Mortgage Brokerage Business Plan
Below is our mortgage brokerage business plan template and sample plan created using what we consider the best ai business plan generator.
I. Executive Summary
Company Overview
Integrity Home Loans, based in Taylorsville, UT, is a forward-thinking mortgage brokerage firm dedicated to guiding our clients through the home buying process with transparency and expertise. Our company’s foundation is built on providing personalized mortgage solutions that cater to the diverse needs of our community, from first-time homebuyers to seasoned real estate investors. By leveraging the latest in financial technologies and maintaining strong relationships with a wide array of lenders, we ensure our clients receive competitive rates and terms tailored to their unique situations. Our goal is to make homeownership accessible and affordable to individuals and families in Taylorsville and the surrounding areas, fostering long-term relationships and contributing to the growth and prosperity of our community.
Success Factors
Our success is driven by our commitment to client satisfaction, comprehensive industry knowledge, and the strategic use of technology to streamline the mortgage process. We’ve already made significant strides in establishing a robust presence in the Taylorsville market, underpinned by our team’s extensive experience and our ability to adapt to the ever-changing financial landscape. Our accomplishments to date include building a diverse portfolio of lending options, developing a user-friendly online platform for easier client interactions, and forming strategic partnerships with local real estate professionals, positioning us as a leading mortgage brokerage in our community.
Industry Analysis
The mortgage brokerage industry is highly competitive and influenced by economic factors, interest rates, and housing market trends. In recent years, there has been a significant shift towards digitalization, with more consumers starting their mortgage search online. This trend underscores the importance of mortgage brokers adopting technology to enhance their service offerings and improve operational efficiency. Additionally, regulatory changes continue to shape the industry, requiring brokers to stay informed and compliant. Despite these challenges, the industry presents substantial opportunities for growth, particularly for brokers who can offer tailored, customer-centric services and leverage technology to differentiate themselves from competitors.
Customer Analysis
Our primary target market comprises local residents of Taylorsville, UT, including first-time homebuyers, existing homeowners, and real estate investors. We recognize the unique needs of young professionals and families seeking affordable housing options within a familiar community. Our services are designed to provide them with the financial solutions and guidance needed to make homeownership achievable. For homeowners considering refinancing, we offer expertise in the latest mortgage options to help them lower their payments or tap into home equity. Real estate investors in Taylorsville will find value in our competitive rates and tailored investment property loans, supporting their goals of portfolio expansion and financial success.
Competitive Analysis
Top competitors in the Taylorsville area include both national chains and local mortgage brokers. However, Integrity Home Loans distinguishes itself through a client-centric approach, leveraging technology to simplify the mortgage process and offering personalized, transparent service. Our competitive advantages lie in our deep understanding of the local market, the relationships we’ve built within the community, and our commitment to providing a seamless, supportive experience for every client.
Marketing Plan
Our marketing strategy emphasizes a blend of online and traditional methods to reach potential clients in Taylorsville and beyond. We will leverage social media, SEO, and email marketing to connect with our audience, sharing valuable content and engaging directly to build trust and credibility. Pay-per-click advertising will target those actively seeking mortgage services, while community engagement through events and partnerships with local real estate agencies will strengthen our local presence. Traditional print ads and direct mail campaigns will complement our digital efforts, ensuring broad exposure. This multi-faceted approach aims to not only attract new clients but also establish Integrity Home Loans as a trusted, accessible mortgage brokerage in our community.
Operations Plan
Key operational processes include streamlining loan application and approval procedures, maintaining strong lender relationships, and continuously enhancing our technology platform for improved client service. Our milestones are focused on expanding our client base, increasing loan volume, and continuously improving client satisfaction. Achieving these milestones will involve regular training for our team, adopting new technologies, and refining our marketing strategies to adapt to changing market conditions and client needs.
Management Team
Our management team comprises experienced professionals with a deep understanding of the mortgage industry and a shared vision for making homeownership accessible to more people in Taylorsville. Their expertise spans financial analysis, customer service, technology implementation, and strategic partnerships, ensuring Integrity Home Loans is well-positioned for growth and success.
Financial Plan
To achieve our growth goals, Integrity Home Loans requires funding to expand our operations, enhance our technology platform, and increase our marketing efforts. This investment will enable us to serve more clients, offer more competitive rates, and continue building our reputation as a leading provider of mortgage solutions in Taylorsville and the surrounding areas.
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 | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 |
Direct Expenses | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 |
Gross Profit | $1,498,652 | $1,663,720 | $1,844,547 | $2,042,542 | $2,259,241 |
Gross Profit (%) | 53.9% | 55.2% | 56.5% | 57.8% | 59.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,401,567 | $1,563,690 | $1,741,481 | $1,936,350 | $2,149,827 |
Depreciation | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 |
Income Tax Expense | $473,748 | $530,491 | $592,718 | $660,922 | $735,639 |
Net Income | $879,818 | $985,198 | $1,100,762 | $1,227,427 | $1,366,187 |
II. Company Overview
Integrity Home Loans is a new Mortgage Brokerage serving customers in Taylorsville, UT. We are proud to introduce ourselves as a local mortgage brokerage business dedicated to filling the gap in high-quality mortgage brokerage services within the area. Understanding the unique financial needs of our community, we are committed to providing personalized and efficient mortgage solutions to our clients.
At Integrity Home Loans, our services are designed to simplify the home buying process for our clients. We specialize in loan sourcing and comparison, offering a broad range of options to ensure our clients find the best rates and terms to suit their needs. Our team provides comprehensive mortgage application assistance, guiding our clients every step of the way. We also engage in negotiations with lenders on behalf of our clients to secure favorable loan conditions. Recognizing the importance of long-term financial health, we offer financial advice and planning services tailored to each client’s unique situation. Additionally, we coordinate loan settlement, ensuring a smooth and hassle-free closing.
Located in Taylorsville, UT, Integrity Home Loans is strategically positioned to serve the residents of Taylorsville and the surrounding areas. Our local presence enables us to maintain a deep understanding of the market dynamics and community needs, allowing us to offer services that are truly beneficial to our clients.
Our success is built on a solid foundation. The founder of Integrity Home Loans brings a wealth of experience from previously running a successful mortgage brokerage business. This experience, combined with our superior loan sourcing and comparison capabilities and an expanded range of mortgage brokerage services, positions us uniquely in the market. We are confident in our ability to deliver exceptional service and value to our clients.
Since our inception on January 3, 2024, Integrity Home Loans has achieved significant milestones. We have successfully developed our company name, designed our logo, and secured a prime location for our operations. As an S Corporation, we are committed to upholding the highest standards of integrity and professionalism in all our dealings. Our accomplishments to date reflect our dedication to establishing a trusted and respected mortgage brokerage in Taylorsville.
III. Industry Analysis
The Mortgage Brokerage industry in the United States is currently a significant player in the overall real estate market. With a market size of approximately $11 billion, the industry continues to thrive due to the increasing demand for mortgage services among homebuyers and refinancers. This sizeable market presents ample opportunities for new entrants like Integrity Home Loans to establish a foothold and capture a share of the market.
Furthermore, the Mortgage Brokerage industry is expected to experience steady growth in the coming years. Market analysts project a compound annual growth rate of 3.5% over the next five years, driven by factors such as low interest rates, rising home prices, and a growing number of millennials entering the housing market. This optimistic growth outlook indicates a favorable environment for Integrity Home Loans to expand its operations and attract more customers in Taylorsville, UT.
Recent trends in the Mortgage Brokerage industry, such as the increasing use of technology for streamlined processes and enhanced customer experience, bode well for Integrity Home Loans. By leveraging digital tools and data analytics, the company can differentiate itself from competitors and offer innovative solutions to its clients. Additionally, the industry’s shift towards personalized and customer-centric services aligns with Integrity Home Loans’ commitment to providing tailored mortgage solutions to meet the unique needs of homebuyers in Taylorsville, UT.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Integrity Home Loans will primarily target local residents of Taylorsville, UT, who are in the market to purchase their first home. This segment includes young professionals and families looking for affordable housing options in a community they are already familiar with. Our services will tailor specifically to their needs, providing them with the guidance and financial solutions to make homeownership a reality.
We will also focus on existing homeowners interested in refinancing their current mortgage. With the ever-changing financial landscape, these customers seek to lower their monthly payments, tap into their home equity for major expenses, or adjust their loan terms. Our expertise in the latest mortgage options and refinancing strategies will cater to their specific financial situations.
Additionally, Integrity Home Loans will target real estate investors looking to purchase properties in Taylorsville, UT. This segment is keen on expanding their portfolios with residential properties, including single-family homes and multi-unit buildings. We will provide them with competitive mortgage rates and investment property loans that cater to their unique needs, ensuring their ventures are financially viable and successful.
Customer Needs
Integrity Home Loans understands that customers seek transparency and trust when navigating the complex process of securing a mortgage. Clients expect high-quality loan sourcing and comparison, ensuring they can make informed decisions tailored to their unique financial situations. This brokerage dedicates itself to providing clear, comprehensive information on various loan options, enabling clients to find the best rates and terms for their needs.
Moreover, Integrity Home Loans recognizes the importance of personalized service. Each client has distinct financial goals and circumstances, which means they require customized advice and solutions. The firm’s commitment to understanding individual needs ensures that clients receive guidance that aligns with their long-term financial objectives, fostering a sense of confidence and security throughout the loan acquisition process.
Accessibility and responsiveness are also key customer needs that Integrity Home Loans addresses. In today’s fast-paced world, clients expect prompt answers to their inquiries and efficient processing of their loan applications. By prioritizing customer service and leveraging technology, Integrity Home Loans ensures that clients can easily access the information and support they need, when they need it, making the path to homeownership smoother and more enjoyable.
V. Competitive Analysis
Direct Competitors
Integrity Home Loans’s competitors include the following companies:
Marylee Gilchrist – Cardinal Financial Marylee Gilchrist, operating under Cardinal Financial, offers a broad range of mortgage products including conventional loans, FHA loans, VA loans, and refinancing options. Pricing varies based on the loan type, term, and borrower’s credit history, aiming to offer competitive rates within the industry. Cardinal Financial generates revenue by originating loans, with a focus on personalized service to ensure customer satisfaction. The company operates primarily online with a focus on the Taylorsville, UT area, though it serves clients nationwide. It targets a wide customer segment, from first-time homebuyers to those looking to refinance their existing mortgages. Key strengths include a user-friendly online platform and a wide array of loan products. However, its reliance on digital interactions might deter customers preferring face-to-face service.
Jennyfer Callahan – Kairos Mortgage Jennyfer Callahan, through Kairos Mortgage, specializes in providing customized mortgage solutions including jumbo loans, conventional loans, FHA, VA, and USDA loans. The company prides itself on competitive pricing and personalized loan options tailored to each client’s needs. Kairos Mortgage’s revenue comes from loan origination and processing fees. Kairos Mortgage serves customers in and around the Taylorsville, UT area, with a focus on offering a highly personalized service experience. The customer segment includes high-income individuals seeking jumbo loans, veterans, and first-time buyers. A key strength is their personalized customer service and expertise in a wide range of loan products. A potential weakness is the niche focus, which might limit their appeal to a broader market.
U.S. Bank Branch U.S. Bank Branch offers a comprehensive suite of mortgage products, including fixed-rate and adjustable-rate mortgages, FHA and VA loans, jumbo loans, and refinancing options. Their pricing is competitive, aiming to attract a broad customer base. As a large banking institution, U.S. Bank generates significant revenue from its mortgage lending operations, complemented by other financial services. With multiple locations, including branches in the Taylorsville, UT area, U.S. Bank serves a diverse geography and a wide range of customer segments, from first-time homebuyers to experienced real estate investors. Key strengths include a widespread physical presence and the ability to offer a full range of financial services beyond mortgages. A weakness could be the potentially impersonal service experience due to its size and scope, which might not match the tailored approach of smaller brokerages.
Competitive Advantages
At Integrity Home Loans, we take pride in our ability to offer superior loan sourcing and comparison services compared to our competitors. Our dedicated team employs a meticulous process to evaluate a wide range of loan options, ensuring that our clients receive the best possible terms and rates to meet their unique needs. This comprehensive approach allows us to tailor financing solutions that are not only competitive but also perfectly aligned with our clients’ financial objectives. By leveraging our extensive network of lenders, we can access exclusive deals and negotiate more favorable terms, providing our clients with significant advantages in the mortgage market.
Moreover, our suite of mortgage brokerage services sets us apart in the industry. We understand that navigating the mortgage process can be daunting, which is why we offer end-to-end support, from initial consultation to closing. Our expertise extends beyond traditional mortgage products, encompassing a broad spectrum of financing solutions including refinancing options, investment property loans, and more. This versatility ensures that we can cater to a diverse range of client needs, making home ownership more accessible and affordable. Our commitment to transparency, integrity, and personalized service further solidifies our position as a trusted partner for homebuyers and investors alike.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Integrity Home Loans offers a comprehensive suite of services designed to meet the varied needs of homebuyers and homeowners looking to refinance. At the heart of their offerings is Loan Sourcing and Comparison, a critical service for anyone in the market for a new home loan or refinancing options. This service allows customers to access a wide array of loan options, ensuring they find the best rates and terms available. The average selling price for this service reflects the value it provides, typically ranging from $500 to $1,000, depending on the complexity of the customer’s needs and the scope of the search.
Another pivotal service is Mortgage Application Assistance, where clients receive help in preparing and submitting their mortgage applications. This service is invaluable for navigating the often-complicated mortgage landscape, ensuring that applications are filled out correctly and submitted promptly. Customers can expect to pay between $300 and $600 for this service, a price that reflects the personalized support and expertise provided.
Negotiation with Lenders stands out as a critical service, especially for those seeking the best possible terms for their loans. Integrity Home Loans acts as an advocate for its clients, negotiating interest rates, repayment terms, and other critical loan aspects. This service is priced based on the loan amount and complexity of the negotiation, usually costing around 0.5% to 1% of the loan amount. This fee is often offset by the savings achieved through better loan terms.
Financial Advice and Planning is another cornerstone of Integrity Home Loans’s offerings, providing clients with strategic advice on managing their finances, both in the context of securing a mortgage and in their broader financial life. This service, which can cost between $200 and $500, is tailored to each client’s unique situation, offering personalized advice that can save significant money over time.
Finally, Loan Settlement Coordination ensures that the closing process goes smoothly, coordinating between lenders, real estate agents, and other parties involved in the loan settlement. This service, essential for a hassle-free closing, typically costs between $250 and $500. It covers the management of paperwork and deadlines, ensuring that the settlement process is concluded efficiently and without unnecessary stress for the client.
In summary, Integrity Home Loans provides a valuable suite of services aimed at simplifying the mortgage process. Their pricing reflects the personalized, expert assistance they offer, helping clients navigate the complexities of mortgage sourcing, application, negotiation, and settlement with confidence.
Promotions Plan
At Integrity Home Loans, we understand the importance of a comprehensive promotional strategy to attract customers and establish our presence in the mortgage brokerage industry. To achieve this, we will deploy a variety of promotional methods, focusing heavily on online marketing while incorporating traditional methods to ensure wide-reaching exposure and engagement with potential clients.
Online marketing stands at the forefront of our promotional efforts. We will leverage social media platforms such as Facebook, Instagram, and LinkedIn to connect with our audience, share valuable content, and engage with potential and current clients. These platforms offer a direct line of communication and enable us to build trust and credibility by responding to inquiries, sharing testimonials, and highlighting our unique value propositions. Additionally, we will utilize search engine optimization (SEO) strategies to increase our visibility on search engines like Google. By optimizing our website content with relevant keywords, we expect to rank higher in search results, making it easier for potential clients to find us when searching for mortgage brokerage services in Taylorsville, UT, and surrounding areas.
Email marketing will also play a critical role in our promotional strategy. By developing targeted email campaigns, we will keep our subscribers informed about the latest mortgage rates, industry news, and personalized offers. This approach not only helps in nurturing leads but also in keeping our brand top-of-mind among potential clients.
Furthermore, we will invest in pay-per-click (PPC) advertising to reach potential clients actively searching for mortgage services. PPC campaigns will allow us to display ads to a highly targeted audience, increasing the likelihood of attracting qualified leads to our website.
Aside from online marketing, we will engage in community events and partnerships with local real estate agencies in Taylorsville, UT. Participating in local events and hosting seminars on home buying and mortgage processes will help us establish a strong local presence and build personal relationships with potential clients. Collaborating with real estate agencies will create a referral network, thereby expanding our reach and credibility within the community.
Lastly, we will utilize traditional marketing methods such as print advertisements in local newspapers and magazines, along with direct mail campaigns, to reach a broader audience. These methods complement our digital efforts by targeting potential clients who prefer more traditional forms of communication.
In conclusion, Integrity Home Loans will implement a multi-faceted promotional strategy that combines the power of online marketing with traditional marketing methods and community engagement. By diversifying our approach, we expect to effectively reach and attract clients in Taylorsville, UT, and position ourselves as a trusted and reliable mortgage brokerage.
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 Integrity Home Loans, there are several key day-to-day operational processes that we will perform.
- Review and update mortgage rates and lending policies daily in response to market fluctuations and regulatory changes to ensure competitive and compliant offerings.
- Maintain open and transparent communication with clients, providing timely updates on the status of their mortgage applications and answering any queries they may have.
- Conduct thorough financial assessments and risk analyses for each client to tailor mortgage solutions that best fit their financial situation and goals.
- Forge and nurture partnerships with a wide range of lenders to offer a diverse array of mortgage products and secure the best possible terms for our clients.
- Stay abreast of the latest industry trends, regulatory changes, and best practices through continuous research and professional development.
- Implement and regularly review internal processes and software tools to ensure efficiency and accuracy in application processing, document management, and client communication.
- Engage in proactive outreach and marketing efforts to attract new clients, including digital marketing, community events, and referral programs.
- Offer personalized consultation services to educate clients on their mortgage options, the application process, and strategies for financial preparedness.
- Ensure strict compliance with all federal, state, and local regulations governing mortgage brokerage operations to uphold the highest standards of integrity and professionalism.
- Collect, analyze, and act on client feedback to continuously improve service quality and customer satisfaction.
Milestones
Integrity Home Loans expects to complete the following milestones in the coming months in order to ensure its success:
- Obtain Necessary Licenses and Registrations: Secure all required state and federal licenses to legally operate as a mortgage brokerage in Taylorsville, UT. This includes registering with the Nationwide Mortgage Licensing System (NMLS) and obtaining a mortgage broker license from the Utah Division of Real Estate.
- Launch Our Mortgage Brokerage Business: Officially open Integrity Home Loans for business. This involves setting up a physical or virtual office, launching a professional website, and establishing a strong brand presence through marketing efforts.
- Build Strategic Partnerships with Lenders: Establish relationships with a variety of lenders to ensure a wide range of mortgage products for clients. This includes negotiating terms that are favorable for both the brokerage and the clients.
- Hire and Train a Skilled Team: Recruit experienced loan officers and support staff. Provide comprehensive training on the latest mortgage products, laws, and regulations, as well as customer service excellence.
- Implement Robust Compliance Measures: Develop and implement a compliance framework to adhere to all regulatory requirements, including those related to consumer protection and data privacy. This will involve periodic reviews and updates to stay aligned with changing laws.
- Develop an Effective Marketing and Outreach Program: Launch targeted marketing campaigns to build brand awareness and attract clients. This could include digital marketing, community outreach, and networking with real estate professionals in Taylorsville, UT.
- Achieve Operational Efficiency: Streamline operations through the use of technology, such as loan origination software, to improve the customer experience and operational efficiency. This will help in managing costs and improving service delivery.
- Get to $15,000/month in Revenue: Implement strategies to consistently grow the client base and increase loan closings to achieve at least $15,000 in monthly revenue. This could involve expanding the range of loan products offered or entering new market segments.
- Establish a Solid Reputation: Garner positive customer reviews and testimonials by providing exceptional service. A strong reputation will be crucial for word-of-mouth referrals and long-term success.
- Review and Adapt Business Strategies: Regularly analyze business performance against goals. Be prepared to adapt strategies in response to market changes, customer feedback, and operational challenges to ensure sustained growth and profitability.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Gabriel Lopez, President
Gabriel Lopez, President, brings a wealth of experience and proven leadership to Integrity Home Loans. With a solid track record in the mortgage industry, Gabriel has previously led a mortgage brokerage business to success, demonstrating his ability to navigate the complexities of the mortgage market. His deep understanding of both the operational and customer service aspects of the business makes him uniquely qualified to guide Integrity Home Loans toward achieving its goals. Gabriel’s leadership is characterized by a strategic approach to business planning and development, ensuring that the company not only meets but exceeds the expectations of its clients and stakeholders.
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 | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 |
Direct Expenses | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 |
Gross Profit | $1,498,652 | $1,663,720 | $1,844,547 | $2,042,542 | $2,259,241 |
Gross Profit (%) | 53.9% | 55.2% | 56.5% | 57.8% | 59.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,401,567 | $1,563,690 | $1,741,481 | $1,936,350 | $2,149,827 |
Depreciation | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 |
Income Tax Expense | $473,748 | $530,491 | $592,718 | $660,922 | $735,639 |
Net Income | $879,818 | $985,198 | $1,100,762 | $1,227,427 | $1,366,187 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Integrity Home Loans needs $280,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $20,000 |
Equipment, Machines, and Computers | $30,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $10,000 |
Staff Salaries for the First 3 Months | $90,000 |
Initial Marketing and Advertising | $20,000 |
Supplies | $5,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 | |
Total Revenues | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 | |
Direct Costs | ||||||
Direct Costs | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 | |
Total Direct Costs | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 | |
GROSS PROFIT | $1,498,652 | $1,663,720 | $1,844,547 | $2,042,542 | $2,259,241 | |
GROSS PROFIT % | 53.9% | 55.2% | 56.5% | 57.8% | 59.1% | |
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 | $1,401,567 | $1,563,690 | $1,741,481 | $1,936,350 | $2,149,827 | |
Depreciation | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,381,567 | $1,543,690 | $1,721,481 | $1,916,350 | $2,129,827 | |
Interest Expense | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | |
PRETAX INCOME | $1,353,567 | $1,515,690 | $1,693,481 | $1,888,350 | $2,101,827 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,353,567 | $1,515,690 | $1,693,481 | $1,888,350 | $2,101,827 | |
Income Tax Expense | $473,748 | $530,491 | $592,718 | $660,922 | $735,639 | |
NET INCOME | $879,818 | $985,198 | $1,100,762 | $1,227,427 | $1,366,187 | |
Net Profit Margin (%) | 31.6% | 32.7% | 33.7% | 34.7% | 35.7% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $958,149 | $1,949,365 | $3,054,797 | $4,291,845 | $5,380,243 | |
Other Current Assets | $238,837 | $258,620 | $280,042 | $294,395 | $318,780 | |
Total Current Assets | $1,196,987 | $2,207,986 | $3,334,840 | $4,586,240 | $5,699,023 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | |
Accum Depreciation | $20,000 | $40,000 | $60,000 | $80,000 | $100,000 | |
Net fixed assets | $80,000 | $60,000 | $40,000 | $20,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,276,987 | $2,267,986 | $3,374,840 | $4,606,240 | $5,699,023 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $117,168 | $122,968 | $129,059 | $133,032 | $139,628 | |
Debt outstanding | $280,000 | $280,000 | $280,000 | $280,000 | $0 | |
Total Liabilities | $397,168 | $402,968 | $409,059 | $413,032 | $139,628 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $879,818 | $1,865,017 | $2,965,780 | $4,193,207 | $5,559,395 | |
Total Equity | $879,818 | $1,865,017 | $2,965,780 | $4,193,207 | $5,559,395 | |
TOTAL LIABILITIES & EQUITY | $1,276,987 | $2,267,986 | $3,374,840 | $4,606,240 | $5,699,023 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $879,818 | $985,198 | $1,100,762 | $1,227,427 | $1,366,187 | |
Change in Working Capital | ($121,669) | ($13,982) | ($15,330) | ($10,380) | ($17,789) | |
Plus Depreciation | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $778,149 | $991,216 | $1,105,432 | $1,237,047 | $1,368,398 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($100,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($100,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $280,000 | $0 | $0 | $0 | ($280,000) | |
Net Cash Flow from Financing | $280,000 | $0 | $0 | $0 | ($280,000) | |
Net Cash Flow | $958,149 | $991,216 | $1,105,432 | $1,237,047 | $1,088,398 | |
Cash at Beginning of Period | $0 | $958,149 | $1,949,365 | $3,054,797 | $4,291,845 | |
$958,149 | $1,949,365 | $3,054,797 | $4,291,845 | $5,380,243 |