Bicycle Courier Business Plan

Start your plan
Start my business plan

Start your own bicycle courier business plan

The Two Wheeled Oracle

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)

Download link edge graphic Download this plan

Start your own bicycle courier business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.