Cornell Capital Holdings

Master Business Plan
& Liquidity Strategy

The complete roadmap — from current state to maximum enterprise value, maximum near-term cash flow, and a clean, high-multiple exit.
Prepared
April 2026
Target Exit
Year 3–5
Exit Multiple
12× ARR
Horizon
Confidential
$70M
Target Enterprise Value
1
What I See That GPT Missed
2
The Exit-Aligned Model
3
Cash Now Engine
4
4
AUM Acquisition Strategy
5
The Flywheel
6
Revenue Model
7
Exit Analysis
8
90-Day Execution
Section 01

What I See That GPT Missed

The ChatGPT analysis is directionally correct and worth 80% of the thinking. But it doesn't know your specific assets — what you've already built, what's live on Lincoln Park, and where your real unfair advantages sit. Here's what the generic model misses.

Your Unfair Advantage — Hiding in Plain Sight

You have something most RIA rollup players don't: a fully built, institutionally-branded diagnostic system — ValuCompass™, the Income Architecture Audit™, the Freedom Index™, the Tax Drag Ratio™, Capital Velocity Score™. Six proprietary indexes, a polished sample diagnostic report, a client portal, intake flows, and explainer videos — all live at lincolnparkprivatewealth.com.

That's not a brochure. That's a software-like SaaS moat in a world where your competitors have a PDF deck and a Calendly link. Most RIAs spend $500K+ and 3 years trying to build what you've already built. This needs to be valued and leveraged, not buried.

GPT told you to build an AUM platform. You already have one. The question now is: how do you fill it with assets?

Stop / Start / Watch / Keep

Stop Immediately
  • Direct involvement in any real estate development or operator-dependent deal
  • Any revenue that can't be explained in one sentence to a compliance officer
  • Being the sole deliverer of everything — you can't scale what only you can do
  • Adding complexity that won't survive due diligence
Start Now
  • Registering as an RIA or formalizing the investment advisory structure under a BD/RIA framework
  • Documenting AUM under management — even if it's seed AUM, get it on paper
  • Building an advisor acquisition pipeline (55–72 year old solo RIAs)
  • Treating every tax plan close as an AUM conversation starting on Day 1
  • Using Carey as your WAN relationship engine — free up Dana's time for highest-leverage activity
Watch Carefully
  • The Lincoln Park brand vs. Cornell Capital Holdings — two brands creates confusion at due diligence. One of them needs to become the operating entity; the other becomes a product/program name.
  • Don't let the tax plan revenue become the story — it should feed AUM, not replace it
  • Carey's WAN commissions — at scale they're significant; make sure the structure is clean for a rollup
Keep & Double Down
  • The diagnostic system — ValuCompass, IAA, the 6 indexes. This is your product moat.
  • The Family CFO brand and positioning — it's differentiated and resonates with UHNW clients
  • Ryan for investment strategy — he's the AUM credibility layer
  • The Hormozi-style prescriptive sales model — it works and it's trainable
  • Lincoln Park website infrastructure — it's already institutional-grade
The Thing Nobody Is Saying Clearly

You are trying to build a business that looks like an RIA to a buyer in 3–5 years. That means recurring AUM-based revenue has to be the numerically dominant revenue line by Year 3, even if planning fees are higher margin today. A rollup buyer applies a 12× multiple to recurring AUM fees. They apply a 3–5× multiple to planning fees. They apply approximately 0× to deal carry and alternatives.

Every dollar of AUM revenue is worth 3–4x more at exit than every dollar of planning revenue. This changes every priority decision you make in the next 36 months.

Section 02

The Exit-Aligned Business Model

Three layers that compound into each other. Not a menu of services — a system where each layer makes the next one more likely and more valuable.

01

Cash Now Engine — Tax Planning

High-margin, fast-close, immediate cash flow while AUM builds
$500K/mo target

Tax planning at $15,000/engagement is your near-term cash machine. At 34 closes/month with Lacee setting warm appointments, this generates $500K gross — $415K net after CAC. This is the capital that funds operations, Carey's draw, and advisor book acquisitions while AUM is being built.

Critical exit-alignment move: Every tax plan client is an AUM prospect. The close script must end with the AUM conversation — "We've engineered your tax structure. Now let's make sure your capital is deployed in a way that makes this whole system work together." Ryan owns that transition.

  • Primary closer: Dana | Secondary: Ryan (in training, certified by Month 3)
  • Appointment setter: Lacee — 3 warm appointments/day, 50–60% close rate
  • WAN advisors become feeder channel for tax plan leads (no referral fee needed — it's goodwill)
  • Tax plan → AUM conversion target: 30–40% of closed tax clients within 90 days
02

Recurring Revenue Core — Family CFO Retainers

The planning layer that creates retention and increases AUM stickiness
High-multiple revenue

Family CFO Core™ at $24,000–$30,000/year is recurring, contracted, and retainable. This is your planning retainer base — the revenue type rollup buyers price at a 6–8× multiple. It also serves as the strategic relationship that makes clients too embedded to leave when you transition their AUM.

Target: 40–60 Family CFO clients at $24–$30K = $960K–$1.8M ARR in planning fees alone by Year 3. Carey manages relationships. Gregg runs implementation. Dana stays in architecture and acquisition mode.

  • Entry path: Tax plan → Wealth Diagnostic ($50K business / $30K personal) → Family CFO enrollment
  • WAN channel: 10 advisors × 1 client/month at conservative ramp = growing pipeline
  • Retention target: 90%+ (embedded coordination model makes leaving painful)
03

Enterprise Value Engine — AUM

The number a rollup buyer actually writes a check for
12× at exit

AUM fees at 75–100 bps are the multiple driver. A rollup buyer values this at 8–15× recurring revenue. $300M AUM at 85 bps = $2.55M/year = $20M–$38M in enterprise value on AUM alone. Add planning retainers and the multiple compounds further.

AUM comes from two sources:

  • Organic conversion: Tax plan and Family CFO clients transition existing AUM to Ryan's management. The script: "If we're responsible for coordinating the outcome, we need line of sight on the capital." Target: 30–40% of planning clients transition within 12 months.
  • Book acquisitions: Acquire retiring advisor books at 2–2.5× revenue. Rebrand under Lincoln Park / Cornell Capital. Upgrade clients with the diagnostic system. Retain at 90%+. Each $50M book acquired at ~$1M cost adds $425K–$500K in recurring fees.

Ryan's role here is critical: He is the face of the investment management layer — the institutional credibility that makes AUM sticky. He needs to be positioned as a senior investment strategist, not just "our advisor."

Section 03

Cash Now Engine — The Tax Plan Machine

The fastest path to significant monthly cash flow. This funds everything else while the AUM engine builds.

Price Per Close
$15K
Warm leads, 83% margin
Closes Needed
34
Per month at target
Monthly Gross
$500K
$6M annualized
Net After CAC
$415K
$85K CAC budget/mo

Scenario Analysis by Close Rate

Close RateAppts/MonthAppts/DayClosesGross RevenueNet After CACAUM Conversion (30%)
40%853.934$510,000$425,000~10 new AUM clients
50% — Target ★683.134$510,000$425,000~10 new AUM clients
60% — Warm Leads572.634$510,000$425,000~10 new AUM clients
The AUM Bridge — What Most Miss

At 30% conversion of 34 monthly tax closes to AUM clients, assuming $1M average AUM per client, you're adding $10M in AUM per month from the tax plan funnel alone. That's $120M/year from your existing sales engine — before you acquire a single advisor book. This is the flywheel mechanism. Lacee and the tax plan machine aren't just a cash engine — they're your primary AUM acquisition system.

90-Day Ramp to Full Run Rate

Month 01
Build the Machine
Target: 10 closes / $150K
  • ICP defined in writing
  • Lacee workflow and scripts live
  • CRM pipeline configured
  • Pre-call confirmation sequence
  • Dana closes all — track every metric
  • Validate $2,500 CAC assumption
Month 02
Optimize the Funnel
Target: 20 closes / $300K
  • A/B test outreach variants
  • Show rate review — adjust if below 75%
  • Ryan shadows 6+ calls
  • Top lead sources identified — double down
  • AUM transition script tested on 5 closed clients
  • Weekly KPI review: Dana + Lacee
Month 03
Full Run Rate
Target: 34 closes / $510K
  • Ryan certified — 8–10 closes/month
  • Dana: 24–26 closes/month
  • AUM transition pipeline live
  • First Family CFO upgrades from tax clients
  • Ticket price review: move to $18K?
  • First advisor book conversation started
Section 04

AUM Acquisition Strategy — The Book Rollup

Acquire retiring advisor books at 2–2.5× revenue. Upgrade clients with the Lincoln Park diagnostic system. Retain at 90%+. This is equity creation at scale.

Target Advisor Profile

CriteriaTargetWhy It Matters
Age55–72 years oldNatural succession urgency, not shopping for top dollar
AUM$20M–$100MLarge enough to matter, small enough to acquire at 2–2.5× revenue without capital strain
StructureSolo or 1–2 person teamMinimal overhead, no competing internal succession candidates
Client typeBusiness owners, retirees, UHNW familiesUpgrade potential is highest — your diagnostic finds $287K+ in inefficiency in these profiles
PainNo succession plan, compliance fatigue, plateaued growthThis is your entry point — you're solving their problem, not just buying a number
Ideal$50M AUM, solo, 65+, no plan$400–$500K recurring revenue at 85bps. Acquisition cost ~$1M. Payback <2.5 years.

Deal Economics Per Acquisition

Book Size
$50M
AUM acquired
Annual Revenue
$425K
At 85 bps blended
Acquisition Cost
~$1M
2.3× revenue, 30–40% upfront
Payback Period
2.3yr
At 90% retention

Acquisition Pitch Framework — What You Lead With

"Most advisors in your position either sell too late, to the wrong buyer, or for less than they should get. I'm not an aggregator — I'm building a coordinated wealth architecture platform. Your clients don't just need a new custodian. They need tax strategy, income engineering, and coordination. That's what we bring. I'll increase the value your clients receive, protect the relationships you've spent 30 years building, and give you a real succession — not a handoff."

Deal Structure

Your Competitive Edge in Acquisition Conversations

You're not competing on price. You're competing on what happens to their clients after. Bring the Lincoln Park sample diagnostic report to every advisor meeting. Show them what their clients will receive — a 12-point proprietary diagnostic, 6 index scores, a written wealth architecture — and ask them when their clients last received anything like it. The answer is never. That's why you win the deal at 2× instead of 3×.

24-Month Acquisition Target

TimelineBooks AcquiredAUM AddedCumulative AUMRecurring Revenue AddedAcquisition Cost
Month 6–121 book$50M$50M$425K~$1M
Month 12–182 books$100M$150M$850K~$2M
Month 18–242 books$100M$250M$850K~$2M
+ Organic (tax plan conversion)$120M+$370M+$1.02MAlready funded by CAC
Year 3 Total AUM$370M–$500M$3.1M–$4.25M ARR
Section 05

The Compounding Flywheel

This is what makes the model defensible at due diligence and exponential over time. Each engine feeds the next.

The Cornell Capital Flywheel
Every component feeds the next. Nothing is siloed.
1
Warm Lead → Tax Plan Close
Lacee sets appt. Dana/Ryan closes $15K.
2
Tax Client → Family CFO
Diagnostic delivers ROI. Upgrade to $24–30K retainer.
3
Family CFO → AUM Transfer
Ryan captures $500K–$3M AUM per client.
4
AUM + Planning → Advisor Referrals
WAN advisors see results, send more clients.
5
Cash Flow → Book Acquisitions
Tax plan cash funds advisor book buyouts at 2–2.5×.
What This Flywheel Does That GPT's Model Doesn't Capture

GPT describes the flywheel conceptually. Here's what it actually means in practice: your tax plan operation is secretly your lowest-CAC AUM acquisition channel. A client who has paid you $15,000 for a tax plan, seen $60–120K in savings, and now trusts you completely — is the cheapest AUM prospect you'll ever find. The $2,500 CAC that closed the tax plan also sourced $1M in AUM. That makes your effective AUM CAC approximately $8.33/bps — which is extraordinary in this industry.

The WAN channel multiplies this: advisors who refer clients for tax plans build trust, see your diagnostic system work, and eventually refer Family CFO clients or transition their own book to you. WAN is both an AUM feeder and an acquisition pipeline for advisor books. That's the double-leverage nobody else is seeing.

Section 06

Revenue Model — Year 1 Through Year 3

Three scenarios. All exclude AUM fees on deals/alternatives. All figures are gross before team compensation.

Conservative Case
Tax Plan (20 closes/mo)$3.6M
Family CFO (25 clients)$600K
AUM ($150M @ 85bps)$1.275M
WAN (10 advisors, slow ramp)$480K
Total Year 3 Gross$5.955M
Base Case ★
Tax Plan (34 closes/mo)$6.12M
Family CFO (50 clients)$1.2M
AUM ($300M @ 85bps)$2.55M
WAN (10 adv., mature)$900K
Total Year 3 Gross$10.77M
Upside Case
Tax Plan (40+ closes/mo)$7.2M
Family CFO (75 clients)$1.8M
AUM ($500M @ 90bps)$4.5M
WAN (20 adv., full ramp)$2.4M
Total Year 3 Gross$15.9M

Year 1 Cash Flow — Getting to Operating Stability

QuarterTax Plan RevenueFamily CFO RevenueAUM RevenueTotal GrossKey Milestone
Q1$450K (10→20 closes ramp)$60K$0$510KMachine built. Lacee at cadence.
Q2$1.35M (30 closes/mo)$150K$85K$1.585MRyan certified. First AUM clients.
Q3$1.53M (34 closes/mo)$240K$255K$2.025MFirst book acquisition completed.
Q4$1.53M$300K$510K$2.34M$100M+ AUM. Planning retainers compounding.
Year 1 Total$4.86M$750K$850K$6.46MCarey draw ($150K) recovered in Q1
Section 07

Exit Analysis — The Liquidity Event

Reverse-engineered from the desired outcome: a clean, institutionally-attractive business that commands a 10–15× multiple from an RIA rollup buyer.

What Rollup Buyers Actually Pay For

Revenue TypeExit MultipleStabilityYour Year 3 TargetExit Value Contribution
AUM management fees (recurring)10–15×Very High$2.55M–$4.5M ARR$25.5M–$67.5M
Planning retainers (Family CFO)6–8×High$1.2M–$1.8M ARR$7.2M–$14.4M
Tax plan fees (recurring clients)3–5×Medium$900K ARR (renewal base)$2.7M–$4.5M
One-time planning fees1–2×LowMinimize at exitNominal
Deal carry / alternatives0–1×Very LowZero by exit$0
Blended Enterprise Value — Base Case$35M–$86M

The Exit Numbers

Base case at Year 3–5. All figures assume clean compliance, 90%+ retention, and documented recurring revenue.
AUM at Exit
$300M–$500M
Acquired + organic conversion
Recurring ARR
$4.5M–$7M
AUM + planning + WAN retainers
Blended Multiple
10–12×
RIA rollup buyer range
Target Enterprise Value at Year 3–5 Exit
$45M – $84M
What Makes You Command the High End of the Range

Proprietary technology / IP: The ValuCompass™, IAA™, and 6 diagnostic indexes are defensible IP that most RIAs don't have. A buyer sees this as a client acquisition and retention system, not just a services firm — and they price it accordingly.

The WAN channel: 10–20 advisor relationships that consistently refer clients is a distribution asset. A rollup buyer knows this takes years to build. They'll pay for it.

Clean compliance structure: No alternatives, no deals, no complexity at the entity level. The simpler the business looks at due diligence, the higher the multiple. Every messy deal you avoid between now and exit is worth more than its direct revenue.

Documented systems: Lacee's playbook, Ryan's closer certification, the intake forms, the client portal — these show a buyer that the business runs without you personally. That's the difference between 10× and 14×.

Section 08

90-Day Execution Plan

Prioritized by impact and urgency. Everything that doesn't move one of these needles in the next 90 days is noise.

Days 1–30
Foundations
Priority: Cash + Compliance
  • Tax plan machine live: Lacee at cadence, Dana closing
  • RIA registration / compliance review initiated — get clean or get compliant
  • Resolve brand question: Lincoln Park vs. Cornell Capital. Pick one operating entity.
  • Carey partnership agreement signed
  • Ryan training program started (Modules 1–2)
  • List of 20 target advisors for book acquisition compiled
  • AUM transition script drafted and tested on 3 tax clients
Days 31–60
Activate
Priority: AUM + Relationships
  • Ryan certified for tax plan closes (Modules 3–4)
  • First 3 tax clients transitioned to AUM management
  • First advisor acquisition conversation initiated
  • WAN — Carey has first 10 advisor conversations
  • Family CFO intake funnel tested with 5 leads
  • KPI dashboard live: weekly review Dana + Lacee + Ryan
  • Carey's draw tracking system established
Days 61–90
Compound
Priority: Scale + Exit Alignment
  • 34 closes/month achieved — full tax plan run rate
  • First advisor book LOI signed or in negotiation
  • $25M–$50M AUM documented under management
  • 3–5 WAN advisor partners active
  • First Family CFO client on retainer from tax plan pipeline
  • Compliance review complete — clean structure confirmed
  • Preliminary rollup conversations scoped (who are the 3 target acquirers?)
The One Thing

If you could only do one thing in the next 90 days that compounds the most, it's this: close the first tax plan client and immediately have the AUM conversation. Not after 6 months. Not after they've "settled in." In the same meeting where they feel the win of the tax savings diagnosis. That conversion, if you get it right, proves the flywheel works. Every system in this document is designed to do that at scale.

The exit is real. The numbers are sound. The assets — your diagnostic system, your brand, your team — are already built. What's left is execution sequenced correctly. That's what this plan is.

Weekly Execution Rhythm

MeetingWhoFrequencyPurpose
Pipeline ReviewDana + LaceeMonday AM, 15 minAppointments set, show rate, close rate, CAC
Closer DebriefDana + RyanWednesday, 30 minCall review, scorecard, AUM conversion status
WAN Check-InDana + CareyThursday, 20 minAdvisor pipeline, Family CFO referrals, relationship flags
Acquisition TrackerDana soloFriday, 20 minAdvisor book pipeline, LOI status, integration planning
Monthly KPI ReviewFull teamFirst Monday/month, 60 minAll revenue lines, AUM, pipeline, exit progress