Wealth Management Business Plan
Below is our wealth management business plan template and sample plan created using our ai business plan generator.
I. Executive Summary
Company Overview
Summit Wealth Partners is a pioneering Wealth Management firm based in Richmond, IN, dedicated to filling the void of high-quality, local wealth management services in the area. Launched on January 4, 2024, as a Limited Liability Company, we are committed to offering comprehensive financial solutions that cater to the unique needs of our clients. Our services include Financial Planning, Investment Management, Tax Planning, Estate Planning, and Risk Management. Positioned in the heart of Richmond, our firm leverages an intimate understanding of the local market along with a national and global perspective, ensuring our advice is tailored and impactful. Our mission is to be a one-stop wealth management solution in Richmond, optimizing every aspect of our clients’ financial well-being.
Success Factors
Our success is driven by a variety of factors, paramount of which is the extensive experience brought by our founder, who has a track record of running a successful wealth management business. This experience is critical in navigating the complexities of wealth management and steering our clients towards financial prosperity. Our dedication to providing superior investment management and a comprehensive suite of services distinguishes us from our competition. Since our inception, we have achieved significant milestones such as developing a distinctive brand identity, securing a prime location for our base of operations, and crafting a name that echoes our vision and mission. These accomplishments lay a strong foundation for our goal to become the premier wealth management firm in Richmond, IN.
Industry Analysis
The Wealth Management industry in the United States, valued at over $4 trillion, is on a steady growth trajectory, propelled by the rising number of affluent individuals and families in need of professional wealth management advice. A significant trend is the shift towards personalized and holistic financial planning services, a demand that Summit Wealth Partners is well-equipped to meet. The firm’s focus on delivering customized financial plans positions it advantageously in Richmond, IN. Furthermore, the increasing integration of technology in wealth management, from robo-advisors to client portals, offers Summit Wealth Partners an opportunity to enhance operational efficiency and client satisfaction, setting it apart in a competitive landscape.
Customer Analysis
Summit Wealth Partners targets affluent individuals, families, business owners, entrepreneurs, retirees, and young professionals in Richmond, IN, offering them tailored wealth management services. Our approach is to meet the diverse financial needs and goals of these segments, whether it’s wealth accumulation for young professionals or retirement planning for retirees. By focusing on personalized financial planning and investment strategies, we aim to ensure our clients’ financial security and support them in achieving their long-term financial objectives. Our mission is to become a trusted partner in our clients’ journey towards financial success.
Competitive Analysis
Summit Wealth Partners faces competition from Tom Love, a financial advisor specializing in comprehensive planning; Charles Schwab, known for its extensive online platform and wide range of services; and Edward Jones, through Ryan T Robertson, recognized for personalized service and community presence. Despite the strengths of these competitors, Summit Wealth Partners sets itself apart with superior investment management services and a broader range of wealth management offerings. Our commitment to personalized service, combined with strategic asset allocation and a comprehensive approach, empowers our clients to achieve financial success confidently.
Marketing Plan
Summit Wealth Partners offers a range of financial services priced to accommodate the complexity of our clients’ needs. Our marketing strategy encompasses a strong digital presence through SEO, PPC advertising, and social media engagement. We aim to establish ourselves as thought leaders through content marketing, utilizing blog posts, e-books, and webinars. Email marketing will support our content strategy, delivering personalized financial insights directly to our clients. Additionally, we plan to engage with the Richmond community through local events and partnerships, complemented by traditional marketing methods like print media and local advertisements, to build a strong brand presence and attract a diverse client base.
Operations Plan
To ensure the effectiveness of Summit Wealth Partners, our operations will focus on comprehensive financial analysis, regular client communication, diligent investment management, and robust compliance processes. We will leverage technology to enhance efficiency and client experiences. Key milestones include obtaining regulatory compliance, setting up a secure IT infrastructure, assembling a skilled team, and launching our wealth management services. Our goal is to reach a stable client base, secure strategic partnerships, and continuously improve our service offerings to meet our clients’ needs and exceed their expectations.
Management Team
Lily Richards, serving as the President of Summit Wealth Partners, brings invaluable experience and leadership to the firm. Her previous success in managing a wealth management business and her strategic vision set the groundwork for our company’s growth and client satisfaction. Lily’s expertise and client-focused approach are central to our mission of providing exceptional wealth management services and building lasting relationships with our clients.
Financial Plan
To achieve our growth objectives, Summit Wealth Partners requires $327,000 in funding. This capital will be allocated towards critical investments such as location buildout, office equipment, and initial operating expenses including marketing, staff salaries, and insurance. These investments will support the establishment of our firm’s infrastructure, enable us to attract a talented team, and facilitate the launch of our comprehensive wealth management services, setting the stage for sustainable growth and success.
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 | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 |
Gross Profit | $3,248,827 | $3,611,492 | $4,008,964 | $4,444,367 | $4,921,101 |
Gross Profit (%) | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
II. Company Overview
Summit Wealth Partners is a new Wealth Management serving customers in Richmond, IN. We are proud to establish ourselves as a local wealth management business in a region where high-quality local wealth management services have been notably absent. Our mission is to fill this gap by providing comprehensive financial solutions tailored to the unique needs of our clients in Richmond and beyond.
At Summit Wealth Partners, our range of products and services is designed with our clients’ financial success in mind. We offer Financial Planning, Investment Management, Tax Planning, Estate Planning, and Risk Management. Our comprehensive approach ensures that every aspect of our clients’ financial well-being is addressed, making us a one-stop shop for wealth management needs in Richmond, IN.
Located in the heart of Richmond, IN, our firm is ideally positioned to serve our local community and the surrounding areas. Our intimate understanding of the local market, combined with our national and global perspective, allows us to provide tailored advice that truly meets the needs of our clients.
Our success hinges on several key factors. Firstly, our founder brings a wealth of experience from previously running a successful wealth management business. This experience is invaluable in understanding the complexities of wealth management and in guiding our clients towards financial success. Furthermore, our commitment to offering better investment management than our competition sets us apart. We also pride ourselves on our comprehensive suite of wealth management services, which ensures that we can meet a wide range of client needs under one roof.
Summit Wealth Partners was founded on 2024-01-04 as a Limited Liability Company. Since our inception, we have achieved several milestones that set the foundation for our future success. We have developed a distinctive logo that represents our brand and values, chosen a company name that reflects our mission and vision, and secured a prime location that serves as the base for our operations. These accomplishments are just the beginning of our journey to becoming the leading wealth management firm in Richmond, IN.
III. Industry Analysis
The Wealth Management industry in the United States is currently estimated to be worth over $4 trillion. This includes assets under management by various financial institutions and independent advisors. With the increasing number of high-net-worth individuals and families seeking professional advice on managing their wealth, the market is expected to continue growing at a steady pace.
One of the key trends in the Wealth Management industry is the shift towards personalized and holistic financial planning services. Clients are looking for advisors who can offer comprehensive solutions that go beyond just investment management. This trend bodes well for Summit Wealth Partners, as a new Wealth Management firm serving customers in Richmond, IN. By focusing on providing customized financial plans tailored to each client’s unique goals and needs, Summit Wealth Partners is well-positioned to attract and retain clients in this evolving landscape.
Another trend in the Wealth Management industry is the increasing use of technology to enhance the client experience and improve operational efficiency. Summit Wealth Partners can leverage technology tools such as robo-advisors and client portals to streamline processes and deliver a seamless service to their clients. By staying abreast of these technological advancements, Summit Wealth Partners can differentiate themselves in the market and stay ahead of the competition.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Summit Wealth Partners will target affluent individuals and families residing in Richmond, IN, who seek comprehensive wealth management services. Our primary focus will be on those with significant assets who require personalized financial planning and investment strategies. We will ensure that our services address the unique needs and goals of this customer segment.
We will also focus on business owners and entrepreneurs in the area who are looking for expert guidance on wealth preservation and growth. Summit Wealth Partners will offer specialized services that cater to the complexities of managing both personal and business finances. We will help these clients navigate the financial challenges associated with entrepreneurship.
Retirees in Richmond, IN, will be another key target market, as they often need assistance with retirement planning and income management. Summit Wealth Partners will tailor our services to ensure their financial security and peace of mind during their retirement years. Our approach will involve creating customized strategies to meet their long-term financial objectives.
Additionally, we will target young professionals who are in the early stages of wealth accumulation and seek guidance on investment and savings plans. Summit Wealth Partners will provide this segment with the financial education and tools necessary to build a solid foundation for future wealth. Our mission is to support these clients in achieving their financial aspirations.
Customer Needs
Summit Wealth Partners addresses the essential need for high-quality investment management among residents seeking to grow and secure their financial assets. Clients expect personalized investment strategies that align with their risk tolerance and long-term goals, ensuring a tailored approach to wealth growth. As financial markets become increasingly complex, the demand for expert guidance in navigating these challenges is paramount, and Summit Wealth Partners offers this expertise.
Beyond investment management, clients look for comprehensive financial planning that encompasses retirement, estate, and tax planning. They value a holistic view of their financial picture, enabling them to make informed decisions and achieve peace of mind about their future. Summit Wealth Partners provides these services, ensuring that clients feel confident about their financial well-being.
Transparency and communication are critical needs for clients, as they desire regular updates and clear explanations of their financial status. Summit Wealth Partners emphasizes open communication channels, fostering trust and long-term relationships with clients. This approach reassures clients that their wealth management team is responsive and attentive to their evolving needs.
Additionally, clients appreciate a wealth management firm that embraces technology and innovation to enhance service delivery. Summit Wealth Partners leverages digital tools and platforms to provide clients with easy access to their accounts and personalized insights. This commitment to technology ensures that clients have a seamless and efficient experience in managing their wealth.
V. Competitive Analysis
Direct Competitors
Summit Wealth Partners’s competitors include the following companies:
Tom Love, CFP, CRPC, CRPS
Tom Love is a financial advisor based in Richmond, Indiana, specializing in comprehensive financial planning services. As a Certified Financial Planner (CFP), Chartered Retirement Planning Counselor (CRPC), and Chartered Retirement Plans Specialist (CRPS), he offers tailored financial strategies to meet clients’ unique needs. His office is equipped to serve a diverse clientele, emphasizing personal attention and customized advice.
The services provided by Tom Love include:
- Comprehensive Financial Planning
- Retirement Planning
- Investment Management
- Insurance Solutions
- Estate Planning
Tom Love primarily targets individuals and families in Richmond, IN, and the surrounding areas. His practice is well-suited for clients seeking personalized financial strategies and long-term planning.
A key strength of Tom Love is his extensive expertise in retirement planning and personalized client service. However, as a solo practitioner, he may face limitations in capacity compared to larger firms.
Charles Schwab
Charles Schwab is a national financial services company with a presence in major cities, including nearby urban centers to Richmond, IN. They offer a wide range of investment and wealth management services, leveraging a robust network of financial advisors and online platforms to serve clients.
The products and services offered by Charles Schwab include:
- Brokerage and Trading Services
- Financial Planning and Advice
- Retirement Planning
- Banking Services
- Investment Management
Charles Schwab serves a broad customer base, including individuals, families, and institutional clients across the United States. They are particularly focused on tech-savvy investors who value a blend of digital tools and personal advice.
Key strengths of Charles Schwab include their comprehensive online trading platform and extensive range of services. However, some clients may find the size of the company and its broad focus less personalized than smaller firms.
Edward Jones – Financial Advisor: Ryan T Robertson
Edward Jones, represented by Financial Advisor Ryan T Robertson, operates in Richmond, IN, providing personalized financial advice and services. The firm is known for its commitment to building long-term relationships with clients through individualized service and local presence.
Ryan T Robertson offers the following services:
- Investment Planning
- Retirement and Education Savings
- Estate and Legacy Strategies
- Insurance Solutions
Edward Jones, through Ryan T Robertson, targets individual investors and families in Richmond and surrounding areas. They emphasize face-to-face meetings and personalized service to help clients achieve their financial goals.
The firm’s strengths include a strong focus on client relationships and community presence. However, their fee structure may be less competitive for those seeking low-cost investment options.
Competitive Advantages
At Summit Wealth Partners, we pride ourselves on delivering superior investment management services compared to our competitors. Our team of seasoned financial advisors employs a comprehensive approach to identify and capitalize on market opportunities, ensuring our clients’ portfolios are optimized for growth. We utilize advanced analytical tools and data-driven strategies to stay ahead in the ever-evolving financial landscape. This commitment to excellence allows us to craft tailored investment plans that align with our clients’ unique financial goals and risk tolerance. By focusing on personalized service and strategic asset allocation, we empower our clients to achieve financial success with confidence.
In addition to our exceptional investment management capabilities, we offer a broader range of wealth management services than our competitors. Our holistic approach encompasses everything from retirement planning and tax optimization to estate planning and risk management. By providing a comprehensive suite of services under one roof, we simplify the financial planning process for our clients, allowing them to focus on what matters most in their lives. Our dedication to building long-term relationships based on trust and transparency further sets us apart in the industry. This client-centric approach, combined with our extensive service offerings, positions us as the go-to wealth management partner in the region.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Summit Wealth Partners offers a comprehensive suite of financial services designed to meet the diverse needs of their clients. Central to their offerings is Financial Planning, a service that provides clients with personalized strategies to manage their finances effectively. This service typically costs around $2,000 to $5,000 annually, depending on the complexity of the client’s financial situation and the depth of planning required.
Investment Management is another core service provided, where the firm helps clients grow their wealth through strategic investment portfolios. The pricing for this service generally ranges from 0.5% to 1% of assets under management (AUM) annually. This fee structure aligns the firm’s interests with those of their clients, as both parties benefit from successful asset growth.
Tax Planning services are offered to assist clients in minimizing their tax liabilities through careful planning and strategic decision-making. This service typically costs between $1,000 and $3,000 annually, based on the complexity of the individual’s or business’s tax situation. By providing tailored tax strategies, the firm helps clients retain more of their earnings.
Estate Planning is another essential service available, which involves creating a plan for the management and distribution of an individual’s estate after their passing. This service usually costs between $1,500 and $4,000, depending on the intricacies involved. Effective estate planning can ensure that clients’ assets are allocated according to their wishes and that potential tax burdens on heirs are minimized.
Risk Management services are also part of the firm’s offerings, aimed at identifying, assessing, and prioritizing risks to mitigate potential financial losses. The cost of these services can vary widely, from $1,000 to $3,500 annually, depending on the client’s portfolio and risk exposure. By implementing sound risk management practices, clients can protect their assets and ensure more stable financial growth.
Promotions Plan
At Summit Wealth Partners, we will employ a comprehensive online marketing strategy to establish a strong digital presence. By leveraging search engine optimization (SEO), we aim to ensure that potential clients searching for financial management services in our area easily find us. Additionally, we will utilize pay-per-click (PPC) advertising to target specific demographics and increase our reach. Social media platforms will also play a crucial role in our strategy, as we engage with our audience and share valuable financial insights and updates.
We will implement content marketing as a cornerstone of our promotional tactics at Summit Wealth Partners. By creating high-quality, informative content such as blog posts, e-books, and webinars, we will position ourselves as thought leaders in the wealth management industry. This approach not only attracts potential clients but also builds trust and credibility among our audience. Email marketing campaigns will further support our content strategy, delivering personalized financial tips and updates directly to our clients and prospects.
Networking and community engagement are key components of our promotional efforts at Summit Wealth Partners. We will participate in local events, seminars, and workshops to connect with potential clients and other professionals in the Richmond, IN area. By establishing partnerships with local businesses and organizations, we will expand our network and create opportunities for collaborative marketing efforts. Hosting our own events, such as financial planning workshops, will also provide a platform for direct interaction with our target audience.
Traditional marketing methods will also be integrated into our strategy at Summit Wealth Partners. We will utilize print media, such as flyers and brochures, to reach potential clients who prefer offline communication. Local radio and newspaper advertisements will help us raise awareness about our services within the community. Additionally, we will explore opportunities for sponsorships or partnerships with local events to further increase our visibility and reinforce our commitment to the Richmond, IN community.
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 Summit Wealth Partners, there are several key day-to-day operational processes that we will perform:
- Conduct comprehensive financial analysis and planning for clients, evaluating their current financial status, and formulating personalized wealth management strategies.
- Maintain regular communication with clients, providing updates on their portfolios, market trends, and any necessary adjustments to their financial plans.
- Monitor and manage investment portfolios, ensuring alignment with clients’ risk tolerance, financial goals, and market conditions.
- Perform due diligence on investment opportunities, assessing risks, returns, and suitability for clients’ portfolios.
- Implement robust compliance and regulatory processes to adhere to financial regulations and industry standards.
- Provide estate planning advice and services, including wills, trusts, and inheritance strategies, to optimize wealth transfer and preservation.
- Offer tax planning and optimization services to minimize clients’ tax liabilities and enhance after-tax returns.
- Develop and maintain strong relationships with financial institutions, investment managers, and other partners to access a diverse range of products and services.
- Utilize financial technology and software to enhance operational efficiency, client communication, and data management.
- Continuously educate and train staff to stay updated on financial markets, products, and regulatory changes.
- Implement robust risk management practices to identify, assess, and mitigate potential risks to clients’ portfolios and the business.
- Conduct regular client satisfaction surveys and feedback sessions to ensure high levels of client service and retention.
- Engage in marketing and business development activities to attract new clients and expand the firm’s market presence.
- Prepare and present comprehensive financial reports and performance reviews to clients, ensuring transparency and trust.
Milestones
Summit Wealth Partners expects to complete the following milestones in the coming months in order to ensure its success:
- Regulatory Compliance and Licensing: Obtain all necessary licenses and regulatory approvals to operate as a wealth management firm in Richmond, IN, ensuring compliance with financial industry standards.
- Technology Infrastructure Setup: Implement a robust and secure IT infrastructure to support financial services, including client management systems, data security protocols, and online trading platforms.
- Team Recruitment and Training: Assemble a qualified team of financial advisors, client service representatives, and support staff, and provide comprehensive training to ensure excellent client service and adherence to compliance standards.
- Launch of Wealth Management Services: Officially launch the business by offering a comprehensive suite of wealth management services, including investment advisory, retirement planning, and estate management.
- Client Acquisition Strategy Execution: Implement targeted marketing and networking strategies to attract new clients, aiming to build a diverse portfolio of high-net-worth individuals and families.
- Achievement of $15,000/Month in Revenue: Reach the initial revenue target by securing a stable and growing client base, ensuring consistent cash flow and financial sustainability.
- Partnerships and Alliances: Establish strategic partnerships with financial institutions, tax advisors, and legal experts to offer integrated services and enhance value to clients.
- Client Feedback and Service Enhancement: Develop a system to regularly gather client feedback and continuously improve service offerings to meet evolving client needs and expectations.
- Risk Management and Compliance Monitoring: Implement ongoing risk management practices and compliance monitoring to mitigate financial, operational, and regulatory risks effectively.
- Brand Building and Community Engagement: Build a strong brand presence in the Richmond area through community engagement, sponsorships, and educational seminars on financial literacy and wealth management.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Summit Wealth Partners management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Lily Richards, President
Lily Richards brings a wealth of experience to her role as President of Summit Wealth Partners. With a proven track record in the financial industry, Lily has successfully run a wealth management business in the past. Her leadership style is defined by strategic foresight and a commitment to client-centric service, which has driven significant growth and success in her previous ventures. Her expertise in wealth management, combined with her ability to cultivate strong client relationships, makes her an invaluable asset to Summit Wealth Partners. Under her guidance, the company is poised to achieve lasting success and continue its tradition of excellence in serving clients’ financial needs.
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 | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 |
Gross Profit | $3,248,827 | $3,611,492 | $4,008,964 | $4,444,367 | $4,921,101 |
Gross Profit (%) | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Summit Wealth Partners needs $327,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $80,000 |
Furniture Fixtures | $40,000 |
Office Equipment | $25,000 |
Computers Technology | $20,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent Lease | $18,000 |
Staff Salaries First 3 Months | $45,000 |
Initial Marketing Advertising | $30,000 |
Initial Supplies | $7,000 |
Insurance | $12,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Total Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Direct Costs | ||||||
Direct Costs | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 | |
Total Direct Costs | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 | |
GROSS PROFIT | $3,248,827 | $3,611,492 | $4,008,964 | $4,444,367 | $4,921,101 | |
GROSS PROFIT % | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% | |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Net Profit Margin (%) | 51% | 52.4% | 53.9% | 55.3% | 56.6% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $3,313,741 | $6,825,203 | $10,731,101 | $15,069,276 | $19,880,963 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $3,313,741 | $6,825,203 | $10,731,101 | $15,069,276 | $19,880,963 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $3,478,741 | $6,990,203 | $10,896,101 | $15,234,276 | $20,045,963 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $327,000 | $327,000 | $327,000 | $327,000 | $327,000 | |
Total Liabilities | $327,000 | $327,000 | $327,000 | $327,000 | $327,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $3,151,741 | $6,663,203 | $10,569,101 | $14,907,276 | $19,718,963 | |
Total Equity | $3,151,741 | $6,663,203 | $10,569,101 | $14,907,276 | $19,718,963 | |
TOTAL LIABILITIES & EQUITY | $3,478,741 | $6,990,203 | $10,896,101 | $15,234,276 | $20,045,963 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($165,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($165,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $327,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $327,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $3,313,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Cash at Beginning of Period | $0 | $3,313,741 | $6,825,203 | $10,731,101 | $15,069,276 | |
$3,313,741 | $6,825,203 | $10,731,101 | $15,069,276 | $19,880,963 |