Sterling Influencer Management
Sterling
Influencer Management
Private Investment Memorandum

A Private Investment
Opportunity.

Private Investment Memorandum — Confidential. This document is an intentional summary. The full business plan goes significantly deeper — if you'd like further detail on any particular point, just ask.

01
Capital Investment
$100,000
02
Equity Split
80/20
03
To Revenue
60 Days

"Many are the plans in a person's heart, but it is the Lord's purpose that prevails."
— Proverbs 19:21

02The Business

Themissingoperationallayerforfitnesscreators.

Sterling Influencer Management is being launched to build and operate complete online coaching businesses for fitness influencers. We identify creators with engaged audiences who have not yet monetized, form a joint LLC with each one, fund the entire build, and manage all operations. The creator shows up and posts. We handle everything else.

Core Insight
50,000+ fitness influencers on Instagram alone. Less than 5% are monetized — not because their audiences aren't valuable, but because running an online business is a different skill set than building a following. Sterling is the missing piece.

What we build for each creator

01
White-labeled coaching app
02
Four-tier membership program
03
Weekly group coaching calls
04
Custom workout & meal plan library
05
Full content calendar, scripted monthly

Revenue streams

Stream
Description
Type
Membership Subscriptions
Recurring monthly, paid 3 months upfront
Primary
03The Competitive Landscape

Whythismarketiswideopen.

Companies doing what Sterling does exist — but they are few and far between, operating at the high end of the creator market targeting influencers with hundreds of thousands or millions of followers. That space is competitive and those creators have options.

We go where no one is looking.

Our target is the fitness influencer with 20,000 to 40,000 followers. They show up in your feed every day. Their engagement is strong. Their audience responds to their content. And almost every single one of them is still working a 9-to-5 job trying to afford rent, a gym membership, and supplements.

These creators are not monetized. Not because they lack an audience — but because nobody has ever shown them how. They have no idea what a sales funnel is. They have never heard of a white-label app. They do not know that 100 of their followers would happily pay $347 a month for a coaching program built around someone they already follow and trust.

When we approach a creator at this level and explain that we will build everything, fund everything, run everything, and hand them 30% of the net profit for simply continuing to do what they are already doing — it is almost impossible for them to say no. Financially it would be suicidal to turn it down.

This is our moat. Not technology. Not brand. The fact that we are going to the creators everyone else is ignoring — and we are offering them something no one else has ever offered them.

01 · The Target
20,000–40,000 followers
Engaged, proven content, not yet monetized.
02 · The Offer
$0 out of pocket
We build everything. They post and earn 30%.
03 · The Reality
Financially suicidal to say no
No risk. No cost. Only upside.
04Technology Infrastructure

TechnologyInfrastructure

Built on a proven platform. Scaled through a proprietary system. Ready from day one.

Sterling's technology infrastructure is built on PT Ninja — an established platform with a proven track record building sales systems and coaching platforms for fitness creators. This is not a from-scratch build. It is a strategic partnership.

PT Ninja has agreed to build Sterling a proprietary backend that links every creator account into a single unified management platform. This means one dashboard to manage all creators, all members, all revenue streams, and all analytics — across the entire portfolio simultaneously. This level of operational visibility at scale is rare and represents a significant structural advantage.

What makes this relationship unique is that PT Ninja does not normally offer ongoing technical support at scale. They are offering it to Sterling because they see the vision and want to be part of building it. That relationship comes with dedicated support as we grow — meaning technology is never a bottleneck.

They are also providing us with proven sales funnels and advertising materials built from data across the creators they have already worked with. We are not guessing what converts. We are starting with a library of what has already been proven to work — giving Sterling a significant head start over any competitor starting from zero.

Sterling's coaching programs are delivered as web apps — not native apps downloaded from the App Store or Google Play. This is a deliberate strategic decision. Native apps require Apple and Google approval for every update, every new feature, and every change to the product — a process that routinely takes days or weeks and is entirely outside our control. Web apps have no such bottleneck. When we identify something that converts better, improves retention, or enhances the member experience, we can push that change live in seconds. This means Sterling can iterate, optimize, and stay on the cutting edge of what works without ever waiting on a third party to approve it. In a business where speed of execution is a competitive advantage, this matters.

01
Rapid Creator Onboarding

Each new creator receives a white-labeled site built on the same infrastructure — only colors and bio content change. No custom builds. No kinks to work out. A new creator can be live in days not weeks.

02
One Platform. Every Creator.

All creator accounts link into a single proprietary management backend. Revenue, members, analytics, and communications across every creator are visible and manageable from one place.

03
Data-Backed From Day One

PT Ninja is providing sales funnels and advertising materials proven across their existing creator network. Sterling enters the market with conversion data that competitors would need years to accumulate.

Most businesses at this stage are spending their capital figuring out what works. Sterling is starting with what already works — and building a proprietary system on top of it that no competitor can replicate without the same relationships, the same data, and the same infrastructure investment. This is not a technology risk. It is a technology advantage.
The creator-facing product is live at sterlinginfluencermanagement.com
05Partnership Structure

Silentequity.Cleancaptable.Builttolast.

Founder & CEO
Asher Sterling
80%
Operational control · System owner
Silent Capital Partner
Investor Position
20%
$100,000 capital · Fully passive

Deal terms

Asher Equity
80%
Founder & CEO · Operational control
Investor Equity
20%
$100,000 capital — silent / passive position
Asher Salary
$6,000/mo
Drawn from investment capital months 1–3, transitioning to operating revenue in month 4, ceasing when 80% distributions exceed $6,000/month
Investor Salary
None
Income through equity distributions only
Vesting
None
Silent partner equity is fully vested at investment
Entity Scope
Fitness Only
Other ventures ring-fenced & excluded
Silent Partner
This is a fully passive investment. The investor provides capital and receives 20% of all equity distributions. There are no operational responsibilities, no time commitments, no approvals required, and no decisions to make. Sterling handles all operations, all hiring, all creator relationships, and all day-to-day execution. The investor's only job is to receive distributions.
Important
This is an equity investment, not a loan. The offer is $100,000 for a 20% silent equity stake. Returns come entirely through monthly equity distributions and the long-term appreciation of the ownership stake. No operational role or time commitment is required.

Legal infrastructure

Each creator partnership is established as a separate Tennessee LLC — one entity per creator — formed prior to any revenue collection. Sterling Influencer Management LLC holds its ownership stake in each creator entity through a formal operating agreement that defines profit splits, asset ownership, exit terms, and intellectual property rights.

This structure means each creator business is a legally distinct, independently valued asset. Sterling's portfolio of creator LLCs is not a single entity with shared risk — it is a collection of separate businesses, each with its own revenue, its own member base, and its own growing valuation.

All entity formation, operating agreements, and legal documentation are prepared by a licensed attorney prior to execution. No capital is deployed into a creator relationship until the legal structure is in place.

Creator Exit Policy

A commitment filter — not a penalty.

Sterling invests significant capital into each creator relationship from day one — technology setup, content production, platform configuration, and dedicated staff time. To protect that investment while giving creators adequate time to evaluate the partnership, the following exit policy applies.

Creators may exit the partnership within the first 30 days for any reason. However if a creator exits within that window they are responsible for reimbursing Sterling for all direct costs incurred on their behalf up to that point.

Reimbursable costs may include:

  • — Technology setup: up to $2,000
  • — Content production: up to $1,500
  • — Platform configuration: up to $500
  • — Staff time allocated: up to $1,000
  • — Maximum 30-day exit reimbursement: approximately $5,000

After 30 days the partnership operates under the full terms of the LLC operating agreement and standard exit provisions apply.

This policy exists for one reason: we only want to work with creators who are certain this is what they want. The 30-day window gives every creator enough time to evaluate — and enough skin in the game to make that evaluation seriously.

Use of funds

$100,000 deployed across seven operational categories.

Technology & Platform Setup
$10,000

Per-creator websites, unified CRM backend, course and content library platform, and white-label coaching app setup on PT Ninja infrastructure. The digital foundation every creator's business runs on.

10%
Content Production
$12,000

Professional filming days with the first wave of creators to build branded workout video libraries and launch content assets. High quality owned content from day one — not stock footage.

12%
Staffing — First 90 Days
$24,000

Covers the first 90 days of contractor costs for a certified personal trainer, nutritionist, DM manager, and high ticket closer while the business ramps to self-sufficiency. After 90 days all staffing is funded from monthly revenue.

24%
Paid Advertising
$15,000

Media buying budget across Meta and TikTok to drive members into creator programs at launch and through the ramp period. Stronger paid acquisition from day one accelerates the timeline to self-sufficiency.

15%
Operating Runway
$15,000

Six months of buffer capital held in reserve for unexpected costs, software subscriptions, legal fees, and any gaps during the revenue ramp period. Ensures the business never stalls.

15%
Asher Salary — Months 1–3
$18,000

Asher draws $6,000/month from investment capital during months 1 through 3 only. From month 4 salary transitions to operating revenue and ceases once 80% equity distributions exceed $6,000/month.

18%
Legal & Entity Formation
$6,000

Attorney fees for Sterling LLC formation, creator LLC operating agreements, and all legal documentation required before any capital is deployed into a creator relationship.

6%
06The Operating Team

TheOperatingTeam

Every role funded by the business as it scales. The investor funds the launch — revenue funds everything after.

Sterling does not require the investor to hire, manage, or oversee any of the following. Every role below is sourced, hired, and managed entirely by Asher. Most roles start part time — keeping early costs lean while ensuring every function is covered from day one. Staff hours and compensation grow in line with creator volume and member count. In month 1 Asher personally covers account management, customer support, and funnel optimization — the creator count at launch is small enough that this is entirely manageable. Dedicated hires for those functions come online in month 2 as volume justifies the cost.

Role

DM Manager

Manages all incoming messages across every creator's Instagram, nurtures leads, and converts followers into warm prospects ready for a sales call.

When hired
Month 1 — before launch
Part time to start — scales to full time as creator count grows
Role

High Ticket Closer

Handles inbound sales calls with prospective members, closes 3-month upfront coaching commitments at $199–$1,497, and maximizes conversion from warm leads generated through creator content.

When hired
Month 1 — before launch
Commission-based structure — low fixed cost, performance drives compensation
Role

Certified Personal Trainer

Builds all workout programs, hosts weekly technique coaching calls, and creates custom programs for upper tier members. One PT serves 8–10 creators simultaneously.

When hired
Month 1 — before launch
Part time — serves multiple creators from day one
Role

Certified Nutritionist

Builds all meal plans, hosts weekly nutrition coaching calls, and handles custom nutrition for Coached and Elite members. One nutritionist serves 10–12 creators simultaneously.

When hired
Month 1 — before launch
Part time — serves multiple creators from day one
Role

Content Scriptwriter

Scripts every reel, caption, story, and call to action across all creator accounts to maximize conversion on every post. Content library must be built before the first creator launches.

When hired
Month 1 — before launch
Part time — content volume grows with creator count
Role

Media Buyer

Manages paid advertising campaigns across Meta and TikTok. Ad spend begins in month 2 once organic content is established and the funnel is proven to convert.

When hired
Month 2
Part time — ad spend and responsibility scale with creator count and budget
Role

Customer Support

Handles member questions, billing issues, and retention calls across all creator programs. Asher covers this function personally in month 1 — at 75 total members across 3 creators this is a manageable load. A dedicated hire comes on in month 2 as member volume grows.

When hired
Month 2
Part time to start — grows to full time as total member count increases
Role

Sales Funnel Specialist

Builds and optimizes the full conversion funnel, email sequences, and upsell flows. PT Ninja provides proven funnel templates at launch — this role transitions to optimization and testing as real member data accumulates.

When hired
Month 2
Part time — optimization role that grows in importance as data builds
Role

Account Manager

Manages day to day relationships with creators, keeps content schedules on track, and ensures all deliverables are delivered on time. Asher personally manages creator relationships in month 1 when creator count is 3. A dedicated hire comes on as creator volume approaches 5–6.

When hired
Month 2–3
Part time — one account manager per 5–8 creators as portfolio scales
Role

Operations Manager

Runs day to day operations across the entire business so Asher can focus entirely on growth and new creator acquisition. The hire that changes the trajectory of the business.

When hired
Month 5–6 — at scale
Full time senior hire — made when revenue fully supports it

Staffing costs do not scale linearly with revenue. One PT serves 8–10 creators. One nutritionist serves 10–12. The full explanation of why this improves margins over time is covered in the Operating Leverage section of the Financial Projections.

With the team in place and the infrastructure ready — here is what the business produces.

07Financial Projections

Six-monthramp.Realcashonlaunchday.

Base model: 20,000 average follower count per creator · 0.5% conversion rate · 100 members maximum per creator at full conversion · $199/month Community tier · 3 months upfront · Operating costs scale with revenue. These projections are built on our second lowest tier — not our primary conversion target.

The Pricing Psychology

Based on Alex Hormozi’s $100M Offers framework.

Most businesses price their tiers to maximize options. We price ours to maximize conversions to the right tier.

Tier 1 at $99 is intentionally bare. No community. No calls. No coach interaction. It exists to make Tier 2 feel like an obvious upgrade for just $100 more.

Tier 4 at $1,497 is intentionally elite and exclusive. It is designed for serious athletes and competitors. Most people read it and immediately self-select out — that’s not for me. But it makes Tier 3 feel like an extraordinary bargain by comparison.

Tiers 2 and 3 are where we drive the vast majority of members. Tier 2 at $199 captures people who want community and connection. Tier 3 at $347 — our primary target — captures people who want real coaching results without paying $500–$1,500/month for private 1-on-1 sessions. When someone sees Tier 4 at $1,497 and then looks at Tier 3 at $347, the decision feels inevitable. We designed it that way.

This is the Hormozi Grand Slam Offer principle in action — engineer the value ladder so the right choice feels obvious.

Membership tier structure

Four tiers, one conversion target. The Community tier at $199/month is the conservative base every projection on this page is built on — the Coached tier at $347/month is our primary conversion target and documented upside.

Tier 01
Foundation
$99/mo
For self-motivated individuals who just need the plan.
  • 6-week workout plan
  • Basic meal plan with macro targets
  • In-app macro tracking counter
  • Single progress review at end of Week 6
  • App access only
No community. No calls. No coach interaction. Just the plan.
Tier 02
Community
$199/mo
Everything in Foundation plus the community, the content, and the check-in.
  • Everything in Foundation
  • Full video workout library filmed by the influencer
  • Access to private member community — progress photos, challenges, and prizes
  • Week 3 check-in with staff to adjust fitness and nutrition plan
  • Influencer appears regularly in community as host and motivator
MOST POPULAR · PRIMARY TARGET
Tier 03
Coached
$347/mo
Three coached calls per week. A growing knowledge library. Real results.
  • Everything in Community
  • Monthly progress check-ins with certified staff
  • 3 weekly group Zoom calls — Mon nutrition, Wed technique, Fri live Q&A
  • All calls recorded and uploaded to organized Vimeo library sorted by subject
  • Permanent access to growing knowledge base — search any topic, watch any previous call
The Coached tier is where we expect the vast majority of members to land. Financial projections throughout this document are intentionally built on the Community tier at $199/month as the most conservative defensible assumption — meaning every revenue figure in this document understates what we actually expect to generate.
Tier 04
Elite
$1,497/mo
For serious athletes and competitors. Not for everyone.
  • Everything in Coached
  • Weekly 1-on-1 check-in with certified staff
  • Weekly adjustments to both diet and training plan
  • Competition prep track for members training for shows or events
  • Priority 24-hour response from coaching staff
  • Direct messaging access to coaching team
This tier is designed for athletes training to compete or individuals seeking professional-level weekly accountability. If you’re unsure whether you need it, you probably don’t.

All financial projections in this document are built exclusively on the Community tier at $199/month — our second lowest tier. Revenue from Foundation, Coached, and Elite tiers is entirely additive upside not reflected in any figure on this page.

Six-month growth model

Months 1–3 profits are retained in the business as working capital. Distributions begin in Month 4 once the business has demonstrated operational stability.

These projections are built on the Community tier at $199/month — our second lowest membership offering. Our primary conversion target is the Coached tier at $347/month. The difference between every member paying $199 versus every member paying $347 represents $148 per member per month in additional revenue — across 2,500 total members at month 6 that is $370,000 in additional monthly revenue not shown anywhere in this model. These figures are the floor. The Coached tier is the real expectation.

Launch · Month 1
3 Influencers · 25 Members Each · 75 Total
Revenue
$14,925
Ops
$9,000
Net
$5,925
Sterling
$4,148
Investor
$0 — Reinvestment

Real revenue from day one — before the business is fully built.

Foundation · Month 3
10 Influencers · 75 Members Each · 750 Total
Breakeven Milestone
Revenue
$149,250
Ops
$29,000
Net
$120,250
Sterling
$84,175
Investor
$0 — Reinvestment

Business reserve of $168,875 built and retained as working capital entering Month 4.

Business Reserve Entering Month 4
Month 1 Profit Retained
$5,925
Month 2 Profit Retained
$42,700
Month 3 Profit Retained
$120,250
Total Cash Reserve Entering Month 4
$168,875

This reserve stays in the business as working capital. It funds accelerated creator acquisition, team expansion, paid advertising scale-up, and provides a substantial buffer against unexpected costs. Entering month 4 with $168,875 in reserves — built entirely on our second lowest membership tier — fundamentally changes the risk profile of this investment.

Investment Recouped · Month 6
25 Influencers · 100 Members Each · 2,500 Total
Investment Recouped · Scale Milestone
Revenue
$497,500
Ops
$73,500
Net
$424,000
Sterling
$296,800
Investor
$59,360/mo
Cumulative investor distributions months 4–6: $141,960

$100,000 investment fully recouped. Business generating $59,360/month to the investor on the conservative model.

What Different Account Sizes Produce

The same 0.5% conversion rate applied to larger accounts — all on the second lowest membership tier.

Our Conservative Base
What this document is built on
Followers
20,000
Members per creator
100
Total members · 25 creators
2,500
Monthly Revenue
$497,500
Investor 20%
$59,360/mo
Mid Range Account
Followers
30,000
Members per creator
150
Total members · 25 creators
3,750
Monthly Revenue
$746,250
Investor 20%
$94,185/mo
Larger Account
Followers
40,000
Members per creator
200
Total members · 25 creators
5,000
Monthly Revenue
$995,000
Investor 20%
$129,010/mo
Established Account
Followers
50,000
Members per creator
250
Total members · 25 creators
6,250
Monthly Revenue
$1,243,750
Investor 20%
$163,835/mo
Major Account
Same 0.5% conversion rate
Followers
100,000
Members per creator
500
Total members · 25 creators
12,500
Monthly Revenue
$2,487,500
Investor 20%
$337,960/mo

All figures use $199/month Community tier at 0.5% conversion rate. Operating costs held at month 6 conservative levels. A 100,000 follower account at 0.5% conversion is still only 1 in every 200 followers becoming a paying member.

Our conservative model is built on 20,000 follower accounts. We are actively targeting creators in the 20,000 to 40,000 follower range. Every creator we sign above the 20,000 follower baseline improves these figures without changing a single operational assumption.

How we keep members

Acquisition gets members in. Retention is what makes the math work long term.

Our primary retention mechanism is a Week 10 re-enrollment call. Every member who joined on a 3-month upfront commitment receives a personal check-in call from our coaching staff at Week 10 — two weeks before their commitment expires. On that call we review their progress using their actual data, celebrate their wins, and present a personalized renewal plan.

Members who feel seen and measured are members who renew. This is not a sales call — it is a results conversation that makes renewal feel like the obvious next step.

Beyond the re-enrollment call, the community structure, the weekly coaching calls, and the Vimeo knowledge library all create switching costs. A member who has been in the program for 90 days has built habits around the content, relationships in the community, and access to a growing library of recorded coaching calls. Leaving means losing all of that. Staying costs $199 a month — and everything they have built in the community stays with them as long as they do.

Operating Cost Breakdown — Full Transparency
Month 1
$9,000
PT
$2,000
Nutrition
$2,000
DM
$1,500
Closer
$0
Acct Mgr
$0
Writer
$1,000
Platform
$1,500
Ads
$0
Misc
$1,000
Month 2
$17,000
PT
$3,000
Nutrition
$2,500
DM
$3,000
Closer
$1,500
Acct Mgr
$0
Writer
$1,500
Platform
$2,000
Ads
$2,000
Misc
$1,500
Month 3
$29,000
PT
$4,500
Nutrition
$3,000
DM
$4,000
Closer
$3,000
Acct Mgr
$2,000
Writer
$2,500
Platform
$3,000
Ads
$5,000
Misc
$2,000
Month 4
$42,500
PT
$4,500
Nutrition
$4,500
DM
$6,000
Closer
$4,500
Acct Mgr
$4,000
Writer
$3,500
Platform
$4,500
Ads
$8,000
Misc
$3,000
Month 5
$64,000
PT
$8,000
Nutrition
$8,500
DM
$8,000
Closer
$8,000
Acct Mgr
$6,000
Writer
$3,500
Platform
$6,000
Ads
$12,000
Misc
$4,000
Month 6
$73,500
PT
$8,000
Nutrition
$8,500
DM
$10,000
Closer
$8,000
Acct Mgr
$8,000
Writer
$3,500
Platform
$7,500
Ads
$15,000
Misc
$5,000
Operating Leverage

Why Costs Don't Scale With Revenue

One of the most attractive financial characteristics of this business.

Sterling's cost structure benefits from shared staffing across multiple creator accounts. A single certified personal trainer can manage programs for 8–10 creators simultaneously. One nutritionist serves 10–12 creators. A DM manager handles 5–8 accounts. A high ticket closer works across the entire portfolio.

This means revenue scales linearly — every new creator adds a full revenue stream — but costs scale at a fraction of that rate. We do not need to hire a new team member for every creator we sign. We need a new team member every several creators.

The practical result: as Sterling grows from 3 creators to 25 creators our revenue grows by 33x but our staffing costs grow by significantly less. This is why net margins improve from 40% in month 1 to 85% in month 6 — and why they continue improving beyond month 6 as the portfolio scales further.

1 PT
Serves 8–10 creators
1 Nutritionist
Serves 10–12 creators
1 Closer
Serves 8–10 creators
1 Ops Manager
Serves entire business

Every hire at Sterling serves multiple creator accounts simultaneously. This is the structural reason margins improve as the business scales — and why this model becomes significantly more profitable per creator added beyond the initial portfolio.

Month 1 Net Margin
40%
Month 3 Net Margin
81%
Month 6 Net Margin
85%

Net margins improve as fixed infrastructure costs are spread across a growing revenue base — a standard characteristic of service businesses at scale.

Why These Numbers Are Conservative — And Why That Matters

Every single assumption in this model was chosen to be the most defensible version of the truth. Not the most exciting. The most defensible.

A financial advisor's job is to find the holes. We built this model so there are none. Every variable was set at the floor — not the ceiling. What follows is a complete accounting of every conservative assumption in this document and why the real numbers could be significantly higher.

01 · Follower Count
What we assumed
20,000 followers per creator
What reality looks like

Many fitness influencers in our target range have 30,000–40,000 followers. We modeled the floor. Every follower above 20,000 at the same conversion rate is pure additional revenue with zero additional cost.

02 · Conversion Rate
What we assumed
0.5% — 1 in every 200 followers becomes a paying member
What reality looks like

Industry conversion rates for engaged fitness audiences with a relevant offer typically run 2–4%. We are projecting one eighth of the low end of that range. Our outreach system, our offer design, and our content strategy are all specifically engineered to drive conversion — meaning our real rates should be meaningfully higher than 0.5%.

03 · Membership Tier
What we assumed
Every single member pays $199/month — the Community tier — our second lowest tier
What reality looks like

Our primary conversion target is the Coached tier at $347/month — 74% more revenue per member than these projections assume. Every member who lands on Coached instead of Community represents a 74% revenue increase on that member with zero additional operational cost. Members on Elite at $1,497 represent 652% more revenue per member than our model assumes. We projected as if our highest converting tier and our premium tier do not exist. The Coached tier is where we drive the vast majority of members — yet none of that revenue is reflected in a single figure on this page.

04 · Creator Count Growth
What we assumed
3 creators in month 1 scaling to 25 by month 6
What reality looks like

With a dedicated closer running the proven outreach system, signing 3 creators in the first month is extremely modest. Medical sales professionals routinely close multiple high-value deals per month. The creator acquisition funnel we have built is designed to run at volume. 3 in month 1 is the floor.

05 · Member Growth Per Creator
What we assumed
Creators ramp from 25 members to 100 members over 4 months
What reality looks like

100 members out of 20,000 followers is 0.5% conversion. As content improves, as the community grows, as social proof builds within each creator's audience, and as we identify which content converts best and double down on it — conversion rates compound. A creator with 6 months of data, a proven community, and a refined funnel should significantly exceed 100 members.

06 · Revenue Streams
What we assumed
Membership revenue only — $199/month Community tier across all members
What reality looks like

Our projections assume every single member pays the second lowest tier price. Members who upgrade to Coached at $347 or Elite at $1,497 represent significant revenue increases per member with zero additional operational cost. The Coached tier alone represents 74% more revenue per member than our model assumes. We projected as if tier upgrades do not exist.

07 · Staffing Costs
What we assumed
Costs scale conservatively with creator volume
What reality looks like

Our staffing model is built on shared resources — one PT serves 8–10 creators, one nutritionist serves 10–12. As we refine our systems and build proprietary processes, the output per staff member improves while the cost stays flat. Better systems mean better margins over time, not higher costs.

08 · Member Retention
What we assumed
No retention premium — members are counted once
What reality looks like

Our Week 10 re-enrollment call, the community switching costs, and the growing Vimeo knowledge library all create retention dynamics that compound over time. A member who renews for a second 3-month term, a third, a fourth — their lifetime value multiplies the revenue per acquired member significantly beyond what any single-period model can show.

09 · Creator Retention
What we assumed
Creator count grows linearly — no modeled creator attrition
What reality looks like

Our LLC structure, asset ownership model, and built infrastructure create significant switching costs for creators. A creator who has a functioning business generating over $5,000/month in passive income — built entirely on our second lowest membership tier — has no rational reason to leave. Creator retention compounds the portfolio value month over month.

10 · Market Size
What we assumed
20,000–40,000 follower fitness influencers on Instagram
What reality looks like

Our model works on TikTok, YouTube, and any platform where engaged fitness audiences exist. Instagram is the starting point — not the boundary. The addressable market expands with every platform we enter.

These are not excuses for why the numbers might be wrong. They are documented reasons why the numbers are almost certainly too low. We chose conservative assumptions on every single variable simultaneously — meaning the actual performance of this business is likely to exceed these projections on multiple dimensions at once. The compounding effect of higher conversion rates, higher average membership tiers, more creators, and better retention means the real upside of this model is substantially larger than anything shown in this document.

We built the floor. You are investing in the ceiling.

Investment payback analysis

Reinvestment
Months 1–3
$0
Distributions
All profit retained as working capital to stabilize and scale the business.
First Distribution
Month 4
$35,840
Investor income
Distributions begin. Investor receives first income payment.
Investment Recouped
Month 6
$141,960
Cumulative Investor
$100,000 investment fully recouped by end of month 6 on the most conservative assumptions possible. Every dollar after this is pure return.
Year One Return
Months 4–12
$492,310
Total Distributions
Total investor distributions across the first 12 months. Zero retention modeled. Second lowest membership tier. Most conservative assumptions possible.
Scenario Analysis

Three Scenarios. One Investment.

The conservative model is what we project. The expected model is what we believe. The best case model is what becomes possible with the right execution.

The Conservative scenario models zero retention and our documented ramp at $199/month. The Expected scenario models the Coached tier at $347 with a measured creator ramp and modest 35% retention. The Best Case models stronger execution with 50% retention. All three use identical profit split structures and conservative operating costs.

Conservative — The Projection
What this document is built on
Assumptions
  • $199/month Community tier
  • 20,000 average followers per creator
  • 0.5% conversion rate
  • 100 members maximum per creator
Month 6 Results
Revenue$497,500/mo
Net Profit$424,000/mo
Investor 20%$59,360/mo
Year-One Return$492,310

Months 1–3: $0 reinvested · Months 4–12: $492,310 distributed

Expected — What We Believe
Primary target
Assumptions
  • $347/month Coached tier — primary conversion target
  • 12 creators by month 6 — steady measured pace
  • 100 members per creator at full conversion
  • 35% member retention at 3-month renewal cycle
  • Realistic for a focused operation
Month 6 Results
Revenue$488,576/mo
Net Profit$415,076/mo
Investor 20%$58,112/mo
Year-One Return$543,310

Months 1–3: $0 reinvested · Months 4–12: $543,310 distributed

Best Case — What Becomes Possible
Assumptions
  • $347/month Coached tier
  • 15 creators by month 6 — strong pipeline execution
  • 150 members per creator at full conversion
  • 50% member retention at 3-month renewal cycle
  • Proven funnels firing, content optimized, operations fully scaled
Month 6 Results
Revenue$908,446/mo
Net Profit$834,946/mo
Investor 20%$116,892/mo
Year-One Return$1,152,260

Months 1–3: $0 reinvested · Months 4–12: $1,152,260 distributed · 50% retention compounding through month 12

The conservative scenario is what this document is built on — the most defensible assumptions we could make. The expected scenario models what we believe is genuinely achievable — the Coached tier converting at modest rates with reasonable retention. The best case models what happens when execution quality is high, retention compounds, and the funnel is optimized.

Three different levels of execution. One investment. One infrastructure.

Your investment buys into all three possibilities simultaneously.

08Profit Distribution

Areinvestmentladderbuilttocompound.

All partner income flows through equity distributions on a stage-gated reinvestment schedule.

Stage 01
Under $10,000 net
100 / 0
100% retained · No distributions
Stage 02
$10,000 – $50,000 net
30 / 70
30% reinvested · 70% distributes 80/20
Stage 03
$50,000 – $100,000 net
25 / 75
25% reinvested · 75% distributes 80/20
Stage 04
$100,000 – $200,000 net
20 / 80
20% reinvested · 80% distributes 80/20
Stage 05
$200,000+ net
15 / 85
15% reinvested · 85% distributes 80/20
Reserve Target
Once the business reaches $50,000/month net profit, the target is to maintain 3 months of operating expenses in the business account at all times.
09Partner Protections

Builtsobothsidesstayprotected.

01
Financial Transparency
Full P&L and expense breakdown delivered to the investor monthly so they have complete visibility into how the business is performing.
02
Right of First Refusal
First option on any future equity offerings.
03
Capital Protection
All $100,000 deployed exclusively within the ring-fenced fitness influencer management entity. No cross-entity use of funds.
04
Exit Rights
Sell equity stake after 24 months at fair market value.
05
Legal Agreement
Binding LLC operating agreement from day one.
Ring-Fenced Entity
This entity is dedicated exclusively to fitness influencer management. Any other ventures pursued by Asher are entirely excluded from this partnership. The investor's capital is protected within this entity only.
1060-Day Launch

Fromsignedagreementtoliverevenueinsixtydays.

01
Phase 1 · Days 1–15
Build & Sign
  • Form entity, open accounts
  • Build tech stack on PT Ninja infrastructure
  • Begin creator outreach (10–15 targets)
  • Sign first 2–3 creators
02
Phase 2 · Days 16–35
Produce & Launch
  • Film workout content with each creator
  • Build coaching programs & meal plan library
  • Onboard full contractor team — all key roles hired before or at launch
  • Soft-launch memberships
03
Phase 3 · Days 36–60
Revenue & Scale
  • Full public launch — memberships open
  • Collect first 3-month upfront payments
  • Optimize funnels
  • Begin signing next wave of creators
First creator revenue by Day 45. Business self-sufficient by Day 60.
11The Long-Term Vision

TheLong-TermVision.

Where Sterling is going

The 60-day plan gets us to self-sufficiency. The financials show what we build in year one. But the vision for Sterling extends well beyond the immediate launch. This section exists not because these plans are relevant to the current investment conversation — but because they demonstrate the depth of thinking and permanence of intent behind what we are building together.

01 · The Portfolio
Creator Portfolio at Scale

Sterling is being built as a holding company model. Each creator partnership is a separate LLC — a distinct asset with its own revenue, its own member base, and its own growing valuation. The long-term goal is a portfolio of high-performing creator businesses that collectively represent a significant and acquirable asset.

02 · The Headquarters
A Physical Home Base

As Sterling scales, the vision includes acquiring or leasing a dedicated facility — a premium gym and studio space where Sterling's creators can fly in to film professional content, run in-person events, and connect with the team. This facility would also house Sterling's internal team under one roof, creating the kind of operational cohesion that remote teams can never fully replicate.

03 · The Exit
Built To Be Acquired

Sterling is being built with a long-term acquisition exit in mind. Gym management software platforms, fitness technology companies, payment processors, and private equity firms are the most likely acquirers. The target milestone for a meaningful exit conversation is $100M in annual recurring revenue at a 10x revenue multiple. At that valuation a 20% equity stake represents a $200,000,000 position — on a $100,000 initial investment.

Context

The gym facility and headquarters vision is a long-term goal that does not affect the current investment structure or near-term use of funds. It is included here because it reflects the level of intentionality and permanence behind Sterling Influencer Management — this is not a short-term project. It is a company being built to last and built to grow into something much larger than its launch.

12Risk Disclosure

Materialrisks.Statedplainly.

Risk 01
Early-Stage Business
No operating history under the new entity. Projections are models, not commitments.
Risk 02
Revenue Concentration
Early revenue depends on a small number of signed creators.
Risk 03
Market Risk
Influencer monetization preferences and platform algorithms may shift.
Risk 04
Execution Risk
Returns depend on operational quality and timely creator acquisition.
Risk 05
Illiquidity
Equity is private. Exit rights begin after 24 months at fair market value.
Risk 06
No Guaranteed Returns
Returns derive from distributions; no fixed yield, dividend, or principal guarantee.
Risk 07
Operator Dependency
Sterling's success is materially tied to Asher's continued operational involvement.
Risk 08
Capital Deployment & Burn
$18,000 of the $100,000 funds Asher's salary across months 1–3. Salary transitions to operating revenue in month 4 and ceases once 80% distributions exceed $6,000/month.
Diligence
Each prospective investor is encouraged to review this proposal with a qualified financial advisor and independent legal counsel before making any investment decision.
13Operator Background

Thecapitalfundsexecutionofasystemthatalreadyworks.

Founder & CEO
Asher Sterling

Current active CEO of a talent management company operating in a more demanding industry with lower revenue per client — has built a successful operational business from the ground up. At its peak the business managed multiple clients simultaneously across a demanding operational environment — proving the systems, processes, and operational management capabilities that transfer directly into Sterling.

Exiting because the business model no longer aligns with personal values or the direction he intends to lead a company. A deliberate, values-driven decision — not a failure of execution.

All systems and infrastructure transfer directly into Sterling.

Already exists. Deploys on day one.

01Outreach & DM acquisition system, tested across hundreds of creator conversations
02Sales call framework & objection-handling methodology
03Contract & partnership agreement templates
04Content production workflows
05CRM & pipeline management
06White-label app platform — PT Ninja selected and evaluated
In Good Faith

A note on these terms

Everything in this document represents Asher's current thinking — proposed in good faith to give prospective investors and their advisors a transparent picture of how this partnership could work.

None of these terms are final.

Before any investment is made, all terms will be formally negotiated and documented in a legally binding LLC Operating Agreement. The investor will have full opportunity to review and negotiate any term.

The goal is a partnership where both people feel the terms are genuinely fair.

14The Close

TheDecision.

You know how to evaluate an opportunity. Here are the only numbers that matter.

01
$100,000
Your investment
02
20%
Your equity
03
Month 6
Investment fully recouped
04
$59,360/mo
At month 6 conservative
05
$492,310
Year-One Return — Months 4–12
06
$0
Your time commitment

"Capital without execution is just money sitting still. Execution without capital is just potential waiting. This is both."

Sterling Influencer Management · Confidential