Loan Officer Business Plan
For 25 years, we’ve helped thousands of entrepreneurs create business plans for loan officer businesses. Our expertise and tools enable you to build a strong plan. Below is our loan officer business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
Sterling Financial Guidance, located in Schenectady, NY, is poised to redefine the landscape of financial advisory services. Our mission is to empower individuals and small businesses through personalized financial guidance, focusing on loan officer services initially. Recognizing the unique financial challenges our clients face, we are dedicated to providing tailored solutions that enable financial freedom and stability. Our comprehensive service offerings include credit counseling, debt consolidation, financial planning, and more. With a strong commitment to the financial well-being of our clients, Sterling Financial Guidance is more than just a business; it’s a partner in financial success.
Success Factors
Our journey to becoming a leader in the financial advisory sector is underpinned by several critical success factors and notable accomplishments. We have secured all necessary licenses and certifications to operate legally in New York, and our launch was met with enthusiasm, thanks to our robust marketing campaign. Strategic partnerships with local real estate agencies, banks, and financial institutions have been established, ensuring a steady flow of referrals. Additionally, the implementation of a cutting-edge Customer Relationship Management (CRM) system has significantly enhanced our operational efficiency. Achieving a milestone of $15,000/month in revenue early in our operation underscores our potential for sustainable growth. Looking ahead, we are focused on expanding our service offerings and building a strong online presence to further solidify our market position.
Industry Analysis
The financial advisory sector is experiencing a transformative shift, driven by evolving consumer expectations and technological advancements. Clients now seek more personalized, accessible, and comprehensive financial services. This demand has spurred the growth of digital platforms offering financial planning and advisory services. However, despite the rise of technology, the value of human expertise and personalized guidance remains irreplaceable, particularly for complex financial decisions. The industry’s competitive landscape is becoming increasingly diversified, with traditional firms facing competition from fintech startups. Sterling Financial Guidance is well-positioned to capitalize on these trends by combining the convenience of digital solutions with the depth of personalized service.
Customer Analysis
Our target customers are individuals and small businesses in Schenectady, NY, and the surrounding areas, who require personalized financial guidance to navigate their unique challenges. This demographic values a blend of technology and human interaction in service delivery. They range from young professionals seeking to manage their debts and investments wisely, to small business owners looking for strategic financial planning and loan assistance. Understanding our customers’ needs and preferences has been pivotal in designing our service offerings and marketing strategies, ensuring we provide relevant and effective financial solutions.
Competitive Analysis
Top Competitors:
- XYZ Financial Advisors: Offers a wide range of financial planning services with a focus on investments and retirement planning.
- ABC Financial Services: Specializes in debt consolidation and credit counseling, catering to individuals with high debt levels.
Our competitive advantages lie in our comprehensive service offerings that not only include traditional financial planning and advice but also incorporate loan officer services tailored to the unique needs of individuals and small businesses. Our strategic partnerships and robust CRM system further differentiate us by enhancing our operational efficiency and customer service quality.
Marketing Plan
At Sterling Financial Guidance, our marketing strategy is centered on our comprehensive suite of services, including credit counseling, debt consolidation, financial planning, and loan officer services. We’ve competitively priced our services to ensure accessibility while maintaining high-quality service delivery. Our promotions plan leverages a mix of digital marketing, local advertising, and community engagement initiatives. We aim to build a strong online presence through targeted social media campaigns, search engine optimization, and content marketing to educate potential clients about our services. Additionally, we prioritize networking with local businesses and participating in community events to foster relationships and establish our reputation as a trusted financial advisor in the Schenectady area.
Operations Plan
Our operations plan focuses on key processes crucial for delivering exceptional service to our clients. This includes obtaining the necessary licenses and certifications, launching our loan officer services, forming strategic partnerships, and implementing a CRM system to streamline customer interactions. We’ve set clear milestones such as achieving $15,000/month in revenue, expanding our service offerings, and developing a strong online presence. Each milestone is aligned with our goal of providing comprehensive and personalized financial guidance, ensuring we not only meet but exceed our clients’ expectations.
Management Team
The management team at Sterling Financial Guidance brings together a wealth of experience in finance, business operations, and customer service. Our founders have extensive backgrounds in financial planning and business development, complemented by a dedicated team of professionals specialized in loan services, customer relations, and marketing. This diverse skill set ensures we are equipped to navigate the complexities of the financial advisory sector while maintaining a strong focus on client satisfaction and business growth.
Financial Plan
To achieve our growth goals, Sterling Financial Guidance requires a calculated investment to support our operational and marketing strategies. This funding will be allocated towards obtaining necessary licenses, launching our services, establishing key partnerships, and implementing our marketing campaigns. Our financial projections are based on reaching key milestones, including a monthly revenue target of $15,000, which will ensure our business not only thrives but becomes a leading provider of financial guidance in the region.
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 | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 |
| Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
| Gross Profit | $1,185,996 | $1,315,421 | $1,457,155 | $1,612,298 | $1,782,047 |
| Gross Profit (%) | 54.8% | 56.1% | 57.4% | 58.7% | 59.9% |
| Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
| EBITDA | $1,088,911 | $1,215,390 | $1,354,089 | $1,506,105 | $1,672,632 |
| Depreciation | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 |
| Amortization | $0 | $0 | $0 | $0 | $0 |
| Interest Expense | $18,500 | $18,500 | $18,500 | $18,500 | $18,500 |
| Income Tax Expense | $368,694 | $412,961 | $461,506 | $514,712 | $572,996 |
| Net Income | $684,717 | $766,928 | $857,083 | $955,893 | $1,064,136 |
II. Company Overview
Sterling Financial Guidance is a fresh face in the financial sector serving the vibrant community of Schenckedaty, NY. As a local loan officer, we pride ourselves on filling the gap left by the absence of high-quality loan services in our area. Our mission is to empower our customers by providing them with the financial support they need to realize their dreams, whether it’s buying a home, refinancing, or securing funds for personal needs.
Our array of products and services is designed to meet the diverse needs of our customers. We offer Mortgage Loans, Refinancing Loans, Home Equity Loans and Lines of Credit (HELOCs), Personal Loans, and Auto Loans. Each of these services is tailored to provide optimal financial solutions, ensuring that our clients receive the guidance and support they need to make informed decisions.
Based in Schenectady, NY, Sterling Financial Guidance is committed to serving the local community. Our roots in the area allow us to understand the unique financial challenges and opportunities our clients face, enabling us to offer personalized and effective solutions.
Our edge in the competitive landscape stems from our founder’s experience in running a successful loan office previously, coupled with our commitment to providing superior service. We believe that the right support and guidance through the lending process are crucial, and we are dedicated to ensuring our clients’ journeys are as smooth and stress-free as possible.
Since our founding on January 6, 2024, as a C Corporation, we have achieved several milestones that lay the foundation for our success. Notably, we have developed a distinctive company name and logo that encapsulate our values and vision. Additionally, we secured an ideal location that enables us to connect with and serve our community effectively. These accomplishments are just the beginning of our journey to becoming the leading loan officer in Schenectady, NY.
III. Industry Analysis
The Loan Officer industry in the United States is currently thriving, with a market size of over $70 billion. This industry plays a crucial role in facilitating lending activities between financial institutions and individuals or businesses seeking loans. With the increasing demand for credit and the growing number of mortgage applications, the market for Loan Officers is expected to continue expanding in the coming years.
One of the key trends in the Loan Officer industry is the shift towards digitalization and automation in the loan application process. This trend is making it easier for Loan Officers to streamline their operations, improve efficiency, and provide a better customer experience. Sterling Financial Guidance, as a new Loan Officer in Schenectady, NY, can leverage these technological advancements to attract more clients and differentiate themselves in the market.
Furthermore, the increasing focus on financial literacy and education among consumers is creating more opportunities for Loan Officers to provide personalized guidance and advice to their clients. Sterling Financial Guidance can position themselves as a trusted advisor by offering tailored financial solutions and helping clients make informed decisions about their borrowing needs. With the industry trends aligning in their favor, Sterling Financial Guidance is well-positioned to succeed and grow in the competitive Loan Officer market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who are seeking home loans, as the housing market in Schenectady is showing signs of growth. These customers will include first-time homebuyers who are looking for affordable mortgage options. Additionally, we will tailor our services to individuals planning to refinance their existing mortgages to take advantage of lower interest rates.
We will also focus on small business owners who need commercial loans to expand their operations or manage cash flow. Our services will be designed to meet the unique needs of entrepreneurs, including those who might not have a long credit history. By offering flexible loan terms and personalized financial guidance, we aim to become a trusted partner for the local business community.
We will further target the millennial demographic, who are now entering their prime earning years and might be looking for loans to consolidate debt or finance major life events. This group will benefit from our digital loan application process and quick approval times. Lastly, we will extend our services to retirees interested in reverse mortgages to supplement their retirement income.
Customer Needs
Customers seek financial guidance to navigate the complexities of securing loans and require expertise to identify the best loan products available. Sterling Financial Guidance can assist residents in understanding their financing options, whether for purchasing a home, starting a business, or consolidating debt. By offering personalized consultations, the company addresses the unique financial situations of each client, ensuring they receive tailored advice.
Clients also expect transparency and clarity in the lending process, which includes explaining the terms and conditions of various loan products. Sterling Financial Guidance ensures that clients are fully informed about interest rates, repayment schedules, and potential fees. This transparency helps build trust and confidence, essential for long-term client relationships.
Additionally, clients need timely and efficient service to meet their financial goals promptly. Sterling Financial Guidance can streamline the application process, reducing unnecessary delays and providing quick approvals when possible. This efficiency is crucial for clients who may be facing time-sensitive financial decisions.
Moreover, ongoing support and follow-up are critical as clients navigate their loans. Sterling Financial Guidance can offer post-loan services, such as refinancing options and financial planning, to help clients manage their debt effectively. This continued support ensures clients feel supported throughout the lifecycle of their loan.
V. Competitive Analysis
Direct Competitors
Maple Tree Funding
Maple Tree Funding offers a range of mortgage products including conventional loans, FHA loans, VA loans, and USDA loans. They also provide refinancing options and home equity loans. Their price points vary depending on the type of loan and market conditions but are generally competitive in the industry. The company generates significant revenue through loan origination fees and interest income. They have multiple locations across New York State, including a strong presence in the Capital Region. Maple Tree Funding serves a diverse customer segment, including first-time homebuyers, veterans, and rural residents.
Key strengths include a diverse product range and strong customer service. However, they may face challenges with market volatility affecting interest rates and loan origination volumes.
Homestead Funding Corp
Homestead Funding Corp provides a variety of mortgage products such as fixed-rate mortgages, adjustable-rate mortgages, FHA loans, and reverse mortgages. They also offer refinancing services. Their pricing is competitive, and they often have promotional rates for first-time homebuyers. The company reports steady revenue growth, primarily from loan originations and servicing fees. They have a strong presence in the Northeastern United States with multiple office locations. Homestead Funding Corp’s customer segments include young professionals, retirees, and families looking to refinance.
Strengths include a well-established brand and extensive product offerings. Weaknesses may include higher operational costs due to multiple locations and market dependency on the housing market’s health.
CAP COM Federal Credit Union
CAP COM Federal Credit Union offers mortgage loans, auto loans, personal loans, and credit cards. They also provide financial planning services and investment products. Their interest rates for loans are generally lower than those of traditional banks, making them attractive to borrowers. Revenues are derived from interest income, fees, and financial services. CAP COM operates primarily in the Capital Region of New York, with several branch locations. Their customer segments include credit union members, local businesses, and individuals seeking lower-cost financial services.
Key strengths include competitive interest rates and a strong community presence. Weaknesses may involve limited geographic reach and membership requirements that might exclude potential customers.
Competitive Advantages
At Sterling Financial Guidance, we pride ourselves on offering exceptional service that includes essential support and guidance throughout the entire lending process. Our dedication to personalized customer service sets us apart from our competition, ensuring that our clients feel supported and informed at every step. By focusing on clear communication and transparency, we help our clients navigate the complexities of loan applications and approvals with ease, making the experience as stress-free as possible.
In addition to our superior service, we leverage advanced technology to streamline the lending process, providing a more efficient and user-friendly experience. Our innovative approach enables us to offer quicker turnaround times and more flexible options tailored to meet the unique needs of our clients. By staying ahead of industry trends and continuously improving our services, we ensure that our clients receive the best possible financial guidance in Schenectady, NY.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Sterling Financial Guidance offers a range of financial products and services designed to meet the diverse needs of its clients. Mortgage loans are a primary offering, helping individuals and families secure financing to purchase homes. The average price for a mortgage loan service can range from $3,000 to $5,000, depending on the loan amount and terms. These loans come with competitive interest rates and flexible repayment options tailored to the borrower’s financial situation.
Refinancing loans are another key service provided. These loans enable homeowners to refinance their existing mortgages to take advantage of lower interest rates or better loan terms. The average cost for refinancing services is typically around $2,000 to $4,000. This service can result in significant savings over the life of the loan, making it an attractive option for many clients.
Home equity loans and lines of credit (HELOCs) are offered to clients looking to access the equity in their homes for various financial needs, such as home improvements or debt consolidation. The average cost for securing a HELOC or home equity loan is approximately $1,500 to $3,000. These products provide flexible access to funds and often come with lower interest rates compared to other types of credit.
Personal loans are available for clients who need funding for various personal expenses, such as medical bills, vacations, or other large purchases. The average price for personal loan services ranges from $500 to $2,000. These loans offer fixed interest rates and predictable monthly payments, making them a convenient option for managing personal finances.
Auto loans are also part of the product portfolio, helping clients finance the purchase of new or used vehicles. The average cost for auto loan services is around $1,000 to $2,500. These loans come with competitive interest rates and flexible repayment terms, making it easier for clients to afford the vehicle they need.
Overall, Sterling Financial Guidance provides a comprehensive suite of financial products that cater to the needs of its clients, ensuring they have access to the best possible financing solutions. By offering competitive rates and personalized service, Sterling Financial Guidance aims to help clients achieve their financial goals efficiently and effectively.
Promotions Plan
At Sterling Financial Guidance, we utilize a variety of promotional methods and tactics to attract customers in Schenectady, NY. We focus on online marketing as a primary vehicle for reaching our target audience. Our online marketing strategy includes a robust website, active social media presence, and search engine optimization (SEO) techniques to ensure we appear prominently in search results.
In addition to online marketing, we engage in email marketing campaigns where we send newsletters and promotional offers to our subscribers. This helps us maintain a connection with potential and existing clients, keeping them informed about new loan products and financial advice.
We also leverage content marketing by publishing informative articles, blogs, and videos related to financial guidance and loan services. By providing valuable content, we establish ourselves as experts in the field, building trust and credibility with our audience.
Our referral program encourages satisfied clients to refer friends and family by offering incentives. This word-of-mouth strategy helps us expand our client base through trusted recommendations.
We participate in local community events and sponsor relevant local activities to build our brand presence in Schenectady. This community involvement helps us connect with potential clients on a personal level.
Finally, we use targeted online advertisements, including pay-per-click (PPC) campaigns and social media ads, to reach specific demographics that are more likely to need our loan services. By combining these promotional methods, we aim to create a comprehensive marketing strategy that attracts and retains customers effectively.
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 Sterling Financial Guidance, there are several key day-to-day operational processes that we will perform:
- Client Consultation and Needs Assessment: Conduct initial consultations to understand clients’ financial situations and loan needs.
- Loan Application Processing: Assist clients in completing loan applications accurately and efficiently.
- Document Collection: Collect necessary documentation from clients, including income statements, credit reports, and identification.
- Credit Analysis: Analyze clients’ creditworthiness using credit reports and financial statements.
- Loan Product Recommendation: Recommend suitable loan products tailored to clients’ financial goals and situations.
- Communication with Lenders: Maintain regular communication with lenders to ensure smooth processing of loan applications.
- Client Follow-Up: Regularly follow up with clients to provide updates on loan application status and gather additional information if needed.
- Compliance and Documentation: Ensure all loan processes comply with federal and state regulations and maintain accurate records.
- Customer Service: Provide exceptional customer service by promptly addressing client inquiries and concerns.
- Financial Education: Educate clients on loan options, interest rates, and repayment plans to help them make informed decisions.
- Market Research: Stay updated on the latest financial products, interest rates, and market trends to better serve clients.
- Networking and Relationship Building: Build and maintain relationships with real estate agents, financial planners, and other industry professionals.
- Performance Monitoring: Track the progress of loan applications and the performance of loan products to identify areas for improvement.
- Technology Utilization: Use financial software and CRM systems to streamline processes and maintain organized client records.
Milestones
Sterling Financial Guidance expects to complete the following milestones in the coming months in order to ensure its success:
- Obtain Necessary Licenses and Certifications: Ensure that all legal and regulatory requirements are met to operate as a loan officer in Schenectady, NY.
- Launch Our Loan Officer Services: Officially start offering loan officer services to the public, including a robust marketing campaign to generate awareness.
- Establish Key Partnerships: Form strategic alliances with local real estate agencies, banks, and financial institutions to create a steady stream of referrals.
- Implement a Customer Relationship Management (CRM) System: Deploy a CRM to manage leads, track customer interactions, and streamline the loan application process.
- Achieve $15,000/Month in Revenue: Reach a monthly revenue milestone of $15,000 to ensure the business is on a sustainable path.
- Expand Service Offerings: Introduce complementary financial services such as credit counseling, debt consolidation, and financial planning to diversify revenue streams.
- Develop a Strong Online Presence: Build a professional website and maintain active social media profiles to attract and engage with potential clients.
- Hire and Train Additional Staff: Recruit and train loan officers and support staff to handle increasing customer demand and provide high-quality service.
- Secure Office Space: Lease or purchase a professional office space to enhance credibility and provide a central location for client meetings.
- Monitor and Adjust Marketing Strategies: Continuously evaluate the effectiveness of marketing campaigns and make necessary adjustments to maximize ROI.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Sterling Financial Guidance management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Caleb Taylor, CEO
Caleb Taylor has a rich history of success in the financial sector, having previously excelled in the role of a loan officer. His strategic vision and operational expertise have been instrumental in driving growth and ensuring the smooth execution of complex financial transactions. Caleb’s commitment to excellence and his ability to navigate the intricacies of financial markets make him a pivotal leader for Sterling Financial Guidance, poised to lead the company towards 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 | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 |
| Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
| Gross Profit | $1,185,996 | $1,315,421 | $1,457,155 | $1,612,298 | $1,782,047 |
| Gross Profit (%) | 54.8% | 56.1% | 57.4% | 58.7% | 59.9% |
| Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
| EBITDA | $1,088,911 | $1,215,390 | $1,354,089 | $1,506,105 | $1,672,632 |
| Depreciation | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 |
| Amortization | $0 | $0 | $0 | $0 | $0 |
| Interest Expense | $18,500 | $18,500 | $18,500 | $18,500 | $18,500 |
| Income Tax Expense | $368,694 | $412,961 | $461,506 | $514,712 | $572,996 |
| Net Income | $684,717 | $766,928 | $857,083 | $955,893 | $1,064,136 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Sterling Financial Guidance needs $185,000 in funding. Key uses of this funding will be as follows:
| Capital Investments | |
|---|---|
| Location Buildout/Renovations | $50,000 |
| Furniture | $10,000 |
| Equipment | $5,000 |
| Computers and Software | $20,000 |
| Non Capital Investments | |
|---|---|
| Working Capital | $50,000 |
| Initial Rent/Lease | $3,000 |
| Staff Salaries for the First 3 Months | $30,000 |
| Initial Marketing and Advertising | $10,000 |
| Supplies | $2,000 |
| Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 | |
| Total Revenues | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 | |
| Direct Costs | ||||||
| Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
| Total Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
| GROSS PROFIT | $1,185,996 | $1,315,421 | $1,457,155 | $1,612,298 | $1,782,047 | |
| GROSS PROFIT % | 54.8% | 56.1% | 57.4% | 58.7% | 59.9% | |
| 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 | $1,088,911 | $1,215,390 | $1,354,089 | $1,506,105 | $1,672,632 | |
| Depreciation | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | |
| Amortization | $0 | $0 | $0 | $0 | $0 | |
| EBIT | $1,071,911 | $1,198,390 | $1,337,089 | $1,489,105 | $1,655,632 | |
| Interest Expense | $18,500 | $18,500 | $18,500 | $18,500 | $18,500 | |
| PRETAX INCOME | $1,053,411 | $1,179,890 | $1,318,589 | $1,470,605 | $1,637,132 | |
| Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
| Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
| Taxable Income | $1,053,411 | $1,179,890 | $1,318,589 | $1,470,605 | $1,637,132 | |
| Income Tax Expense | $368,694 | $412,961 | $461,506 | $514,712 | $572,996 | |
| NET INCOME | $684,717 | $766,928 | $857,083 | $955,893 | $1,064,136 | |
| Net Profit Margin (%) | 31.6% | 32.7% | 33.8% | 34.8% | 35.8% |
5 Year Annual Balance Sheet
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Cash | $707,173 | $1,480,194 | $2,342,318 | $3,307,114 | $4,189,373 | |
| Other Current Assets | $185,762 | $201,149 | $217,810 | $228,974 | $247,940 | |
| Total Current Assets | $892,936 | $1,681,344 | $2,560,128 | $3,536,088 | $4,437,313 | |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
| Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
| Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
| Fixed Assets | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | |
| Accum Depreciation | $17,000 | $34,000 | $51,000 | $68,000 | $85,000 | |
| Net fixed assets | $68,000 | $51,000 | $34,000 | $17,000 | $0 | |
| Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
| TOTAL ASSETS | $960,936 | $1,732,344 | $2,594,128 | $3,553,088 | $4,437,313 | |
| LIABILITIES & EQUITY | ||||||
| Current Liabilities | $91,219 | $95,697 | $100,399 | $103,465 | $108,554 | |
| Debt outstanding | $185,000 | $185,000 | $185,000 | $185,000 | $0 | |
| Total Liabilities | $276,219 | $280,697 | $285,399 | $288,465 | $108,554 | |
| Share Capital | $0 | $0 | $0 | $0 | $0 | |
| Retained earnings | $684,717 | $1,451,646 | $2,308,729 | $3,264,623 | $4,328,759 | |
| Total Equity | $684,717 | $1,451,646 | $2,308,729 | $3,264,623 | $4,328,759 | |
| TOTAL LIABILITIES & EQUITY | $960,936 | $1,732,344 | $2,594,128 | $3,553,088 | $4,437,313 |
5 Year Annual Cash Flow Statement
| FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
|---|---|---|---|---|---|---|
| CASH FLOW FROM OPERATIONS | ||||||
| Net Income (Loss) | $684,717 | $766,928 | $857,083 | $955,893 | $1,064,136 | |
| Change in Working Capital | ($94,543) | ($10,908) | ($11,959) | ($8,097) | ($13,877) | |
| Plus Depreciation | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | |
| Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
| Net Cash Flow from Operations | $607,173 | $773,020 | $862,123 | $964,796 | $1,067,258 | |
| CASH FLOW FROM INVESTMENTS | ||||||
| Fixed Assets | ($85,000) | $0 | $0 | $0 | $0 | |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
| Net Cash Flow from Investments | ($85,000) | $0 | $0 | $0 | $0 | |
| CASH FLOW FROM FINANCING | ||||||
| Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
| Cash from Debt financing | $185,000 | $0 | $0 | $0 | ($185,000) | |
| Net Cash Flow from Financing | $185,000 | $0 | $0 | $0 | ($185,000) | |
| Net Cash Flow | $707,173 | $773,020 | $862,123 | $964,796 | $882,258 | |
| Cash at Beginning of Period | $0 | $707,173 | $1,480,194 | $2,342,318 | $3,307,114 | |
| $707,173 | $1,480,194 | $2,342,318 | $3,307,114 | $4,189,373 |