Goat Farming Business Plan
Below is our goat farming business plan template and sample plan created using what we consider the best free ai business plan generator.
I. Executive Summary
Company Overview
At GreenPasture Goats, we are dedicated to sustainable goat farming, offering a range of products including milk, cheese, and meat, all produced with the highest standards of animal welfare and environmental care. Based in the heart of Wyoming, our farm not only serves as a production site but also as an educational resource for the community, promoting the benefits of sustainable agriculture. Our commitment to quality and sustainability positions us as a leader in the local agricultural sector, providing consumers with healthy, ethically-produced goat products.
Success Factors
Our success stems from a combination of factors, including our strategic location in Wyoming, which offers the ideal conditions for goat farming, and our commitment to sustainable and ethical farming practices. We have built a strong reputation for quality and reliability, attracting a loyal customer base. Our accomplishments to date include establishing a fully operational farm with a growing herd of goats, developing a range of goat products that meet the highest standards of quality, and initiating educational programs that reinforce our commitment to sustainable farming practices.
Industry Analysis
The goat farming industry is experiencing growth, driven by increasing consumer demand for sustainable and ethically-produced food products. As awareness of animal welfare and environmental issues grows, more consumers are turning to goat products as healthier and more sustainable alternatives to traditional livestock products. The industry is characterized by a mix of small-scale, artisanal producers and larger, commercial operations, both contributing to the diversity and richness of the market. However, challenges such as fluctuating feed costs and regulatory changes remain. For GreenPasture Goats, these trends present an opportunity to differentiate ourselves through our sustainability initiatives and high-quality, ethically-produced goat products.
Customer Analysis
Our target customers are health-conscious consumers, ethical shoppers, and those interested in sustainable living, spanning a range of demographics. These consumers value the quality, nutritional benefits, and ethical production methods of our goat products and are willing to pay a premium for food that aligns with their values. By understanding and catering to the needs of these segments, we can build a loyal customer base that supports our mission of sustainable and ethical farming.
Competitive Analysis
Ellies Little Farm, Terry Bison Ranch, The Mother Ranch
Our competitive advantages lie in our focus on sustainability, high-quality products, and community engagement, setting us apart from competitors such as Ellies Little Farm, which focuses on small-scale production; Terry Bison Ranch, known for its large-scale operations and diverse offerings; and The Mother Ranch, which specializes in sustainable and organic farming practices. While these competitors have their strengths, GreenPasture Goats excels in combining high-quality goat farming with a commitment to environmental stewardship and community education.
Marketing Plan
Our product lineup includes a variety of goat milk, cheese, and meat, all produced under the highest standards of quality and sustainability. Our pricing strategy is designed to reflect the premium nature of our products while remaining competitive within the market. To promote our offerings, we plan to leverage social media, local farmers’ markets, and community events, emphasizing our farm’s commitment to sustainability and quality. These efforts will be aimed at building brand awareness and fostering a community of loyal customers who share our values.
Operations Plan
Key operational processes at GreenPasture Goats include sustainable goat rearing, product development, and community engagement initiatives. Our milestones include expanding our goat herd sustainably, increasing our product range, and growing our market presence both locally and in surrounding areas. These efforts are geared towards establishing GreenPasture Goats as a model of sustainable and ethical agriculture within the industry.
Management Team
Our management team comprises individuals with extensive experience in agriculture, business management, and sustainable farming practices. This diverse skill set ensures that GreenPasture Goats is equipped to meet its operational goals, overcome challenges, and capitalize on opportunities within the goat farming industry.
Financial Plan
To achieve our growth goals, GreenPasture Goats requires substantial funding. These funds will be allocated towards expanding our herd, enhancing our production facilities, and implementing our marketing strategy. Our financial plan is designed to ensure that we have the resources needed to grow sustainably and maintain our commitment to producing high-quality, ethical goat products.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,681,851 | $1,821,159 | $1,972,006 | $2,135,348 | $2,312,219 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $948,238 | $1,050,172 | $1,161,741 | $1,283,804 | $1,417,293 |
Gross Profit (%) | 56.4% | 57.7% | 58.9% | 60.1% | 61.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 |
II. Company Overview
GreenPasture Goats is a pioneering goat farming venture located in the heart of Laramie, WY. As a new addition to the local agricultural scene, we are proud to bring high-quality goat farming to our community, addressing a significant gap in the market. Our mission is to provide our customers with superior goat products, setting us apart in the industry and establishing ourselves as a cornerstone of local agriculture.
At GreenPasture Goats, our products and services are designed to cater to a wide range of needs. We offer fresh and nutritious goat milk, premium quality meat, and durable goat skin and fiber, all produced sustainably on our farm. Additionally, we supply organic manure for gardening and agricultural uses, and we sell live goats to other farms, breeders, and pet owners. Our comprehensive range of products ensures that we serve not just the dietary and lifestyle needs of our customers but also contribute to the local economy by providing raw materials for other businesses.
Located in Laramie, WY, GreenPasture Goats is perfectly positioned to serve our local community directly. Our farm is not just a place of production but a part of the community, where we aim to build lasting relationships with our customers and contribute positively to the local economy.
Our unique position for success is underscored by several factors. Firstly, the extensive experience of our founder in goat farming has provided us with invaluable insights and proven strategies for running a successful operation. Furthermore, our commitment to quality is evident in our superior goat milk and diverse range of goat farming products, setting us apart from the competition. These strengths, combined with our dedication to customer satisfaction and sustainable practices, form the foundation of our confidence in the bright future of GreenPasture Goats.
Since our founding on January 6, 2024, GreenPasture Goats has achieved significant milestones. We have established a strong brand identity with the development of our company name and logo, and we have secured an ideal location for our operations. As a C Corporation, we are well-structured for growth and sustainability, laying a solid foundation for our future endeavors. These accomplishments mark just the beginning of our journey, as we continue to strive for excellence in every aspect of our business.
III. Industry Analysis
The Goat Farming industry in the United States has experienced steady growth in recent years, with the market size estimated to be around $1.5 billion. This industry includes a wide range of businesses involved in raising goats for meat, milk, and other products. The demand for goat meat and dairy products has been increasing due to the growing popularity of these products among consumers looking for alternatives to traditional sources of protein and dairy.
Market research projects continued growth in the Goat Farming industry in the coming years, with the market expected to reach $2 billion by 2025. This growth is driven by factors such as increasing consumer awareness of the health benefits of goat products, as well as the rising demand for ethnic cuisines that use goat meat and dairy. With the industry on an upward trajectory, there are ample opportunities for new players like GreenPasture Goats to enter the market and capitalize on the growing demand.
Trends in the Goat Farming industry, such as the focus on sustainable and organic farming practices, bode well for GreenPasture Goats. As a new Goat Farming business serving customers in Laramie, WY, GreenPasture Goats can differentiate itself by emphasizing its commitment to environmentally-friendly and ethical farming methods. By aligning with consumer preferences for locally-sourced, sustainable products, GreenPasture Goats can carve out a niche in the market and attract a loyal customer base.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
GreenPasture Goats will target local residents in Laramie, WY who are interested in sustainable and locally-sourced food options. Our focus on high-quality goat products, such as milk, cheese, and meat, will appeal to health-conscious consumers. We will tailor our marketing efforts to emphasize the benefits of our naturally raised goats, appealing to those who prioritize organic and eco-friendly products.
In addition to individual consumers, GreenPasture Goats will target local restaurants and cafes seeking unique and locally-sourced ingredients. These establishments will find value in offering distinct menu items that feature our farm-fresh goat products. By building strong relationships with local businesses, we will establish a reliable customer base within the community.
GreenPasture Goats will also target specialty stores and farmers’ markets, which are popular among consumers looking for artisanal and niche food products. By supplying these outlets, we will reach a broader audience that appreciates quality and sustainability. Our presence in these markets will enhance brand visibility and attract loyal customers who value local producers.
We will additionally focus on health and wellness communities in the region, where goat milk and cheese are valued for their nutritional benefits. GreenPasture Goats will educate these groups on the advantages of our products, fostering a deeper connection with our brand. Through workshops and tasting events, we will engage with this audience and drive interest in our offerings.
Customer Needs
GreenPasture Goats addresses the growing demand for high-quality goat milk among residents who are increasingly health-conscious. Customers seek goat milk for its nutritional benefits, including being easier to digest than cow’s milk and having a lower allergenic profile. By providing a reliable source of fresh, locally-produced goat milk, GreenPasture Goats satisfies consumers’ desire for natural and sustainable products.
Beyond nutritional needs, customers also value ethical and sustainable farming practices. GreenPasture Goats fulfills this by ensuring humane treatment of animals and implementing environmentally friendly farming techniques. These practices appeal to consumers who prioritize animal welfare and ecological responsibility in their purchasing decisions.
Additionally, GreenPasture Goats caters to local chefs and artisanal producers looking for premium goat milk to craft specialty cheeses, yogurts, and other gourmet products. With the farm’s commitment to quality and freshness, culinary professionals in Laramie can rely on a consistent supply of superior goat milk. This supports the local economy and fosters a vibrant food culture in the region.
V. Competitive Analysis
Direct Competitors
GreenPasture Goats’s competitors include the following companies.
Ellies Little Farm
Ellies Little Farm is located in the outskirts of Laramie, WY. It specializes in small-scale goat farming and prides itself on sustainable practices. The farm has a moderate capacity, focusing on quality over quantity, which allows it to maintain a personalized approach to goat rearing.
Products and services offered by Ellies Little Farm include:
- Fresh goat milk – $8 per gallon
- Goat cheese – $15 per pound
- Farm tours and educational workshops – $20 per person
Ellies Little Farm targets local residents and nearby communities who value organic and locally-produced goods. The farm primarily serves the Laramie area but also attracts tourists seeking authentic farm experiences.
Key strengths include a strong commitment to sustainability and a loyal customer base that appreciates its artisanal products. A potential weakness is its limited production capacity, which may not meet high demand during peak seasons.
Terry Bison Ranch
Terry Bison Ranch is a large-scale operation located near Cheyenne, WY, about an hour’s drive from Laramie. While it is best known for bison ranching, it also has a significant presence in goat farming. The ranch has a high capacity, capable of serving a large number of customers both locally and regionally.
Products and services offered include:
- Goat meat – $12 per pound
- Bison and goat tour packages – $25 per person
- Event hosting and catering services – Prices vary
Terry Bison Ranch targets a broad audience, including families, tourists, and event planners. It serves a wide geographic area, extending its reach beyond Wyoming to neighboring states.
Key strengths are its diverse offerings and ability to attract large crowds due to its well-known brand. However, its focus on multiple livestock types may dilute its specialization in goats compared to smaller, more focused farms.
The Mother Ranch
The Mother Ranch is a family-owned farm located in southeast Wyoming, with a focus on sustainable and organic farming practices. It has a moderate capacity and is well-regarded for its eco-friendly goat farming operations.
Products and services offered by The Mother Ranch include:
- Organic goat milk – $10 per gallon
- Heritage goat breeds for sale – Prices vary
- Workshops on sustainable farming – $30 per participant
The Mother Ranch serves environmentally conscious consumers and small-scale farmers interested in sustainable practices. Its primary market is Wyoming, but it also reaches into niche markets in nearby regions.
Key strengths lie in its commitment to organic farming and a strong reputation for sustainability. A potential weakness is its niche market, which may limit its customer base compared to more conventional farms.
Competitive Advantages
At GreenPasture Goats, we pride ourselves on offering superior goat milk compared to our competitors. Our commitment to quality begins with our goats, which are carefully selected and nurtured to produce milk that is not only richer in flavor but also higher in nutritional content. By employing sustainable farming practices and maintaining stringent quality control measures, we ensure that our milk meets the highest standards. This dedication to excellence allows us to provide a product that stands out in the market, appealing to health-conscious consumers seeking premium dairy options.
In addition to our exceptional goat milk, we offer a diverse range of goat farming products that cater to various customer needs. Our product line includes everything from artisanal cheeses and yogurt to goat meat and skincare products made with goat milk. This broad spectrum of offerings positions us as a one-stop shop for customers interested in goat-based products. By consistently expanding our product range and focusing on innovative product development, we can capture a larger market share and meet the evolving preferences of our customers. Furthermore, our strategic location in Laramie, WY, allows us to serve a growing local market while also tapping into regional demand, enhancing our competitive edge.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
GreenPasture Goats offers a diverse range of products and services that cater to various customer needs. One of the primary products available is goat milk, which is highly sought after for its nutritional benefits and unique taste. The average selling price for goat milk is competitive in the local market, allowing customers to enjoy its health benefits at an affordable rate.
In addition to goat milk, GreenPasture Goats provides fresh goat meat. Known for its lean quality and rich flavor, goat meat is a popular choice among health-conscious consumers. The pricing for goat meat is structured to reflect its premium quality and the sustainable farming practices employed in its production.
The farm also capitalizes on its resources by offering goat skin and fiber. These by-products are valuable materials used in the textile and craft industries. By offering these items, GreenPasture Goats not only maximizes its output but also supports local artisans and businesses. The pricing for goat skin and fiber is set to appeal to both small-scale crafters and larger manufacturing entities.
Another essential product is goat manure, which serves as an organic fertilizer. This product is ideal for gardeners and farmers seeking sustainable and environmentally friendly options for soil enrichment. Goat manure is priced reasonably, ensuring it is accessible to a broad range of customers who are interested in enhancing their agricultural practices.
For those interested in starting their own goat farming ventures or expanding existing herds, GreenPasture Goats sells live goats. These goats are bred for health and productivity, making them a valuable addition to any farm. The pricing for live goats is competitive, reflecting their quality and the careful breeding practices employed by GreenPasture Goats.
Promotions Plan
To capture the attention of customers in Laramie, WY, we at GreenPasture Goats will employ a variety of promotional methods. Online marketing will serve as a cornerstone of our promotional strategy. We will establish a strong online presence through a well-designed website that highlights our unique offerings and commitment to quality goat farming. Search Engine Optimization (SEO) techniques will be utilized to ensure that our website ranks highly in search engine results, making it easy for potential customers to find us.
Social media platforms will play a crucial role in our promotional efforts. We will create engaging content on platforms such as Facebook, Instagram, and Twitter to reach a wider audience and build a community around GreenPasture Goats. By sharing behind-the-scenes glimpses of our farm operations, educational content about goat farming, and customer success stories, we will foster a sense of connection and trust with our audience.
In addition to online marketing, we will leverage local advertising to attract customers to GreenPasture Goats. This will include placing ads in local newspapers, magazines, and radio stations to reach residents who may not be as active online. Collaborating with local businesses and participating in community events will also enable us to increase our visibility and establish partnerships that benefit both parties.
To further incentivize potential customers, we will implement promotional offers and loyalty programs. By offering discounts on initial purchases or creating a loyalty reward system, GreenPasture Goats will encourage repeat business and customer retention. These tactics will not only attract new customers but also build long-term relationships with them.
Finally, word-of-mouth marketing will be pivotal. We will focus on delivering exceptional customer service and high-quality products, prompting satisfied customers to share their positive experiences with others. Encouraging customer reviews and testimonials will amplify this effect, helping to establish GreenPasture Goats as a trusted name in the Laramie community.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of GreenPasture Goats, there are several key day-to-day operational processes that we will perform:
- Animal Care and Management
- Provide daily feeding and watering to maintain the health of the goats.
- Conduct regular health checks and monitor for signs of illness or distress.
- Maintain detailed health records for each goat to track vaccinations, treatments, and health history.
- Implement a rotational grazing system to optimize pasture health and goat nutrition.
- Milk Production and Processing
- Schedule and perform regular milking routines to ensure consistency and quality.
- Maintain cleanliness and sanitation of milking equipment and facilities.
- Process milk for distribution or further production into cheese, yogurt, or other dairy products.
- Sales and Distribution
- Manage inventory levels of milk and dairy products to meet customer demand.
- Coordinate with local distributors and retailers for product delivery and sales.
- Develop and maintain relationships with local businesses and farmers’ markets for direct sales opportunities.
- Customer Service and Marketing
- Respond to customer inquiries and orders promptly and professionally.
- Engage with the community through social media and local events to build brand awareness.
- Offer farm tours and educational workshops to promote sustainable farming practices.
- Financial Management
- Track daily expenses and revenue streams to maintain accurate financial records.
- Prepare regular financial reports to assess profitability and make informed business decisions.
- Identify cost-saving opportunities and potential areas for investment.
- Regulatory Compliance
- Ensure adherence to local and state regulations regarding animal welfare and dairy production.
- Maintain necessary permits and certifications for milk production and sales.
- Facility Maintenance
- Perform routine maintenance and cleaning of barns, milking parlors, and equipment.
- Ensure all fencing, gates, and shelters are secure and in good condition.
Milestones
GreenPasture Goats expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Suitable Land and Facilities: Identify and acquire land with the necessary resources for goat farming, including grazing areas, shelter, and water access, to support the initial herd and future expansion.
- Obtain Necessary Permits and Licenses: Complete all legal requirements for operating a goat farm in Laramie, WY, including zoning permits, agricultural licenses, and environmental compliance.
- Acquire and Establish Herd: Purchase healthy, high-quality goats from reputable breeders to establish an initial herd that meets production goals for milk, meat, or other products.
- Implement Sustainable Farming Practices: Develop and execute a plan for sustainable and ethical farming practices, focusing on animal welfare, pasture management, and resource conservation.
- Build Strong Supply Chain Relationships: Establish reliable partnerships with suppliers for feed, veterinary services, and other essential farm inputs to ensure consistent and quality operations.
- Launch Goat Farming Operations: Officially start farming activities, including breeding, feeding, and healthcare, ensuring that all operations align with best practices and business goals.
- Develop Sales and Distribution Channels: Identify and establish relationships with local markets, retailers, and direct customers to create a steady demand for products and ensure a consistent revenue stream.
- Reach $15,000/Month in Revenue: Achieve a stable revenue of $15,000 per month through diversified product offerings and efficient operations to ensure financial sustainability and potential profitability.
- Expand Product Line: Introduce value-added products such as goat cheese, yogurt, or soap to diversify income streams and capitalize on market opportunities.
- Implement Risk Management and Contingency Plans: Develop comprehensive risk management strategies to handle potential challenges like disease outbreaks, market fluctuations, and environmental changes.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
GreenPasture Goats management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Benjamin Wright, President
Benjamin Wright brings a wealth of experience to GreenPasture Goats, having a proven track record of success in goat farming. His previous experience includes successfully running a goat farming operation, where he honed his skills in animal husbandry, farm management, and sustainable agricultural practices. His deep understanding of the intricacies involved in managing a goat farm equips him well to lead GreenPasture Goats toward lasting success. Benjamin’s leadership style is characterized by his strategic vision and ability to foster a collaborative team environment, ensuring that the company remains at the forefront of industry advancements and market demands.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,681,851 | $1,821,159 | $1,972,006 | $2,135,348 | $2,312,219 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $948,238 | $1,050,172 | $1,161,741 | $1,283,804 | $1,417,293 |
Gross Profit (%) | 56.4% | 57.7% | 58.9% | 60.1% | 61.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 |
Funding Requirements/Use of Funds
To accomplish our growth goals, GreenPasture Goats needs $217,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture Fixtures | $20,000 |
Farming Equipment Machines | $45,000 |
Computers Office Equipment | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $30,000 |
Initial Rent Lease | $12,000 |
Staff Salaries First 3 Months | $25,000 |
Initial Marketing Advertising | $15,000 |
Initial Supplies | $8,000 |
Insurance | $7,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,681,851 | $1,821,159 | $1,972,006 | $2,135,348 | $2,312,219 | |
Total Revenues | $1,681,851 | $1,821,159 | $1,972,006 | $2,135,348 | $2,312,219 | |
Direct Costs | ||||||
Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
Total Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
GROSS PROFIT | $948,238 | $1,050,172 | $1,161,741 | $1,283,804 | $1,417,293 | |
GROSS PROFIT % | 56.4% | 57.7% | 58.9% | 60.1% | 61.3% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
Net Profit Margin (%) | 50.6% | 52.2% | 53.7% | 55.1% | 56.6% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $948,153 | $1,898,295 | $2,956,971 | $4,134,582 | $5,442,461 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $948,153 | $1,898,295 | $2,956,971 | $4,134,582 | $5,442,461 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,068,153 | $2,018,295 | $3,076,971 | $4,254,582 | $5,562,461 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | |
Total Liabilities | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $851,153 | $1,801,295 | $2,859,971 | $4,037,582 | $5,345,461 | |
Total Equity | $851,153 | $1,801,295 | $2,859,971 | $4,037,582 | $5,345,461 | |
TOTAL LIABILITIES & EQUITY | $1,068,153 | $2,018,295 | $3,076,971 | $4,254,582 | $5,562,461 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
Change in Working Capital | $0 | $0 | $0 | $0 | $0 | |
Plus Depreciation | $0 | $0 | $0 | $0 | $0 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $851,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($120,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($120,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $217,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $217,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $948,153 | $950,141 | $1,058,675 | $1,177,611 | $1,307,878 | |
Cash at Beginning of Period | $0 | $948,153 | $1,898,295 | $2,956,971 | $4,134,582 | |
$948,153 | $1,898,295 | $2,956,971 | $4,134,582 | $5,442,461 |