Fraud Blocker

Transportation Business Plan Template

Written by Dave Lavinsky

Transportation Business Plan Template
Table of Contents
Table of Contents

Transportation Business Plan

Below is our transportation business plan template and sample plan created using our business plan generator.

I. Executive Summary

Company Overview

TrustWay Transportation Co. is a new venture in the transportation industry, based in the heart of Hickory, NC. Our mission is to address the gap in high-quality transportation services within our community. We offer a wide range of services, including Freight and Cargo Transport, Passenger Transport, Logistics and Supply Chain Management, Vehicle Leasing and Rentals, and Courier and Delivery Services. Our strategic location and deep understanding of the local landscape allow us to provide custom solutions that cater to the specific needs of our customers in Hickory, NC. We are driven by a commitment to excellence and customer satisfaction, aiming to be the go-to provider for all transportation needs in the area.

Success Factors

Our success is built upon the extensive experience of our founder, Jaxon Cook, a seasoned professional in the transportation industry. This foundation is bolstered by our commitment to superior passenger transport and a broader range of services compared to our competitors. Since our inception on January 6, 2024, TrustWay Transportation Co. has achieved significant milestones, including obtaining S Corporation status, creating our distinctive logo, developing a meaningful company name, and securing a prime operational location. These accomplishments are just the beginning, as we aim to bring unparalleled value to our customers and the Hickory, NC community.

Industry Analysis

The Transportation industry in the United States, worth over $1.5 trillion, is essential to the country’s economy and is poised for steady growth. This growth is driven by population increase, urbanization, and the expansion of e-commerce. A notable trend is the shift towards sustainable and efficient transportation solutions, such as electric vehicles and smart transportation systems, which aligns with TrustWay Transportation Co.’s commitment to eco-friendly services. Additionally, the rising demand for last-mile delivery services, fueled by online shopping, presents a significant opportunity for us. By leveraging technology and optimizing operations, TrustWay is well-positioned to tap into this growing market segment and establish itself as a trusted name in the local transportation sector of Hickory, NC.

Customer Analysis

Our target customers include local residents, businesses, tourists, healthcare facilities, and educational institutions in Hickory, NC. We aim to meet the commuting needs of individuals, provide dependable solutions for businesses, offer convenient travel for tourists, and support essential transport for healthcare and education. By delivering timely, reliable, and efficient services, we will build a loyal customer base within these segments, contributing significantly to the local economy and community well-being.

Competitive Analysis

Our main competitors are Duke Limo, Catawba Rideshare, and Diamond Cab. Duke Limo specializes in luxury limousine services, Catawba Rideshare offers app-based ridesharing, and Diamond Cab provides traditional taxi services. TrustWay Transportation Co. sets itself apart by offering superior passenger transport and a wider array of services, ensuring high customer satisfaction and reliability. Our diversified offerings, commitment to excellence, and strategic focus on customer needs position us as a leader in the transportation market of Hickory, NC.

Marketing Plan

TrustWay Transportation Co. provides a diverse suite of transportation services, from Freight and Cargo Transport to Passenger Transport, Logistics and Supply Chain Management, Vehicle Leasing and Rentals, and Courier and Delivery Services. Our pricing strategy is competitive and tailored to meet the varied needs of our clients. Our promotional strategy focuses on building a strong online presence through SEO-optimized websites, social media engagement, email marketing, PPC advertising, and positive customer reviews. Additionally, we will engage in community events, form partnerships with local businesses, and utilize traditional marketing methods to enhance our visibility and attract customers in Hickory, NC.

Operations Plan

Key operational processes at TrustWay Transportation Co. include daily vehicle inspections, efficient scheduling, real-time fleet management, adherence to safety and regulatory standards, and proactive customer communication. Our milestones include launching the business, acquiring necessary permits and licenses, maintaining a reliable fleet, hiring and training staff, implementing technology systems, establishing key partnerships, reaching monthly revenue goals, building a loyal customer base, ensuring financial stability, and expanding our service offerings. These steps will ensure our success and growth in the transportation industry.

Management Team

Our management team is led by CEO Jaxon Cook, whose previous success in the transportation industry provides a solid foundation for TrustWay Transportation Co. Under his leadership, we are committed to achieving operational excellence and sustainable growth, ensuring that TrustWay becomes a leading provider of transportation solutions in Hickory, NC.

Financial Plan

To reach our growth goals, TrustWay Transportation Co. requires $950,000 in funding. This investment will be allocated towards capital investments such as location buildout, transportation equipment, and non-capital investments including working capital, initial marketing, and staff salaries. These funds will support the launch and expansion of our operations, enabling us to meet the transportation needs of our community effectively.

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 $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Direct Expenses $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,061,633 $1,178,807 $1,307,176 $1,447,744 $1,601,600
Gross Profit (%) 53.7% 55% 56.3% 57.6% 58.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
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 $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185

 

II. Company Overview

TrustWay Transportation Co. is a fresh face in the transportation industry serving the vibrant community of Hickory, NC. As a newly established local transportation business, we are here to fill the void of high-quality local transportation services in the area. Our dedication to excellence and customer satisfaction drives us to provide unparalleled transportation solutions to our valued customers.

At TrustWay Transportation Co., we offer a comprehensive array of transportation services designed to meet the diverse needs of our clients. Our offerings include Freight and Cargo Transport, ensuring your goods reach their destination safely and on time. For those needing personal or group travel solutions, our Passenger Transport services are at your disposal, offering comfort and convenience for all your journeys. We also specialize in Logistics and Supply Chain Management, streamlining your operations for maximum efficiency. For clients seeking flexibility in vehicle usage without the commitment of ownership, our Vehicle Leasing and Rentals services provide the perfect solution. Additionally, our Courier and Delivery Services are reliable and swift, ensuring your parcels are delivered with care and punctuality.

Located in the heart of Hickory, NC, TrustWay Transportation Co. is strategically positioned to serve our local community with ease and efficiency. Our deep understanding of the local landscape enables us to offer tailored transportation solutions that meet the unique needs of our customers in Hickory, NC.

Our ability to succeed in the competitive transportation industry stems from several key factors. The extensive experience of our founder in running a successful transportation business lays a solid foundation for our operations. Furthermore, our commitment to offering superior passenger transport sets us apart from the competition. With a broader range of transportation services than our competitors, we are uniquely positioned to cater to the comprehensive needs of our clients.

Since our founding on January 6, 2024, TrustWay Transportation Co. has achieved significant milestones that mark the beginning of our journey. We are proud to operate as a S Corporation, a testament to our commitment to professional and ethical business practices. Our accomplishments to date include the creation of our distinctive logo, the development of our company name that reflects our values and mission, and securing a prime location that serves as the hub of our operations. These achievements lay the groundwork for our future success and the value we aim to bring to our customers and the community of Hickory, NC.

 

III. Industry Analysis

The Transportation industry in the United States is a massive sector that plays a crucial role in the country’s economy. As of now, the industry is estimated to be worth over $1.5 trillion, encompassing various modes of transportation such as air, rail, road, and water. With the increasing demand for transportation services driven by factors such as population growth, urbanization, and e-commerce, the market is expected to continue growing steadily in the coming years.

One of the key trends in the Transportation industry is the shift towards more sustainable and efficient transportation solutions. This includes the adoption of electric vehicles, advancements in logistics technology, and the development of smart transportation systems. These trends align well with TrustWay Transportation Co.’s commitment to providing eco-friendly and reliable transportation services in Hickory, NC. By staying ahead of the curve and embracing these industry trends, TrustWay Transportation Co. is well-positioned for success in the market.

Furthermore, the Transportation industry is also seeing a rise in demand for last-mile delivery services, especially with the growing popularity of online shopping. TrustWay Transportation Co., with its focus on serving customers in Hickory, NC, stands to benefit from this trend by offering efficient and timely delivery services to local businesses and consumers. By leveraging technology and optimizing their operations, TrustWay Transportation Co. can tap into this growing market segment and establish itself as a trusted provider in the region.

 

IV. Customer Analysis

Below is a description of our target customers and their core needs.

Target Customers

We will target local residents in Hickory, NC, offering reliable and efficient transportation services to meet their daily commuting needs. These customers will include individuals who require transportation for work, school, and personal errands. By providing timely and convenient services, we will build a loyal customer base within the community.

We will also target businesses in the area that require transportation solutions for their employees and goods. Local businesses will benefit from our dependable and professional services, which will help them streamline their operations. Partnering with us will enhance their productivity and reduce logistical challenges.

Tourists visiting Hickory will be another important customer segment for us. We will offer tailored services to ensure that visitors can explore local attractions with ease and comfort. This will not only enhance their travel experience but also contribute to the local economy by promoting tourism.

We will further target healthcare facilities and senior centers that require transportation for their patients and residents. Providing safe and accessible transportation will support these institutions in delivering essential services to the community. This will establish us as a trusted partner in the healthcare sector.

In addition to these segments, we will serve educational institutions by offering transportation solutions for students and staff. Ensuring safe and reliable transit for educational purposes will be a priority for us. Our services will contribute to the overall safety and convenience of the educational community in Hickory.

Customer Needs

Customers expect high quality freight and cargo transport, ensuring their goods are handled with care and delivered on time. They also look for reliable and efficient service that minimizes delays and disruptions. TrustWay Transportation Co. addresses these needs by offering state-of-the-art logistics and real-time tracking.

Additionally, customers have a need for transparent pricing and straightforward communication. They value knowing the costs upfront and receiving timely updates regarding their shipments. TrustWay Transportation Co. meets these expectations by providing clear pricing models and maintaining open lines of communication.

Safety and security of cargo are paramount concerns for customers. They seek assurance that their goods are protected from damage and theft during transit. TrustWay Transportation Co. fulfills this need by implementing robust security measures and employing highly trained personnel.

Lastly, customers desire flexibility and customization in their transportation solutions. They appreciate services that can adapt to their specific requirements and schedules. TrustWay Transportation Co. offers tailored transport options and flexible scheduling to cater to the diverse needs of its clientele.

 

V. Competitive Analysis

Direct Competitors

Duke Limo

Duke Limo offers luxury limousine services for weddings, corporate events, and airport transfers. Their fleet includes high-end sedans, SUVs, and stretch limousines.

Price points vary, with hourly rates ranging from $75 to $200 based on the vehicle type. Annual revenues are estimated to be around $2 million.

They are headquartered in Charlotte, NC, and serve the Hickory, NC area along with other parts of North Carolina. Their primary customer segments include corporate clients, wedding parties, and high-net-worth individuals.

Key strengths include a well-maintained luxury fleet and highly trained chauffeurs. Weaknesses include higher price points which may not be accessible for all customers.

Catawba Rideshare

Catawba Rideshare provides peer-to-peer ridesharing services similar to Uber and Lyft. They offer an app-based platform for booking rides.

Prices are generally competitive, with base fares starting at $2 and per-mile charges averaging $1. Revenues are estimated to be around $1.5 million annually.

They operate primarily in Hickory, NC and surrounding areas. Their customer segments include daily commuters, students, and individuals without personal transportation.

Key strengths include affordability and convenience through their mobile app. Weaknesses include variability in service quality and driver availability.

Diamond Cab

Diamond Cab offers traditional taxi services, available for on-demand and scheduled rides. They have a fleet of standard sedans and minivans.

Price points are metered, with base fares starting at $3 and additional charges per mile. Their annual revenues are estimated to be around $1 million.

They are based in Hickory, NC and focus primarily on serving this region. Their customer segments include elderly individuals, tourists, and local residents.

Key strengths are their long-standing presence in the community and reliability. Weaknesses include an aging fleet and less competitive pricing compared to rideshare services.

Competitive Advantages

At TrustWay Transportation Co., we pride ourselves on offering superior passenger transport services compared to our competition. Our commitment to customer satisfaction ensures that our passengers experience unparalleled comfort, safety, and reliability. We rigorously maintain our fleet to the highest standards and employ skilled, courteous drivers who prioritize the well-being and punctuality of our customers. This dedication to excellence creates a seamless and enjoyable travel experience, making us the preferred choice for transportation needs in the region.

In addition to our exceptional passenger transport services, we provide a broader range of transportation solutions, setting us apart from our competitors. Our diversified service offerings include freight transport, specialized logistics solutions, and tailored corporate transportation packages. This versatility enables us to cater to a wide array of customer needs, from individual travelers to large businesses. By continuously expanding and refining our services, we not only meet but exceed the expectations of our clients, establishing TrustWay Transportation Co. as a leader in the transportation industry.

VI. Marketing Plan

Our marketing plan, included below, details our products/services, pricing and promotions plan.

Products, Services & Pricing

TrustWay Transportation Co. offers a diverse range of products and services tailored to meet the varied needs of its clients. One of the primary offerings is Freight and Cargo Transport. This service ensures the efficient and safe movement of goods, whether they are local or long-distance. On average, clients can expect to pay between $1.50 to $2.00 per mile for this service, depending on the nature and weight of the cargo.

In addition to freight services, the company provides Passenger Transport options. This service caters to both individual and group travel needs, offering a reliable and comfortable transportation solution. The average cost for passenger transport typically ranges from $30 to $50 per hour, varying based on the type of vehicle and distance traveled.

Logistics and Supply Chain Management is another critical service offered by TrustWay Transportation Co. This comprehensive solution includes inventory management, warehousing, and distribution, ensuring that businesses operate smoothly and efficiently. Pricing for this service is generally customized based on the specific requirements of the client, but businesses can anticipate an average starting rate of $500 per month for basic services.

Vehicle Leasing and Rentals provide flexibility for both individuals and businesses needing temporary transportation solutions. The fleet includes a variety of vehicles such as sedans, SUVs, and trucks. Daily rental rates usually start at $40 for standard vehicles, with leasing options available at competitive monthly rates.

Lastly, TrustWay Transportation Co. offers Courier and Delivery Services, ensuring timely and secure delivery of parcels and documents. This service is particularly beneficial for businesses requiring regular deliveries. Average pricing for courier services starts at $10 for local deliveries, with additional charges based on distance and package size.

Promotions Plan

We will employ a variety of promotional methods and tactics to attract customers in Hickory, NC. Our primary focus will be on online marketing to reach a broader audience and drive engagement.

Firstly, we will develop a comprehensive online presence. This will include a professional website optimized for search engines (SEO) to ensure we appear in local search results when potential customers look for transportation services. Our website will provide detailed information about our services, pricing, and contact details, as well as a user-friendly booking system.

In addition to our website, we will leverage social media platforms such as Facebook, Instagram, and Twitter to connect with our target audience. Regular posts featuring customer testimonials, service updates, and promotional offers will help build our brand awareness. We will also use social media advertising to target specific demographics in Hickory, NC.

Email marketing will be another key component of our strategy. We will collect email addresses through our website and social media platforms to build a mailing list. Regular newsletters will keep our customers informed about new services, special offers, and company news.

We will also invest in pay-per-click (PPC) advertising through platforms like Google AdWords. PPC campaigns will drive targeted traffic to our website and generate leads. By bidding on relevant keywords, we will ensure that our ads appear when potential customers search for transportation services in Hickory, NC.

To enhance our online reputation, we will encourage satisfied customers to leave positive reviews on platforms such as Google My Business and Yelp. Positive reviews will boost our credibility and attract new customers.

Furthermore, we will participate in local community events and sponsor local organizations. This will increase our visibility and demonstrate our commitment to the community. We will also consider partnerships with local businesses to offer joint promotions and discounts.

Lastly, we will utilize traditional promotional methods such as distributing flyers and brochures in high-traffic areas, placing ads in local newspapers, and using local radio stations for advertising. These methods will complement our online marketing efforts and reach customers who prefer traditional media.

By combining these promotional methods and tactics, we will effectively attract customers and establish a strong presence in the transportation market in Hickory, NC.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of TrustWay Transportation Co., there are several key day-to-day operational processes that we will perform:

  • Conduct daily vehicle inspections to ensure safety and compliance with regulations.
  • Maintain an up-to-date schedule for all routes and deliveries to optimize efficiency.
  • Coordinate with dispatchers to monitor and manage the fleet in real-time.
  • Ensure all drivers are trained, licensed, and adhere to company policies and procedures.
  • Manage fuel and maintenance costs to maximize profitability.
  • Implement and utilize a robust GPS and tracking system for real-time vehicle monitoring.
  • Maintain clear and consistent communication with customers regarding delivery times and any potential delays.
  • Handle customer inquiries and complaints promptly and professionally to ensure customer satisfaction.
  • Monitor and analyze performance metrics to continually improve operational efficiency.
  • Ensure compliance with all local, state, and federal transportation regulations.
  • Manage inventory and supplies required for vehicle maintenance and operations.
  • Develop and maintain relationships with key vendors and suppliers.
  • Implement safety protocols and conduct regular safety drills.
  • Track and document all expenses and revenues for accurate financial reporting.
  • Facilitate ongoing training and development programs for staff to ensure high performance and compliance.

Milestones

TrustWay Transportation Co. expects to complete the following milestones in the coming months in order to ensure its success:

  • Launch the Transportation Business: Officially begin operations, including the rollout of marketing campaigns and customer acquisition strategies.
  • Obtain Necessary Permits and Licenses: Secure all required local, state, and federal permits and licenses to legally operate the transportation business.
  • Acquire and Maintain Fleet: Purchase or lease an initial fleet of vehicles that meets safety and regulatory standards, and establish a regular maintenance schedule to ensure reliability.
  • Hire and Train Staff: Recruit and train drivers and support staff to ensure high-quality service and adherence to safety protocols.
  • Implement Technology Systems: Set up GPS tracking, route optimization software, and a customer booking and management system to streamline operations and enhance customer experience.
  • Establish Key Partnerships: Form alliances with local businesses, logistics companies, and other relevant stakeholders to secure steady business and referrals.
  • Reach $15,000/month in Revenue: Achieve a consistent monthly revenue of $15,000 through effective marketing, customer service, and operational efficiency.
  • Build a Loyal Customer Base: Develop a strong customer loyalty program and gather positive reviews to ensure repeat business and word-of-mouth referrals.
  • Ensure Financial Stability: Secure initial funding and establish strong financial management practices to maintain cash flow and profitability.
  • Expand Service Offerings: Introduce additional services such as long-distance transport, specialized cargo handling, or corporate transportation solutions to diversify revenue streams.

 

VIII. Management Team

Our management team has the experience and expertise to successfully execute on our business plan.

Management Team Members

TrustWay Transportation Co. management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Jaxon Cook, CEO

Jaxon Cook has a history of success and has previously demonstrated his capabilities by successfully running a transportation business in the past. His extensive experience in the industry equips him with the knowledge and strategic insight required to navigate the complexities of transportation logistics. Under his visionary leadership, Jaxon is committed to steering TrustWay Transportation Co. towards new heights, ensuring operational excellence and sustainable growth.

 

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 $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Direct Expenses $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,061,633 $1,178,807 $1,307,176 $1,447,744 $1,601,600
Gross Profit (%) 53.7% 55% 56.3% 57.6% 58.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
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 $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185

Funding Requirements/Use of Funds

To accomplish our growth goals, TrustWay Transportation Co. needs $950,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $150,000
Furniture Fixtures $60,000
Transportation Equipment $400,000
Computers Office Equipment $20,000
Non Capital Investments
Working Capital $80,000
Initial Rent Lease $30,000
Staff Salaries First 3 Months $120,000
Initial Marketing Advertising $50,000
Initial Supplies $15,000
Insurance $25,000

Financial Projections

financial projection transportation business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Total Revenues $1,978,649 $2,142,540 $2,320,007 $2,512,174 $2,720,258
Direct Costs
Direct Costs $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Total Direct Costs $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
GROSS PROFIT $1,061,633 $1,178,807 $1,307,176 $1,447,744 $1,601,600
GROSS PROFIT % 53.7% 55% 56.3% 57.6% 58.9%
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 $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
EBIT $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
Interest Expense $0 $0 $0 $0 $0
PRETAX INCOME $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
Income Tax Expense $0 $0 $0 $0 $0
NET INCOME $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
Net Profit Margin (%) 48.7% 50.4% 51.9% 53.4% 54.9%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,284,547 $2,363,323 $3,567,434 $4,908,986 $6,401,171
Other Current Assets $0 $0 $0 $0 $0
Total Current Assets $1,284,547 $2,363,323 $3,567,434 $4,908,986 $6,401,171
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $630,000 $630,000 $630,000 $630,000 $630,000
Accum Depreciation $0 $0 $0 $0 $0
Net fixed assets $630,000 $630,000 $630,000 $630,000 $630,000
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,914,547 $2,993,323 $4,197,434 $5,538,986 $7,031,171
LIABILITIES & EQUITY
Current Liabilities $0 $0 $0 $0 $0
Debt outstanding $950,000 $950,000 $950,000 $950,000 $950,000
Total Liabilities $950,000 $950,000 $950,000 $950,000 $950,000
Share Capital $0 $0 $0 $0 $0
Retained earnings $964,547 $2,043,323 $3,247,434 $4,588,986 $6,081,171
Total Equity $964,547 $2,043,323 $3,247,434 $4,588,986 $6,081,171
TOTAL LIABILITIES & EQUITY $1,914,547 $2,993,323 $4,197,434 $5,538,986 $7,031,171

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
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 $964,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
CASH FLOW FROM INVESTMENTS
Fixed Assets ($630,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($630,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $950,000 $0 $0 $0 $0
Net Cash Flow from Financing $950,000 $0 $0 $0 $0
Net Cash Flow $1,284,547 $1,078,776 $1,204,110 $1,341,551 $1,492,185
Cash at Beginning of Period $0 $1,284,547 $2,363,323 $3,567,434 $4,908,986
$1,284,547 $2,363,323 $3,567,434 $4,908,986 $6,401,171

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!