Botanical Bounty agriculture farm business plan appendix. Botanical Bounty is an established farm growing select medicinal herbs.

Botanical Bounty

Start your own business plan »

Agriculture Farm Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Supplement Companies 0% $300 $432 $565 $2,002 $3,222 $4,323 $4,655 $5,232 $5,989 $6,000 $5,232 $3,433
Processors 0% $258 $372 $486 $1,722 $2,771 $3,718 $4,003 $4,500 $5,151 $5,160 $4,500 $2,952
Nurseries 0% $57 $82 $107 $380 $612 $821 $884 $994 $1,138 $1,140 $994 $652
Total Sales $615 $886 $1,158 $4,104 $6,605 $8,862 $9,543 $10,726 $12,277 $12,300 $10,726 $7,038
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Supplement companies $23 $32 $42 $150 $242 $324 $349 $392 $449 $450 $392 $257
Processors $19 $28 $36 $129 $208 $279 $300 $337 $386 $387 $337 $221
Nurseries $4 $6 $8 $29 $46 $62 $66 $75 $85 $86 $75 $49
Subtotal Direct Cost of Sales $46 $66 $87 $308 $495 $665 $716 $804 $921 $923 $804 $528
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
David 0% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Sue 0% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Grower 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Laborers 0% $1,000 $1,000 $2,000 $2,000 $3,000 $4,000 $4,000 $4,000 $2,000 $2,000 $1,000 $1,000
Total People 4 4 5 5 6 7 7 7 5 5 4 4
Total Payroll $6,000 $6,000 $7,000 $7,000 $8,000 $9,000 $9,000 $9,000 $7,000 $7,000 $6,000 $6,000
General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $615 $886 $1,158 $4,104 $6,605 $8,862 $9,543 $10,726 $12,277 $12,300 $10,726 $7,038
Direct Cost of Sales $46 $66 $87 $308 $495 $665 $716 $804 $921 $923 $804 $528
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $46 $66 $87 $308 $495 $665 $716 $804 $921 $923 $804 $528
Gross Margin $569 $819 $1,071 $3,796 $6,110 $8,197 $8,827 $9,921 $11,357 $11,378 $9,921 $6,510
Gross Margin % 92.50% 92.50% 92.50% 92.50% 92.50% 92.50% 92.50% 92.50% 92.50% 92.50% 92.50% 92.50%
Expenses
Payroll $6,000 $6,000 $7,000 $7,000 $8,000 $9,000 $9,000 $9,000 $7,000 $7,000 $6,000 $6,000
Sales and Marketing and Other Expenses $400 $3,000 $400 $400 $400 $400 $400 $3,000 $400 $400 $400 $400
Depreciation $583 $583 $583 $583 $583 $583 $583 $583 $583 $583 $583 $583
Mortgage $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Utilities $500 $500 $500 $600 $700 $700 $700 $700 $600 $500 $500 $500
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $900 $900 $1,050 $1,050 $1,200 $1,350 $1,350 $1,350 $1,050 $1,050 $900 $900
Other $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Total Operating Expenses $10,783 $13,383 $11,933 $12,033 $13,283 $14,433 $14,433 $17,033 $12,033 $11,933 $10,783 $10,783
Profit Before Interest and Taxes ($10,214) ($12,564) ($10,862) ($8,237) ($7,173) ($6,236) ($5,606) ($7,112) ($676) ($556) ($862) ($4,273)
EBITDA ($9,631) ($11,981) ($10,279) ($7,654) ($6,590) ($5,653) ($5,023) ($6,529) ($93) $28 ($279) ($3,690)
Interest Expense $333 $333 $332 $330 $328 $327 $325 $323 $322 $320 $318 $317
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($10,547) ($12,897) ($11,193) ($8,567) ($7,502) ($6,562) ($5,931) ($7,435) ($998) ($876) ($1,180) ($4,590)
Net Profit/Sales -1715.03% -1456.32% -966.40% -208.74% -113.57% -74.05% -62.15% -69.32% -8.13% -7.12% -11.00% -65.22%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $154 $221 $290 $1,026 $1,651 $2,216 $2,386 $2,681 $3,069 $3,075 $2,681 $1,759
Cash from Receivables $4,000 $4,015 $468 $671 $942 $3,141 $5,010 $6,664 $7,187 $8,083 $9,209 $9,186
Subtotal Cash from Operations $4,154 $4,237 $758 $1,697 $2,594 $5,356 $7,396 $9,345 $10,256 $11,158 $11,890 $10,945
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $104,154 $4,237 $758 $1,697 $2,594 $5,356 $7,396 $9,345 $10,256 $11,158 $11,890 $10,945
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $6,000 $6,000 $7,000 $7,000 $8,000 $9,000 $9,000 $9,000 $7,000 $7,000 $6,000 $6,000
Bill Payments $13,243 $4,667 $7,119 $4,779 $5,102 $5,534 $5,843 $5,980 $8,482 $5,689 $5,584 $5,313
Subtotal Spent on Operations $19,243 $10,667 $14,119 $11,779 $13,102 $14,534 $14,843 $14,980 $15,482 $12,689 $11,584 $11,313
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $35,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $54,243 $10,667 $14,619 $12,279 $13,602 $15,034 $15,343 $15,480 $15,982 $13,189 $12,084 $11,813
Net Cash Flow $49,911 ($6,430) ($13,861) ($10,582) ($11,009) ($9,678) ($7,947) ($6,135) ($5,726) ($2,031) ($193) ($868)
Cash Balance $84,911 $78,481 $64,620 $54,038 $43,029 $33,351 $25,404 $19,269 $13,543 $11,512 $11,318 $10,450
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $35,000 $84,911 $78,481 $64,620 $54,038 $43,029 $33,351 $25,404 $19,269 $13,543 $11,512 $11,318 $10,450
Accounts Receivable $8,000 $4,461 $1,110 $1,511 $3,918 $7,929 $11,435 $13,582 $14,963 $16,984 $18,126 $16,962 $13,054
Other Current Assets $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Total Current Assets $47,000 $93,372 $83,591 $70,131 $61,956 $54,958 $48,786 $42,986 $38,231 $34,527 $33,638 $32,280 $27,504
Long-term Assets
Long-term Assets $35,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000
Accumulated Depreciation $7,000 $7,583 $8,166 $8,749 $9,332 $9,915 $10,498 $11,081 $11,664 $12,247 $12,830 $13,413 $13,996
Total Long-term Assets $28,000 $62,417 $61,834 $61,251 $60,668 $60,085 $59,502 $58,919 $58,336 $57,753 $57,170 $56,587 $56,004
Total Assets $75,000 $155,789 $145,425 $131,382 $122,624 $115,043 $108,288 $101,905 $96,567 $92,280 $90,808 $88,867 $83,508
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $13,090 $4,427 $6,960 $4,610 $4,918 $5,340 $5,647 $5,694 $8,292 $5,503 $5,406 $5,145 $4,876
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $13,090 $4,427 $6,960 $4,610 $4,918 $5,340 $5,647 $5,694 $8,292 $5,503 $5,406 $5,145 $4,876
Long-term Liabilities $0 $100,000 $100,000 $99,500 $99,000 $98,500 $98,000 $97,500 $97,000 $96,500 $96,000 $95,500 $95,000
Total Liabilities $13,090 $104,427 $106,960 $104,110 $103,918 $103,840 $103,647 $103,194 $105,292 $102,003 $101,406 $100,645 $99,876
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $61,910 $61,910 $61,910 $61,910 $61,910 $61,910 $61,910 $61,910 $61,910 $61,910 $61,910 $61,910 $61,910
Earnings $0 ($10,547) ($23,445) ($34,638) ($43,205) ($50,706) ($57,268) ($63,199) ($70,635) ($71,633) ($72,508) ($73,688) ($78,278)
Total Capital $61,910 $51,363 $38,465 $27,272 $18,705 $11,204 $4,642 ($1,289) ($8,725) ($9,723) ($10,598) ($11,778) ($16,368)
Total Liabilities and Capital $75,000 $155,789 $145,425 $131,382 $122,624 $115,043 $108,288 $101,905 $96,567 $92,280 $90,808 $88,867 $83,508
Net Worth $61,910 $51,363 $38,465 $27,272 $18,705 $11,204 $4,642 ($1,289) ($8,725) ($9,723) ($10,598) ($11,778) ($16,368)

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Botanical Bounty agriculture farm business plan appendix. Botanical Bounty is an established farm growing select medicinal herbs.
\n