Delivery Service Business Plan
For 25 years, we’ve helped thousands of entrepreneurs create business plans for delivery service businesses. Our expertise and tools enable you to build a strong plan. Below is our delivery service business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
SpeedyDrop Delivery is a dynamic new delivery service based in Athens-Clarke County, GA, dedicated to transforming the local delivery landscape. Our mission revolves around providing the community with fast, reliable, and versatile delivery solutions tailored to a wide range of needs, from urgent same-day deliveries to scheduled dispatches. Operating from the heart of our vibrant community, we leverage our deep understanding of local dynamics and our commitment to superior service to position ourselves as the go-to solution for both residents and businesses. Our range of services, including Same-Day, Next-Day, Express, and Scheduled Deliveries, combined with Tracking and Notifications, ensures we meet the diverse requirements of our customers, ensuring their packages arrive safely and punctually.
Success Factors
Our confidence in our success is rooted in a blend of experience, customer-focused service offerings, and our unique position in the local market. Our founder’s previous success in the delivery service industry has informed our strategic operations and customer service approach, setting a solid foundation for SpeedyDrop Delivery. Our standout features include a comprehensive suite of delivery options and a commitment to surpassing our competition in both speed and service variety. Since our inception on January 6, 2024, we have already made significant strides, including the development of a strong brand identity, securing a prime operational base, and establishing a legal structure conducive to growth. These accomplishments underscore our potential to become Athens-Clarke County’s premier local delivery service.
Industry Analysis
The Delivery Service industry in the United States, currently valued at over $107 billion, is on a steady growth trajectory, with expectations of a 5.8% annual growth rate over the next five years. This growth is propelled by increasing demands for convenient and efficient delivery services, a trend largely driven by the surge in e-commerce and a general shift towards online shopping. SpeedyDrop Delivery is poised to capitalize on these trends by offering quick, reliable delivery options, including same-day and on-demand services, which are in growing demand. Furthermore, the industry’s shift towards sustainability and eco-friendly practices presents an opportunity for us to differentiate ourselves by adopting green delivery methods, positioning us favorably in the eyes of environmentally conscious consumers.
Customer Analysis
We are targeting a diverse customer base that includes local residents, small and medium-sized businesses, university students and faculty, and elderly residents in Athens-Clarke County. Our services are designed to appeal to local residents looking for quick and reliable delivery solutions and businesses in need of dependable delivery services. The student and faculty population at the University of Georgia represents a significant market segment for our expedited delivery options, while our commitment to convenience and reliability is expected to resonate strongly with elderly residents requiring assistance with daily errands. By addressing the specific needs of these groups, we aim to build a loyal customer base that values prompt service and local engagement.
Competitive Analysis
SpeedyDrop Delivery operates in a competitive landscape with key players such as D.P. Dough, Athens Wok, and Martino’s Italian Restaurant, each offering distinct food delivery options. Despite their strong market presence, SpeedyDrop Delivery differentiates itself by focusing on superior customer experience, speed, and reliability. Our well-trained delivery team, equipped with advanced technology for route optimization and real-time tracking, enables us to offer unparalleled service quality. Additionally, our wide range of delivery services, including options for fragile items and temperature-controlled deliveries, along with competitive pricing, positions us as a compelling choice for both individuals and businesses seeking versatile and reliable delivery solutions.
Marketing Plan
SpeedyDrop Delivery’s marketing strategy encompasses a comprehensive range of services designed to meet our customers’ varied needs, from Same-Day to Scheduled Deliveries, all competitively priced and complemented by real-time Tracking and Notifications. To promote these services, we will engage in an aggressive online marketing campaign, leveraging social media, SEO, and PPC advertising to enhance our visibility and attract customers. Additionally, we will utilize high-quality content, community-based promotions, and strategic partnerships to build brand awareness and customer loyalty. Our promotional efforts will also include direct outreach through flyers, brochures, and direct mail campaigns, specifically targeting busy professionals, students, and specific neighborhoods to ensure widespread awareness of our unique value proposition.
Operations Plan
To ensure the smooth operation of SpeedyDrop Delivery, we will engage in a series of key daily activities, including efficient order processing, seamless coordination with local businesses for order pickups, and strategic assignment of delivery tasks to our drivers. Our operations will be supported by a reliable fleet of vehicles, advanced tracking technology, and optimized delivery routes to guarantee speedy and efficient service. We are committed to maintaining open communication channels with our customers, promptly addressing feedback, and upholding high standards of service quality. In the coming months, we aim to achieve significant milestones, such as launching our services successfully, securing necessary permits, building a competent delivery team, and establishing fruitful partnerships with local businesses, all aimed at achieving operational excellence and customer satisfaction.
Management Team
At the helm of SpeedyDrop Delivery is Melody Lewis, our President, whose previous success in the delivery service sector brings invaluable experience and strategic insight to our operations. Melody’s proven track record in logistics and delivery, combined with her leadership skills and dedication to customer satisfaction, are instrumental in steering our company towards achieving its goals and establishing SpeedyDrop Delivery as a leader in the local delivery market.
Financial Plan
To reach our growth objectives, SpeedyDrop Delivery requires $377,000 in funding. This investment will be allocated across various areas including capital investments like location buildout, purchasing delivery vehicles, and acquiring necessary office equipment, as well as covering non-capital expenses such as working capital, initial marketing efforts, and staff salaries. These resources will ensure that we have the infrastructure, team, and promotional activities in place to successfully launch and grow our delivery service in Athens-Clarke County, GA.
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 | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 |
| Direct Expenses | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 |
| Gross Profit | $859,717 | $948,861 | $1,046,302 | $1,152,774 | $1,269,075 |
| Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
| Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
| EBITDA | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
| 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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
II. Company Overview
SpeedyDrop Delivery is a new Delivery Service that proudly serves the residents and businesses of Athens-Clarke County, GA. We are a local delivery service committed to filling the gap in high-quality local delivery options within the area. Our mission is to provide fast, reliable, and versatile delivery solutions to meet the diverse needs of our community.
At SpeedyDrop Delivery, we offer a wide range of services tailored to accommodate the urgency and convenience required by our customers. Our services include Same-Day Delivery for those urgent packages, Next-Day Delivery for planned dispatches, Express Delivery when time is of the essence, Scheduled Delivery for future dates, and Tracking and Notifications to keep our customers informed every step of the way. Our goal is to ensure that whether it’s a critical document or a precious gift, your package arrives safely and on time.
Based in the heart of Athens-Clarke County, GA, SpeedyDrop Delivery operates exclusively within this vibrant community. Our intimate understanding of the area, coupled with our dedication to superior service, positions us as the go-to local delivery service for both individuals and businesses alike.
Our confidence in our ability to succeed stems from several key factors. Firstly, our founder brings invaluable experience from successfully running a previous delivery service. This experience has informed our operations, strategy, and customer service philosophy. Secondly, we pride ourselves on offering a better delivery service than our competition, not just in terms of speed but also in the variety of delivery options available. These unique selling points ensure that SpeedyDrop Delivery stands out in the local market.
Since our founding on January 6, 2024, SpeedyDrop Delivery has achieved several milestones. We are a registered C Corporation, which has allowed us to structure our business for growth and scalability. Our accomplishments to date include designing an eye-catching logo that represents our brand’s values and speed, developing a memorable company name that resonates with our mission, and securing a great location that enables us to serve the entirety of Athens-Clarke County efficiently. These achievements mark just the beginning of our journey towards becoming the leading local delivery service in Athens-Clarke County, GA.
III. Industry Analysis
The Delivery Service industry in the United States is currently estimated to be worth over $107 billion. This market size is expected to continue growing at a steady pace, with a projected annual growth rate of 5.8% over the next five years. This growth is fueled by the increasing demand for convenient and efficient delivery services, driven by factors such as the rise of e-commerce and the shift towards online shopping.
One of the key trends in the Delivery Service industry is the growing popularity of same-day and on-demand delivery services. Customers are increasingly demanding faster delivery times, which has created opportunities for companies like SpeedyDrop Delivery to thrive. By offering quick and reliable delivery options, SpeedyDrop Delivery can capitalize on this trend and attract a loyal customer base in the competitive delivery market.
Another trend in the industry is the focus on sustainability and eco-friendly practices. Customers are becoming more environmentally conscious and are seeking delivery services that prioritize green initiatives. SpeedyDrop Delivery can differentiate itself by implementing eco-friendly delivery practices, such as using electric vehicles and sustainable packaging, to appeal to environmentally conscious consumers and set itself apart from competitors.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who require quick and reliable delivery services for a variety of needs, including grocery shopping, meal delivery, and personal errands. This segment will appreciate our commitment to speed and convenience, as well as our user-friendly scheduling and tracking systems. By focusing on local residents, we will build a strong customer base that values prompt service and local engagement.
We will also target small and medium-sized businesses in Athens-Clarke County that require regular delivery services. These businesses, which range from retail stores to medical offices, will benefit from our dependable and efficient delivery options. By forming partnerships with these businesses, we will ensure a steady stream of orders and build long-term relationships.
University students and faculty members at the University of Georgia will be another key demographic. This group will often need quick delivery for textbooks, study materials, and personal items. By offering student-friendly pricing and flexible delivery schedules, we will become a trusted service provider within the campus community.
Additionally, we will tailor our services to elderly residents who may have mobility issues and require assistance with errands and deliveries. This demographic will value our prompt and courteous service, which will help them maintain their independence. By addressing the needs of elderly residents, we will create a loyal customer base that relies on our service for their daily necessities.
Customer Needs
SpeedyDrop Delivery provides high-quality express delivery for residents who desire swift and reliable service. Customers can expect their packages to arrive promptly, ensuring their time-sensitive needs are met. This is particularly beneficial for individuals with urgent delivery requirements, such as medical supplies or important documents.
Our service includes real-time tracking, giving customers peace of mind by allowing them to monitor their packages from pick-up to delivery. This transparency addresses the need for assurance and trust in the delivery process. Additionally, our user-friendly platform simplifies scheduling and managing deliveries, making the experience hassle-free.
We prioritize exceptional customer service to address any queries or concerns efficiently. This focus on customer relations helps build a loyal customer base that values responsive support. Moreover, our competitive pricing ensures that high-quality express delivery is accessible to a broader audience, meeting the need for affordability without compromising service quality.
SpeedyDrop Delivery also offers flexible delivery options, including same-day and next-day services, catering to various customer preferences. This flexibility is crucial for customers with varying schedules and delivery urgencies. By addressing these diverse needs, we aim to become the go-to delivery service for the Athens-Clarke County community.
V. Competitive Analysis
Direct Competitors
SpeedyDrop Delivery’s competitors include the following companies:
D.P. Dough
D.P. Dough offers a variety of calzones, including traditional and specialty options. They also provide sides like breadsticks and desserts.
Price points range from $6 to $10 for calzones and around $3 to $5 for sides and desserts. Their revenues are estimated to be in the mid-six figures annually.
Located in Athens-Clarke County, GA, they primarily serve college students and young professionals. Their key strengths include a niche product offering and strong brand recognition among students.
However, they face weaknesses in limited menu diversity and high competition from other fast-food eateries in the area.
Athens Wok
Athens Wok specializes in Asian cuisine, offering a wide range of dishes including stir-fries, sushi, and noodle bowls. They also have vegetarian options.
Their price points range from $8 to $15 per dish. Revenues are estimated to be in the high six figures annually.
They operate in Athens-Clarke County, GA, targeting a diverse customer base including families, college students, and working professionals. Key strengths include menu diversity and high-quality ingredients.
Weaknesses involve relatively higher prices compared to other Asian food options and slower service during peak hours.
Martino’s Italian Restaurant
Martino’s Italian Restaurant offers classic Italian dishes such as pasta, pizza, and salads. They also serve a variety of wines and desserts.
Prices range from $12 to $20 for main courses, with additional costs for wines and desserts. Their revenues are estimated to be in the high six to low seven figures annually.
Located in Athens-Clarke County, GA, they cater to families, couples, and business professionals. Key strengths include a strong reputation for quality and an extensive menu.
Weaknesses include higher price points and longer preparation times for some dishes.
Competitive Advantages
Our delivery service excels in providing superior customer experiences compared to our competition. We prioritize speed and reliability, ensuring that packages arrive on time and in excellent condition. This commitment to service excellence sets us apart and fosters customer loyalty. Additionally, our team of highly trained delivery personnel is equipped with cutting-edge technology to optimize routes and reduce delivery times, further enhancing our service reliability. We also offer real-time tracking and customer support, giving clients peace of mind and confidence in our services.
In addition to our superior service quality, we offer a variety of delivery services to meet diverse customer needs. From same-day and next-day deliveries to specialized services such as fragile item handling and temperature-controlled deliveries, we cater to a wide range of demands. This versatility allows us to serve both individual customers and businesses with unique delivery requirements. Moreover, our competitive pricing structure ensures that clients receive exceptional value, making us an attractive option for both cost-conscious individuals and businesses looking for reliable delivery solutions.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
SpeedyDrop Delivery offers a range of services designed to meet the diverse needs of customers. One of the primary offerings is Same-Day Delivery. This service caters to clients who need their packages delivered within the same day. Same-Day Delivery is priced at an average of $15 per delivery, making it an attractive option for urgent shipments.
For those who have a bit more flexibility, Next-Day Delivery is available. This service ensures that packages are delivered by the end of the next business day. The average selling price for Next-Day Delivery stands at $10 per delivery, providing a cost-effective solution for less time-sensitive shipments.
Express Delivery is designed for customers requiring rapid delivery within a few hours. This premium service is priced at an average of $25 per delivery, catering to urgent and high-priority needs. Express Delivery ensures that packages reach their destination as quickly as possible, often within a few hours of pickup.
Scheduled Delivery offers the convenience of setting a specific delivery time and date. This service is ideal for customers who want their packages delivered at a particular time. The average price for Scheduled Delivery is $20 per delivery. This option provides flexibility and convenience for both senders and recipients.
Tracking and Notifications are complementary services that come with each delivery option. Customers receive real-time updates on the status of their packages through notifications via email or SMS. This service is included at no additional cost, enhancing the overall customer experience by keeping them informed every step of the way.
Promotions Plan
To attract customers, we will employ a range of promotional methods and tactics that ensure maximum visibility and customer engagement. Our primary focus will be on online marketing, leveraging the internet’s broad reach and efficiency. We will maintain an active presence on social media platforms such as Facebook, Instagram, and Twitter to connect with our target audience and keep them informed about our services, special offers, and updates.
We will also invest in search engine optimization (SEO) to ensure that we appear at the top of search results when customers look for delivery services in Athens-Clarke County, GA. Additionally, we will utilize pay-per-click (PPC) advertising to drive immediate traffic to our website and convert visitors into customers.
To further enhance our online marketing strategy, we will create and distribute high-quality content through blogs, videos, and email newsletters. This content will educate potential customers about our services, provide useful tips, and share success stories. By offering valuable information, we will build trust and establish ourselves as a reliable delivery service.
Beyond online marketing, we will also engage in community-based promotions. We will partner with local businesses and participate in community events to increase our visibility and foster relationships with residents. We will offer introductory discounts and referral programs to encourage word-of-mouth marketing and customer retention.
To capture the attention of busy professionals and students, we will distribute flyers and brochures at strategic locations such as office buildings, universities, and popular cafes. These materials will highlight our key services and unique selling points, compelling potential customers to give us a try.
We will also employ direct mail campaigns targeted at specific neighborhoods to ensure that our services are known throughout Athens-Clarke County. These campaigns will include exclusive offers and incentives to entice recipients to use our delivery services.
In summary, we will use a multifaceted promotional strategy combining online marketing, community engagement, direct outreach, and strategic partnerships to attract and retain customers. By leveraging these methods, we expect to establish a strong presence and build a loyal customer base in Athens-Clarke County, GA.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of SpeedyDrop Delivery, there are several key day-to-day operational processes that we will perform:
- Receive and process customer orders promptly through our website, app, or phone.
- Coordinate with local retailers, restaurants, and other businesses to ensure seamless order pickups.
- Assign delivery tasks to drivers based on location, availability, and delivery urgency.
- Maintain a reliable fleet of delivery vehicles, ensuring all are well-maintained and fueled.
- Implement real-time tracking for both customers and internal teams to monitor delivery progress.
- Manage route optimization to ensure efficient delivery times and minimize fuel costs.
- Provide clear communication channels for customers to receive updates and support.
- Handle customer complaints and feedback promptly to improve service quality.
- Conduct daily briefings with delivery drivers to address any issues and reinforce best practices.
- Ensure compliance with local regulations and safety standards for delivery operations.
- Monitor inventory of delivery supplies such as packaging materials and ensure timely restocking.
- Analyze delivery data to identify trends and areas for improvement in service efficiency.
- Maintain financial records, including processing payments from customers and paying drivers.
- Engage in marketing activities to attract new customers and retain existing ones.
- Foster relationships with local businesses to expand service offerings and partnerships.
Milestones
SpeedyDrop Delivery expects to complete the following milestones in the coming months in order to ensure its success:
- Launch our delivery service: Successfully begin operations by securing initial customers and ensuring all logistical and operational aspects are in place.
- Secure necessary permits and licenses: Obtain all local and state permits and licenses required to operate legally in Athens-Clarke County, GA.
- Build a reliable delivery team: Hire, train, and retain dependable delivery personnel to ensure timely and efficient service.
- Establish partnerships with local businesses: Collaborate with restaurants, stores, and other businesses to expand service offerings and customer base.
- Implement a robust technology platform: Develop or integrate a user-friendly app and backend system to manage orders, track deliveries, and handle customer service efficiently.
- Get to $15,000/month in revenue: Generate consistent monthly revenue to cover operational costs and move towards profitability.
- Develop a strong marketing strategy: Launch targeted marketing campaigns to build brand awareness and attract a steady stream of new customers.
- Ensure customer satisfaction: Implement feedback mechanisms and customer service protocols to maintain high levels of customer satisfaction and loyalty.
- Optimize delivery routes: Use data analytics to optimize delivery routes and reduce operational costs, ensuring quicker and more efficient deliveries.
- Expand service area: Gradually expand the service area to cover more neighborhoods and potentially neighboring cities, increasing the customer base and revenue potential.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
SpeedyDrop Delivery management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Melody Lewis, President
Melody Lewis has a history of success and has successfully run a delivery service in the past. With her extensive experience in the logistics and delivery industry, Melody brings a wealth of knowledge and a proven track record of operational excellence to SpeedyDrop Delivery. Her leadership skills and strategic vision have been instrumental in driving growth and ensuring high levels of customer satisfaction in her previous ventures.
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 | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 |
| Direct Expenses | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 |
| Gross Profit | $859,717 | $948,861 | $1,046,302 | $1,152,774 | $1,269,075 |
| Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
| Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
| EBITDA | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
| 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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
Funding Requirements/Use of Funds
To accomplish our growth goals, SpeedyDrop Delivery needs $377,000 in funding. Key uses of this funding will be as follows:
| Capital Investments | |
|---|---|
| Location Buildout | $80,000 |
| Furniture Fixtures | $30,000 |
| Delivery Vehicles | $100,000 |
| Computers Office Equipment | $15,000 |
| Non Capital Investments | |
|---|---|
| Working Capital | $60,000 |
| Initial Rent Lease | $12,000 |
| Staff Salaries First 3 Months | $36,000 |
| Initial Marketing Advertising | $25,000 |
| Initial Supplies | $8,000 |
| Insurance | $11,000 |
Financial Projections
5 Year Annual Income Statement
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 | |
| Total Revenues | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 | |
| Direct Costs | ||||||
| Direct Costs | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 | |
| Total Direct Costs | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 | |
| GROSS PROFIT | $859,717 | $948,861 | $1,046,302 | $1,152,774 | $1,269,075 | |
| GROSS PROFIT % | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% | |
| 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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| Depreciation | $0 | $0 | $0 | $0 | $0 | |
| Amortization | $0 | $0 | $0 | $0 | $0 | |
| EBIT | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | |
| PRETAX INCOME | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
| Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
| Taxable Income | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
| NET INCOME | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| Net Profit Margin (%) | 53.6% | 55.1% | 56.6% | 58% | 59.3% |
5 Year Annual Balance Sheet
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Cash | $914,632 | $1,763,462 | $2,706,699 | $3,753,281 | $4,912,942 | |
| Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
| Total Current Assets | $914,632 | $1,763,462 | $2,706,699 | $3,753,281 | $4,912,942 | |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
| Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
| Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
| Fixed Assets | $225,000 | $225,000 | $225,000 | $225,000 | $225,000 | |
| Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
| Net fixed assets | $225,000 | $225,000 | $225,000 | $225,000 | $225,000 | |
| Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
| TOTAL ASSETS | $1,139,632 | $1,988,462 | $2,931,699 | $3,978,281 | $5,137,942 | |
| LIABILITIES & EQUITY | ||||||
| Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
| Debt outstanding | $377,000 | $377,000 | $377,000 | $377,000 | $377,000 | |
| Total Liabilities | $377,000 | $377,000 | $377,000 | $377,000 | $377,000 | |
| Share Capital | $0 | $0 | $0 | $0 | $0 | |
| Retained earnings | $762,632 | $1,611,462 | $2,554,699 | $3,601,281 | $4,760,942 | |
| Total Equity | $762,632 | $1,611,462 | $2,554,699 | $3,601,281 | $4,760,942 | |
| TOTAL LIABILITIES & EQUITY | $1,139,632 | $1,988,462 | $2,931,699 | $3,978,281 | $5,137,942 |
5 Year Annual Cash Flow Statement
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| CASH FLOW FROM OPERATIONS | ||||||
| Net Income (Loss) | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| 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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| CASH FLOW FROM INVESTMENTS | ||||||
| Fixed Assets | ($225,000) | $0 | $0 | $0 | $0 | |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
| Net Cash Flow from Investments | ($225,000) | $0 | $0 | $0 | $0 | |
| CASH FLOW FROM FINANCING | ||||||
| Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
| Cash from Debt financing | $377,000 | $0 | $0 | $0 | $0 | |
| Net Cash Flow from Financing | $377,000 | $0 | $0 | $0 | $0 | |
| Net Cash Flow | $914,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
| Cash at Beginning of Period | $0 | $914,632 | $1,763,462 | $2,706,699 | $3,753,281 | |
| $914,632 | $1,763,462 | $2,706,699 | $3,753,281 | $4,912,942 |
Related Business Plan Articles & Templates