Mitigation measures already reflected in the operating model:

    • Conservative repair cost assumptions applied consistently across all years
    • Small route size limits exposure to fuel cost increases
    • Regular servicing reduces prolonged downtime
    • Machines with recurring issues are candidates for replacement rather than extended repair

    This approach prioritizes reliability and cost control over extending the life of underperforming equipment.

    Financial Overview

    The business’s operations are financed through a conservative funding structure that combines owner capital with a small business term loan. The financial approach is designed to support a low-cost startup, maintain manageable debt obligations, and allow the business to focus on stable cash flow and gradual operational improvement rather than aggressive growth.

    Financial Assumptions

    The business begins operations with zero opening cash. Startup equipment and setup costs are funded through owner capital, a term loan, and operating cash flow generated during Year 1.

    Item Assumption
    Forecast period 3 years
    Locations Third-party sites with fixed monthly location fees
    Operating days 365 days/year
    Average selling price (blended) $2.00 per item (no price increase in Year 1–2)
    Payment mix ~60% card, ~40% cash
    Owner compensation $0 in Years 1–2; discretionary in Year 3 only
    Marketing None (organic placement only)
    Capex per refurbished machine ~$2,500 per machine
    Depreciation policy Straight-line over 5 years
    Loan amount $12,000 small business term loan
    Loan term 5 years, fixed-rate
    Interest rate (assumed) ~9% annual
    Tax treatment Pre-tax only (educational model)

    Source of Funds

    Source Amount
    Bank Term Loan 12,000
    Owner Cash Contribution 5,000
    Total Funding 17,000

    Income Statement

    Category Year 1 Year 2 Year 3
    Revenue
    Snack & Beverage Sales 52,500 113,900 140,200
    Total Revenue 52,500 113,900 140,200
    Cost of Goods Sold (COGS) (product inventory + card processing fees)
    Inventory Cost (~55%) 28,900 62,600 77,100
    Card Processing Fees 950 2,050 2,500
    Total COGS 29,850 64,650 79,600
    Gross Profit 22,650 49,250 60,600
    Gross Margin 43.1% 43.2% 43.2%
    Operating Expenses (OPEX)
    Location Rent Fees 3,600 5,400 5,400
    Fuel & Vehicle Costs 1,800 2,200 2,400
    Insurance 960 1,020 1,080
    Phone & Software 600 660 720
    Repairs & Maintenance 2,880 4,320 4,320
    Misc. Admin & Supplies 600 720 840
    Owner Compensation 0 0 18,000
    Total Operating Expenses 10,440 14,320 32,760
    EBITDA 12,210 34,930 27,840
    EBITDA Margin 23.3% 30.7% 19.9%
    Depreciation (Machines) 2,400 3,600 3,600
    EBIT 9,810 31,330 24,240
    Interest Expense 1,050 840 630
    Net Income (Pre-Tax) 8,760 30,490 23,610

    Financial assumptions of vending machine business plan

    Need help making visuals that make sense to lenders? Upmetrics helps you design professional visuals that explain your operations and claims.

    Cash Flow Statement

    Year Year 1 Year 2 Year 3
    Operating Activities
    Net Income (Pre-Tax) 8,760 30,490 23,610
    Add: Depreciation (Machines) 2,400 3,600 3,600
    Change in Inventory (500) (700) (700)
    Change in Payables & Accruals 0 0 0
    Net Cash from Operations 10,660 33,390 26,510
    Investing Activities
    Startup Equipment & Machine Setup (19,000) 0 0
    Purchase of Vending Machines (Expansion) 0 (5,000) 0
    Net Cash from Investing (19,000) (5,000) 0
    Financing Activities
    Bank Loan Proceeds 12,000 0 0
    Owner Cash Contribution 5,000 0 0
    Loan Principal Repayment (2,300) (2,500) (2,700)
    Owner Distributions 0 0 (10,000)
    Net Cash from Financing 14,700 (2,500) (12,700)
    Net Change in Cash 6,360 25,890 13,810
    Beginning Cash 0 6,360 32,250
    Ending Cash 6,360 32,250 46,060

    Vending machine business plan cash flow statement

    Balance Sheet

    Category Year 1 Year 2 Year 3
    Cash 6,360 32,250 46,060
    Prepaid Insurance / Deposits 2,500 3,200 3,900
    CURRENT ASSETS 8,860 35,450 49,960
    Net Fixed Assets 14,600 16,000 12,400
    Vending Machines & Readers (Gross) 17,000 22,000 22,000
    Accumulated Depreciation (2,400) (6,000) (9,600)
    TOTAL ASSETS 23,460 51,450 62,360
    LIABILITIES 9,700 7,400 4,900
    Current Portion of Term Loan 2,300 2,500 2,700
    Long-Term Term Loan 7,400 4,900 2,200
    EQUITY 13,760 44,250 57,860
    Owner Capital Contribution 5,000 5,000 5,000
    Retained Earnings 8,760 39,250 52,860
    LIABILITIES + EQUITY 23,460 51,450 62,360

    Vending machine business plan balance sheet

    Don’t waste time using spreadsheets

    Try Upmetrics AI

    Break-Even Analysis

    Metric Value / Range
    Monthly Fixed Operating Costs (OPEX) $850 – $950
    Location Rent (4–6 machines) ~$300 – $450
    Fuel & Vehicle Costs ~$150
    Insurance ~$80
    Phone & Software ~$50
    Repairs & Maintenance (fixed portion) ~$200
    Misc. Admin ~$100
    Average Fixed Costs (Used) ~$900 / month
    Variable Cost Ratio (COGS % of Revenue) ~56 – 58%
    Inventory Cost ~55%
    Card Processing Fees ~1.5 – 2.0%
    Contribution Margin ~42 – 44%
    Base Monthly Break-Even Revenue ~$2,100
    Practical Break-Even Range $2,000 – $2,300
    Annualized Break-Even Revenue $24,000 – $27,600
    Avg. Monthly Revenue – Year 1 ~$4,375
    Avg. Monthly Revenue – Year 2 ~$9,500
    Avg. Monthly Revenue – Year 3 ~$11,700

    Vending machine business plan monthly break even curve

    The Quickest Way to turn a Business Idea into a Business Plan

    Fill-in-the-blanks and automatic financials make it easy.

    Upmetrics Team

    Upmetrics Team

    Upmetrics is the #1 business planning software that helps entrepreneurs and business owners create investment-ready business plans using AI. We regularly share business planning insights on our blog. Check out the Upmetrics blog for such interesting reads. Read more

    Business Plan Outline
      upms-symbol-50x50

      Plan your business in the shortest time possible

      Template modal

      Create a great Business Plan with great price.

      Streamline your business planning process with Upmetrics.