Real Estate Development Business Plan
Below is our real estate development business plan template and sample plan created using what we consider the best free ai business plan generator.
I. Executive Summary
Company Overview
At UrbanStone Developments, we are a forward-thinking real estate development firm located in Rapid City. Our mission is to deliver unmatched project planning and design, leveraging cutting-edge technology and innovative design principles to create sustainable and aesthetically pleasing spaces. Our comprehensive suite of services includes land acquisition, zoning and permitting, construction management, and post-construction support, ensuring a seamless experience from start to finish. Our deep understanding of the Rapid City market and commitment to community engagement have established us as a trusted partner in the local real estate landscape, setting us apart from our competitors.
Success Factors
Our success is driven by our superior project planning and design capabilities, which ensure that every project meets our clients’ unique needs and preferences. Our comprehensive real estate development services, combined with our experienced team’s ability to manage diverse aspects of the development process, enable us to maintain high standards of quality and control. Additionally, our deep understanding of the Rapid City market and commitment to community engagement further enhance our competitive advantage and position us for continued success in the industry.
Industry Analysis
The real estate development industry is experiencing significant growth, driven by increasing demand for sustainable and efficiently designed spaces. Rapid City, in particular, is witnessing a surge in demand for innovative residential and commercial projects, making it a prime location for development. Factors such as technological advancements, evolving consumer preferences, and a focus on sustainability are shaping the industry’s future. UrbanStone Developments is well-positioned to capitalize on these trends, thanks to our commitment to leveraging cutting-edge technology and sustainable design principles in our projects.
Customer Analysis
Our target customers encompass a broad range of individuals and businesses seeking innovative and sustainable living and working spaces in Rapid City. This includes young professionals, families looking for residential properties, and businesses in need of commercial spaces that align with current trends and sustainability standards. Our approach to understanding and meeting the unique preferences of each customer segment, combined with our commitment to quality and sustainability, positions us to attract and retain a diverse clientele.
Competitive Analysis
Top Competitors: – Rapid Realty Group: A well-established player known for large-scale residential projects. – GreenBuild Developers: Specializes in eco-friendly and sustainable building practices. – CityScape Development: Focuses on commercial properties with modern amenities.
Our competitive advantage lies in our superior project planning and design, along with a comprehensive suite of services that covers every aspect of the real estate development process. This, combined with our deep market knowledge and community engagement, sets us apart from our competitors and positions us as a leader in the Rapid City real estate development industry.
Marketing Plan
Our products and services are centered around providing innovative, sustainable real estate development solutions, with a focus on both residential and commercial properties. We offer competitive pricing strategies tailored to meet the market demand in Rapid City, ensuring value for our clients. Our promotions plan includes a multi-channel approach, leveraging digital marketing, social media, and local community events to engage our target market. By highlighting our unique value proposition of sustainability and cutting-edge design, we aim to differentiate ourselves in the market and attract a broad clientele.
Operations Plan
To ensure UrbanStone Developments’ success, we focus on key operational processes including market research and analysis, project management, customer relationship management, sales and marketing, financial management, regulatory compliance, team management, and risk management. These processes enable us to identify and capitalize on emerging market trends, manage projects efficiently, maintain strong client relationships, and ensure financial stability. Our milestones include achieving specific project completions, expanding our market reach, and continuously improving our service offerings to meet changing customer needs.
Management Team
Our management team comprises experienced professionals with a diverse range of expertise in real estate development, architecture, project management, and financial planning. Their combined experience and dedication to the company’s vision are crucial to our strategic planning and day-to-day operations, setting the foundation for UrbanStone Developments’ growth and success in the competitive real estate industry.
Financial Plan
UrbanStone Developments requires substantial funding to achieve our growth goals. This funding will be allocated towards land acquisition, project development, marketing efforts, and operational expenses. Our financial strategy is designed to ensure the efficient use of resources, maximizing return on investment for our stakeholders while driving sustainable growth in the Rapid City real estate market.
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
UrbanStone Developments is a fresh face in the Real Estate Development industry, proudly serving the community of Rapid City, SD. As a local real estate development company, we’ve observed a significant gap in the market for high-quality local real estate services, and we’re here to fill that void. Our mission is to bring innovative, sustainable, and high-value real estate solutions to our community.
At UrbanStone Developments, our offerings include a comprehensive suite of real estate development services tailored to meet the diverse needs of our clients. We specialize in Project Planning and Design, ensuring every project starts on the right foot with a solid, sustainable plan. Our Construction Management services oversee projects from inception to completion, guaranteeing efficiency, quality, and safety. We also handle Property Sales and Leasing, offering a seamless experience for those looking to buy, sell, or lease properties. Our expertise extends to Urban Redevelopment, transforming underutilized urban spaces into vibrant, functional areas that contribute to community growth. Lastly, our Sustainability Consulting service is designed to help projects achieve environmental, economic, and social sustainability, aligning with our commitment to building a better future for Rapid City.
Based in Rapid City, SD, UrbanStone Developments is strategically positioned to serve customers within the city and its surroundings. Our deep understanding of the local market, combined with our innovative services, makes us the go-to real estate development company in the area.
Our unique qualifications stem from the considerable experience and success of our founder in running a previous real estate development business. This experience is complemented by our superior project planning and design capabilities and the breadth of real estate development services we offer. We are not just another real estate company; we are a team of visionaries dedicated to redefining real estate development in Rapid City.
Since our founding on January 5, 2024, as an S Corporation, UrbanStone Developments has made significant strides in establishing our presence in the local market. We’ve successfully designed our logo, developed our company name, and secured a prime location for our operations. These accomplishments mark the beginning of our journey to becoming a leading real estate development company in Rapid City, SD. Our dedication to quality, sustainability, and community development drives us forward, and we are excited about the opportunities and challenges that lie ahead.
III. Industry Analysis
The Real Estate Development industry in the United States is a significant sector of the economy, with a market size of over $1 trillion. This industry encompasses the construction of residential, commercial, and industrial properties, as well as the renovation and redevelopment of existing buildings. With the growing population and increasing demand for housing and commercial spaces, the Real Estate Development industry is expected to continue its growth in the coming years.
One of the key trends in the Real Estate Development industry is the focus on sustainable and environmentally-friendly building practices. Consumers are becoming more conscious of the impact of construction on the environment, leading developers to incorporate green building techniques and materials into their projects. This trend aligns well with UrbanStone Developments, as the company emphasizes sustainability and eco-friendly design in its real estate projects in Rapid City, SD.
Another trend in the Real Estate Development industry is the rise of mixed-use developments, which combine residential, commercial, and recreational spaces in one project. This trend caters to the growing demand for live-work-play environments, where residents can have access to amenities, retail, and entertainment within walking distance of their homes. UrbanStone Developments is well-positioned to capitalize on this trend by offering mixed-use projects that cater to the needs and preferences of modern urban dwellers in Rapid City, SD.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
UrbanStone Developments will target local residents of Rapid City, SD who are seeking new housing opportunities. Our focus will be on young professionals and families who are looking for modern and sustainable living spaces. We will provide innovative housing solutions that cater to the lifestyle and budgetary needs of this demographic.
In addition to local residents, UrbanStone Developments will also serve retirees and older adults looking to downsize or relocate within the region. We will offer amenities and designs that prioritize comfort and accessibility, appealing to those seeking a seamless transition into a new living environment. Our developments will ensure a community-oriented atmosphere that promotes active and fulfilling lifestyles for this segment.
UrbanStone Developments will further target investors interested in the growing real estate market of Rapid City. We will present attractive investment opportunities through well-planned projects that promise substantial returns. By focusing on quality construction and strategic locations, we will appeal to both individual and institutional investors looking for long-term growth.
Additionally, we will address the needs of remote workers who are increasingly choosing Rapid City for its quality of life and affordability. UrbanStone Developments will tailor properties that include home office spaces and high-tech connectivity. Our goal is to create environments that support productivity while offering the serene backdrop that the region is known for.
Customer Needs
UrbanStone Developments addresses the need for high-quality project planning and design, catering to residents who desire an aesthetically pleasing and functional living environment. Clients can expect innovative and efficient designs that maximize space and natural resources, ensuring sustainable and modern living solutions. The team employs cutting-edge technology and a customer-focused approach to create designs that reflect the unique preferences and lifestyles of their clients.
In addition to exceptional design services, UrbanStone Developments understands the importance of timely project delivery and transparent communication. Customers value a development partner who keeps them informed throughout the process and adheres to agreed timelines. By maintaining open lines of communication and employing skilled project managers, UrbanStone Developments ensures a seamless and stress-free experience for their clients.
Affordability and financial flexibility are also key needs that UrbanStone Developments fulfills. By offering a range of financing options and competitive pricing, they make it possible for a wider demographic to access high-quality real estate developments. Clients can trust UrbanStone Developments to provide value for money without compromising on design or construction standards.
Moreover, UrbanStone Developments is committed to incorporating community amenities and green spaces into their projects, addressing the growing demand for lifestyle-enhancing features. Residents seek developments that offer not only a home but also a community experience, complete with recreational facilities and sustainable practices. By integrating these elements, UrbanStone Developments fosters a sense of belonging and promotes a healthier, more connected way of living.
V. Competitive Analysis
Direct Competitors
UrbanStone Developments’s competitors include the following companies:
The Kahler Team – Keller Williams Realty
The Kahler Team is a part of Keller Williams Realty, based in Rapid City, SD. The team has a robust presence in the local real estate market, focusing on providing personalized services to both buyers and sellers. Their capacity includes a dedicated team of experienced real estate agents who cater to a diverse clientele.
The Kahler Team offers a range of services:
- Residential real estate buying and selling
- Commercial property transactions
- Real estate investment consultancy
- Property management services
Pricing varies based on the property’s market value and specific services required.
Their target customer segments include first-time homebuyers, seasoned investors, and commercial property buyers. They primarily serve the Rapid City area and surrounding regions. Key strengths include a strong local market knowledge and a reputation for customer service. A potential weakness is the competitive nature of the real estate market that requires constant innovation.
McPherson Auction Company & Real Estate
McPherson Auction Company & Real Estate is headquartered in Rapid City, SD, and offers a unique combination of auctioneering and real estate services. They have a long-standing presence in the region, known for their auction services and real estate expertise. The company manages both real estate transactions and a variety of auctions.
Products and services include:
- Real estate auctions
- Traditional real estate buying and selling
- Estate sales and personal property auctions
- Business liquidation services
Pricing is competitive, with service fees typically related to the value of the auctioned or sold property.
McPherson targets homeowners, businesses, and estate holders in the Rapid City area. Their strengths lie in their dual expertise in auctions and real estate, which provides flexible options for clients. A noted challenge is balancing their dual focus without compromising on service quality.
Amy Hook – RE/MAX Advantage
Amy Hook operates under the RE/MAX Advantage banner in Rapid City, SD, offering a personalized real estate service backed by the resources of a global brand. She has established a reputation for delivering tailored real estate solutions to her clients.
Her services include:
- Residential property sales and purchases
- Real estate investment advice
- Relocation assistance
- Market analysis and property valuation
Pricing is aligned with industry standards, often based on commission as a percentage of the transaction value.
Amy Hook primarily serves residential clients and investors in Rapid City and nearby areas. Her strengths include personalized service and an extensive network within the RE/MAX Advantage framework. A potential weakness is the reliance on individual branding within a highly competitive market.
Competitive Advantages
At UrbanStone Developments, we pride ourselves on offering superior project planning and design compared to our competition. Our approach ensures that each project is tailored to meet the unique needs and preferences of our clients, optimizing both functionality and aesthetics. By utilizing cutting-edge technology and innovative design principles, we create spaces that are not only visually appealing but also sustainable and efficient. Our experienced team of architects and planners collaborates closely with clients to bring their visions to life while adhering to timelines and budgets.
In addition to our exceptional project planning and design, we offer a comprehensive range of real estate development services that set us apart. These services include land acquisition, zoning and permitting, construction management, and post-construction support, providing our clients with a seamless experience from concept to completion. Our ability to handle diverse aspects of the development process under one roof allows us to maintain high standards of quality and control, ensuring the success of each project. Furthermore, our deep understanding of the Rapid City market and commitment to community engagement position us as a trusted partner in the local real estate landscape, enhancing our competitive advantage.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
UrbanStone Developments offers a comprehensive range of services tailored to meet the diverse needs of clients in the real estate sector. Their expertise begins with Project Planning and Design, a crucial phase where they work closely with clients to conceptualize and plan projects that align with their vision and goals. This service is essential for setting the foundation of any real estate development, and UrbanStone Developments typically charges an average of $10,000 to $50,000, depending on the complexity and scale of the project.
Construction Management is another core service provided by UrbanStone Developments. This service ensures that construction projects are executed efficiently, on time, and within budget. By coordinating with contractors, suppliers, and other stakeholders, they help clients navigate the complexities of the construction process. The pricing for Construction Management services generally ranges from 5% to 15% of the total project cost.
UrbanStone Developments also excels in Property Sales and Leasing, assisting clients in maximizing the value of their real estate assets. Whether clients are looking to sell or lease properties, the company leverages its extensive network and market insights to achieve favorable outcomes. The fees for these services are typically set at 3% to 6% of the transaction value.
Specializing in Urban Redevelopment, UrbanStone Developments focuses on revitalizing and transforming existing urban spaces into vibrant communities. This service is particularly attractive to municipalities and private investors looking to enhance the livability and appeal of urban areas. The cost for Urban Redevelopment projects varies widely based on scope, but initial consultations average around $15,000.
In line with modern trends, Sustainability Consulting is offered to clients who prioritize environmental responsibility in their developments. UrbanStone Developments provides guidance on sustainable building practices, energy efficiency, and eco-friendly materials. The pricing for Sustainability Consulting services typically starts at $5,000 and can increase based on the level of detail and implementation required.
Through these diverse offerings, UrbanStone Developments positions itself as a versatile and knowledgeable partner in the real estate industry, catering to the unique needs of their clients while promoting sustainable and innovative development practices.
Promotions Plan
UrbanStone Developments will employ a comprehensive online marketing strategy to ensure we reach a broad audience. We will leverage social media platforms like Facebook, Instagram, and LinkedIn to engage with potential customers, sharing stunning visuals of our projects and updates about our developments. Our website will be optimized for search engines to attract organic traffic and provide a user-friendly experience for visitors seeking information about our offerings.
In addition to online marketing, UrbanStone Developments will implement targeted email marketing campaigns. By building a robust subscriber list, we will distribute newsletters and personalized updates to keep potential clients informed and engaged. Our emails will feature exclusive sneak peeks, promotions, and invitations to open house events, fostering a sense of exclusivity and urgency.
UrbanStone Developments will also utilize strategic partnerships and collaborations with local businesses and influencers in Rapid City, SD. By aligning with trusted names in the community, we will enhance our credibility and expand our reach. Hosting joint events or sponsoring local activities will help us build a strong network and create buzz around our developments.
Outdoor advertising will play a vital role in UrbanStone Developments’ promotional methods. We will strategically place billboards and signage in high-traffic areas to capture the attention of commuters and local residents. These advertisements will feature compelling visuals and concise messaging, ensuring we make a lasting impression.
UrbanStone Developments will actively engage in community outreach and networking events. By participating in local real estate expos, trade shows, and community gatherings, we will have the opportunity to connect with potential customers face-to-face. These interactions will allow us to build relationships, answer questions, and showcase our commitment to the community.
Through a blend of online marketing, targeted emails, strategic partnerships, outdoor advertising, and community engagement, UrbanStone Developments will effectively attract and retain customers in Rapid City, SD. Our multi-faceted promotional approach will ensure we establish a strong presence and reputation in the market.
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 UrbanStone Developments, there are several key day-to-day operational processes that we will perform:
- Market Research and Analysis:
- Conduct regular market research to identify emerging trends, customer preferences, and competitive landscape in Rapid City, SD.
- Analyze demographic data to determine the best locations for new developments and target customer segments.
- Project Management:
- Oversee all phases of development projects, from land acquisition to construction and final delivery.
- Ensure projects adhere to timelines, budgets, and quality standards.
- Coordinate with architects, contractors, and other stakeholders to maintain project momentum.
- Customer Relationship Management:
- Develop and maintain strong relationships with clients, addressing inquiries and ensuring satisfaction.
- Provide regular updates to clients on project progress and any changes.
- Sales and Marketing:
- Create and implement marketing strategies to promote properties and attract potential buyers.
- Manage sales processes, including property showings, negotiations, and closing deals.
- Financial Management:
- Monitor financial performance and prepare regular financial reports for stakeholders.
- Oversee budgeting, forecasting, and financial planning to ensure financial health.
- Regulatory Compliance:
- Ensure all projects comply with local zoning laws, building codes, and environmental regulations.
- Stay updated on changes in regulations that may impact development projects.
- Team Management:
- Recruit, train, and manage a skilled team that aligns with company goals and values.
- Foster a collaborative and productive work environment.
- Risk Management:
- Identify potential risks in development projects and implement mitigation strategies.
- Regularly review and update risk management plans to address new challenges.
Milestones
UrbanStone Developments expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain the necessary capital from investors, loans, or grants to fund initial operations, including land acquisition, development, and marketing efforts.
- Acquire Prime Land: Identify and purchase strategic land locations in Rapid City, SD that align with market demand and UrbanStone Developments’ strategic vision.
- Obtain Zoning and Permits: Successfully secure all necessary zoning approvals and construction permits to move forward with development projects without legal hindrances.
- Build a Skilled Team: Recruit and hire experienced professionals in construction, project management, sales, and marketing to ensure high-quality development and effective sales strategies.
- Establish Key Partnerships: Form strategic alliances with suppliers, contractors, and local real estate agents to enhance project execution and increase market reach.
- Launch Real Estate Development Business: Officially start the operations by announcing the company, launching a website, and initiating marketing campaigns to build brand awareness and attract potential buyers.
- Complete First Development Project: Successfully finish the construction of the first real estate project, ensuring it meets quality standards and is delivered on time and within budget.
- Achieve Initial Sales Targets: Reach a sales goal of $15,000/month in revenue through effective marketing and sales strategies, establishing a steady cash flow.
- Customer Feedback and Adaptation: Collect feedback from initial customers to identify areas for improvement and adapt business strategies to better meet market needs and enhance customer satisfaction.
- Expand Project Portfolio: Initiate subsequent projects to diversify offerings and capitalize on market opportunities, ensuring sustainable growth and increased market presence.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
UrbanStone Developments management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Harper Phillips, President
Harper Phillips has a proven track record of success in the real estate development industry, having previously run a successful real estate development business. With extensive experience in strategic planning and execution, Harper brings a wealth of knowledge and leadership skills to UrbanStone Developments. Their expertise in navigating complex real estate markets and fostering strong relationships with key stakeholders positions the company for sustained growth and success. Harper’s vision and commitment to excellence continue to drive UrbanStone Developments toward achieving its long-term goals.
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, UrbanStone Developments needs $790,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $200,000 |
Furniture Fixtures | $100,000 |
Construction Equipment | $150,000 |
Computers Office Equipment | $25,000 |
Non Capital Investments | |
---|---|
Working Capital | $75,000 |
Initial Rent Lease | $45,000 |
Staff Salaries First 3 Months | $120,000 |
Initial Marketing Advertising | $50,000 |
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 | $1,529,672 | $2,887,088 | $4,401,112 | $6,086,859 | $7,960,800 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,529,672 | $2,887,088 | $4,401,112 | $6,086,859 | $7,960,800 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $475,000 | $475,000 | $475,000 | $475,000 | $475,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $475,000 | $475,000 | $475,000 | $475,000 | $475,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $2,004,672 | $3,362,088 | $4,876,112 | $6,561,859 | $8,435,800 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $790,000 | $790,000 | $790,000 | $790,000 | $790,000 | |
Total Liabilities | $790,000 | $790,000 | $790,000 | $790,000 | $790,000 | |
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 | $2,004,672 | $3,362,088 | $4,876,112 | $6,561,859 | $8,435,800 |
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 | ($475,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($475,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $790,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $790,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,529,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Cash at Beginning of Period | $0 | $1,529,672 | $2,887,088 | $4,401,112 | $6,086,859 | |
$1,529,672 | $2,887,088 | $4,401,112 | $6,086,859 | $7,960,800 |