Don't bother with copy and paste.

Get this complete sample business plan as a free text document.

Download for free

Delivery Services icon Bicycle Courier Business Plan

Start your plan

The Two Wheeled Oracle

Executive Summary

Two Wheeled Oracle is a bicycle based courier service in Portland, Oregon, catering to law firms. The Oracle can transport documents as well as small parcels to clients, other law firms, as well as transport and file documents with the clerk of courts. Law firms will be the primary group of customers and the only one targeted, non law firm customers will be served as well, but will not be targeted.

The Oracle will offer reliability and industry insight to law firms, enabling it to provide superior service relative to the current service providers. This will allow the company to rapidly gain market share. Profitability will be reached by month nine, and revenue for year three will be very comfortable.

Bicycle courier business plan, executive summary chart image

1.1 Objectives

The objectives for the first three years of operation include:

  • To create a service-based company whose primary goal is to exceed customer’s expectations.
  • The utilization of The Oracle by at least 30 different law firms.
  • To increase the number of clients served by 20% per year through superior service.
  • To develop a profitable start-up business within the first year of operation.

1.2 Mission

Two Wheeled Oracle’s mission is to provide law firms with an environmentally friendly, expedient delivery service. We exist to attract and maintain customers.  When we adhere to this maxim, everything else will fall in to place. Our services will exceed the expectations of our customers.

Company Summary

The Oracle is a bicycle courier service that serves the downtown law firms of Portland, Oregon. The company offers a document delivery service for law firms; documents can be delivered to other law firms, to clients, or filed with the court. The company can offer a scheduled pick up as well as a spontaneous run. Within nine months the business will be profitable.

2.1 Company Ownership

The company will be an Oregon Corporation, owned entirely by Alwy Laate.

2.2 Start-up Summary

Two Wheeled Oracle will incur the following start-up costs:

  • Office furniture including: two desks, two chairs, and two file cabinets.
  • Two computer systems including a printer, CD-RW, and a broadband Internet connection.
  • Three phone lines.
  • Fax machine and copier.
  • Development of a website that allows delivery orders to be placed online and received every five minutes.
  • Legal fees for the incorporation of the business.
  • Brochures.
  • Nextel cellular phones to be used for communication between mobile units and the base. Nextel is used because it offers a two-way communication function, similar to a two-way radio, over cellular frequencies, but at a significantly reduced rate compared to standard cellular service. Nine handsets will be needed initially.
  • Messenger bags with company logo.
Bicycle courier business plan, company summary chart image

Start-up Funding
Start-up Expenses to Fund $1,300
Start-up Assets to Fund $108,700
Total Funding Required $110,000
Assets
Non-cash Assets from Start-up $7,500
Cash Requirements from Start-up $101,200
Additional Cash Raised $0
Cash Balance on Starting Date $101,200
Total Assets $108,700
Liabilities and Capital
Liabilities
Current Borrowing $0
Long-term Liabilities $50,000
Accounts Payable (Outstanding Bills) $0
Other Current Liabilities (interest-free) $0
Total Liabilities $50,000
Capital
Planned Investment
Alwy $60,000
Investor 2 $0
Other $0
Additional Investment Requirement $0
Total Planned Investment $60,000
Loss at Start-up (Start-up Expenses) ($1,300)
Total Capital $58,700
Total Capital and Liabilities $108,700
Total Funding $110,000
Start-up
Requirements
Start-up Expenses
Legal $1,000
Stationery etc. $150
Brochures $150
Consultants $0
Insurance $0
Rent $0
Research and development $0
Expensed equipment $0
Other $0
Total Start-up Expenses $1,300
Start-up Assets
Cash Required $101,200
Other Current Assets $0
Long-term Assets $7,500
Total Assets $108,700
Total Requirements $110,000

Services

Two Wheeled Oracle will provide a bicycle messenger service that targets law firms. The service can be used to serve notice on a lawsuit, transport documents to a client or opposing counsel, or file a document with the court clerk. In addition to responding to immediate calls for delivery, The Oracle will set up a subscription basis with law firms for daily pick-up to file documents with the court clerk.

Although The Oracle will target law firms, the company will accept jobs from other companies/individuals that require a messenger service in downtown Portland, these jobs will be accepted but not solicited. The messenger service offers delivery times ranging from one to three hours. 

In addition to document delivery, small packages can be delivered. It is rare that a law firm needs to deliver packages, so this will generally apply to the ancillary business. The maximum dimensions for package delivery are 12x8x8.

Market Analysis Summary

The Oracle will primarily be serving Portland-based law firms. This is a particularly attractive segment because law firms have a constant need for delivery services. Most firms are sending things consistently during the day. The Oracle will be able to set up contracts with firms to provide multiple scheduled pick-ups each day. 

The Oracle will also serve non law firm customers who are in need of a courier service. In addition to documents, the company can transport small parcels.

As a former practicing attorney, Alwy will be able to leverage his vast industry knowledge as well as his network of colleagues to gain market share.

4.1 Market Segmentation

Two Wheeled Oracle will service two distinct groups. The first group is the main group of customers: law firms. This will be the group that is targeted primarily. Law firms are constantly in need of document delivery, whether it is to clients, other law firms, or to the court. This regularity of needed delivery is the reason that law firms are targeted. Once a law firm has become a satisfied customer, it is likely that they will begin to increase their delivery needs. This then becomes a steady, high frequency, long-term customer. Law firms have constant delivery activity, many firms require pick-ups throughout the day and require dependability, which is one of The Oracle’s competitive advantages. 

The second customer group is assorted deliveries needed in the city. This could come from a wide variety of businesses that require delivery within the city.

Bicycle courier business plan, market analysis summary chart image

Market Analysis
Year 1 Year 2 Year 3 Year 4 Year 5
Potential Customers Growth CAGR
Law firms 9% 287 313 341 372 405 8.99%
Assorted customers 6% 5,487 5,816 6,165 6,535 6,927 6.00%
Other 0% 0 0 0 0 0 0.00%
Total 6.15% 5,774 6,129 6,506 6,907 7,332 6.15%

4.2 Target Market Segment Strategy

The Oracle will target it’s market through channels that all law firms typically see. The first is the Oregon Bar Journal. This is the newsletter that all practicing or bar accredited attorneys get. Advertisements will be placed in the journal to increase visibility of The Oracle. Additionally, there will be a yellow pages advertisement and brochures passed out.

This market will also be targeted through a networking scheme based on Alwy’s contacts that he made as a practicing attorney. Although Alwy no longer practices, he is still a member of the bar and maintains membership on several bar committees. Through his activity on the bar, as well as contact made during his practice, Alwy will leverage his network to create initial clients. This will not be difficult because a trust bond has already been formed with many different attorneys, and these attorneys will recognize that Alwy is keenly aware of the needs of attorneys in regards to delivery services. Because Alwy is aware of the attorney’s perspective, it will be easy for him to gain the trust of his former colleagues and sign them up as clients.

4.3 Service Business Analysis

There are approximately 20 different delivery services in the Portland area, a quarter of these are taxi services that also makes deliveries. The rest are courier or messenger services. Some use cars and a few use bicycles as the means of transportation. In general, the bicycle messengers are less expensive because they have lower overhead. In the heart of downtown, the bicycle messengers can be as fast or faster than the car-based courier services because of all the automobile traffic.

Brought to you by

Create a professional business plan

Using AI and step-by-step instructions

Create Your Plan

Secure funding

Validate ideas

Build a strategy

There are five different companies that target law firms by catering to their special needs. All of these are car-based services.  

The buying habits of law firms are based on price, convenience, and reliability. 

Strategy and Implementation Summary

The Oracle’s strategy for gaining market share will be based on it’s competitive advantages: reliability and industry knowledge. Reliability is very important to law firms and will make The Oracle very attractive. Additionally, Alwy’s industry knowledge will be helpful in convincing firms to try this company because it understands and caters to law firm’s needs.

Portland has been chosen as the headquarters for this service because it is an environmentally-friendly city. The citizens are interested in environmental health, and are welcoming to new businesses with the same doctrine. The Oracle is proud to be a messenger service on bikes, it is proud to help keep the environment safe and healthy in Oregon.

5.1 Competitive Edge

The Oracle has two competitive edges: reliability and industry insight. Reliability is a characteristic that is very important to law firms. The firms require reliability of delivery. Often the delivery of legal documents is critical. The Oracle achieves reliability through a redundant back-up system that always provides an alternative method of delivery if the specific bicycle messenger encounters difficulty. By having a back-up system, the company ensures that even if the primary messenger fails, there is a back-up ready to complete the delivery.

The second competitive advantage is industry insight. It is a true advantage for Alwy to have worked as an attorney for several years. This work gave him industry insight that is not replicable without actually doing the work. The insight is valuable because Alwy knows intimately what attorneys need in regards to document delivery. While other companies will gain some insight by serving the attorney market over time, it will not compare in breadth to Alwy’s.

5.2 Sales Strategy

Two Wheeled Oracle recognizes that it is difficult to break into many law firms and displace their current service provider and will offer a 20% discount for a months worth of services. While this is a bit of a hit in terms of profitability, it is only a short-term concern. The long-term gain is securing a repeat customer. 

In addition to this economic incentive, The Oracle will employ Alwy’s powers of persuasion when he is speaking with prospective clients and firms. He will directly target the company’s reliability and fool-proof back-up systems, as well as impress his recognition of the needs of his clients based on his own years of practicing law. He will use these two features to attract new clientele.

5.2.1 Sales Forecast

The first month will be used to set up the office and hire and train messengers. The second month will begin to see some sales activity. Sales will ramp up from month three on. There will be an incremental increase each month as more and more firms become aware of the services of the company. 

Bicycle courier business plan, strategy and implementation summary chart image

Bicycle courier business plan, strategy and implementation summary chart image

Sales Forecast
Year 1 Year 2 Year 3
Sales
Law firms $152,459 $255,458 $271,554
Assorted customers $20,841 $30,254 $35,125
Total Sales $173,300 $285,712 $306,679
Direct Cost of Sales Year 1 Year 2 Year 3
Law firms $3,049 $5,109 $5,431
Assorted customers $417 $605 $703
Subtotal Direct Cost of Sales $3,466 $5,714 $6,134

5.3 Milestones

The Oracle will have several milestones early on:

  1. Business plan completion. This will be done as a roadmap for the organization. While we do not need a business plan to raise capital, it will be an indispensable tool for the ongoing performance and improvement of the company.
  2. Set up office.
  3. Hire and train staff.
Milestones
Milestone Start Date End Date Budget Manager Department
Business plan completion 1/1/2001 2/1/2001 $0 Laate Owner
Set up office 1/1/2001 2/1/2001 $0 Laate Owner
Hire and train staff 1/1/2001 2/1/2001 $0 Laate Owner
Totals $0

Management Summary

Alwy Laate, the founder and owner received his bachelor degree in philosophy from Washington & Jefferson College. During the summers, Alwy worked for a bicycle messenger service in Pittsburgh. Upon graduation, Alwy managed a bicycle shop, pursuing his interest in the bicycling industry. After two years of work in the bicycle industry Alwy was no longer challenged. In addition to a lack of challenge, Alwy was pressured by his parents, implicitly but forcefully, to achieve a graduate education. Alwy took the LSAT’s and moved to Oregon for Law School. 

During his first year of law school, Alwy was interested in law, however, was unsure about practicing law. He heard about the joint degree program that coupled with the law program, added an extra year (four total) to school, but also added an MBA. Intrigued by this, Alwy took the GMAT’s and entered the joint degree program. Alwy graduated with a JD/MBA and had to figure out what to do next. Alwy was intrigued by public interest law, so he worked for a large form in Portland that allowed associates to bill 20% of their required hours out to pro bono causes. Alwy chose environmental organizations. 

After three years of practicing law, enough was enough. There was no longer enjoyment in it and Alwy had to find a job that was enjoyable. He brainstormed a way to combine the business skills from his MBA, his networking contacts from his law practice, and his love of cycling. One day the business model of the Two Wheeled Oracle hit him and the rest, as they say, is history.

6.1 Personnel Plan

The Oracle will consist of Alwy completing HR functions, marketing functions, and general business management. The company will hire a full-time dispatcher and eight bicycle messengers. While bicycle messengers seem to be transient, the training of a new one is relatively quick and cheap, so if one leaves, he/she can be replaced quickly.

Personnel Plan
Year 1 Year 2 Year 3
Alwy Laate $36,000 $42,000 $48,000
Dispatcher $20,400 $20,400 $20,400
Messenger $17,280 $17,280 $17,280
Messenger $17,280 $17,280 $17,280
Messenger $17,280 $17,280 $17,280
Messenger $17,280 $17,280 $17,280
Messenger $17,280 $17,280 $17,280
Messenger $17,280 $17,280 $17,280
Messenger $17,280 $17,280 $17,280
Total People 0 0 0
Total Payroll $177,360 $183,360 $189,360

Financial Plan

The following sections will outline the important financial data.

7.1 Important Assumptions

The following table details important financial assumptions for The Oracle.

General Assumptions
Year 1 Year 2 Year 3
Plan Month 1 2 3
Current Interest Rate 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00%
Tax Rate 25.42% 25.00% 25.42%
Other 0 0 0

7.2 Break-even Analysis

The Break-even Analysis indicates what The Oracle will need to achieve in monthly revenue to reach their break-even point.

Bicycle courier business plan, financial plan chart image

Break-even Analysis
Monthly Revenue Break-even $19,155
Assumptions:
Average Percent Variable Cost 2%
Estimated Monthly Fixed Cost $18,772

7.3 Projected Profit and Loss

The following table will indicate projected profit and loss.

Bicycle courier business plan, financial plan chart image

Bicycle courier business plan, financial plan chart image

Bicycle courier business plan, financial plan chart image

Bicycle courier business plan, financial plan chart image

Pro Forma Profit and Loss
Year 1 Year 2 Year 3
Sales $173,300 $285,712 $306,679
Direct Cost of Sales $3,466 $5,714 $6,134
Other $0 $0 $0
Total Cost of Sales $3,466 $5,714 $6,134
Gross Margin $169,834 $279,998 $300,545
Gross Margin % 98.00% 98.00% 98.00%
Expenses
Payroll $177,360 $183,360 $189,360
Sales and Marketing and Other Expenses $3,000 $3,000 $3,000
Depreciation $1,500 $1,500 $1,500
Cellular service $4,200 $4,200 $4,200
Utilities $1,200 $1,200 $1,200
Insurance $1,800 $1,800 $1,800
Rent $9,600 $9,000 $9,000
Payroll Taxes $26,604 $27,504 $28,404
Other $0 $0 $0
Total Operating Expenses $225,264 $231,564 $238,464
Profit Before Interest and Taxes ($55,430) $48,434 $62,081
EBITDA ($53,930) $49,934 $63,581
Interest Expense $4,517 $3,596 $2,546
Taxes Incurred $0 $11,210 $15,132
Net Profit ($59,947) $33,629 $44,404
Net Profit/Sales -34.59% 11.77% 14.48%

7.4 Projected Cash Flow

The following chart and table will indicate projected cash flow.

Bicycle courier business plan, financial plan chart image

Pro Forma Cash Flow
Year 1 Year 2 Year 3
Cash Received
Cash from Operations
Cash Sales $43,325 $71,428 $76,670
Cash from Receivables $96,883 $192,819 $226,006
Subtotal Cash from Operations $140,208 $264,247 $302,675
Additional Cash Received
Sales Tax, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $0 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Assets $0 $0 $0
New Investment Received $0 $0 $0
Subtotal Cash Received $140,208 $264,247 $302,675
Expenditures Year 1 Year 2 Year 3
Expenditures from Operations
Cash Spending $177,360 $183,360 $189,360
Bill Payments $49,882 $66,203 $71,071
Subtotal Spent on Operations $227,242 $249,563 $260,431
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $9,055 $9,976 $11,026
Purchase Other Current Assets $0 $0 $0
Purchase Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $236,297 $259,539 $271,457
Net Cash Flow ($96,089) $4,707 $31,218
Cash Balance $5,111 $9,818 $41,036

Brought to you by

Create a professional business plan

Using AI and step-by-step instructions

Create Your Plan

Secure funding

Validate ideas

Build a strategy

7.5 Projected Balance Sheet

The following table will indicate the projected balance sheet.

Pro Forma Balance Sheet
Year 1 Year 2 Year 3
Assets
Current Assets
Cash $5,111 $9,818 $41,036
Accounts Receivable $33,092 $54,557 $58,561
Other Current Assets $0 $0 $0
Total Current Assets $38,203 $64,375 $99,597
Long-term Assets
Long-term Assets $7,500 $7,500 $7,500
Accumulated Depreciation $1,500 $3,000 $4,500
Total Long-term Assets $6,000 $4,500 $3,000
Total Assets $44,203 $68,875 $102,597
Liabilities and Capital Year 1 Year 2 Year 3
Current Liabilities
Accounts Payable $4,505 $5,525 $5,870
Current Borrowing $0 $0 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $4,505 $5,525 $5,870
Long-term Liabilities $40,945 $30,969 $19,942
Total Liabilities $45,450 $36,494 $25,812
Paid-in Capital $60,000 $60,000 $60,000
Retained Earnings ($1,300) ($61,247) ($27,618)
Earnings ($59,947) $33,629 $44,404
Total Capital ($1,247) $32,382 $76,785
Total Liabilities and Capital $44,203 $68,875 $102,597
Net Worth ($1,247) $32,382 $76,785

7.6 Business Ratios

The following table contains important business ratios from the courier services industry, SIC 4513, as determined by the Standard Industry Classification (SIC) Index.

Ratio Analysis
Year 1 Year 2 Year 3 Industry Profile
Sales Growth 0.00% 64.87% 7.34% 4.50%
Percent of Total Assets
Accounts Receivable 74.86% 79.21% 57.08% 27.40%
Other Current Assets 0.00% 0.00% 0.00% 21.80%
Total Current Assets 86.43% 93.47% 97.08% 50.30%
Long-term Assets 13.57% 6.53% 2.92% 49.70%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 10.19% 8.02% 5.72% 29.80%
Long-term Liabilities 92.63% 44.96% 19.44% 27.90%
Total Liabilities 102.82% 52.99% 25.16% 57.70%
Net Worth -2.82% 47.01% 74.84% 42.30%
Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 98.00% 98.00% 98.00% 100.00%
Selling, General & Administrative Expenses 132.59% 86.23% 83.44% 79.50%
Advertising Expenses 0.69% 0.42% 0.39% 0.20%
Profit Before Interest and Taxes -31.98% 16.95% 20.24% 1.30%
Main Ratios
Current 8.48 11.65 16.97 1.64
Quick 8.48 11.65 16.97 1.43
Total Debt to Total Assets 102.82% 52.99% 25.16% 57.70%
Pre-tax Return on Net Worth 4807.12% 138.47% 77.54% 2.50%
Pre-tax Return on Assets -135.62% 65.10% 58.03% 5.90%
Additional Ratios Year 1 Year 2 Year 3
Net Profit Margin -34.59% 11.77% 14.48% n.a
Return on Equity 0.00% 103.85% 57.83% n.a
Activity Ratios
Accounts Receivable Turnover 3.93 3.93 3.93 n.a
Collection Days 56 75 90 n.a
Accounts Payable Turnover 12.07 12.17 12.17 n.a
Payment Days 27 27 29 n.a
Total Asset Turnover 3.92 4.15 2.99 n.a
Debt Ratios
Debt to Net Worth 0.00 1.13 0.34 n.a
Current Liab. to Liab. 0.10 0.15 0.23 n.a
Liquidity Ratios
Net Working Capital $33,698 $58,850 $93,728 n.a
Interest Coverage -12.27 13.47 24.39 n.a
Additional Ratios
Assets to Sales 0.26 0.24 0.33 n.a
Current Debt/Total Assets 10% 8% 6% n.a
Acid Test 1.13 1.78 6.99 n.a
Sales/Net Worth 0.00 8.82 3.99 n.a
Dividend Payout 0.00 0.00 0.00 n.a

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
Law firms 0% $0 $3,525 $7,214 $8,600 $10,254 $11,458 $15,455 $17,458 $18,524 $19,874 $19,952 $20,145
Assorted customers 0% $0 $954 $1,245 $1,154 $1,547 $2,154 $2,658 $2,014 $2,147 $2,200 $2,314 $2,454
Total Sales $0 $4,479 $8,459 $9,754 $11,801 $13,612 $18,113 $19,472 $20,671 $22,074 $22,266 $22,599
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Law firms $0 $71 $144 $172 $205 $229 $309 $349 $370 $397 $399 $403
Assorted customers $0 $19 $25 $23 $31 $43 $53 $40 $43 $44 $46 $49
Subtotal Direct Cost of Sales $0 $90 $169 $195 $236 $272 $362 $389 $413 $441 $445 $452
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Alwy Laate 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Dispatcher 0% $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700
Messenger 0% $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Messenger 0% $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Messenger 0% $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Messenger 0% $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Messenger 0% $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Messenger 0% $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Messenger 0% $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780

General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0

Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $0 $4,479 $8,459 $9,754 $11,801 $13,612 $18,113 $19,472 $20,671 $22,074 $22,266 $22,599
Direct Cost of Sales $0 $90 $169 $195 $236 $272 $362 $389 $413 $441 $445 $452
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $90 $169 $195 $236 $272 $362 $389 $413 $441 $445 $452
Gross Margin $0 $4,389 $8,290 $9,559 $11,565 $13,340 $17,751 $19,083 $20,258 $21,633 $21,821 $22,147
Gross Margin % 0.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00%
Expenses
Payroll $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780
Sales and Marketing and Other Expenses $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Depreciation $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Cellular service $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Rent $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Payroll Taxes 15% $2,217 $2,217 $2,217 $2,217 $2,217 $2,217 $2,217 $2,217 $2,217 $2,217 $2,217 $2,217
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $18,772 $18,772 $18,772 $18,772 $18,772 $18,772 $18,772 $18,772 $18,772 $18,772 $18,772 $18,772
Profit Before Interest and Taxes ($18,772) ($14,383) ($10,482) ($9,213) ($7,207) ($5,432) ($1,021) $311 $1,486 $2,861 $3,049 $3,375
EBITDA ($18,647) ($14,258) ($10,357) ($9,088) ($7,082) ($5,307) ($896) $436 $1,611 $2,986 $3,174 $3,500
Interest Expense $411 $405 $399 $392 $386 $380 $374 $367 $361 $354 $348 $341
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($19,183) ($14,787) ($10,881) ($9,605) ($7,593) ($5,812) ($1,395) ($57) $1,125 $2,506 $2,701 $3,034
Net Profit/Sales 0.00% -330.14% -128.63% -98.48% -64.34% -42.70% -7.70% -0.29% 5.44% 11.35% 12.13% 13.42%

Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $0 $1,120 $2,115 $2,439 $2,950 $3,403 $4,528 $4,868 $5,168 $5,519 $5,567 $5,650
Cash from Receivables $0 $0 $112 $3,459 $6,377 $7,367 $8,896 $10,322 $13,619 $14,634 $15,538 $16,560
Subtotal Cash from Operations $0 $1,120 $2,227 $5,897 $9,327 $10,770 $13,424 $15,190 $18,786 $20,152 $21,105 $22,210
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $0 $1,120 $2,227 $5,897 $9,327 $10,770 $13,424 $15,190 $18,786 $20,152 $21,105 $22,210
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780 $14,780
Bill Payments $143 $4,280 $4,364 $4,435 $4,456 $4,490 $4,522 $4,604 $4,624 $4,642 $4,663 $4,660
Subtotal Spent on Operations $14,923 $19,060 $19,144 $19,215 $19,236 $19,270 $19,302 $19,384 $19,404 $19,422 $19,443 $19,440
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $720 $726 $732 $739 $745 $751 $757 $764 $770 $777 $783 $790
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $15,643 $19,787 $19,876 $19,954 $19,980 $20,021 $20,059 $20,147 $20,174 $20,199 $20,226 $20,230
Net Cash Flow ($15,643) ($18,667) ($17,649) ($14,057) ($10,654) ($9,252) ($6,635) ($4,958) ($1,388) ($46) $879 $1,980
Cash Balance $85,557 $66,890 $49,241 $35,184 $24,530 $15,279 $8,644 $3,686 $2,298 $2,252 $3,131 $5,111
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $101,200 $85,557 $66,890 $49,241 $35,184 $24,530 $15,279 $8,644 $3,686 $2,298 $2,252 $3,131 $5,111
Accounts Receivable $0 $0 $3,359 $9,592 $13,448 $15,922 $18,765 $23,453 $27,736 $29,620 $31,542 $32,703 $33,092
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $101,200 $85,557 $70,249 $58,832 $48,632 $40,453 $34,043 $32,097 $31,422 $31,918 $33,794 $35,834 $38,203
Long-term Assets
Long-term Assets $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500
Accumulated Depreciation $0 $125 $250 $375 $500 $625 $750 $875 $1,000 $1,125 $1,250 $1,375 $1,500
Total Long-term Assets $7,500 $7,375 $7,250 $7,125 $7,000 $6,875 $6,750 $6,625 $6,500 $6,375 $6,250 $6,125 $6,000
Total Assets $108,700 $92,932 $77,499 $65,957 $55,632 $47,328 $40,793 $38,722 $37,922 $38,293 $40,044 $41,959 $44,203
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $4,135 $4,216 $4,287 $4,306 $4,340 $4,368 $4,449 $4,470 $4,487 $4,507 $4,505 $4,505
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $4,135 $4,216 $4,287 $4,306 $4,340 $4,368 $4,449 $4,470 $4,487 $4,507 $4,505 $4,505
Long-term Liabilities $50,000 $49,280 $48,553 $47,821 $47,082 $46,337 $45,586 $44,829 $44,065 $43,295 $42,518 $41,735 $40,945
Total Liabilities $50,000 $53,415 $52,769 $52,108 $51,388 $50,677 $49,955 $49,278 $48,534 $47,781 $47,025 $46,240 $45,450
Paid-in Capital $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000
Retained Earnings ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300) ($1,300)
Earnings $0 ($19,183) ($33,970) ($44,851) ($54,456) ($62,049) ($67,861) ($69,256) ($69,313) ($68,188) ($65,682) ($62,981) ($59,947)
Total Capital $58,700 $39,517 $24,730 $13,849 $4,244 ($3,349) ($9,161) ($10,556) ($10,613) ($9,488) ($6,982) ($4,281) ($1,247)
Total Liabilities and Capital $108,700 $92,932 $77,499 $65,957 $55,632 $47,328 $40,793 $38,722 $37,922 $38,293 $40,044 $41,959 $44,203
Net Worth $58,700 $39,517 $24,730 $13,849 $4,244 ($3,349) ($9,161) ($10,556) ($10,613) ($9,488) ($6,982) ($4,281) ($1,247)