Real Estate Business Plan
Below is our real estate business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
At Superior Estates Realty, we are a groundbreaking real estate firm dedicated to serving the Kentwood, MI community with unmatched services. As the newest entrant in the local real estate scene, our mission is to fill the void left by the absence of high-quality local real estate businesses in Kentwood. We offer a wide array of services including property buying and selling, property management, real estate appraisals, along with leasing and rental services. Our commitment to providing expert market research and consultation ensures our clients make informed decisions. By focusing our efforts within Kentwood, we ensure that our clients benefit from the personalized attention and localized knowledge that only a homegrown business can provide.
Success Factors
Our unique positioning for success stems from a blend of our founder’s extensive experience, our commitment to superior market research and consultation, and a comprehensive range of services that address every client’s needs. Since our inception as an S Corporation on January 4, 2024, we’ve achieved significant milestones such as developing a distinctive logo, selecting a company name that reflects our high standards, and securing a prime location for our operations. These achievements mark the beginning of our journey to become Kentwood’s premier real estate service provider.
Industry Analysis
The Real Estate industry in the United States, valued at approximately $33.6 trillion, plays a crucial role in the nation’s economy and is poised for steady growth. Factors such as low mortgage rates, urbanization, and a strong economy are expected to drive an annual growth rate of around 3%. For Superior Estates Realty, the rise of digital platforms and virtual tours, coupled with the overall positive market outlook, presents an excellent opportunity to establish ourselves as a trusted name in the Kentwood, MI real estate market by embracing these technological advancements and catering to the evolving needs of our clients.
Customer Analysis
At Superior Estates Realty, our target clientele encompasses a broad spectrum of the Kentwood, MI community. From local residents looking to buy, sell, or invest in property, to young professionals and families drawn by the area’s employment opportunities and quality of life, we aim to provide personalized real estate solutions. Additionally, we cater to real estate investors seeking lucrative opportunities and retirees attracted by Kentwood’s community amenities. Our deep local market knowledge and tailored services position us as the preferred real estate partner across these diverse customer segments.
Competitive Analysis
Our main competitors include Blu House Properties, Kellie Kalish – Five Star Real Estate, and the Cheryl Grant Real Estate Team, each offering a range of services in the Grand Rapids area. Superior Estates Realty distinguishes itself through superior market research, a comprehensive suite of services, and a focus on customer satisfaction. Unlike our competitors, we offer an extensive array of services tailored to meet the varied needs of our clients, backed by our commitment to excellence and personalized service.
Marketing Plan
Superior Estates Realty will execute a multifaceted online marketing strategy, leveraging social media, search engine optimization, and email marketing to engage with the Kentwood community and beyond. Our active online presence, combined with community outreach and traditional advertising methods, will enhance our brand recognition and attract a diverse client base. By showcasing our comprehensive real estate services, from property buying and selling assistance to market research and consultation, we aim to meet the needs of our clients at competitive pricing points, ensuring Superior Estates Realty is their go-to real estate service provider.
Operations Plan
To ensure our success, Superior Estates Realty will focus on key operational processes such as maintaining up-to-date property listings, enhancing client relationships, and effectively managing and updating our marketing strategies. We will ensure compliance with all regulations, track market trends for informed advising, and engage in community events for increased brand visibility. Our operational milestones include securing necessary licenses, building a skilled team, launching our business with a strategic marketing campaign, and reaching sustainable monthly revenue targets, all aimed at establishing Superior Estates Realty as a leading real estate firm in Kentwood, MI.
Management Team
Under the leadership of Sophie White, President of Superior Estates Realty, our management team brings a wealth of industry experience and a proven track record of success. Sophie’s expertise in strategic planning, operations management, and client relations, combined with her deep understanding of the market, positions us for sustained growth and success. Our team’s commitment to fostering a culture of excellence and innovation ensures that Superior Estates Realty remains at the forefront of the Kentwood real estate market.
Financial Plan
To achieve our growth goals, Superior Estates Realty requires $480,000 in funding. This investment will be allocated towards capital investments such as location buildout, furniture fixtures, and office equipment, as well as non-capital investments including working capital, initial rent, staff salaries, marketing, supplies, and insurance. These funds are crucial for establishing and scaling our operations, ensuring that we meet our objective of becoming the leading real estate service provider in Kentwood, MI.
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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
II. Company Overview
Superior Estates Realty is a fresh and innovative real estate firm dedicated to serving the Kentwood, MI community. As the newest local real estate business in the area, we pride ourselves on standing out from the crowd. Our mission is clear: to offer unparalleled real estate services that our competitors simply cannot match. The lack of high-quality local real estate businesses in Kentwood has created a unique opportunity for us to fill this gap and provide superior service to our clients.
At Superior Estates Realty, our offerings encompass a comprehensive range of real estate services designed to meet the varied needs of our clients. Whether you’re looking to buy or sell property, in need of property management services, seeking accurate real estate appraisals, or require assistance with leasing and rental services, we’ve got you covered. Our team is also well-equipped to provide expert market research and consultation, ensuring that you’re always making informed decisions in the dynamic real estate market.
Our base in Kentwood, MI, positions us perfectly to serve the local community with dedication and expertise. By focusing our operations in Kentwood, we ensure that our clients receive the personalized attention and localized knowledge that only a homegrown business can offer.
Superior Estates Realty is uniquely positioned for success, thanks to a combination of factors that set us apart from the competition. Our founder’s previous experience in running a successful real estate business provides us with a solid foundation and a deep understanding of the industry’s nuances. Moreover, our commitment to offering superior market research and consultation, along with a broader range of real estate services, ensures that we meet our clients’ needs comprehensively and efficiently.
Since our inception on January 4, 2024, as an S Corporation, we have achieved several key milestones that underscore our commitment to building a strong and recognizable brand. We’ve developed a distinctive logo that embodies our values and vision, carefully chosen our company name to reflect our high standards and dedication to excellence, and secured a prime location that enables us to connect with our community effectively. These accomplishments are just the beginning of our journey to becoming the leading real estate service provider in Kentwood, MI.
III. Industry Analysis
The Real Estate industry in the United States is a massive sector that plays a significant role in the country’s economy. Currently, the market size of the Real Estate industry in the United States is estimated to be around $33.6 trillion. This includes residential, commercial, and industrial properties spread across the nation.
With a growing population and increasing demand for housing and office spaces, the Real Estate industry is expected to continue its upward trajectory. Market analysts project a steady annual growth rate of approximately 3% over the next few years. This growth is driven by factors such as low mortgage rates, urbanization trends, and a strong economy.
Recent trends in the Real Estate industry, such as the rise of digital platforms for property listings and virtual tours, bode well for Superior Estates Realty. As a new Real Estate firm serving customers in Kentwood, MI, embracing these technological advancements can help the company reach a wider audience and provide a more convenient and efficient service. Additionally, the overall positive outlook for the Real Estate market presents a favorable environment for Superior Estates Realty to establish itself as a trusted and successful player in the industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Superior Estates Realty will focus on serving a diverse range of customers in Kentwood, MI, starting with local residents. These individuals will likely be familiar with the area and may be looking to upgrade, downsize, or invest in additional properties. We will capitalize on our deep understanding of the local market to offer personalized and relevant real estate solutions.
We will also target young professionals and families moving to Kentwood, MI, attracted by the area’s employment opportunities and quality of life. Superior Estates Realty will provide tailored services to help them find homes that suit their lifestyle and proximity to work and schools. By offering insights into local amenities and community features, we will position ourselves as the go-to real estate service for newcomers.
In addition to local residents and newcomers, Superior Estates Realty will engage with real estate investors interested in the Kentwood market. We will offer expertise in identifying lucrative investment properties and provide comprehensive market analyses to support their investment decisions. Our goal is to become a trusted partner for investors looking to maximize returns in this promising area.
Superior Estates Realty will also cater to retirees seeking a comfortable and convenient place to settle down. Kentwood’s appealing community environment and amenities make it an attractive option for this demographic. We will assist retirees in finding homes that match their needs for accessibility, leisure, and a peaceful lifestyle, ensuring a smooth transition into their new homes.
Customer Needs
Superior Estates Realty meets the essential need for high-quality market research and consultation services, empowering residents with the knowledge necessary to make informed property decisions. We provide comprehensive analyses of property trends, neighborhood dynamics, and market forecasts, enabling clients to maximize their investments and find properties that align with their financial goals and lifestyle preferences. Our in-depth market insight ensures that clients are well-versed in the best strategies for buying, selling, or renting properties in the Kentwood, MI area.
Clients can expect personalized service tailored to their unique real estate needs and preferences. Our team of experienced realtors is dedicated to understanding the specific desires and requirements of each client, ensuring a seamless and satisfying real estate experience. From first-time homebuyers to seasoned investors, we cater to a diverse clientele, offering guidance and support throughout the entire property transaction process.
Superior Estates Realty also addresses the need for a stress-free and efficient real estate process by leveraging cutting-edge technology and innovative tools. Our digital platforms streamline communication, document management, and property searches, making it easier for clients to stay on top of their real estate dealings. By offering virtual tours, online listings, and real-time updates, we enhance the convenience and accessibility of the home buying and selling process.
Additionally, we fulfill the growing demand for sustainable and energy-efficient housing options, providing clients with information on eco-friendly properties and green building practices. By staying abreast of the latest trends and innovations in sustainable living, we help clients find homes that not only meet their personal and financial needs but also contribute to a healthier environment. Superior Estates Realty is committed to delivering exceptional service and satisfaction to our clients, ensuring their real estate journey is both rewarding and fulfilling.
V. Competitive Analysis
Direct Competitors
Superior Estates Realty’s competitors include the following companies:
Blu House Properties
Blu House Properties is a well-established real estate firm located in Grand Rapids, Michigan. The company operates with a robust team of agents who have expertise in both residential and commercial real estate transactions. Blu House Properties maintains a significant presence in the West Michigan area, leveraging its local knowledge to serve a wide range of clients.
The company offers a diverse array of services, including:
- Residential real estate sales and purchases
- Commercial property transactions
- Property management services
- Real estate investment consultation
Blu House Properties targets a broad customer base that includes first-time homebuyers, investors, and commercial property seekers. Their service area primarily encompasses the greater Grand Rapids region and surrounding communities. A key strength is their strong local market knowledge and customer service focus. However, their pricing structure may not be suitable for every budget, posing a potential weakness.
Kellie Kalish – Five Star Real Estate
Kellie Kalish operates under the Five Star Real Estate brand, which is a prominent agency in the Michigan real estate market. The business is headquartered in Grand Rapids and offers comprehensive real estate services tailored to the needs of its clients. Kellie Kalish is known for her personalized approach and extensive market experience.
The services offered by Kellie Kalish include:
- Residential home buying and selling
- Market analysis and property valuation
- Relocation assistance
- Home staging advice
The target customers are primarily individuals and families looking to buy or sell homes in the Kentwood and Grand Rapids areas. One of Kellie Kalish’s strengths is the personalized service and attention to detail she offers. A potential weakness could be the limited focus on commercial properties, which may not cater to all client needs.
Cheryl Grant Real Estate Team
The Cheryl Grant Real Estate Team operates out of Grand Rapids, Michigan, and is known for its client-centric approach and dedication to the community. The team consists of experienced real estate professionals who specialize in residential properties within the area. They are committed to delivering high-quality service to their clients.
The Cheryl Grant Real Estate Team provides the following services:
- Home buying and selling
- First-time homebuyer assistance
- Property marketing and exposure
- Negotiation expertise
The primary customer segments include first-time homebuyers, families, and individuals in the greater Grand Rapids area. The team is noted for its strong negotiation skills and client satisfaction focus. A potential weakness is the competitive nature of the Grand Rapids market, which can present challenges in maintaining a distinctive edge.
Competitive Advantages
At Superior Estates Realty, we pride ourselves on delivering unparalleled market research and consultation services that give us a distinct edge over our competitors. Our dedicated team employs cutting-edge tools and methodologies to analyze market trends, enabling us to provide clients with in-depth insights and strategic advice tailored to their unique needs. This superior level of consultation ensures that our clients are not only informed but empowered to make the most strategic decisions in buying or selling real estate. By continuously updating our research techniques and staying ahead of market dynamics, we maintain our position as a trusted advisor in the real estate industry.
In addition to our exceptional market research capabilities, we offer a comprehensive suite of real estate services that set us apart. Our holistic approach encompasses everything from property management and investment analysis to home staging and renovation consultation, ensuring that our clients receive full-spectrum support throughout their real estate journey. This breadth of services allows us to cater to a diverse clientele, providing solutions that go beyond the traditional scope of real estate transactions. Furthermore, our commitment to customer satisfaction and personalized service fosters long-lasting relationships, positioning us as a preferred choice for real estate services in the region.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Superior Estates Realty offers a comprehensive range of real estate services designed to meet the diverse needs of their clients. One of their primary offerings is Property Buying and Selling Assistance. This service helps clients navigate the often complex process of purchasing or selling a property. Professionals at Superior Estates Realty provide expert guidance on market conditions, pricing strategies, and negotiation tactics. The average selling price for these services typically ranges from 3% to 6% of the property’s sale price, depending on the specifics of the transaction.
In addition to buying and selling assistance, Superior Estates Realty also provides Property Management services. This service is ideal for property owners who want to ensure their real estate investments are well-maintained and profitable. The company handles tenant relations, maintenance requests, and rent collection, allowing property owners to enjoy passive income without the hassle of day-to-day management. The average monthly fee for property management services is typically between 8% and 12% of the monthly rental income.
Real Estate Appraisals are another integral service offered by Superior Estates Realty. Accurate appraisals are crucial for buyers, sellers, and investors to make informed decisions. These appraisals provide an unbiased estimate of a property’s market value based on various factors, including location, condition, and comparable sales. The average fee for a real estate appraisal from Superior Estates Realty is approximately $300 to $500 per property, depending on the complexity and size of the property.
Leasing and Rental Services are also a key part of Superior Estates Realty’s service portfolio. For clients looking to lease or rent out their properties, the company offers comprehensive support, including marketing the property, screening potential tenants, and handling lease agreements. The average charge for these services is often equivalent to one month’s rent or a percentage of the annual lease value.
Finally, Superior Estates Realty provides Market Research and Consultation services. These services are tailored to clients who need in-depth insights into the real estate market, whether for investment purposes or personal knowledge. The company conducts thorough analyses of market trends, property values, and demographic shifts to offer strategic advice. The average pricing for market research and consultation services varies based on the scope and depth of the research, typically starting from $1,000.
Promotions Plan
Superior Estates Realty will employ a comprehensive online marketing strategy to attract customers in the Kentwood, MI area. We will leverage social media platforms such as Facebook, Instagram, and LinkedIn to engage with potential clients, showcase properties, and share industry insights. By maintaining an active online presence, Superior Estates Realty will build brand recognition and foster community engagement.
We will also invest in search engine optimization (SEO) to ensure that Superior Estates Realty ranks highly on search engine results pages when potential customers search for real estate services in Kentwood, MI. This strategy will include optimizing our website content with relevant keywords and phrases, ensuring fast load times, and creating informative blog posts that address common real estate questions and trends.
Email marketing will serve as another powerful tool for Superior Estates Realty. By building a robust list of subscribers, we will send targeted campaigns that highlight new listings, market updates, and promotions for our services. This personalized approach will keep Superior Estates Realty top-of-mind for prospective buyers and sellers.
In addition to digital strategies, Superior Estates Realty will engage in community outreach efforts to establish a strong local presence. We will participate in local events, sponsor community activities, and collaborate with local businesses to build relationships and increase visibility. These efforts will position Superior Estates Realty as a trusted and approachable real estate partner in the community.
Finally, Superior Estates Realty will leverage traditional advertising methods such as local print media, radio spots, and direct mail campaigns to reach a broader audience. These tactics will complement our online marketing efforts, ensuring that Superior Estates Realty captures the attention of both tech-savvy customers and those who prefer more traditional forms of communication.
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 Superior Estates Realty, there are several key day-to-day operational processes that we will perform:
- Conduct property listings and ensure they are up-to-date with accurate details and appealing visuals.
- Engage in client relationship management by maintaining regular communication and building strong rapport with both buyers and sellers.
- Schedule and conduct property showings, ensuring properties are presented effectively to potential buyers.
- Negotiate offers and counteroffers between buyers and sellers to facilitate successful transactions.
- Manage and update marketing strategies through digital platforms, social media, and traditional advertising to reach a wider audience.
- Coordinate with mortgage brokers, inspectors, and other professionals to streamline the buying or selling process for clients.
- Ensure compliance with local, state, and federal real estate regulations and maintain all necessary licenses and certifications.
- Track and analyze market trends to provide clients with informed advice and competitive pricing strategies.
- Handle administrative tasks such as document preparation, filing, and record-keeping to ensure smooth operations.
- Provide ongoing training and support to real estate agents to enhance their skills and productivity.
- Participate in community events and networking opportunities to increase the visibility of the brand and foster local connections.
Milestones
Superior Estates Realty expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Licensing and Regulatory Compliance: Obtain all necessary real estate licenses and ensure compliance with local, state, and federal regulations to legally operate in Kentwood, MI.
- Establish a Strong Online Presence: Develop a professional website and leverage social media platforms to enhance brand visibility and attract potential clients.
- Build a Skilled Team: Recruit and train qualified real estate agents and support staff who are knowledgeable about the Kentwood market and committed to customer service excellence.
- Launch the Real Estate Business: Officially open for business with a launch event, promotional activities, and strategic marketing campaigns to attract initial clients and listings.
- Develop Strategic Partnerships: Form alliances with local businesses, real estate attorneys, mortgage brokers, and home inspectors to provide comprehensive services to clients.
- Close Initial Transactions: Successfully facilitate and close the first set of real estate transactions to build credibility and gain client testimonials.
- Implement a Customer Relationship Management (CRM) System: Deploy a CRM system to efficiently manage client interactions, leads, and follow-ups, ensuring personalized service and repeat business.
- Achieve $15,000/Month in Revenue: Focus on increasing sales and listings to reach a sustainable monthly revenue target, ensuring the financial health of the business.
- Expand Marketing Efforts: Invest in targeted advertising, community events, and digital marketing to further increase brand recognition and capture a larger market share.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Superior Estates Realty management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Sophie White, President
Sophie White is a seasoned leader in the real estate industry, bringing a wealth of experience and a proven track record of success to her role as President of Superior Estates Realty. Having previously successfully run a real estate business, Sophie has honed her skills in strategic planning, operations management, and client relations. Her deep understanding of market dynamics and her ability to navigate complex transactions make her an invaluable asset to Superior Estates Realty. Sophie’s dedication to fostering a culture of excellence and innovation positions the company for sustained growth and success in the competitive real estate market.
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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Superior Estates Realty needs $480,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $120,000 |
Furniture Fixtures | $70,000 |
Computers Office Equipment | $20,000 |
Non Capital Investments | |
---|---|
Working Capital | $100,000 |
Initial Rent Lease | $30,000 |
Staff Salaries First 3 Months | $75,000 |
Initial Marketing Advertising | $40,000 |
Initial Supplies | $10,000 |
Insurance | $15,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Total Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Direct Costs | ||||||
Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
Total Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
GROSS PROFIT | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 | |
GROSS PROFIT % | 53% | 54.4% | 55.8% | 57.1% | 58.3% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Net Profit Margin (%) | 49.1% | 50.7% | 52.2% | 53.7% | 55.1% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,484,672 | $2,842,088 | $4,356,112 | $6,041,859 | $7,915,800 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,484,672 | $2,842,088 | $4,356,112 | $6,041,859 | $7,915,800 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $210,000 | $210,000 | $210,000 | $210,000 | $210,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $210,000 | $210,000 | $210,000 | $210,000 | $210,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,694,672 | $3,052,088 | $4,566,112 | $6,251,859 | $8,125,800 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 | |
Total Liabilities | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,214,672 | $2,572,088 | $4,086,112 | $5,771,859 | $7,645,800 | |
Total Equity | $1,214,672 | $2,572,088 | $4,086,112 | $5,771,859 | $7,645,800 | |
TOTAL LIABILITIES & EQUITY | $1,694,672 | $3,052,088 | $4,566,112 | $6,251,859 | $8,125,800 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($210,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($210,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $480,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $480,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,484,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Cash at Beginning of Period | $0 | $1,484,672 | $2,842,088 | $4,356,112 | $6,041,859 | |
$1,484,672 | $2,842,088 | $4,356,112 | $6,041,859 | $7,915,800 |