Hedge Fund Business Plan
Below is our hedge fund business plan template and sample plan created using what we consider the best ai business plan generator.
I. Executive Summary
Company Overview
CapitalBloom Hedge Fund, based out of our headquarters in the vibrant financial hub of New York City, is a forward-thinking investment firm committed to generating superior returns for our clients. Our team leverages a mix of traditional and innovative strategies to navigate the complexities of the financial markets effectively. With a keen focus on equities, fixed income, and derivatives, we aim to outperform standard market benchmarks through rigorous research, advanced analytics, and a disciplined investment process. At the core of our operations is a dedication to integrity, transparency, and the pursuit of excellence, enabling us to build and maintain trust with our investors and partners.
Success Factors
Our success is driven by several key factors that set us apart in the competitive hedge fund landscape. Notably, our adeptness at integrating cutting-edge technology and data analytics into our investment strategies enhances our decision-making process and operational efficiency. Furthermore, the depth of experience and market insight held by our management team provides us with a strategic edge in identifying and capitalizing on investment opportunities. To date, our accomplishments include consistently outperforming benchmarks, achieving significant growth in assets under management, and establishing a robust risk management framework that effectively mitigates market volatility and protects investor capital.
Industry Analysis
The hedge fund industry is characterized by its dynamic and competitive nature, with firms constantly adapting to market changes, regulatory updates, and technological advancements. Within this context, hedge funds are increasingly focusing on diversification, both in terms of investment strategies and geographic presence, to mitigate risk and tap into new opportunities. The trend towards digital transformation is also evident, as data analytics, artificial intelligence, and machine learning become integral to investment decision-making processes. This evolving landscape presents both challenges and opportunities for growth, particularly for firms like ours that prioritize innovation and strategic agility.
Customer Analysis
Our target customer base comprises sophisticated investors seeking to diversify their portfolios beyond traditional investments. These include high-net-worth individuals, institutional investors, pension funds, and sovereign wealth funds. These clients value not only the potential for high returns but also the importance of risk management and transparency in operations. Our approach is tailored to meet the unique needs and investment goals of these discerning investors, focusing on delivering personalized service and bespoke investment solutions that align with their long-term financial objectives.
Competitive Analysis
- Millennium Management: Offers a diversified portfolio and robust risk management but faces challenges with high fees and complex strategies.
- Citadel Advisors: Known for advanced technology and global multistrategy funds, yet struggles with a high-pressure environment and regulatory scrutiny.
- Bridgewater Associates: Features unique investment philosophies and strong research capabilities, hindered by high fees and less transparency.
Our competitive advantages lie in our ability to seamlessly integrate advanced analytics and technology in our investment process, coupled with our team’s deep market insight and strategic vision. This enables us to identify unique opportunities and manage risks more effectively than our competitors.
Marketing Plan
Our product portfolio includes a wide range of investment strategies designed to meet the diverse needs of our clients, from equities and fixed income to derivatives. Our pricing model is competitive, structured to align our interests with those of our clients through performance-based fees. In promoting our services, we focus on leveraging digital marketing strategies, including SEO and content marketing, to reach potential clients. Additionally, we prioritize networking within the investment community and participation in industry events to build our brand and attract new investors. Our marketing efforts are designed to highlight our investment success, technological prowess, and commitment to client service.
Operations Plan
Our operational framework is centered around rigorous investment research, comprehensive risk management, and ongoing portfolio optimization. Key operational processes include market analysis, investment selection, and continuous monitoring of portfolio performance. We are committed to achieving several milestones in the near term, including the expansion of our investment team, the launch of new fund products, and the implementation of an advanced analytics platform. These initiatives are crucial for enhancing our operational capabilities and ensuring sustainable growth.
Management Team
Our management team, led by Amir Castillo (President), Vanessa Byrne (Chief Investment Officer), David Kim (Chief Financial Officer), and Maria Rodriguez (Chief Operating Officer), brings together a wealth of experience and expertise in the financial sector. This diverse team combines strategic vision with operational excellence, driving our fund towards achieving its goals. Their leadership is instrumental in our continued success, fostering an environment of innovation, integrity, and performance.
Financial Plan
To reach our growth goals and scale our operations, we require significant investment. This funding will be allocated towards expanding our team, enhancing our technology infrastructure, and launching new investment products. Our financial strategy is designed to ensure we have the resources needed to capitalize on market opportunities and drive long-term value for our investors.
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 | $684,705 | $719,587 | $756,247 | $794,774 | $835,264 |
Gross Profit | $1,293,943 | $1,422,953 | $1,563,760 | $1,717,399 | $1,884,993 |
Gross Profit (%) | 65.4% | 66.4% | 67.4% | 68.4% | 69.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,196,858 | $1,322,922 | $1,460,694 | $1,611,207 | $1,775,579 |
Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $56,500 | $56,500 | $56,500 | $56,500 | $56,500 |
Income Tax Expense | $387,225 | $431,347 | $479,568 | $532,247 | $589,777 |
Net Income | $719,132 | $801,074 | $890,626 | $988,459 | $1,095,301 |
II. Company Overview
CapitalBloom Hedge Fund is a new addition to the financial landscape of Parma, OH. As a local hedge fund, we pride ourselves on being the high-quality investment option that Parma has long been missing. Our commitment to offering sophisticated investment solutions sets us apart, and we are dedicated to serving our community with unparalleled expertise and service.
Our offerings are extensive and tailored to meet the diverse needs of our investors. We specialize in a variety of investment strategies including Equity Strategies, Fixed-Income Strategies, Global Macro Strategies, Event-Driven Strategies, and Quantitative Strategies. Each of these services is designed to cater to the different financial goals and risk tolerances of our clients, ensuring personalized and effective portfolio management.
Located in the heart of Parma, OH, CapitalBloom Hedge Fund is ideally positioned to serve the local community. Our deep understanding of the local market, combined with our comprehensive suite of investment strategies, makes us the go-to hedge fund in the area.
We are uniquely qualified to succeed for several reasons. Firstly, our founder brings invaluable experience from running a successful hedge fund previously. This expertise is complemented by our commitment to offering better investment options to our clients. By focusing on achieving high returns while effectively managing risk through our diverse strategies, we are confident in our ability to outperform our competition.
CapitalBloom Hedge Fund was founded on 2024-01-08 and is structured as an S Corporation. Since our inception, we have made significant strides in establishing our presence in the financial world. Our achievements include the development of our company name, the creation of our logo, and securing an ideal location for our operations. These accomplishments represent just the beginning of our journey towards becoming the premier hedge fund in Parma, OH.
III. Industry Analysis
The Hedge Fund industry in the United States is currently estimated to be around $3 trillion in assets under management. This vast market size showcases the significant role that Hedge Funds play in the financial landscape, offering investors a diverse range of investment opportunities and strategies to choose from.
Looking ahead, the Hedge Fund industry is expected to continue growing at a steady pace, driven by increasing demand from institutional and individual investors seeking higher returns and portfolio diversification. This growth trajectory presents a promising outlook for CapitalBloom Hedge Fund, as it positions itself to capture a share of this expanding market and capitalize on the evolving trends within the industry.
Recent trends in the Hedge Fund industry, such as the rise of alternative investments, increased focus on risk management, and the adoption of technology-driven strategies, align well with the business model of CapitalBloom Hedge Fund. By leveraging these trends and staying ahead of the curve, CapitalBloom has the opportunity to differentiate itself in the market, attract a loyal customer base in Parma, OH, and establish a strong presence in the competitive Hedge Fund landscape.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target high-net-worth individuals in Parma, OH, who seek sophisticated investment strategies to grow and protect their wealth. These individuals often look for hedge funds to diversify their portfolios and achieve higher returns than traditional investment vehicles. We will tailor our services to meet their specific financial goals and risk tolerance levels.
We will also focus on local business owners who have accumulated significant assets and require expert management to optimize their investment returns. These business owners may be looking to hedge against market volatility while ensuring steady growth of their capital. Our team will provide personalized strategies to align with their business and personal financial objectives.
Additionally, we will target institutional investors, such as local endowments, pension funds, and family offices, seeking to enhance their investment portfolios. These institutional clients often demand rigorous risk management and consistent performance, which we will deliver through our experienced team and robust investment strategies. Our commitment to transparency and strong governance will be key to building long-term relationships with these clients.
Furthermore, we will serve local professionals, including doctors, lawyers, and executives, who have high earning potential and look for advanced investment opportunities. These professionals may be interested in hedge funds to diversify their income streams and achieve financial independence. We will offer tailored investment solutions that cater to their unique financial needs and aspirations.
Customer Needs
CapitalBloom Hedge Fund meets the investment needs of residents who desire diversified portfolios and high returns. Customers expect personalized financial strategies that align with their goals and risk tolerance levels. We provide access to exclusive investment opportunities not readily available to the general public.
Clients seek comprehensive asset management services to ensure their wealth grows sustainably over time. They require transparent communication and regular updates on their portfolio performance. CapitalBloom offers expert advice and in-depth market analysis to help clients make informed decisions.
Investors need robust risk management to protect their capital from market volatility. They value a proactive approach to identifying and mitigating potential threats. Our team employs advanced risk assessment tools to maintain the integrity of their investments.
Residents also look for tax-efficient investment solutions to maximize their returns. We assist in creating strategies that minimize tax liabilities while optimizing financial growth. CapitalBloom Hedge Fund understands the importance of aligning investment choices with customers’ long-term financial plans.
V. Competitive Analysis
Direct Competitors
CapitalBloom Hedge Fund’s competitors include the following companies:
Millennium Management
Millennium Management offers a diversified portfolio of investment strategies, including equities, fixed income, and commodities. They charge a management fee of approximately 1-2% and performance fees around 20%. Their annual revenues are estimated to be in the billions of dollars. They are headquartered in New York City, with additional offices across major financial hubs globally. Millennium serves a broad range of institutional investors and high-net-worth individuals. They have a strong global presence, including North America, Europe, and Asia. Key strengths include robust risk management and a diversified approach to investment. However, high fees and complexities in investment strategies can be seen as weaknesses.
Citadel Advisors
Citadel Advisors specializes in global multistrategy hedge funds, offering products such as equities, fixed income, commodities, and quantitative strategies. Their fee structure typically includes a 2% management fee and a 20% performance fee. Citadel’s annual revenues are several billion dollars. The company is based in Chicago, with offices in various global cities, including New York, London, and Hong Kong. Their customer segments include institutional investors, pension funds, and sovereign wealth funds. Citadel operates in key financial markets worldwide. They are known for their advanced technology and data analytics capabilities. However, the high-pressure work environment and regulatory scrutiny are notable weaknesses.
Bridgewater Associates
Bridgewater Associates offers a range of investment products, including Pure Alpha, All Weather, and Optimal Portfolio. Their fees are relatively high, with management fees around 2% and performance fees near 20%. Bridgewater’s annual revenues are in the billions. The firm is headquartered in Westport, Connecticut, with additional offices in strategic locations. They focus on institutional clients like pension funds, endowments, and foundations. Bridgewater serves clients globally, particularly in North America, Europe, and Asia. Their strengths lie in their unique investment philosophy and strong research capabilities. However, their high fees and less transparent investment processes are potential weaknesses.
Competitive Advantages
At CapitalBloom Hedge Fund, we offer superior investment options designed to achieve high returns while effectively managing risk through a variety of innovative strategies. Our approach includes a diversified portfolio that leverages both traditional and alternative investments, ensuring that our clients’ assets are protected from market volatility. By harnessing advanced analytical tools and real-time data, we can make informed decisions that optimize returns and minimize potential losses. Additionally, our team of seasoned financial experts brings a wealth of experience and a proven track record, providing our clients with the confidence that their investments are in capable hands.
We also pride ourselves on our personalized service, tailoring our investment strategies to meet the unique financial objectives of each client. This bespoke approach allows us to better align our clients’ investment goals with their risk tolerance and time horizon. Furthermore, our commitment to transparency and regular communication ensures that our clients are always informed about the performance of their investments. Our competitive fee structure, combined with our dedication to achieving superior returns, positions us as a compelling choice for investors seeking a hedge fund that prioritizes both performance and client satisfaction. CapitalBloom Hedge Fund stands out by not only aiming for high returns but also by maintaining a strong focus on risk management, client relationships, and innovative investment strategies.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
CapitalBloom Hedge Fund offers a diverse range of investment strategies designed to meet the varying needs of its clientele. Each strategy is crafted to capitalize on different market conditions and investor preferences while aiming for optimal returns.
Equity Strategies form a core component of the offerings. These strategies involve investing in stocks with the goal of achieving capital appreciation. Using fundamental and technical analysis, the fund identifies undervalued stocks with high growth potential. The average selling price for this service is around 1.5% of assets under management (AUM) annually, plus a 20% performance fee on profits.
Fixed-Income Strategies cater to investors seeking stable returns with lower risk. These strategies typically involve investments in government and corporate bonds, mortgage-backed securities, and other debt instruments. The focus is on generating consistent income while preserving capital. The average fee for these services is approximately 1.0% of AUM annually, with a 10% performance fee on gains.
Global Macro Strategies aim to exploit macroeconomic and geopolitical trends across various asset classes including equities, bonds, currencies, and commodities. By taking positions based on economic forecasts and policy changes, this strategy seeks to benefit from large-scale market movements. The average selling price is around 2.0% of AUM annually, coupled with a 20% performance fee.
Event-Driven Strategies are designed to take advantage of specific corporate events such as mergers, acquisitions, restructurings, and bankruptcies. This involves identifying opportunities where the market may have mispriced the impact of these events. The average fee for this service is 1.5% of AUM annually, with an additional 20% performance fee on profits.
Quantitative Strategies leverage advanced mathematical models and algorithms to identify trading opportunities. These strategies often involve high-frequency trading and extensive data analysis to capitalize on market inefficiencies. The average selling price for quantitative strategies is typically 2.5% of AUM annually, plus a 25% performance fee on profits.
By offering a comprehensive suite of investment strategies, CapitalBloom Hedge Fund aims to cater to a wide range of investor needs, ensuring diversified and robust investment options. The pricing structure reflects a balance between management fees and performance incentives, aligning the fund’s success with that of its clients.
Promotions Plan
We prioritize a multi-faceted promotional strategy to attract and retain customers. Our approach leverages online marketing, social media engagement, networking events, content marketing, and referral programs.
We engage in online marketing by optimizing our website for search engines (SEO) and running targeted pay-per-click (PPC) campaigns. These efforts drive traffic to our site and ensure potential clients find us when searching for hedge fund services. Additionally, we maintain a robust social media presence on platforms like LinkedIn, Twitter, and Facebook. Regular updates and informative posts help us connect with our audience and build trust.
Networking plays a critical role in our promotional activities. We participate in local and national financial industry events, conferences, and seminars. This not only increases our visibility but also allows us to build relationships with potential clients and industry peers. Hosting exclusive investor events further enhances our direct engagement with prospective clients.
Content marketing is another pillar of our strategy. We regularly publish insightful articles, whitepapers, and market analyses on our blog and through industry publications. This positions us as thought leaders and provides valuable information to our audience, encouraging them to seek our expertise.
Referral programs incentivize our satisfied clients to recommend our services to their network. By offering rewards or discounts for successful referrals, we harness the power of word-of-mouth marketing, which is often the most credible and effective form of promotion.
In addition to these methods, we utilize email marketing to keep our clients informed about market trends, investment opportunities, and our fund’s performance. Personalized email campaigns help maintain engagement and foster long-term relationships with our clients.
By combining these promotional methods, we effectively attract and retain customers, establishing ourselves as a trusted hedge fund in the financial industry.
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 CapitalBloom Hedge Fund, there are several key day-to-day operational processes that we will perform:
- Market Analysis and Research: Conduct in-depth market research and analysis to identify potential investment opportunities and threats.
- Portfolio Management: Continuously monitor and adjust the investment portfolio to optimize returns and manage risks.
- Trading Operations: Execute buy and sell orders efficiently while ensuring compliance with regulatory requirements.
- Risk Management: Assess and manage financial risks to protect the fund’s assets and ensure stability.
- Client Relations: Maintain open and transparent communication with clients, providing regular updates and reports on portfolio performance.
- Compliance and Regulatory Adherence: Ensure all operations comply with local and international financial regulations and standards.
- Financial Reporting: Prepare accurate and timely financial statements and performance reports for internal and external stakeholders.
- Technology and Infrastructure Maintenance: Maintain robust technological systems to support trading, data analysis, and client communication.
- Team Collaboration: Foster effective communication and collaboration within the team to ensure alignment and efficiency in operations.
- Client Onboarding and Support: Facilitate the onboarding process for new clients and provide ongoing support and education to existing clients.
- Strategy Development: Develop and refine investment strategies to stay competitive and adapt to market changes.
- Performance Review: Regularly review and assess the performance of investment strategies and make necessary adjustments.
- Administrative Tasks: Manage day-to-day administrative tasks such as record-keeping, documentation, and compliance checks.
Milestones
CapitalBloom Hedge Fund expects to complete the following milestones in the coming months in order to ensure its success:
- Launch our hedge fund: Officially launch the CapitalBloom Hedge Fund, ensuring all legal and regulatory requirements are met.
- Regulatory Compliance: Obtain all necessary licenses and registrations from the Securities and Exchange Commission (SEC) and other relevant authorities.
- Initial Capital Raise: Secure initial seed capital from investors to ensure sufficient liquidity and operational capability.
- Establish Custodial and Prime Brokerage Relationships: Form strategic partnerships with reputable custodians and prime brokers to manage fund assets and execute trades efficiently.
- Build a Strong Operational Team: Hire experienced professionals for key roles including portfolio management, risk management, compliance, and investor relations.
- Implement Robust Risk Management Framework: Develop and implement a comprehensive risk management framework to monitor, assess, and mitigate financial and operational risks.
- Develop and Test Investment Strategies: Develop multiple investment strategies and conduct rigorous back-testing to ensure their viability and potential for returns.
- First Investor Reporting: Complete the first quarterly reporting cycle for investors, demonstrating transparency and solid operational performance.
- Get to $15,000/month in revenue: Achieve a consistent revenue stream of at least $15,000 per month through management fees, performance fees, or other revenue sources.
- Achieve Performance Benchmarks: Meet or exceed key performance benchmarks set for the fund, ensuring competitive returns for investors.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
CapitalBloom Hedge Fund management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Amir Castillo, President
Amir Castillo is a seasoned finance professional with a proven track record in the hedge fund industry. Prior to joining CapitalBloom Hedge Fund, Amir successfully managed a hedge fund, demonstrating his capability to drive growth and deliver substantial returns. His deep understanding of market dynamics and strategic investment decisions has been pivotal in steering his previous ventures towards success. With Amir at the helm, CapitalBloom is well-positioned to leverage his expertise and leadership to achieve lasting success.
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 | $684,705 | $719,587 | $756,247 | $794,774 | $835,264 |
Gross Profit | $1,293,943 | $1,422,953 | $1,563,760 | $1,717,399 | $1,884,993 |
Gross Profit (%) | 65.4% | 66.4% | 67.4% | 68.4% | 69.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,196,858 | $1,322,922 | $1,460,694 | $1,611,207 | $1,775,579 |
Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $56,500 | $56,500 | $56,500 | $56,500 | $56,500 |
Income Tax Expense | $387,225 | $431,347 | $479,568 | $532,247 | $589,777 |
Net Income | $719,132 | $801,074 | $890,626 | $988,459 | $1,095,301 |
Funding Requirements/Use of Funds
To accomplish our growth goals, CapitalBloom Hedge Fund needs $565,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $100,000 |
Furniture | $20,000 |
Equipment, Machines and Computers | $50,000 |
Non Capital Investments | |
---|---|
Working Capital | $200,000 |
Initial Rent/Lease | $10,000 |
Staff Salaries for the First 3 Months | $150,000 |
Initial Marketing and Advertising | $20,000 |
Supplies | $5,000 |
Insurance | $10,000 |
Financial Projections
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 | $684,705 | $719,587 | $756,247 | $794,774 | $835,264 | |
Total Direct Costs | $684,705 | $719,587 | $756,247 | $794,774 | $835,264 | |
GROSS PROFIT | $1,293,943 | $1,422,953 | $1,563,760 | $1,717,399 | $1,884,993 | |
GROSS PROFIT % | 65.4% | 66.4% | 67.4% | 68.4% | 69.3% | |
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 | $1,196,858 | $1,322,922 | $1,460,694 | $1,611,207 | $1,775,579 | |
Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,162,858 | $1,288,922 | $1,426,694 | $1,577,207 | $1,741,579 | |
Interest Expense | $56,500 | $56,500 | $56,500 | $56,500 | $56,500 | |
PRETAX INCOME | $1,106,358 | $1,232,422 | $1,370,194 | $1,520,707 | $1,685,079 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,106,358 | $1,232,422 | $1,370,194 | $1,520,707 | $1,685,079 | |
Income Tax Expense | $387,225 | $431,347 | $479,568 | $532,247 | $589,777 | |
NET INCOME | $719,132 | $801,074 | $890,626 | $988,459 | $1,095,301 | |
Net Profit Margin (%) | 36.3% | 37.4% | 38.4% | 39.3% | 40.3% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,044,600 | $1,868,816 | $2,781,577 | $3,796,026 | $4,346,630 | |
Other Current Assets | $169,840 | $183,907 | $199,141 | $209,347 | $226,688 | |
Total Current Assets | $1,214,440 | $2,052,724 | $2,980,718 | $4,005,374 | $4,573,318 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | |
Accum Depreciation | $34,000 | $68,000 | $102,000 | $136,000 | $170,000 | |
Net fixed assets | $136,000 | $102,000 | $68,000 | $34,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,350,440 | $2,154,724 | $3,048,718 | $4,039,374 | $4,573,318 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $66,307 | $69,517 | $72,885 | $75,080 | $78,723 | |
Debt outstanding | $565,000 | $565,000 | $565,000 | $565,000 | $0 | |
Total Liabilities | $631,307 | $634,517 | $637,885 | $640,080 | $78,723 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $719,132 | $1,520,207 | $2,410,833 | $3,399,293 | $4,494,594 | |
Total Equity | $719,132 | $1,520,207 | $2,410,833 | $3,399,293 | $4,494,594 | |
TOTAL LIABILITIES & EQUITY | $1,350,440 | $2,154,724 | $3,048,718 | $4,039,374 | $4,573,318 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $719,132 | $801,074 | $890,626 | $988,459 | $1,095,301 | |
Change in Working Capital | ($103,532) | ($10,858) | ($11,865) | ($8,011) | ($13,697) | |
Plus Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $649,600 | $824,216 | $912,761 | $1,014,448 | $1,115,603 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($170,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($170,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $565,000 | $0 | $0 | $0 | ($565,000) | |
Net Cash Flow from Financing | $565,000 | $0 | $0 | $0 | ($565,000) | |
Net Cash Flow | $1,044,600 | $824,216 | $912,761 | $1,014,448 | $550,603 | |
Cash at Beginning of Period | $0 | $1,044,600 | $1,868,816 | $2,781,577 | $3,796,026 | |
$1,044,600 | $1,868,816 | $2,781,577 | $3,796,026 | $4,346,630 |