SlideShare a Scribd company logo
Ken Parker, Co-Founder | 408.575.1714 | kwpcarefree@gmail.com | Prepared by Growthink Inc.
FREEDOM Home Mortgage Inc.
Executive Summary
January 2014
2 The Company | FREEDOM Funding Company.
Disclaimer
This Business Plan (and any and all drafts and parts thereof) is/are based upon information supplied
by the Company, its managing executives and its stockholders or membership shareholders (collectively “the
company” and/or “management”), and is being furnished on a confidential basis, solely for use by
prospective investors in and/or potential strategic business associates of the company (collectively
“recipient”). The use or distribution of this Business Plan to any other parties or for any other purpose is not
authorized.
Neither the company nor any of its employees, affiliates or representatives makes any representation
or warranty, express or implied, as to the accuracy or completeness of any of the information contained in
this Business Plan or in any other written or oral communication transmitted or made available to a recipient.
Each of such parties expressly disclaims any and all liability relating to or resulting from the use of this or such
communications by a recipient or any of its affiliates or representatives. Only those specific, express
representations and warranties, if any, which may be made to a recipient in one or more definitive written
agreements when, as and if executed, and subject to all such limitations and restrictions as may be specified
in such definitive written agreements, may be relied on by a recipient or have any legal effect whatsoever.
Material portions of the information presented in this Business Plan constitute “forward-looking
statements” which can be identified by the use of forward-looking terminology such as “may”, “will”,
“expect”, “anticipate”, “estimate”, “plan”, or “continue” or the negative form thereof or other variations
thereon or comparable terminology. Such forward-looking statements represent the subjective views of the
management of the company, and management’s current estimates of future performance are based on
assumptions which management believes are reasonable but which may or may not prove to be correct.
There can be no assurance that management’s views are accurate or that management’s estimates will be
realized, and nothing contained herein is or should be relied on as a representation, warranty or promise as to
the future performance or condition of the company. Industry experts may disagree with these assumptions
and with management’s view of the market and the prospects of the company.
The sole purpose of this Business Plan is to assist a recipient in deciding whether to proceed with
further investigation but this Business Plan does not purport to contain all material information that an
interested party might consider in investigating the company. A recipient should conduct his or her own
independent analysis and investigation. This Business Plan should not be construed to indicate that there has
been no change in the financial condition, business, operations, plans or other affairs of the company since
the date of preparation. The company does not expect to update or otherwise revise this Plan to reflect any
such changes. No representation or warranty of any kind is made with respect thereto.
The recipient of this Business Plan acknowledges and agrees that: (a) all of the information contained
herein or received in written or oral form from the company will be kept confidential; (b) the recipient will not
reproduce this Plan, in whole or in part; (c) if the recipient does not wish to pursue this matter, it will return the
Business Plan to the company as soon as practicable, together with any other material relating to the
company which the recipient may have received from the company; and (d) proposed actions by the
recipient which are inconsistent in any manner with the foregoing agreement will require the prior written
consent of the company, which may be granted or withheld in the Company’s sole discretion. THIS BUSINESS
PLAN IS FOR INFORMATIONAL PURPOSES ONLY AND DOES NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY ANY SECURITIES.
The company reserves the right, in its sole discretion, to reject any and all proposals made by or on
behalf of any recipient, to accept any such proposal, to negotiate with one or more recipients at any time,
and to enter into a definitive agreement without prior notice to other recipients. The company also reserves
the right to terminate, at any time, further participation in the investigation and proposal process by, or
discussions or negotiations with, any recipient without reason.
3 The Company | FREEDOM Funding Company.
TABLE OF CONTENTS
The Company..........................................................................................................................................4
Management Team and Advisors ........................................................................................................6
Market Opportunity ................................................................................................................................7
Competitive Framework.........................................................................................................................9
Marketing Plan.......................................................................................................................................11
Financial Plan.........................................................................................................................................13
Appendix................................................................................................................................................16
4 The Company | FREEDOM Funding Company.
FREEDOM Funding Company’s mission is threefold:
§ To provide a fair and affordable lending protocol for Americans to purchase their homes
§ To help America fix its distressed housing market
§ To donate its net proceeds to charitable initiatives
THE COMPANY
OV E R V I E W
The Freedom Home Mortgage and Freedom Funding Co are part of a three-piece national program
designed to help restore our nation’s economy. It is separate from the second piece which is a
proposed congressional bill to help existing homeowners modify their mortgage payment to 4%. The
Third piece is the Freedom Foundation which is a non-profit 501(c) 3 dedicated to supporting other
nonprofit organizations.
Freedom Funding Co (also referred as “The Funding Company” or the “Company”)is the only business
that offers a U.S. home purchase mortgage at 4% fixed annual rate based on an applicant’s
debt/income ratio (and is not FICO score driven).
This privately funded program also has unique funding guidelines with a lending limit of $2.5 million per
mortgage. It is tailored for both homebuyers and existing homeowners who own their primary residence
debt free and wish to purchase another home.
E L I G I B I L I T Y
§ Prospective home purchaser must be a U.S. citizen
§ Restricted to first mortgage only, no additional liens permitted or allowed
§ The home has to be the primary residence (unless the prospective borrower already owns a home
free and clear), making a new purchase available for investing in a vacation or rental property.
§ In addition, the program allows homebuyers who were previously ineligible to now re-enter the
housing market.
A P P L I C A T I O N P R O C E S S I N G
§ The Freedom Home Mortgage is implemented by a major portfolio lender, allowing qualification,
implementation, and funding for applicants.
§ While standard lending limits need to be met, FICO scores do not apply. All forms are modified
accordingly to mortgage program enforcement guidelines.
§ The borrower’s debt is verified from the credit report to determine their capacity to service the
mortgage payments. The program will follow the Dodd Franks debt equity guidelines The borrower’s
credit is not to exceed these debt ratios. Borrowers cannot use credit cards over their limit, or get
new debt that would exceed these limits.1
§ Income verification is used to determine each applicant’s debt ratio (six months payroll statements
or W2). If the borrower’s income increases while enrolled in the Freedom Home Mortgage they may
apply for an income reassessment2 to allow for a higher credit allowance.
§ The 4% interest rate is fixed for 5 years with a yearly adjustable arm for the balance of 30 years total.
1 Any major purchases with credit (i.e. a vehicle) will still have to be checked and approved not to exceed their maximum ratio.
2 A $100.00 fee will be charged to cover administrative costs and the issuance of a current credit report
5 The Company | FREEDOM Funding Company.
§ There is a maximum mortgage enrollment period of one year up to eighteen month, after which the
program will no longer be available.
§ All borrowers wave any kind of anti-deficiency right by signing an “anti-deficiency wavier” –
protecting investors from default risk.
P R O F I T S D O N A T E D T O C H A R I T A B L E I N I T I A T I V E S
Profits derived from the mortgage program will flow into a charitable 501(c) 3 Foundation that will
provide support to other 501 (c) 3 charitable organizations.
A W I N - W I N P A R A D I G M
Banks give priority to the Freedom Home Mortgage product due to the larger origination fees involved,
ease of funding, greater income passed directly to customers through higher savings account rates,
and because it will allow banks to fund the high-tier market loans, which are currently underserved. The
refinance market has shrunk considerably and the mortgage industry is shifting back to home purchase
financing. It is effectively an innovative and specialized product for a substantial market niche.
Borrowers using the Freedom Home Mortgage benefit from a very affordable home financing solution.
In addition, borrowers that cannot be served under the traditional mortgage system can be approved
under the fair guidelines of FREEDOM Home Mortgage.
Investors providing the lending capital “to purchase mortgage paper” receive notes bearing a
minimum interest of 3%+ and secured with claims on U.S. real estate. The investor has a cushion of the
borrower’s down payment and required debit-equity ratios. Further, secured underwriting guidelines
also require all borrowers to be responsible for repaying their mortgage commitment by waving any
kind of anti-deficiency rights. In addition, investors that are seeking to meet social and ethical
investment criteria can find a perfect balance with high returns and the pride of helping the recovery of
the U.S. real estate market in this program. The Company is currently lobbying for a congressional bill,
which when passed will provide tax-free returns and other financial benefits for all “Investors purchasing
mortgage papers.”
BU S I N E S S MO D E L
Freedom Funding Company operates under the following directives:
§ Mortgage amounts: Because the program allows for a maximum of $2.5 million per mortgage, the
FREEDOM Mortgage can be marketed immediately to a pent up real estate demand in both mid-
tier and upper-tier real estate.
§ Underwriting entities: Freedom Funding Co underwrites from 85% up to 100% of the mortgage
amount through privately funded capital; the borrower’s Mortgage originator underwrites the
Difference. The private capital provided for lending activity is to be repaid per a standard
amortization schedule.
§ Funding fees: Funding closing fee of 1% applies and covers all administrative fees providing for the
balance of the proceeds to flow into the Freedom Foundation. The income to be realized will vary
according to the amount financed.
§ Spread on the interest payment: The borrower pays a 4% annual interest (fixed monthly payments).
Freedom Funding Co pays a minimum 3% annual interest on the same total mortgage amount to
the investor(s) of the capital, therefore leaving a 1% interest rate spread to be used to pay
broker/dealers, servicing organizations, and other fees associated with the mortgage. Any balance
will flow into the funding company.
Borrowers Option: Due to the mortgage guidelines it is estimated many borrowers will refinance or
sell their properties after two or three years. The program is designed for borrowers to take
advantage of the current real estate market.
6 Management Team and Advisors | FREEDOM Funding Company.
MANAGEMENT TEAM AND ADVISORS
KE N N E T H PA R K E R , PR E S I D E N T A N D CEO
Kenneth Parker has professional experience that spans many disciplines including international trade,
solar energy consulting, luxury home building, resort developing and housing market analysis.
As the founder and owner of Parker Development, Ken has been responsible for the company’s
marketing, cash flow analyses, budgets, banking relationships, contract negotiations, financial reporting
and economic feasibility studies. Additionally, as a CEO he has experienced first-hand what it means to
be a problem solver and trouble shooter in all areas of residential building.
Over the years, Parker Properties/Parker Development has worked on many residential and commercial
properties including the 306 acre land assemblage in Sedona, various town home projects, the Ridge
Spa and Racquet Club, and 18 Estate homes; some of which were featured in The Arizona Republic,
Phoenix Magazine, Arizona Magazine, and Arizona Foothills.
Prior to Parker Properties/Parker Development, Ken honed his corporate business skills while working in
New York City for one of the largest energy trading firms in the world. He then returned to his roots in
Arizona, where he pioneered the first solar powered air-conditioner and simultaneously launched Parker
Development as a licensed general contractor. It was through his involvement in solar and new home
construction that he acted as a Regional Marketing Director for the Reynolds Metals Company in their
nationwide effort to help market new homes with solar hot water.
He is a third generation Arizonian with strong ties to the community. Ken’s grandparents came to
Arizona at the turn of the 1900's and Parker County, Texas is named after his descendants, as well as the
inception of the Texas Rangers. He is a member of The First Families of Arizona.
Ken holds an undergraduate degree from Arizona State University as well as a Master's and Bachelor's
Degree from the Thunderbird School of Global Management. He founded a youth ministry outreach
program and personally provides aid to impoverished families and villages in Mexico.
LE E AL T O N , COO
Lee Alton is currently President of Alton Financial Management, LLC. He provides daily money
management services for individuals who lack the time or ability to manage their day to day finances.
He also provides Estate Management and Estate Organization as well as fiduciary type services to his
clients.
Prior to his position at Alton, he served for five and one half years as the COO of a highly successful
Prison Ministry, where he developed the overall organizational structure to include special risk
management considerations. He established and implemented company personnel policies,
operational procedures, and employee benefits. Lee also designed the Ministry’s Web site and
promotional materials, an initial 3 year strategic plan and annual budgets.
During his 26 year Air Force Career, Lee commanded several large Air Force organizations to include
the 21st Tactical Fighter Wing, Elmendorf AFB Alaska, the 32nd Tactical Fighter Group, Netherlands where
he also served as the US Air Force Europe’s Country Representative for the Netherlands; and
Commander of the F-15 Fighter Weapons Squadron (Air Force’s Top Gun equivalent).
Additionally, Lee held several Senior Staff positions including the following: Deputy Director, Air Force
International Programs where he directed the management of the Air Force’s $72 billion security
7 Market Opportunity | FREEDOM Funding Company.
assistance programs for 108 countries around the world; Country Director, Office of the Secretary Of
Defense, International Security Policy which developed DOD policy initiatives and analysis of policy
options for European countries; and Director of Assignments, US Air Forces Europe (USAFE), where he
managed the assignment of 59,000 officer and enlisted personnel throughout Europe. He retired as a
Full Colonel.
EDUCATION:
Lee holds a Master’s Degree in Business from Webster College and a Bachelor of Science degree from
the United States Air Force Academy. He completed graduate studies in international policy, history,
management and decision-making. Lee is also a certified senior advisor and board member for two
non-profit organizations.
GR E G JA N O S , CFO
With over 30 years of experience, Gregory Janos is a seasoned executive in the mortgage and banking
industry. He currently is a partner with 20-20 Financial, a firm that specializes in bank asset reviews,
management reviews, and new capital investments. In the past few years, Greg has worked on multiple
aspects of the industry including, mortgage repurchase reviews, regulatory reclassification of assets,
foreclosure reviews, residential and commercial real estate asset purchase reviews, and new capital
formation for troubled banks. His clients have ranged from the largest banks in the U.S. and Europe to
small community banks.
Prior to this, he worked at Taylor Bean & Whittaker, where he was recruited to clean up a troubled
portfolio and operations a of non-prime and commercial loan group. He was also the president and
COO of Sun State Capital, a $1 billion dollar Savings Association, and he was the COO of First City
Financial, a bank holding company with a large mortgage production and servicing division. Greg is
also the founding director of a NYSE traded mortgage REIT, CEO, and COO of three other mortgage
wholesale/retail companies that retained servicing.
ST R A T E G I C AD V I S O R S
P O L S I N E L L I L A W F I R M
Incorporation, Legal counsel, Private Placement Memorandum
G R O W T H I N K I N C .
Strategic planning and analysis, Marketing Plan, Fundraising support
T O D D N I S S L E
IP(?) protection regarding copy right laws, trademark and patent filing
D E S S A U L E S L A W G R O U P
Advisory on the anti-deficiency portion of underwriting guidelines
D I G I T A L R I S K
Digital Risk will be responsible for all risk, compliance and transaction management processing.
MARKET OPPORTUNITY
MO R T G A G E MA R K E T OV E R V I E W
Early this year, Ellie Mae, a leading provider of mortgage loan origination software, began publishing an
Origination Insight Report. This monthly report draws data from the significant volume of loans originated
from companies using their software. The data is then analyzed for insights and trends on current
8 Market Opportunity | FREEDOM Funding Company.
mortgage lending. Last month, if an individual’s FICO score was below 720 or had a down payment or
equity of less than 25%, there was a good chance that the individual’s application for a conventional
loan was denied or the individual was offered a significantly less attractive interest rate.
E L L I E M A E ’ S I N D U S T R Y A V E R A G E O F D E N I E D L O A N S
E L L I E M A E ’ S I N D U S T R Y A V E R A G E O F C L O S E D L O A N S
These statistics show that, nationwide, over 50% of all loans originated were denied. This is despite a
borrower’s average credit scores being above a respectable 711. Not only is this higher than the
average score for approved loans as recently as November, it is also far beyond the 620-640 FICOs that
Fannie Mae and Freddie Mac once considered the minimum for a conventional prime mortgage. The
current average declined mortgage applicant has a credit score of 710 while 44% of the U.S. public has
credit scores below 700.
A loan-to-value (LTV) ratio of 82% signifies a down payment of 18% with Debt-to-income ratios of 24% for
housing expenses, 37% for total household monthly debt in August 2013.
HO M E SA L E S B Y TR A N S A C T I O N SI Z E
FREEDOM Home Mortgage’s unique lending product is especially well suited for individuals and families
with above average income levels and DTI ratios. The Company therefore specifically caters to
individuals that have high income levels and have the ability to purchase medium to high-end homes,
but have credit scores that were adversely affected by the latest financial recession. The FREEDOM
9 Competitive Framework | FREEDOM Funding Company.
Home Mortgage products provides these individuals the ability to purchase a home that is a good fit for
their current and projected financial situation and not a few years of their financial history.
IM P O R T A N C E O F HO U S I N G
American history has shown that housing is the major factor in driving our nation’s economy. There
have ben 14 recessions since the Great Depression. In each of those recessions the U.S. economy did
not recover until housing recovered. This simple fact is evidence that housing drives the economy. We
must fix housing to restore the U.S. Economy. Many have pointed to the housing recovery as a positive
move for U.S. economic activity going forward. For example, Bill Dudley, the president of the Federal
Reserve Bank of New York, said last March that he sees “The recovery in home prices as particularly
important because houses are a significant component of household wealth.”
The single largest category of expenditure by households in the U.S. is housing. Any action taken to
reduce overall housing costs will have the greatest and quickest impact on the U.S. Economy. On
average, annual homeowner expenditures with a mortgage are 35.3% of total cost of living
expenditures. It is estimated that upwards of an additional 15% of income is spent on related items for
the home.
Research done by Carroll and Zhou estimates that households not only increase their annual
consumption by 6 cents for every additional dollar of home equity, but also, the U.S. household sector
employs millions of Americans nationally. Housing contributes to GDP in two basic ways: through private
residential investment and consumption spending on housing services. Historically, residential investment
has averaged roughly 5% of GDP while housing services have averaged between 12% and 13%, for a
combined 17% to 18% of GDP.
Housing is also important when designing targeted policies that attempt to stimulate spending within an
economy. Most stimulus packages typically include additional government spending and/or tax cuts. A
tax cut has an indirect effect on spending, increasing a household’s disposable income and, therefore,
allowing an increased level of spending. <1> get insert from ken
COMPETITIVE FRAMEWORK
CO M P E T I T I V E OV E R V I E W
FREEDOM Home Mortgage’s competitive advantage over other mortgage solutions stems from the fact
none of its competitors are focusing on alternative and other affordable mortgage lending options.
Current solutions in the marketplace are overly dependent on outdated FICO scores and irrelevant
metrics important to the big banking institutions’ borrowing process. Freedom Funding Co will
differentiate itself by focusing on DTI ratios and other income related metrics. The Company’s most
important differentiation is proved by its ability to offer the FREEDOM Mortgage to qualified and strong
candidates.
The Dodd–Frank Wall Street Reform and Consumer Protection Act, was passed into law in response to
the financial crisis and recession of 2008. Extensive new federal regulation of mortgage lenders and
homebuyers is slated to kick off January 10. Virtually every aspect of financing a home—including
mortgage options, eligibility standards, and even the structure and schedule of payments—will be
governed by regulations - limiting financing options and access to credit. At the same time increased
regulations and a decline in national refinancing volumes are causing established banks like Wells Fargo
and Citibank to exit or wind down their mortgage brokerage operations and partnerships – limiting
10 Competitive Framework | FREEDOM Funding Company.
options for homebuyers while increasing the FREEDOM Home Mortgage’s positioning in the
marketplace.
CO M P E T I T I V E AD V A N T A G E
FREEDOM Mortgage has the capability to fund loans above FHA and conventional Jumbo Mortgages,
because it it can provide borrowers with a $2.5 million dollar limit. Unlike the bulk of other mortgage
programs, Freedom Mortgage is specifically designed to meet the severely underserved mid to high tier
market.– specifically targeted at applicants seeking loans above $500,000.
FREEDOM Mortgage will significantly simplify the ability of American homebuyers (particularily in high
cost areas) to qualify for jumbo mortgages at attractive interest rates. A jumbo mortgage refers to one
with a higher loan amount, typically $417,000 to $750,000, and these are not backed by a government
guarantee. Prior to the financial crisis, jumbo loans were priced around .25% higher than conforming
loans. After the financial crisis, the gap has widened to as much as 1.8%, yet another indicator of the
flight of private capital. More than 16% of the borrowers who applied for a jumbo mortgage in 2012
were denied a loan, according to the LendingPatterns.com. The FREEDOM Mortgage is for all home
buyers, not just first time and young buyers.
The FREEDOM Mortgage competitive advantage will be further strengthened by the ongoing
withdrawal of several mortgage originators from the jumbo mortgage market. The Company’s role as
the co-funder of the mortgage paper and not as mortgage originator or broker further differentiates it in
the marketplace.
The FREEDOM Mortgage product provides mortgages with three distinct advantages: a simpler
application process, a debt/income drive qualifying system (not FICO score driven), and an affordable
4% rate. This will drive the product’s popularity providing it a significant marketing and promotional
competitive advantage. Major real estate companies will promote the product because it will help
market their listings to their clients and potential new homebuyers. At the same time, being affiliated
with FREEDOM Mortgage will drive their competitive advantage in the marketplace.
SO ANALYSIS
While the strengths of the Company are internal factors that Freedom Funding Co can directly influence
and leverage, the opportunities rise from the surrounding economic, competitive, and regulatory
framework in which the Company operates. The ability to combine the two can set the Company apart
from its competition.
11 Marketing Plan | FREEDOM Funding Company.
MARKETING PLAN
PO S I T I O N I N G
The company leverages its integrity to position itself as a provider of a high-level service for the special
needs of Alt-A(?) and non-prime borrowers. With extensive expertise in alternative mortgage types,
Freedom Funding Copartners with real estate agents, brokers, banks, and financial institutions to co-
market and refer its products to home buyers. Management has already networked with regional real
estate representatives of Caldwell Banker, ReMax, Keller Williams, Sotheby’s and other firms to support
the product, because it helps to market existing inventories of homes. In addition Ken Parker, with
FREEDOM Management, has support from three major national homebuilders and has personally met
with Steve Forbs (Forbs Magazine) and the Wall Street Journal in New York City. Consumers are
attracted to the FREEDOM Mortgage program because is privately funded, offers 4% interest, has a high
lending limit of $2.5 million and is driven by debt/income ratios and not FICO scores.
Further still, the Company plans to enhance its market presence through continuous product
innovations, ultimately leading to state-of-the-art proprietary products and services. In the beginning,
the company plans to focus its business operations in Arizona first before expanding it’s operations to
other parts of the United States, Freedom Funding Co invests funds into various marketing and
communication initiatives to earn brand recognition, and spread awareness. It has therefore developed
an aggressive marketing plan to spearhead its growth.
FREEDOM Home Mortgage’s marketing strategy is centered on increasing brand awareness of its
lending and mortgage products within its end-user target market. To achieve this, it targets Media,
national real estate companies and market participants who can educate the end-customer on
lending products.
• Provides financing for the underserved high -tier market
• Applicants are judged on current income levels and DTI levels—not FICO
scores
• Limited competition due to product design
• 4% rates are significantly lower than other alternatives in the jumbo loan
markets
• Helps borrowers to start creating wealth, while at the same time stimulating
the economy
• Helps build credit scores and repair credit history
• Helps borrowers learn about financial education and responsible
borrowing
Strengths
• Opens home purchase to individuals who would otherwise not qalify due
to their FICO scores
• Provides financing for an underserved market need
• Provdes a strong investment opportunity and higher returns
• Increases real estste business
• Increased investor interest in financing and investing in the rebound of the
housing market
Opportunities
Real EstateBroker &
Agent Awareness
End Consumer
Awareness
National & Local
Bank Awareness
More Consumer
Awareness
12 Marketing Plan | FREEDOM Funding Company.
TA R G E T MA R K E T S
Freedom Funding Co has already attained a significant market interest nationally and is planning to
expand its business across the United States.
The Freedom Home Mortgage will be marketed nationally, with a primary launch focus in the states of
Arizona and California. The population between both states exceeds 44.5 million. The state of Arizona is
currently doing less than three hundred jumbo mortgages monthly. California does historically fifty times
more, approximately 15,300 mortgages.
Each of these market areas creates a very good opportunity for the business to capitalize on its brand
image, service differentiation, and unique selling proposition. The lending product is especially designed
to capture homebuyers with net worth and acceptable debt/income ratios that are looking to
purchase mid to higher tier homes but are unable to qualify for existing jumbo mortgages
ST R A T E G I C PA R T N E R S
FREEDOM Home Mortgage’s support will come from the entire real estate community due to the current
need and uniqueness of the product. Mortgage companies and their brokers will participate in addition
to banking entities.
National MLS data shows that currently about 80% of home loans issued in the U.S. are negotiated by
brokers. As of 2012, there were approximately 20,000 mortgage brokerage operations across the United
States, occupying 60-70% of the marketplace. The United State is also home to close to 1 million real
estate agents that represent close to 94% of all homes for sale in the United States. The Company’s
management and advisors believe that these numbers significantly under-represent the demand for
jumbo mortgages and higher priced homes.
The impact of the switch from a refinance boom to a lukewarm purchase market is already being felt.
The decline nationally in refinance mortgages is estimated to exceed 35%. Home purchase mortgages
are the future of real estate finance.
MLS numbers verify that there is a huge pent-up pool of unsold property in the mid-tier and upper-tier
markets. Current national marketing data does not reflect or take into account the amount of jumbo
mortgage that could be processed due to this huge pool of stagnant real estate. Freedom Home
Mortgage will significantly expand the applicant pool for jumbo mortgages and higher priced homes in
the United States.
MA R K E T I N G CH A N N E L S A N D IN I T I A T I V E S
Freedom Funding Co uses direct sales channels to market its service offerings to national real estate
firms. The company leverages its key contacts to drum up further business and might appoint a sales
manager to assist with their efforts. As the company expands across different markets, it brings in sales
agents based on the market potential. Freedom Funding Co use the following methods to create
awareness among its target customers:
I N T E R N E T A D V E R T I S I N G
The Internet, with its mass reach, cost-effectiveness, convenience, flexibility, and speed, is an excellent
medium to create mass awareness.
§ Company’s website: Freedom Funding Co creates a website, which provides information about the
product, the philosophy and advantages of the product to borrowers that have been rejected by the
current mortgage lending system. The website is a powerful marketing tool and acts as a medium of
information dissemination.
13 Financial Plan | FREEDOM Funding Company.
D I R E C T M A R K E T I N G
Freedom Funding Co intends to approach its prospective brokers, agents, banks and borrowers directly.
The company is also exploring an ongoing direct mail campaign that continuously keeps market
participants aware of the differentiations. The Company is to employ a marketing team to establish
direct contact with prospective customers. The Company will also use telemarketing to promote its
products directly to its customers and get feedback and other enquiries.
P U B L I C R E L A T I O N S
A public relations strategy can help build a brand’s visibility and credibility. A traditional media outreach
program will target newspapers, local television, and radio. This tactic enables the company to reach a
large number of people in a given geographic area and help the company to generate national and
local editorial coverage, which keeps their brand top-of-mind amongst consumers.
A D V E R T I S I N G I N I N D U S T R Y S P E C I F I C P U B L I C A T I O N S
Freedom Funding Co places advertisements (both print and online) in industry-specific publications and
journals, which have wide coverage in California. Publications such as Mortgage Press, Mortgage
Originator, Origination News, and Mortgage Banker allow for a better targeting of audience.
Furthermore, the Company advertises in the Yellow Pages (classifieds) where it becomes easier for the
company to reach out to mortgage brokers in a focused manner. Advertisements can also be placed
at cheaper rates in the classified category of newspapers such as the San Francisco Chronicle, The New
York Times.
N A T I O N A L C O N V E N T I O N S
The Company participates in conventions organized by various associations such as the California Mortgage
Broker Association, Natonal Mortgage Bankers Association the Florida Association, the Western Regional
Broker, and the National Home Builders Association. The Company utilizes the channels provided by these
events to expand its reach, potentially increasing its client base while aiding the company in consolidating
other areas.
FINANCIAL PLAN
CA P I T A L RE Q U I R E M E N T S A N D US E O F FU N D S
Freedom Funding Co intends to raise $1,000,000 to cover initial capital investments and operating
expenses. In addition, as the Company starts operations funds for the lending activity will be needed.
For both funding sources the preferred form of capital by the Company is debt with fixed payment
amortization schedule.
RE V E N U E MO D E L
Freedom Funding Co derives revenue from two main sources:
§ Funding fees: 1% charge on the mortgage amount underwritten by Freedom Funding Co Inc.
§ Spread on the interest payment: While the borrower pays a 4% annual interest (fixed monthly
payments) Freedom Funding Co reverts ¾ of such payments (3% annual) to investors of the capital,
therefore leaving a 1% differential for the Company. For the average mortgage, such differential is
estimated at approximately $35,000 over the course of the repayment schedule and will be used to
pay broker/dealers, servicing organizations, sales fees, rainy day fund, or any other need associated
with the mortgage. The Company will generate revenue of 25% of this spread (or 0.25% of the loan
amount) while 75% of this spread (0.75% of the loan amount) will go towards fees, commissions and
marketing.
Net Revenue Distribution Year 1 Year 2 Year 3 Year 4 Year 5
14 Financial Plan | FREEDOM Funding Company.
Mortgages Issued 34,300 66,000 - - -
Funding fees 71% 42% 0% 0% 0%
Yield Spread 29% 58% 100% 100% 100%
FI N A N C I A L SU M M A R Y
Freedom Funding Co plans to begin the lending activity after three months from launch, increasing the
number of mortgage issued start at 300 per month and increase to a stabilized level of 5,500 per month
over the first 24 months. Freedom Funding Co will pause new lending post the initial 24-month period
after which revenue is expected to exclusively be generated form the yield spread fees from existing
loans.
Under these volume projections the Company is expected to see net revenues increasing from $1.25
billion in Year 1 to $2.4 billion in Year 5. Thanks to a lean operational structure, the Company estimates to
reach profitability starting in the first year of operations quickly rising to $875 million at the end of the fifth
year.
Year 1 Year 2 Year 3 Year 4 Year 5
Gross Revenues $338,753,097 $1,094,071,593 $901,250,929 $619,582,051 $188,482,305
Direct Cost ($122,009,822) ($566,453,695) ($675,938,197) ($464,686,538) ($141,361,729)
Net Revenues $216,743,274 $527,617,898 $225,312,732 $154,895,513 $47,120,576
Gross Profit Margin (%) 64% 48% 25% 25% 25%
Total Other Expenses ($15,637,630) ($28,519,200) ($1,257,601) ($1,111,406) ($1,136,406)
EBITDA $201,105,644 $499,098,698 $224,055,131 $153,784,107 $45,984,170
Depreciation &
Amortization
($4,550) ($5,200) ($5,700) ($5,830) ($6,218)
Impairment $0 $0 $0 $0 $0
EBIT $201,101,094 $499,093,498 $224,049,431 $153,778,277 $45,977,952
Interest expense ($28,844) ($8,729) $0 $0 $0
Net Income $201,072,250 $499,084,769 $224,049,431 $153,778,277 $45,977,952
Net Profit Margin(%) 59% 46% 25% 25% 24%
Cash Balance $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307 $2,358,970,562
71%	
  
42%	
  
0%	
   0%	
   0%	
  
29%	
  
58%	
  
100%	
   100%	
   100%	
  
0%	
  
20%	
  
40%	
  
60%	
  
80%	
  
100%	
  
Year	
  1	
   Year	
  2	
   Year	
  3	
   Year	
  4	
   Year	
  5	
  
Revenue	
  Distribu-on	
  
Funding	
  fees	
   Yield	
  Spread	
  
15 Financial Plan | FREEDOM Funding Company.
KE Y AS S U M P T I O N S T O T H E FI N A N C I A L PR O J E C T I O N S
The following table summarizes the main assumptions and data points used in the financial projections
for Freedom Funding Co.
Parameter Input to the model Notes
Average mortgage amount $700,0000 Weighted average between residential
mortgages of size between $500,000 and
$2.5 million, across the United States.
Please see Appendix for detail and
calculations.
Percentage financed by
Freedom Funding Co Inc.
90% Freedom Funding Co Inc. underwriting
guidelines
Average mortgage amount
financed by the Company
$630,000 -
Funding fee 1% Company’s underwriting guidelines
Interest rate 4% annual, fixed Company’s underwriting guidelines
Cost of capital (debt) 3% annual, due consistently with
borrowers’ payments
Company’s underwriting guidelines
Amortization period 30 years Company’s underwriting guidelines
Repayment schedule Monthly fixed payments, full
amortization schedule
Company’s underwriting guidelines
Percentage of mortgages
refinanced (out of our program
by year 5)
85% Refinance share for Fannie Mae was 72%
in 2012, 66% in 2011, and 68% in 2010.
Gross Spread Fees 0.25% of loan amounts 0.75% towards other fees / expenses
Average time lag for refinancing 30 months Internal estimate
Marketing and advertising cost $50,000 a month for first 24
months
In the loan brokerage industry marketing
costs are quantified as 3.8% of revenue
across the United States. In the model a
conservative 5% of net revenues was
used. Source: Ibisworld.
Initial Investor Repayment Terms Monthly interest payments (10%
annual rate) that start in Month 7
and full principal repayment in
Month 18
Internal assumption
16 Appendix | FREEDOM Funding Company.
APPENDIX
IN C O M E ST A T E M E N T
Year 1 Year 2 Year 3 Year 4 Year 5
Revenues
Funding fees $240,100,000 $462,000,000 $0 $0 $0
Spread $98,653,097 $632,071,593 $901,250,929 $619,582,051 $188,482,305
Gross Revenues $338,753,097 $1,094,071,593 $901,250,929 $619,582,051 $188,482,305
Payment to Partners & Investors ($73,989,822) ($474,053,695) ($675,938,197) ($464,686,538) ($141,361,729)
Commissions & Bonuses ($48,020,000) ($92,400,000) $0 $0 $0
Interest Payments - Direct Cost $0 $0 $0 $0 $0
Direct Costs ($122,009,822) ($566,453,695) ($675,938,197) ($464,686,538) ($141,361,729)
Net Revenues $216,743,274 $527,617,898 $225,312,732 $154,895,513 $47,120,576
Gross margin (%) 64% 48% 25% 25% 25%
Operating Expenses
Non-personnel G&A ($14,417,550) ($27,112,680) ($117,423) ($122,584) ($128,228)
Personnel Expenses ($1,220,080) ($1,406,520) ($1,140,178) ($988,822) ($1,008,178)
Total Operating Expenses ($15,637,630) ($28,519,200) ($1,257,601) ($1,111,406) ($1,136,406)
EBITDA $201,105,644 $499,098,698 $224,055,131 $153,784,107 $45,984,170
EBITDA % 59% 46% 25% 25% 24%
Depreciation & Amortization ($4,550) ($5,200) ($5,700) ($5,830) ($6,218)
Impairment $0 $0
EBIT $201,101,094 $499,093,498 $224,049,431 $153,778,277 $45,977,952
EBIT%
Interest Expense-Debt ($28,844) ($8,729) $0 $0 $0
Other Income (Expenses) $0 $0 $0 $0 $0
NET INCOME $201,072,250 $499,084,769 $224,049,431 $153,778,277 $45,977,952
Net Profit Margin (%) 59% 46% 25% 25% 24%
17 Appendix | FREEDOM Funding Company.
BA L A N C E SH E E T
Year 1 Year 2 Year 3 Year 4 Year 5
ASSETS
Cash $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307 $2,358,970,562
Accounts Receivable $2,143,039 $3,797,283 $2,422,340 $1,721,061 $523,562
Prepaid Expenses $642,912 $1,139,185 $726,702 $516,318 $157,069
Inventory $0 $0 $0 $0 $0
Other Current Assets $642,912 $1,139,185 $726,702 $516,318 $157,069
Total Current Assets $286,221,485 $1,296,546,166 $2,205,164,992 $2,341,132,005 $2,359,808,261
Property & Equipment
Property & Equipment $47,000 $52,000 $57,000 $59,000 $64,000
Leased Asset $0 $0 $0 $0 $0
Accumulated Depreciation ($4,550) ($9,750) ($15,450) ($21,280) ($27,498)
Property & Equipment, net $42,450 $42,250 $41,550 $37,720 $36,502
Intangible & Other Assets
Intangible & Other Assets $35,000 $35,000 $40,000 $40,000 $40,000
Amortization & Impairment $0 $0 $0 $0 $0
TOTAL ASSETS $286,298,935 $1,296,623,416 $2,205,246,542 $2,341,209,725 $2,359,884,763
LIABILITIES & EQUITY
Accounts Payable $10,167,485 $47,204,475 $56,328,183 $38,723,878 $11,780,144
Accrued Expenses & Payroll Taxes
Payable $79,208 $79,220 $3,493 $3,087 $3,157
Line of Credit $0 $0 $0 $0 $0
Other Current Liabilities $642,912 $1,139,185 $726,702 $516,318 $157,069
Debt $347,257 $0 $0 $0 $0
Due to Related Parties $0 $0 $0 $0 $0
Total Liabilities $11,236,862 $48,422,879 $57,058,378 $39,243,283 $11,940,370
Shareholder's Equity
Paid in Capital $0 $0 $0 $0 $0
Retained earnings $275,062,073 $1,248,200,536 $2,148,188,164 $2,301,966,441 $2,347,944,393
Total Equity $275,062,073 $1,248,200,536 $2,148,188,164 $2,301,966,441 $2,347,944,393
TOTAL LIABILITIES & EQUITY $286,298,935 $1,296,623,416 $2,205,246,542 $2,341,209,725 $2,359,884,763
18 Appendix | FREEDOM Funding Company.
CA S H FL O W ST A T E M E N T
Year 1 Year 2 Year 3 Year 4 Year 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $275,062,073 $973,138,464 $899,987,628 $153,778,277 $45,977,952
Plus Depreciation $4,550 $5,200 $5,700 $5,830 $6,218
Plus Amortization & Impairment $0 $0 $0 $0 $0
Changes in Working Capital
Changes in A/R ($2,143,039) ($1,654,244) $1,374,943 $701,279 $1,197,499
Changes in Prepaid Expenses ($642,912) ($496,273) $412,483 $210,383 $359,250
Changes in Inventory $0 $0 $0 $0 $0
Changes in Other Current Assets ($642,912) ($496,273) $412,483 $210,383 $359,250
Changes in A/P $10,167,485 $37,036,989 $9,123,708 ($17,604,305) ($26,943,734)
Changes in Accrued Expenses $79,208 $12 ($75,727) ($406) $70
Changes in Other Current Liabilities $642,912 $496,273 ($412,483) ($210,383) ($359,250)
Net Change in Working Capital $7,460,743 $34,886,484 $10,835,407 ($16,693,049) ($25,386,915)
Net Cash Flow from Operations $282,527,365 $1,008,030,148 $910,828,735 $137,091,058 $20,597,255
CASH FLOW FROM INVESTMENTS
Purchase of Intangibles & Other Assets ($35,000) $0 ($5,000) $0 $0
Fixed Assets ($47,000) ($5,000) ($5,000) ($2,000) ($5,000)
Net Cash Flow from Investments ($82,000) ($5,000) ($10,000) ($2,000) ($5,000)
CASH FLOW FROM FINANCING
Paid in Capital $0 $0 $0 $0 $0
Line of Credit $0 $0 $0 $0 $0
Debt $347,257 ($347,257) $0 $0 $0
Lease Payments $0 $0 $0 $0 $0
Net Cash Flow from Financing $347,257 ($347,257) $0 $0 $0
Net Cash Flow $282,792,622 $1,007,677,891 $910,818,735 $137,089,058 $20,592,255
Cash at Beginning of Period $0 $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307
Cash at End of Period $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307 $2,358,970,562
19 Appendix | FREEDOM Funding Company.
PE R S O N N E L PL A
Annual
Year 1 Year 2 Year 3 Year 4 Year 5
Headcount
Operating Expenses
CEO 129,250 153,000 156,060 159,181 162,365
COO 115,325 137,700 140,454 143,263 146,128
President 129,250 153,000 156,060 159,181 162,365
CFO 131,800 137,700 140,454 143,263 146,128
Accountant1 60,300 61,200 62,424 63,672 64,946
Accountant 2 34,000 51,000 - - -
Underwriter 1 60,300 61,200 62,424 - -
Underwriter 2 35,167 51,000 - - -
Underwriter 3 34,750 51,000 - - -
Salesmen 1 49,750 51,000 52,020 - -
Salesman 2 40,167 51,000 - - -
Admin 1 36,799 40,800 41,616 42,448 43,297
Admin 2 28,409 35,700 - - -
Directors (5) 91,050 91,800 93,636 95,508.72 97,418.89
Salary $976,317 $1,127,100 $905,148 $806,518 $822,648
Total Headcount (end of year) 18 18 9 7 7
Tax & Benefits $195,263 $225,420 $181,030 $161,304 $164,530
Health insurance $48,500 $54,000 $54,000 $21,000 $21,000
$1,220,080 $1,406,520 $1,140,178 $988,822 $1,008,178

More Related Content

What's hot

Sample employment contract
Sample employment contractSample employment contract
Sample employment contractJohn Vaughn, CMI
 
Employment contract (w p management limited)
Employment contract (w p management limited)Employment contract (w p management limited)
Employment contract (w p management limited)Tanuj Poddar
 
Paternity Leave
Paternity LeavePaternity Leave
Paternity Leave
JDP Consulting
 
Shared Parental Leave policy
Shared Parental Leave policyShared Parental Leave policy
Shared Parental Leave policyKevin Round
 
Retirement
RetirementRetirement
Retirement
Maam Lumanglas
 
Oculus Offer Letter - Stuart Trautenberg (1) copy
Oculus Offer Letter - Stuart Trautenberg (1) copyOculus Offer Letter - Stuart Trautenberg (1) copy
Oculus Offer Letter - Stuart Trautenberg (1) copyStuart A. Trautenberg
 
Proving Grounds: Answer the Call with Effective FMLA Administration
Proving Grounds: Answer the Call with Effective FMLA AdministrationProving Grounds: Answer the Call with Effective FMLA Administration
Proving Grounds: Answer the Call with Effective FMLA Administration
benefitexpress
 
DEPOSITS & NCLT
DEPOSITS & NCLTDEPOSITS & NCLT
DEPOSITS & NCLT
Mayank Mittal
 
Loan Against Property
Loan Against PropertyLoan Against Property
Loan Against Property
priteshsawant120
 
Aditya vision limited
Aditya vision limited Aditya vision limited
Aditya vision limited
Tejpal Verma
 
Overtime Pay
Overtime PayOvertime Pay
Overtime Pay
JDP Consulting
 
Ecoh Benefit Details
Ecoh Benefit DetailsEcoh Benefit Details
Ecoh Benefit Details
dedicatedfs
 
OKYO Investors Slides 2020
OKYO Investors Slides 2020OKYO Investors Slides 2020
OKYO Investors Slides 2020
RedChip Companies, Inc.
 
Night Shift Differential Pay
Night Shift Differential PayNight Shift Differential Pay
Night Shift Differential Pay
JDP Consulting
 
Benefis Strength Test: Flexing the FSA
Benefis Strength Test: Flexing the FSABenefis Strength Test: Flexing the FSA
Benefis Strength Test: Flexing the FSA
benefitexpress
 

What's hot (18)

Sample employment contract
Sample employment contractSample employment contract
Sample employment contract
 
Employment contract (w p management limited)
Employment contract (w p management limited)Employment contract (w p management limited)
Employment contract (w p management limited)
 
Retirement benefits.bose
Retirement benefits.boseRetirement benefits.bose
Retirement benefits.bose
 
Paternity Leave
Paternity LeavePaternity Leave
Paternity Leave
 
Shared Parental Leave policy
Shared Parental Leave policyShared Parental Leave policy
Shared Parental Leave policy
 
Service incentive leave
Service incentive leaveService incentive leave
Service incentive leave
 
Retirement
RetirementRetirement
Retirement
 
Oculus Offer Letter - Stuart Trautenberg (1) copy
Oculus Offer Letter - Stuart Trautenberg (1) copyOculus Offer Letter - Stuart Trautenberg (1) copy
Oculus Offer Letter - Stuart Trautenberg (1) copy
 
Proving Grounds: Answer the Call with Effective FMLA Administration
Proving Grounds: Answer the Call with Effective FMLA AdministrationProving Grounds: Answer the Call with Effective FMLA Administration
Proving Grounds: Answer the Call with Effective FMLA Administration
 
DEPOSITS & NCLT
DEPOSITS & NCLTDEPOSITS & NCLT
DEPOSITS & NCLT
 
Loan Against Property
Loan Against PropertyLoan Against Property
Loan Against Property
 
Aditya vision limited
Aditya vision limited Aditya vision limited
Aditya vision limited
 
Employment Contract OLD
Employment Contract OLDEmployment Contract OLD
Employment Contract OLD
 
Overtime Pay
Overtime PayOvertime Pay
Overtime Pay
 
Ecoh Benefit Details
Ecoh Benefit DetailsEcoh Benefit Details
Ecoh Benefit Details
 
OKYO Investors Slides 2020
OKYO Investors Slides 2020OKYO Investors Slides 2020
OKYO Investors Slides 2020
 
Night Shift Differential Pay
Night Shift Differential PayNight Shift Differential Pay
Night Shift Differential Pay
 
Benefis Strength Test: Flexing the FSA
Benefis Strength Test: Flexing the FSABenefis Strength Test: Flexing the FSA
Benefis Strength Test: Flexing the FSA
 

Viewers also liked

Contabilidad 2013
Contabilidad 2013Contabilidad 2013
Contabilidad 2013
vico2785
 
Infografia belen
Infografia belenInfografia belen
Infografia belen
María Belen Solis Cherres
 
Actividad tema 2
Actividad tema 2Actividad tema 2
Actividad tema 2
Rafael Brito Hernandez
 
El arte de saber invitar
El arte de saber invitarEl arte de saber invitar
El arte de saber invitar
Enrique Cox
 
Fuelfix & Tanks2Go Capability Statement 2015
Fuelfix & Tanks2Go Capability Statement 2015Fuelfix & Tanks2Go Capability Statement 2015
Fuelfix & Tanks2Go Capability Statement 2015Mervin John Radford
 
December 2016 Hermosa Beach Real Estate Market Trends Update
December 2016 Hermosa Beach Real Estate Market Trends UpdateDecember 2016 Hermosa Beach Real Estate Market Trends Update
December 2016 Hermosa Beach Real Estate Market Trends Update
HHC South Bay Real Estate Agents
 
Yessica lopez la mejor nena
Yessica lopez la mejor nenaYessica lopez la mejor nena
Yessica lopez la mejor nenayplopez17
 
"Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro
"Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro "Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro
"Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro
Felipe Rilova Salazar
 
Weather report mini class
Weather report mini classWeather report mini class
Weather report mini class
Natalia Zapata Barrientos
 
Mini weather report
Mini weather reportMini weather report
Mini weather reportdeankerr491
 
Facebook Timelines
Facebook TimelinesFacebook Timelines
Facebook Timelines
Phil Sexton
 
Weather presentation (spanish)
Weather  presentation (spanish)Weather  presentation (spanish)
Weather presentation (spanish)Wastelander40
 
Seven questions about ResearchGate
Seven questions about ResearchGateSeven questions about ResearchGate
Seven questions about ResearchGate
Ellen Fest
 
ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?
ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?
ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?
Keita Bando
 
Ied milano delimano tvs project research 2014
Ied milano delimano tvs project research 2014Ied milano delimano tvs project research 2014
Ied milano delimano tvs project research 2014
Erkan Kudug
 

Viewers also liked (17)

Contabilidad 2013
Contabilidad 2013Contabilidad 2013
Contabilidad 2013
 
Infografia belen
Infografia belenInfografia belen
Infografia belen
 
Actividad tema 2
Actividad tema 2Actividad tema 2
Actividad tema 2
 
El arte de saber invitar
El arte de saber invitarEl arte de saber invitar
El arte de saber invitar
 
Lunes (uno)
Lunes (uno)Lunes (uno)
Lunes (uno)
 
Fuelfix & Tanks2Go Capability Statement 2015
Fuelfix & Tanks2Go Capability Statement 2015Fuelfix & Tanks2Go Capability Statement 2015
Fuelfix & Tanks2Go Capability Statement 2015
 
December 2016 Hermosa Beach Real Estate Market Trends Update
December 2016 Hermosa Beach Real Estate Market Trends UpdateDecember 2016 Hermosa Beach Real Estate Market Trends Update
December 2016 Hermosa Beach Real Estate Market Trends Update
 
Yessica lopez la mejor nena
Yessica lopez la mejor nenaYessica lopez la mejor nena
Yessica lopez la mejor nena
 
"Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro
"Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro "Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro
"Cuando el cuerpo solicita la palabra" : La Enfermedad y su llamado al Otro
 
Weather report mini class
Weather report mini classWeather report mini class
Weather report mini class
 
Mini weather report
Mini weather reportMini weather report
Mini weather report
 
Facebook Timelines
Facebook TimelinesFacebook Timelines
Facebook Timelines
 
Ejemplo cert calidad
Ejemplo cert calidadEjemplo cert calidad
Ejemplo cert calidad
 
Weather presentation (spanish)
Weather  presentation (spanish)Weather  presentation (spanish)
Weather presentation (spanish)
 
Seven questions about ResearchGate
Seven questions about ResearchGateSeven questions about ResearchGate
Seven questions about ResearchGate
 
ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?
ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?
ResearchGate - How do 'Social Networks for Scientists' Affect Libraries?
 
Ied milano delimano tvs project research 2014
Ied milano delimano tvs project research 2014Ied milano delimano tvs project research 2014
Ied milano delimano tvs project research 2014
 

Similar to FREEDOM Mortgage Final BP(3)

Gym-Business-Plan-Template-Free-Download.pdf
Gym-Business-Plan-Template-Free-Download.pdfGym-Business-Plan-Template-Free-Download.pdf
Gym-Business-Plan-Template-Free-Download.pdf
AmitRaut59
 
Wood cmd-presentationpdf.pdf
Wood cmd-presentationpdf.pdfWood cmd-presentationpdf.pdf
Wood cmd-presentationpdf.pdf
Salman Ali
 
BuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdf
BuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdfBuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdf
BuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdf
ssuser9443ac
 
Celsius Network - NOAH19 Berlin
Celsius Network - NOAH19 BerlinCelsius Network - NOAH19 Berlin
Celsius Network - NOAH19 Berlin
NOAH Advisors
 
Polcies and procedures manual
Polcies and procedures manualPolcies and procedures manual
Polcies and procedures manual
Samir Mohammed
 
Registry Direct IPO - Investor Presentation
Registry Direct IPO - Investor PresentationRegistry Direct IPO - Investor Presentation
Registry Direct IPO - Investor Presentation
Reach Markets
 
Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...
Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...
Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...
Fulcrum Partners LLC
 
Purple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain Sight
Purple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain SightPurple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain Sight
Purple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain Sight
Drew Peng
 
ASA Benefit Details
ASA Benefit DetailsASA Benefit Details
ASA Benefit Details
dedicatedfs
 
ASA Benefit Details
ASA Benefit DetailsASA Benefit Details
ASA Benefit Details
dedicatedfs
 
COPL Investor Presentation, April 2022
COPL Investor Presentation, April 2022COPL Investor Presentation, April 2022
COPL Investor Presentation, April 2022
CHF Investor Relations
 
Canadian Overseas Petroleum Limited: Investor Presentation - October 2022
Canadian Overseas Petroleum Limited: Investor Presentation - October 2022 Canadian Overseas Petroleum Limited: Investor Presentation - October 2022
Canadian Overseas Petroleum Limited: Investor Presentation - October 2022
CHF Investor Relations
 
Financial Guarantee 1[1] Music [Recovered] 5 01 09
Financial Guarantee 1[1] Music [Recovered] 5 01 09Financial Guarantee 1[1] Music [Recovered] 5 01 09
Financial Guarantee 1[1] Music [Recovered] 5 01 09BPANGEL13
 
USC Entrepreneur Club: Investor Presentation Hacks
USC Entrepreneur Club: Investor Presentation HacksUSC Entrepreneur Club: Investor Presentation Hacks
USC Entrepreneur Club: Investor Presentation Hacks
Luke Brown
 
Financial guarantee 1[1]-music [recovered]-5-01-09
Financial guarantee 1[1]-music [recovered]-5-01-09Financial guarantee 1[1]-music [recovered]-5-01-09
Financial guarantee 1[1]-music [recovered]-5-01-09Barbara Angel Polinice
 
good natured Products Inc. August 2020
good natured Products Inc. August 2020good natured Products Inc. August 2020
good natured Products Inc. August 2020
good natured Products Inc.
 
Hemptown Spring 2019 Investor Presentation
Hemptown Spring 2019 Investor PresentationHemptown Spring 2019 Investor Presentation
Hemptown Spring 2019 Investor Presentation
Hemptown USA
 
Zenabis Corporate Presentation
Zenabis Corporate PresentationZenabis Corporate Presentation
Zenabis Corporate Presentation
ZenabisIR
 
FUTURE CIVILIZATION
FUTURE CIVILIZATIONFUTURE CIVILIZATION
FUTURE CIVILIZATION
EIGHTH MARKETING MANAGEMENT LLC
 
Earlyshares 1 pagerv4
Earlyshares 1 pagerv4Earlyshares 1 pagerv4
Earlyshares 1 pagerv4
EarlyShares
 

Similar to FREEDOM Mortgage Final BP(3) (20)

Gym-Business-Plan-Template-Free-Download.pdf
Gym-Business-Plan-Template-Free-Download.pdfGym-Business-Plan-Template-Free-Download.pdf
Gym-Business-Plan-Template-Free-Download.pdf
 
Wood cmd-presentationpdf.pdf
Wood cmd-presentationpdf.pdfWood cmd-presentationpdf.pdf
Wood cmd-presentationpdf.pdf
 
BuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdf
BuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdfBuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdf
BuildDirect-Q2-2022-Investor-Presentation-(FINAL)[29].pptx.pdf
 
Celsius Network - NOAH19 Berlin
Celsius Network - NOAH19 BerlinCelsius Network - NOAH19 Berlin
Celsius Network - NOAH19 Berlin
 
Polcies and procedures manual
Polcies and procedures manualPolcies and procedures manual
Polcies and procedures manual
 
Registry Direct IPO - Investor Presentation
Registry Direct IPO - Investor PresentationRegistry Direct IPO - Investor Presentation
Registry Direct IPO - Investor Presentation
 
Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...
Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...
Rabbi Trust: An Important Element of a Nonqualified Executive Benefit Plan du...
 
Purple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain Sight
Purple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain SightPurple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain Sight
Purple Innovation: A Rising Digitally-native Brand Unicorn Hiding in Plain Sight
 
ASA Benefit Details
ASA Benefit DetailsASA Benefit Details
ASA Benefit Details
 
ASA Benefit Details
ASA Benefit DetailsASA Benefit Details
ASA Benefit Details
 
COPL Investor Presentation, April 2022
COPL Investor Presentation, April 2022COPL Investor Presentation, April 2022
COPL Investor Presentation, April 2022
 
Canadian Overseas Petroleum Limited: Investor Presentation - October 2022
Canadian Overseas Petroleum Limited: Investor Presentation - October 2022 Canadian Overseas Petroleum Limited: Investor Presentation - October 2022
Canadian Overseas Petroleum Limited: Investor Presentation - October 2022
 
Financial Guarantee 1[1] Music [Recovered] 5 01 09
Financial Guarantee 1[1] Music [Recovered] 5 01 09Financial Guarantee 1[1] Music [Recovered] 5 01 09
Financial Guarantee 1[1] Music [Recovered] 5 01 09
 
USC Entrepreneur Club: Investor Presentation Hacks
USC Entrepreneur Club: Investor Presentation HacksUSC Entrepreneur Club: Investor Presentation Hacks
USC Entrepreneur Club: Investor Presentation Hacks
 
Financial guarantee 1[1]-music [recovered]-5-01-09
Financial guarantee 1[1]-music [recovered]-5-01-09Financial guarantee 1[1]-music [recovered]-5-01-09
Financial guarantee 1[1]-music [recovered]-5-01-09
 
good natured Products Inc. August 2020
good natured Products Inc. August 2020good natured Products Inc. August 2020
good natured Products Inc. August 2020
 
Hemptown Spring 2019 Investor Presentation
Hemptown Spring 2019 Investor PresentationHemptown Spring 2019 Investor Presentation
Hemptown Spring 2019 Investor Presentation
 
Zenabis Corporate Presentation
Zenabis Corporate PresentationZenabis Corporate Presentation
Zenabis Corporate Presentation
 
FUTURE CIVILIZATION
FUTURE CIVILIZATIONFUTURE CIVILIZATION
FUTURE CIVILIZATION
 
Earlyshares 1 pagerv4
Earlyshares 1 pagerv4Earlyshares 1 pagerv4
Earlyshares 1 pagerv4
 

FREEDOM Mortgage Final BP(3)

  • 1. Ken Parker, Co-Founder | 408.575.1714 | kwpcarefree@gmail.com | Prepared by Growthink Inc. FREEDOM Home Mortgage Inc. Executive Summary January 2014
  • 2. 2 The Company | FREEDOM Funding Company. Disclaimer This Business Plan (and any and all drafts and parts thereof) is/are based upon information supplied by the Company, its managing executives and its stockholders or membership shareholders (collectively “the company” and/or “management”), and is being furnished on a confidential basis, solely for use by prospective investors in and/or potential strategic business associates of the company (collectively “recipient”). The use or distribution of this Business Plan to any other parties or for any other purpose is not authorized. Neither the company nor any of its employees, affiliates or representatives makes any representation or warranty, express or implied, as to the accuracy or completeness of any of the information contained in this Business Plan or in any other written or oral communication transmitted or made available to a recipient. Each of such parties expressly disclaims any and all liability relating to or resulting from the use of this or such communications by a recipient or any of its affiliates or representatives. Only those specific, express representations and warranties, if any, which may be made to a recipient in one or more definitive written agreements when, as and if executed, and subject to all such limitations and restrictions as may be specified in such definitive written agreements, may be relied on by a recipient or have any legal effect whatsoever. Material portions of the information presented in this Business Plan constitute “forward-looking statements” which can be identified by the use of forward-looking terminology such as “may”, “will”, “expect”, “anticipate”, “estimate”, “plan”, or “continue” or the negative form thereof or other variations thereon or comparable terminology. Such forward-looking statements represent the subjective views of the management of the company, and management’s current estimates of future performance are based on assumptions which management believes are reasonable but which may or may not prove to be correct. There can be no assurance that management’s views are accurate or that management’s estimates will be realized, and nothing contained herein is or should be relied on as a representation, warranty or promise as to the future performance or condition of the company. Industry experts may disagree with these assumptions and with management’s view of the market and the prospects of the company. The sole purpose of this Business Plan is to assist a recipient in deciding whether to proceed with further investigation but this Business Plan does not purport to contain all material information that an interested party might consider in investigating the company. A recipient should conduct his or her own independent analysis and investigation. This Business Plan should not be construed to indicate that there has been no change in the financial condition, business, operations, plans or other affairs of the company since the date of preparation. The company does not expect to update or otherwise revise this Plan to reflect any such changes. No representation or warranty of any kind is made with respect thereto. The recipient of this Business Plan acknowledges and agrees that: (a) all of the information contained herein or received in written or oral form from the company will be kept confidential; (b) the recipient will not reproduce this Plan, in whole or in part; (c) if the recipient does not wish to pursue this matter, it will return the Business Plan to the company as soon as practicable, together with any other material relating to the company which the recipient may have received from the company; and (d) proposed actions by the recipient which are inconsistent in any manner with the foregoing agreement will require the prior written consent of the company, which may be granted or withheld in the Company’s sole discretion. THIS BUSINESS PLAN IS FOR INFORMATIONAL PURPOSES ONLY AND DOES NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. The company reserves the right, in its sole discretion, to reject any and all proposals made by or on behalf of any recipient, to accept any such proposal, to negotiate with one or more recipients at any time, and to enter into a definitive agreement without prior notice to other recipients. The company also reserves the right to terminate, at any time, further participation in the investigation and proposal process by, or discussions or negotiations with, any recipient without reason.
  • 3. 3 The Company | FREEDOM Funding Company. TABLE OF CONTENTS The Company..........................................................................................................................................4 Management Team and Advisors ........................................................................................................6 Market Opportunity ................................................................................................................................7 Competitive Framework.........................................................................................................................9 Marketing Plan.......................................................................................................................................11 Financial Plan.........................................................................................................................................13 Appendix................................................................................................................................................16
  • 4. 4 The Company | FREEDOM Funding Company. FREEDOM Funding Company’s mission is threefold: § To provide a fair and affordable lending protocol for Americans to purchase their homes § To help America fix its distressed housing market § To donate its net proceeds to charitable initiatives THE COMPANY OV E R V I E W The Freedom Home Mortgage and Freedom Funding Co are part of a three-piece national program designed to help restore our nation’s economy. It is separate from the second piece which is a proposed congressional bill to help existing homeowners modify their mortgage payment to 4%. The Third piece is the Freedom Foundation which is a non-profit 501(c) 3 dedicated to supporting other nonprofit organizations. Freedom Funding Co (also referred as “The Funding Company” or the “Company”)is the only business that offers a U.S. home purchase mortgage at 4% fixed annual rate based on an applicant’s debt/income ratio (and is not FICO score driven). This privately funded program also has unique funding guidelines with a lending limit of $2.5 million per mortgage. It is tailored for both homebuyers and existing homeowners who own their primary residence debt free and wish to purchase another home. E L I G I B I L I T Y § Prospective home purchaser must be a U.S. citizen § Restricted to first mortgage only, no additional liens permitted or allowed § The home has to be the primary residence (unless the prospective borrower already owns a home free and clear), making a new purchase available for investing in a vacation or rental property. § In addition, the program allows homebuyers who were previously ineligible to now re-enter the housing market. A P P L I C A T I O N P R O C E S S I N G § The Freedom Home Mortgage is implemented by a major portfolio lender, allowing qualification, implementation, and funding for applicants. § While standard lending limits need to be met, FICO scores do not apply. All forms are modified accordingly to mortgage program enforcement guidelines. § The borrower’s debt is verified from the credit report to determine their capacity to service the mortgage payments. The program will follow the Dodd Franks debt equity guidelines The borrower’s credit is not to exceed these debt ratios. Borrowers cannot use credit cards over their limit, or get new debt that would exceed these limits.1 § Income verification is used to determine each applicant’s debt ratio (six months payroll statements or W2). If the borrower’s income increases while enrolled in the Freedom Home Mortgage they may apply for an income reassessment2 to allow for a higher credit allowance. § The 4% interest rate is fixed for 5 years with a yearly adjustable arm for the balance of 30 years total. 1 Any major purchases with credit (i.e. a vehicle) will still have to be checked and approved not to exceed their maximum ratio. 2 A $100.00 fee will be charged to cover administrative costs and the issuance of a current credit report
  • 5. 5 The Company | FREEDOM Funding Company. § There is a maximum mortgage enrollment period of one year up to eighteen month, after which the program will no longer be available. § All borrowers wave any kind of anti-deficiency right by signing an “anti-deficiency wavier” – protecting investors from default risk. P R O F I T S D O N A T E D T O C H A R I T A B L E I N I T I A T I V E S Profits derived from the mortgage program will flow into a charitable 501(c) 3 Foundation that will provide support to other 501 (c) 3 charitable organizations. A W I N - W I N P A R A D I G M Banks give priority to the Freedom Home Mortgage product due to the larger origination fees involved, ease of funding, greater income passed directly to customers through higher savings account rates, and because it will allow banks to fund the high-tier market loans, which are currently underserved. The refinance market has shrunk considerably and the mortgage industry is shifting back to home purchase financing. It is effectively an innovative and specialized product for a substantial market niche. Borrowers using the Freedom Home Mortgage benefit from a very affordable home financing solution. In addition, borrowers that cannot be served under the traditional mortgage system can be approved under the fair guidelines of FREEDOM Home Mortgage. Investors providing the lending capital “to purchase mortgage paper” receive notes bearing a minimum interest of 3%+ and secured with claims on U.S. real estate. The investor has a cushion of the borrower’s down payment and required debit-equity ratios. Further, secured underwriting guidelines also require all borrowers to be responsible for repaying their mortgage commitment by waving any kind of anti-deficiency rights. In addition, investors that are seeking to meet social and ethical investment criteria can find a perfect balance with high returns and the pride of helping the recovery of the U.S. real estate market in this program. The Company is currently lobbying for a congressional bill, which when passed will provide tax-free returns and other financial benefits for all “Investors purchasing mortgage papers.” BU S I N E S S MO D E L Freedom Funding Company operates under the following directives: § Mortgage amounts: Because the program allows for a maximum of $2.5 million per mortgage, the FREEDOM Mortgage can be marketed immediately to a pent up real estate demand in both mid- tier and upper-tier real estate. § Underwriting entities: Freedom Funding Co underwrites from 85% up to 100% of the mortgage amount through privately funded capital; the borrower’s Mortgage originator underwrites the Difference. The private capital provided for lending activity is to be repaid per a standard amortization schedule. § Funding fees: Funding closing fee of 1% applies and covers all administrative fees providing for the balance of the proceeds to flow into the Freedom Foundation. The income to be realized will vary according to the amount financed. § Spread on the interest payment: The borrower pays a 4% annual interest (fixed monthly payments). Freedom Funding Co pays a minimum 3% annual interest on the same total mortgage amount to the investor(s) of the capital, therefore leaving a 1% interest rate spread to be used to pay broker/dealers, servicing organizations, and other fees associated with the mortgage. Any balance will flow into the funding company. Borrowers Option: Due to the mortgage guidelines it is estimated many borrowers will refinance or sell their properties after two or three years. The program is designed for borrowers to take advantage of the current real estate market.
  • 6. 6 Management Team and Advisors | FREEDOM Funding Company. MANAGEMENT TEAM AND ADVISORS KE N N E T H PA R K E R , PR E S I D E N T A N D CEO Kenneth Parker has professional experience that spans many disciplines including international trade, solar energy consulting, luxury home building, resort developing and housing market analysis. As the founder and owner of Parker Development, Ken has been responsible for the company’s marketing, cash flow analyses, budgets, banking relationships, contract negotiations, financial reporting and economic feasibility studies. Additionally, as a CEO he has experienced first-hand what it means to be a problem solver and trouble shooter in all areas of residential building. Over the years, Parker Properties/Parker Development has worked on many residential and commercial properties including the 306 acre land assemblage in Sedona, various town home projects, the Ridge Spa and Racquet Club, and 18 Estate homes; some of which were featured in The Arizona Republic, Phoenix Magazine, Arizona Magazine, and Arizona Foothills. Prior to Parker Properties/Parker Development, Ken honed his corporate business skills while working in New York City for one of the largest energy trading firms in the world. He then returned to his roots in Arizona, where he pioneered the first solar powered air-conditioner and simultaneously launched Parker Development as a licensed general contractor. It was through his involvement in solar and new home construction that he acted as a Regional Marketing Director for the Reynolds Metals Company in their nationwide effort to help market new homes with solar hot water. He is a third generation Arizonian with strong ties to the community. Ken’s grandparents came to Arizona at the turn of the 1900's and Parker County, Texas is named after his descendants, as well as the inception of the Texas Rangers. He is a member of The First Families of Arizona. Ken holds an undergraduate degree from Arizona State University as well as a Master's and Bachelor's Degree from the Thunderbird School of Global Management. He founded a youth ministry outreach program and personally provides aid to impoverished families and villages in Mexico. LE E AL T O N , COO Lee Alton is currently President of Alton Financial Management, LLC. He provides daily money management services for individuals who lack the time or ability to manage their day to day finances. He also provides Estate Management and Estate Organization as well as fiduciary type services to his clients. Prior to his position at Alton, he served for five and one half years as the COO of a highly successful Prison Ministry, where he developed the overall organizational structure to include special risk management considerations. He established and implemented company personnel policies, operational procedures, and employee benefits. Lee also designed the Ministry’s Web site and promotional materials, an initial 3 year strategic plan and annual budgets. During his 26 year Air Force Career, Lee commanded several large Air Force organizations to include the 21st Tactical Fighter Wing, Elmendorf AFB Alaska, the 32nd Tactical Fighter Group, Netherlands where he also served as the US Air Force Europe’s Country Representative for the Netherlands; and Commander of the F-15 Fighter Weapons Squadron (Air Force’s Top Gun equivalent). Additionally, Lee held several Senior Staff positions including the following: Deputy Director, Air Force International Programs where he directed the management of the Air Force’s $72 billion security
  • 7. 7 Market Opportunity | FREEDOM Funding Company. assistance programs for 108 countries around the world; Country Director, Office of the Secretary Of Defense, International Security Policy which developed DOD policy initiatives and analysis of policy options for European countries; and Director of Assignments, US Air Forces Europe (USAFE), where he managed the assignment of 59,000 officer and enlisted personnel throughout Europe. He retired as a Full Colonel. EDUCATION: Lee holds a Master’s Degree in Business from Webster College and a Bachelor of Science degree from the United States Air Force Academy. He completed graduate studies in international policy, history, management and decision-making. Lee is also a certified senior advisor and board member for two non-profit organizations. GR E G JA N O S , CFO With over 30 years of experience, Gregory Janos is a seasoned executive in the mortgage and banking industry. He currently is a partner with 20-20 Financial, a firm that specializes in bank asset reviews, management reviews, and new capital investments. In the past few years, Greg has worked on multiple aspects of the industry including, mortgage repurchase reviews, regulatory reclassification of assets, foreclosure reviews, residential and commercial real estate asset purchase reviews, and new capital formation for troubled banks. His clients have ranged from the largest banks in the U.S. and Europe to small community banks. Prior to this, he worked at Taylor Bean & Whittaker, where he was recruited to clean up a troubled portfolio and operations a of non-prime and commercial loan group. He was also the president and COO of Sun State Capital, a $1 billion dollar Savings Association, and he was the COO of First City Financial, a bank holding company with a large mortgage production and servicing division. Greg is also the founding director of a NYSE traded mortgage REIT, CEO, and COO of three other mortgage wholesale/retail companies that retained servicing. ST R A T E G I C AD V I S O R S P O L S I N E L L I L A W F I R M Incorporation, Legal counsel, Private Placement Memorandum G R O W T H I N K I N C . Strategic planning and analysis, Marketing Plan, Fundraising support T O D D N I S S L E IP(?) protection regarding copy right laws, trademark and patent filing D E S S A U L E S L A W G R O U P Advisory on the anti-deficiency portion of underwriting guidelines D I G I T A L R I S K Digital Risk will be responsible for all risk, compliance and transaction management processing. MARKET OPPORTUNITY MO R T G A G E MA R K E T OV E R V I E W Early this year, Ellie Mae, a leading provider of mortgage loan origination software, began publishing an Origination Insight Report. This monthly report draws data from the significant volume of loans originated from companies using their software. The data is then analyzed for insights and trends on current
  • 8. 8 Market Opportunity | FREEDOM Funding Company. mortgage lending. Last month, if an individual’s FICO score was below 720 or had a down payment or equity of less than 25%, there was a good chance that the individual’s application for a conventional loan was denied or the individual was offered a significantly less attractive interest rate. E L L I E M A E ’ S I N D U S T R Y A V E R A G E O F D E N I E D L O A N S E L L I E M A E ’ S I N D U S T R Y A V E R A G E O F C L O S E D L O A N S These statistics show that, nationwide, over 50% of all loans originated were denied. This is despite a borrower’s average credit scores being above a respectable 711. Not only is this higher than the average score for approved loans as recently as November, it is also far beyond the 620-640 FICOs that Fannie Mae and Freddie Mac once considered the minimum for a conventional prime mortgage. The current average declined mortgage applicant has a credit score of 710 while 44% of the U.S. public has credit scores below 700. A loan-to-value (LTV) ratio of 82% signifies a down payment of 18% with Debt-to-income ratios of 24% for housing expenses, 37% for total household monthly debt in August 2013. HO M E SA L E S B Y TR A N S A C T I O N SI Z E FREEDOM Home Mortgage’s unique lending product is especially well suited for individuals and families with above average income levels and DTI ratios. The Company therefore specifically caters to individuals that have high income levels and have the ability to purchase medium to high-end homes, but have credit scores that were adversely affected by the latest financial recession. The FREEDOM
  • 9. 9 Competitive Framework | FREEDOM Funding Company. Home Mortgage products provides these individuals the ability to purchase a home that is a good fit for their current and projected financial situation and not a few years of their financial history. IM P O R T A N C E O F HO U S I N G American history has shown that housing is the major factor in driving our nation’s economy. There have ben 14 recessions since the Great Depression. In each of those recessions the U.S. economy did not recover until housing recovered. This simple fact is evidence that housing drives the economy. We must fix housing to restore the U.S. Economy. Many have pointed to the housing recovery as a positive move for U.S. economic activity going forward. For example, Bill Dudley, the president of the Federal Reserve Bank of New York, said last March that he sees “The recovery in home prices as particularly important because houses are a significant component of household wealth.” The single largest category of expenditure by households in the U.S. is housing. Any action taken to reduce overall housing costs will have the greatest and quickest impact on the U.S. Economy. On average, annual homeowner expenditures with a mortgage are 35.3% of total cost of living expenditures. It is estimated that upwards of an additional 15% of income is spent on related items for the home. Research done by Carroll and Zhou estimates that households not only increase their annual consumption by 6 cents for every additional dollar of home equity, but also, the U.S. household sector employs millions of Americans nationally. Housing contributes to GDP in two basic ways: through private residential investment and consumption spending on housing services. Historically, residential investment has averaged roughly 5% of GDP while housing services have averaged between 12% and 13%, for a combined 17% to 18% of GDP. Housing is also important when designing targeted policies that attempt to stimulate spending within an economy. Most stimulus packages typically include additional government spending and/or tax cuts. A tax cut has an indirect effect on spending, increasing a household’s disposable income and, therefore, allowing an increased level of spending. <1> get insert from ken COMPETITIVE FRAMEWORK CO M P E T I T I V E OV E R V I E W FREEDOM Home Mortgage’s competitive advantage over other mortgage solutions stems from the fact none of its competitors are focusing on alternative and other affordable mortgage lending options. Current solutions in the marketplace are overly dependent on outdated FICO scores and irrelevant metrics important to the big banking institutions’ borrowing process. Freedom Funding Co will differentiate itself by focusing on DTI ratios and other income related metrics. The Company’s most important differentiation is proved by its ability to offer the FREEDOM Mortgage to qualified and strong candidates. The Dodd–Frank Wall Street Reform and Consumer Protection Act, was passed into law in response to the financial crisis and recession of 2008. Extensive new federal regulation of mortgage lenders and homebuyers is slated to kick off January 10. Virtually every aspect of financing a home—including mortgage options, eligibility standards, and even the structure and schedule of payments—will be governed by regulations - limiting financing options and access to credit. At the same time increased regulations and a decline in national refinancing volumes are causing established banks like Wells Fargo and Citibank to exit or wind down their mortgage brokerage operations and partnerships – limiting
  • 10. 10 Competitive Framework | FREEDOM Funding Company. options for homebuyers while increasing the FREEDOM Home Mortgage’s positioning in the marketplace. CO M P E T I T I V E AD V A N T A G E FREEDOM Mortgage has the capability to fund loans above FHA and conventional Jumbo Mortgages, because it it can provide borrowers with a $2.5 million dollar limit. Unlike the bulk of other mortgage programs, Freedom Mortgage is specifically designed to meet the severely underserved mid to high tier market.– specifically targeted at applicants seeking loans above $500,000. FREEDOM Mortgage will significantly simplify the ability of American homebuyers (particularily in high cost areas) to qualify for jumbo mortgages at attractive interest rates. A jumbo mortgage refers to one with a higher loan amount, typically $417,000 to $750,000, and these are not backed by a government guarantee. Prior to the financial crisis, jumbo loans were priced around .25% higher than conforming loans. After the financial crisis, the gap has widened to as much as 1.8%, yet another indicator of the flight of private capital. More than 16% of the borrowers who applied for a jumbo mortgage in 2012 were denied a loan, according to the LendingPatterns.com. The FREEDOM Mortgage is for all home buyers, not just first time and young buyers. The FREEDOM Mortgage competitive advantage will be further strengthened by the ongoing withdrawal of several mortgage originators from the jumbo mortgage market. The Company’s role as the co-funder of the mortgage paper and not as mortgage originator or broker further differentiates it in the marketplace. The FREEDOM Mortgage product provides mortgages with three distinct advantages: a simpler application process, a debt/income drive qualifying system (not FICO score driven), and an affordable 4% rate. This will drive the product’s popularity providing it a significant marketing and promotional competitive advantage. Major real estate companies will promote the product because it will help market their listings to their clients and potential new homebuyers. At the same time, being affiliated with FREEDOM Mortgage will drive their competitive advantage in the marketplace. SO ANALYSIS While the strengths of the Company are internal factors that Freedom Funding Co can directly influence and leverage, the opportunities rise from the surrounding economic, competitive, and regulatory framework in which the Company operates. The ability to combine the two can set the Company apart from its competition.
  • 11. 11 Marketing Plan | FREEDOM Funding Company. MARKETING PLAN PO S I T I O N I N G The company leverages its integrity to position itself as a provider of a high-level service for the special needs of Alt-A(?) and non-prime borrowers. With extensive expertise in alternative mortgage types, Freedom Funding Copartners with real estate agents, brokers, banks, and financial institutions to co- market and refer its products to home buyers. Management has already networked with regional real estate representatives of Caldwell Banker, ReMax, Keller Williams, Sotheby’s and other firms to support the product, because it helps to market existing inventories of homes. In addition Ken Parker, with FREEDOM Management, has support from three major national homebuilders and has personally met with Steve Forbs (Forbs Magazine) and the Wall Street Journal in New York City. Consumers are attracted to the FREEDOM Mortgage program because is privately funded, offers 4% interest, has a high lending limit of $2.5 million and is driven by debt/income ratios and not FICO scores. Further still, the Company plans to enhance its market presence through continuous product innovations, ultimately leading to state-of-the-art proprietary products and services. In the beginning, the company plans to focus its business operations in Arizona first before expanding it’s operations to other parts of the United States, Freedom Funding Co invests funds into various marketing and communication initiatives to earn brand recognition, and spread awareness. It has therefore developed an aggressive marketing plan to spearhead its growth. FREEDOM Home Mortgage’s marketing strategy is centered on increasing brand awareness of its lending and mortgage products within its end-user target market. To achieve this, it targets Media, national real estate companies and market participants who can educate the end-customer on lending products. • Provides financing for the underserved high -tier market • Applicants are judged on current income levels and DTI levels—not FICO scores • Limited competition due to product design • 4% rates are significantly lower than other alternatives in the jumbo loan markets • Helps borrowers to start creating wealth, while at the same time stimulating the economy • Helps build credit scores and repair credit history • Helps borrowers learn about financial education and responsible borrowing Strengths • Opens home purchase to individuals who would otherwise not qalify due to their FICO scores • Provides financing for an underserved market need • Provdes a strong investment opportunity and higher returns • Increases real estste business • Increased investor interest in financing and investing in the rebound of the housing market Opportunities Real EstateBroker & Agent Awareness End Consumer Awareness National & Local Bank Awareness More Consumer Awareness
  • 12. 12 Marketing Plan | FREEDOM Funding Company. TA R G E T MA R K E T S Freedom Funding Co has already attained a significant market interest nationally and is planning to expand its business across the United States. The Freedom Home Mortgage will be marketed nationally, with a primary launch focus in the states of Arizona and California. The population between both states exceeds 44.5 million. The state of Arizona is currently doing less than three hundred jumbo mortgages monthly. California does historically fifty times more, approximately 15,300 mortgages. Each of these market areas creates a very good opportunity for the business to capitalize on its brand image, service differentiation, and unique selling proposition. The lending product is especially designed to capture homebuyers with net worth and acceptable debt/income ratios that are looking to purchase mid to higher tier homes but are unable to qualify for existing jumbo mortgages ST R A T E G I C PA R T N E R S FREEDOM Home Mortgage’s support will come from the entire real estate community due to the current need and uniqueness of the product. Mortgage companies and their brokers will participate in addition to banking entities. National MLS data shows that currently about 80% of home loans issued in the U.S. are negotiated by brokers. As of 2012, there were approximately 20,000 mortgage brokerage operations across the United States, occupying 60-70% of the marketplace. The United State is also home to close to 1 million real estate agents that represent close to 94% of all homes for sale in the United States. The Company’s management and advisors believe that these numbers significantly under-represent the demand for jumbo mortgages and higher priced homes. The impact of the switch from a refinance boom to a lukewarm purchase market is already being felt. The decline nationally in refinance mortgages is estimated to exceed 35%. Home purchase mortgages are the future of real estate finance. MLS numbers verify that there is a huge pent-up pool of unsold property in the mid-tier and upper-tier markets. Current national marketing data does not reflect or take into account the amount of jumbo mortgage that could be processed due to this huge pool of stagnant real estate. Freedom Home Mortgage will significantly expand the applicant pool for jumbo mortgages and higher priced homes in the United States. MA R K E T I N G CH A N N E L S A N D IN I T I A T I V E S Freedom Funding Co uses direct sales channels to market its service offerings to national real estate firms. The company leverages its key contacts to drum up further business and might appoint a sales manager to assist with their efforts. As the company expands across different markets, it brings in sales agents based on the market potential. Freedom Funding Co use the following methods to create awareness among its target customers: I N T E R N E T A D V E R T I S I N G The Internet, with its mass reach, cost-effectiveness, convenience, flexibility, and speed, is an excellent medium to create mass awareness. § Company’s website: Freedom Funding Co creates a website, which provides information about the product, the philosophy and advantages of the product to borrowers that have been rejected by the current mortgage lending system. The website is a powerful marketing tool and acts as a medium of information dissemination.
  • 13. 13 Financial Plan | FREEDOM Funding Company. D I R E C T M A R K E T I N G Freedom Funding Co intends to approach its prospective brokers, agents, banks and borrowers directly. The company is also exploring an ongoing direct mail campaign that continuously keeps market participants aware of the differentiations. The Company is to employ a marketing team to establish direct contact with prospective customers. The Company will also use telemarketing to promote its products directly to its customers and get feedback and other enquiries. P U B L I C R E L A T I O N S A public relations strategy can help build a brand’s visibility and credibility. A traditional media outreach program will target newspapers, local television, and radio. This tactic enables the company to reach a large number of people in a given geographic area and help the company to generate national and local editorial coverage, which keeps their brand top-of-mind amongst consumers. A D V E R T I S I N G I N I N D U S T R Y S P E C I F I C P U B L I C A T I O N S Freedom Funding Co places advertisements (both print and online) in industry-specific publications and journals, which have wide coverage in California. Publications such as Mortgage Press, Mortgage Originator, Origination News, and Mortgage Banker allow for a better targeting of audience. Furthermore, the Company advertises in the Yellow Pages (classifieds) where it becomes easier for the company to reach out to mortgage brokers in a focused manner. Advertisements can also be placed at cheaper rates in the classified category of newspapers such as the San Francisco Chronicle, The New York Times. N A T I O N A L C O N V E N T I O N S The Company participates in conventions organized by various associations such as the California Mortgage Broker Association, Natonal Mortgage Bankers Association the Florida Association, the Western Regional Broker, and the National Home Builders Association. The Company utilizes the channels provided by these events to expand its reach, potentially increasing its client base while aiding the company in consolidating other areas. FINANCIAL PLAN CA P I T A L RE Q U I R E M E N T S A N D US E O F FU N D S Freedom Funding Co intends to raise $1,000,000 to cover initial capital investments and operating expenses. In addition, as the Company starts operations funds for the lending activity will be needed. For both funding sources the preferred form of capital by the Company is debt with fixed payment amortization schedule. RE V E N U E MO D E L Freedom Funding Co derives revenue from two main sources: § Funding fees: 1% charge on the mortgage amount underwritten by Freedom Funding Co Inc. § Spread on the interest payment: While the borrower pays a 4% annual interest (fixed monthly payments) Freedom Funding Co reverts ¾ of such payments (3% annual) to investors of the capital, therefore leaving a 1% differential for the Company. For the average mortgage, such differential is estimated at approximately $35,000 over the course of the repayment schedule and will be used to pay broker/dealers, servicing organizations, sales fees, rainy day fund, or any other need associated with the mortgage. The Company will generate revenue of 25% of this spread (or 0.25% of the loan amount) while 75% of this spread (0.75% of the loan amount) will go towards fees, commissions and marketing. Net Revenue Distribution Year 1 Year 2 Year 3 Year 4 Year 5
  • 14. 14 Financial Plan | FREEDOM Funding Company. Mortgages Issued 34,300 66,000 - - - Funding fees 71% 42% 0% 0% 0% Yield Spread 29% 58% 100% 100% 100% FI N A N C I A L SU M M A R Y Freedom Funding Co plans to begin the lending activity after three months from launch, increasing the number of mortgage issued start at 300 per month and increase to a stabilized level of 5,500 per month over the first 24 months. Freedom Funding Co will pause new lending post the initial 24-month period after which revenue is expected to exclusively be generated form the yield spread fees from existing loans. Under these volume projections the Company is expected to see net revenues increasing from $1.25 billion in Year 1 to $2.4 billion in Year 5. Thanks to a lean operational structure, the Company estimates to reach profitability starting in the first year of operations quickly rising to $875 million at the end of the fifth year. Year 1 Year 2 Year 3 Year 4 Year 5 Gross Revenues $338,753,097 $1,094,071,593 $901,250,929 $619,582,051 $188,482,305 Direct Cost ($122,009,822) ($566,453,695) ($675,938,197) ($464,686,538) ($141,361,729) Net Revenues $216,743,274 $527,617,898 $225,312,732 $154,895,513 $47,120,576 Gross Profit Margin (%) 64% 48% 25% 25% 25% Total Other Expenses ($15,637,630) ($28,519,200) ($1,257,601) ($1,111,406) ($1,136,406) EBITDA $201,105,644 $499,098,698 $224,055,131 $153,784,107 $45,984,170 Depreciation & Amortization ($4,550) ($5,200) ($5,700) ($5,830) ($6,218) Impairment $0 $0 $0 $0 $0 EBIT $201,101,094 $499,093,498 $224,049,431 $153,778,277 $45,977,952 Interest expense ($28,844) ($8,729) $0 $0 $0 Net Income $201,072,250 $499,084,769 $224,049,431 $153,778,277 $45,977,952 Net Profit Margin(%) 59% 46% 25% 25% 24% Cash Balance $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307 $2,358,970,562 71%   42%   0%   0%   0%   29%   58%   100%   100%   100%   0%   20%   40%   60%   80%   100%   Year  1   Year  2   Year  3   Year  4   Year  5   Revenue  Distribu-on   Funding  fees   Yield  Spread  
  • 15. 15 Financial Plan | FREEDOM Funding Company. KE Y AS S U M P T I O N S T O T H E FI N A N C I A L PR O J E C T I O N S The following table summarizes the main assumptions and data points used in the financial projections for Freedom Funding Co. Parameter Input to the model Notes Average mortgage amount $700,0000 Weighted average between residential mortgages of size between $500,000 and $2.5 million, across the United States. Please see Appendix for detail and calculations. Percentage financed by Freedom Funding Co Inc. 90% Freedom Funding Co Inc. underwriting guidelines Average mortgage amount financed by the Company $630,000 - Funding fee 1% Company’s underwriting guidelines Interest rate 4% annual, fixed Company’s underwriting guidelines Cost of capital (debt) 3% annual, due consistently with borrowers’ payments Company’s underwriting guidelines Amortization period 30 years Company’s underwriting guidelines Repayment schedule Monthly fixed payments, full amortization schedule Company’s underwriting guidelines Percentage of mortgages refinanced (out of our program by year 5) 85% Refinance share for Fannie Mae was 72% in 2012, 66% in 2011, and 68% in 2010. Gross Spread Fees 0.25% of loan amounts 0.75% towards other fees / expenses Average time lag for refinancing 30 months Internal estimate Marketing and advertising cost $50,000 a month for first 24 months In the loan brokerage industry marketing costs are quantified as 3.8% of revenue across the United States. In the model a conservative 5% of net revenues was used. Source: Ibisworld. Initial Investor Repayment Terms Monthly interest payments (10% annual rate) that start in Month 7 and full principal repayment in Month 18 Internal assumption
  • 16. 16 Appendix | FREEDOM Funding Company. APPENDIX IN C O M E ST A T E M E N T Year 1 Year 2 Year 3 Year 4 Year 5 Revenues Funding fees $240,100,000 $462,000,000 $0 $0 $0 Spread $98,653,097 $632,071,593 $901,250,929 $619,582,051 $188,482,305 Gross Revenues $338,753,097 $1,094,071,593 $901,250,929 $619,582,051 $188,482,305 Payment to Partners & Investors ($73,989,822) ($474,053,695) ($675,938,197) ($464,686,538) ($141,361,729) Commissions & Bonuses ($48,020,000) ($92,400,000) $0 $0 $0 Interest Payments - Direct Cost $0 $0 $0 $0 $0 Direct Costs ($122,009,822) ($566,453,695) ($675,938,197) ($464,686,538) ($141,361,729) Net Revenues $216,743,274 $527,617,898 $225,312,732 $154,895,513 $47,120,576 Gross margin (%) 64% 48% 25% 25% 25% Operating Expenses Non-personnel G&A ($14,417,550) ($27,112,680) ($117,423) ($122,584) ($128,228) Personnel Expenses ($1,220,080) ($1,406,520) ($1,140,178) ($988,822) ($1,008,178) Total Operating Expenses ($15,637,630) ($28,519,200) ($1,257,601) ($1,111,406) ($1,136,406) EBITDA $201,105,644 $499,098,698 $224,055,131 $153,784,107 $45,984,170 EBITDA % 59% 46% 25% 25% 24% Depreciation & Amortization ($4,550) ($5,200) ($5,700) ($5,830) ($6,218) Impairment $0 $0 EBIT $201,101,094 $499,093,498 $224,049,431 $153,778,277 $45,977,952 EBIT% Interest Expense-Debt ($28,844) ($8,729) $0 $0 $0 Other Income (Expenses) $0 $0 $0 $0 $0 NET INCOME $201,072,250 $499,084,769 $224,049,431 $153,778,277 $45,977,952 Net Profit Margin (%) 59% 46% 25% 25% 24%
  • 17. 17 Appendix | FREEDOM Funding Company. BA L A N C E SH E E T Year 1 Year 2 Year 3 Year 4 Year 5 ASSETS Cash $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307 $2,358,970,562 Accounts Receivable $2,143,039 $3,797,283 $2,422,340 $1,721,061 $523,562 Prepaid Expenses $642,912 $1,139,185 $726,702 $516,318 $157,069 Inventory $0 $0 $0 $0 $0 Other Current Assets $642,912 $1,139,185 $726,702 $516,318 $157,069 Total Current Assets $286,221,485 $1,296,546,166 $2,205,164,992 $2,341,132,005 $2,359,808,261 Property & Equipment Property & Equipment $47,000 $52,000 $57,000 $59,000 $64,000 Leased Asset $0 $0 $0 $0 $0 Accumulated Depreciation ($4,550) ($9,750) ($15,450) ($21,280) ($27,498) Property & Equipment, net $42,450 $42,250 $41,550 $37,720 $36,502 Intangible & Other Assets Intangible & Other Assets $35,000 $35,000 $40,000 $40,000 $40,000 Amortization & Impairment $0 $0 $0 $0 $0 TOTAL ASSETS $286,298,935 $1,296,623,416 $2,205,246,542 $2,341,209,725 $2,359,884,763 LIABILITIES & EQUITY Accounts Payable $10,167,485 $47,204,475 $56,328,183 $38,723,878 $11,780,144 Accrued Expenses & Payroll Taxes Payable $79,208 $79,220 $3,493 $3,087 $3,157 Line of Credit $0 $0 $0 $0 $0 Other Current Liabilities $642,912 $1,139,185 $726,702 $516,318 $157,069 Debt $347,257 $0 $0 $0 $0 Due to Related Parties $0 $0 $0 $0 $0 Total Liabilities $11,236,862 $48,422,879 $57,058,378 $39,243,283 $11,940,370 Shareholder's Equity Paid in Capital $0 $0 $0 $0 $0 Retained earnings $275,062,073 $1,248,200,536 $2,148,188,164 $2,301,966,441 $2,347,944,393 Total Equity $275,062,073 $1,248,200,536 $2,148,188,164 $2,301,966,441 $2,347,944,393 TOTAL LIABILITIES & EQUITY $286,298,935 $1,296,623,416 $2,205,246,542 $2,341,209,725 $2,359,884,763
  • 18. 18 Appendix | FREEDOM Funding Company. CA S H FL O W ST A T E M E N T Year 1 Year 2 Year 3 Year 4 Year 5 CASH FLOW FROM OPERATIONS Net Income (Loss) $275,062,073 $973,138,464 $899,987,628 $153,778,277 $45,977,952 Plus Depreciation $4,550 $5,200 $5,700 $5,830 $6,218 Plus Amortization & Impairment $0 $0 $0 $0 $0 Changes in Working Capital Changes in A/R ($2,143,039) ($1,654,244) $1,374,943 $701,279 $1,197,499 Changes in Prepaid Expenses ($642,912) ($496,273) $412,483 $210,383 $359,250 Changes in Inventory $0 $0 $0 $0 $0 Changes in Other Current Assets ($642,912) ($496,273) $412,483 $210,383 $359,250 Changes in A/P $10,167,485 $37,036,989 $9,123,708 ($17,604,305) ($26,943,734) Changes in Accrued Expenses $79,208 $12 ($75,727) ($406) $70 Changes in Other Current Liabilities $642,912 $496,273 ($412,483) ($210,383) ($359,250) Net Change in Working Capital $7,460,743 $34,886,484 $10,835,407 ($16,693,049) ($25,386,915) Net Cash Flow from Operations $282,527,365 $1,008,030,148 $910,828,735 $137,091,058 $20,597,255 CASH FLOW FROM INVESTMENTS Purchase of Intangibles & Other Assets ($35,000) $0 ($5,000) $0 $0 Fixed Assets ($47,000) ($5,000) ($5,000) ($2,000) ($5,000) Net Cash Flow from Investments ($82,000) ($5,000) ($10,000) ($2,000) ($5,000) CASH FLOW FROM FINANCING Paid in Capital $0 $0 $0 $0 $0 Line of Credit $0 $0 $0 $0 $0 Debt $347,257 ($347,257) $0 $0 $0 Lease Payments $0 $0 $0 $0 $0 Net Cash Flow from Financing $347,257 ($347,257) $0 $0 $0 Net Cash Flow $282,792,622 $1,007,677,891 $910,818,735 $137,089,058 $20,592,255 Cash at Beginning of Period $0 $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307 Cash at End of Period $282,792,622 $1,290,470,513 $2,201,289,248 $2,338,378,307 $2,358,970,562
  • 19. 19 Appendix | FREEDOM Funding Company. PE R S O N N E L PL A Annual Year 1 Year 2 Year 3 Year 4 Year 5 Headcount Operating Expenses CEO 129,250 153,000 156,060 159,181 162,365 COO 115,325 137,700 140,454 143,263 146,128 President 129,250 153,000 156,060 159,181 162,365 CFO 131,800 137,700 140,454 143,263 146,128 Accountant1 60,300 61,200 62,424 63,672 64,946 Accountant 2 34,000 51,000 - - - Underwriter 1 60,300 61,200 62,424 - - Underwriter 2 35,167 51,000 - - - Underwriter 3 34,750 51,000 - - - Salesmen 1 49,750 51,000 52,020 - - Salesman 2 40,167 51,000 - - - Admin 1 36,799 40,800 41,616 42,448 43,297 Admin 2 28,409 35,700 - - - Directors (5) 91,050 91,800 93,636 95,508.72 97,418.89 Salary $976,317 $1,127,100 $905,148 $806,518 $822,648 Total Headcount (end of year) 18 18 9 7 7 Tax & Benefits $195,263 $225,420 $181,030 $161,304 $164,530 Health insurance $48,500 $54,000 $54,000 $21,000 $21,000 $1,220,080 $1,406,520 $1,140,178 $988,822 $1,008,178