DIP swing copy trading · Georgia RIA · Robinhood → Alpaca migration path
| Quarter | Customers | Revenue |
|---|---|---|
| Q4 2026 | 5 | $1,500 |
| Q1 2027 | 10 | $3,000 |
| Q2 2027 | 25 | $7,500 |
| Q3 2027 | 50 | $15,000 |
| Q4 2027 | 100 | $30,000 |
| Quarter | Customers | Total AUM | Qtrly Profit (20% ann.) | Fee (20% of profit) | vs. 1%/yr AUM (qtrly) |
|---|---|---|---|---|---|
| Q4 2026 | 3 | $75,000 | $3,750 | $750 | $188 |
| Q1 2027 | 5 | $125,000 | $6,250 | $1,250 | $312 |
| Q2 2027 | 12 | $300,000 | $15,000 | $3,000 | $750 |
| Q3 2027 | 25 | $625,000 | $31,250 | $6,250 | $1,562 |
| Q4 2027 | 50 | $1,250,000 | $62,500 | $12,500 | $3,125 |
| Quarter | Total Customers | Total Revenue | Est. Hosting Cost | Est. Net Profit |
|---|---|---|---|---|
| Q4 2026 | 8 | $2,250 | $62 | +$2,188 |
| Q1 2027 | 15 | $4,250 | $62 | +$4,188 |
| Q2 2027 | 37 | $10,500 | $62 | +$10,438 |
| Q3 2027 | 75 | $21,250 | $62 | +$21,188 |
| Q4 2027 | 150 | $42,500 | $62 | +$42,438 |