Ereidi Farm horse training business plan appendix. Ereidi Farm is an ongoing business providing colt training, broodmare care, racehorse rehabiliation and other services to the Thoroughbred racehorse industry.

Ereidi Farm

Start your own business plan »

Horse Training Business Plan

Appendix

Sales Forecast
May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Sales
Training 0% $0 $0 $0 $0 $7,200 $12,000 $18,000 $24,000 $24,000 $24,000 $24,000 $24,000
Broodmare w/foal 0% $0 $660 $660 $1,320 $2,880 $5,760 $7,200 $8,640 $8,640 $8,640 $8,640 $8,640
Boarding other 0% $1,070 $650 $1,050 $1,050 $1,050 $1,050 $1,050 $600 $1,800 $6,000 $6,000 $6,000
Home-grown sales 0% $2,000 $0 $0 $0 $6,000 $0 $0 $10,000 $0 $0 $0 $0
Total Sales $3,070 $1,310 $1,710 $2,370 $17,130 $18,810 $26,250 $43,240 $34,440 $38,640 $38,640 $38,640
Direct Cost of Sales May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Training $0 $0 $0 $0 $600 $1,000 $1,500 $2,000 $2,000 $2,000 $2,000 $2,000
Broodmare w/foal $0 $100 $100 $100 $400 $800 $1,000 $1,200 $1,200 $1,200 $1,200 $1,200
Boarding other $300 $200 $300 $300 $300 $300 $300 $100 $300 $1,000 $1,000 $1,000
Home-grown sales $0 $8,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $300 $8,300 $400 $400 $1,300 $2,100 $2,800 $3,300 $3,500 $4,200 $4,200 $4,200
Personnel Plan
May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Owner 0% $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Head Trainer 0% $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Groom 1 0% $0 $0 $0 $0 $0 $0 $1,203 $1,203 $1,203 $1,203 $1,203 $1,203
Groom 2 0% $0 $0 $0 $0 $0 $0 $0 $0 $1,203 $1,203 $1,203 $1,203
Total People 0 0 0 0 0 2 3 3 4 4 4 4
Total Payroll $0 $0 $0 $0 $0 $4,000 $5,203 $5,203 $6,406 $6,406 $6,406 $6,406
General Assumptions
May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 5.50% 5.50% 5.50% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
Long-term Interest Rate 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00%
Tax Rate 30.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Sales $3,070 $1,310 $1,710 $2,370 $17,130 $18,810 $26,250 $43,240 $34,440 $38,640 $38,640 $38,640
Direct Cost of Sales $300 $8,300 $400 $400 $1,300 $2,100 $2,800 $3,300 $3,500 $4,200 $4,200 $4,200
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $300 $8,300 $400 $400 $1,300 $2,100 $2,800 $3,300 $3,500 $4,200 $4,200 $4,200
Gross Margin $2,770 ($6,990) $1,310 $1,970 $15,830 $16,710 $23,450 $39,940 $30,940 $34,440 $34,440 $34,440
Gross Margin % 90.23% -533.59% 76.61% 83.12% 92.41% 88.84% 89.33% 92.37% 89.84% 89.13% 89.13% 89.13%
Expenses
Payroll $0 $0 $0 $0 $0 $4,000 $5,203 $5,203 $6,406 $6,406 $6,406 $6,406
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $0 $0 $0 $0 $0 $600 $780 $780 $961 $961 $961 $961
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $200 $200 $200 $200 $200 $4,800 $6,183 $6,183 $7,567 $7,567 $7,567 $7,567
Profit Before Interest and Taxes $2,570 ($7,190) $1,110 $1,770 $15,630 $11,910 $17,267 $33,757 $23,373 $26,873 $26,873 $26,873
EBITDA $2,770 ($6,990) $1,310 $1,970 $15,830 $12,110 $17,467 $33,957 $23,573 $27,073 $27,073 $27,073
Interest Expense $1,185 $1,185 $1,185 $1,191 $1,191 $1,191 $1,191 $1,191 $1,191 $1,191 $1,191 $1,191
Taxes Incurred $415 ($1,926) ($17) $133 $3,321 $2,465 $3,697 $7,490 $5,102 $5,907 $5,907 $5,907
Net Profit $969 ($6,449) ($58) $446 $11,118 $8,254 $12,378 $25,076 $17,080 $19,775 $19,775 $19,775
Net Profit/Sales 31.57% -492.30% -3.40% 18.82% 64.90% 43.88% 47.16% 57.99% 49.59% 51.18% 51.18% 51.18%
Pro Forma Cash Flow
May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Cash Received
Cash from Operations
Cash Sales $2,610 $1,114 $1,454 $2,015 $14,561 $15,989 $22,313 $36,754 $29,274 $32,844 $32,844 $32,844
Cash from Receivables $6,469 $6,484 $452 $199 $260 $429 $2,578 $2,859 $4,022 $6,442 $5,187 $5,796
Subtotal Cash from Operations $9,078 $7,597 $1,905 $2,213 $14,820 $16,418 $24,890 $39,613 $33,296 $39,286 $38,031 $38,640
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 $0 $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 $9,078 $7,597 $1,905 $2,213 $14,820 $16,418 $24,890 $39,613 $33,296 $39,286 $38,031 $38,640
Expenditures May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Expenditures from Operations
Cash Spending $0 $0 $0 $0 $0 $4,000 $5,203 $5,203 $6,406 $6,406 $6,406 $6,406
Bill Payments $63 $2,089 $7,359 $1,573 $1,860 $5,830 $6,427 $8,612 $12,694 $10,804 $12,259 $12,259
Subtotal Spent on Operations $63 $2,089 $7,359 $1,573 $1,860 $9,830 $11,630 $13,815 $19,100 $17,210 $18,665 $18,665
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $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 $63 $2,089 $7,359 $1,573 $1,860 $9,830 $11,630 $13,815 $19,100 $17,210 $18,665 $18,665
Net Cash Flow $9,015 $5,508 ($5,454) $640 $12,960 $6,588 $13,261 $25,798 $14,196 $22,076 $19,366 $19,975
Cash Balance $12,297 $17,805 $12,350 $12,990 $25,950 $32,538 $45,799 $71,597 $85,793 $107,869 $127,235 $147,210
Pro Forma Balance Sheet
May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Assets Starting Balances
Current Assets
Cash $3,282 $12,297 $17,805 $12,350 $12,990 $25,950 $32,538 $45,799 $71,597 $85,793 $107,869 $127,235 $147,210
Accounts Receivable $12,937 $6,929 $642 $446 $603 $2,913 $5,305 $6,665 $10,292 $11,436 $10,790 $11,399 $11,399
Other Current Assets $87,684 $87,684 $87,684 $87,684 $87,684 $87,684 $87,684 $87,684 $87,684 $87,684 $87,684 $87,684 $87,684
Total Current Assets $103,903 $106,910 $106,130 $100,481 $101,278 $116,547 $125,527 $140,148 $169,573 $184,912 $206,343 $226,318 $246,293
Long-term Assets
Long-term Assets $490,000 $490,000 $490,000 $490,000 $490,000 $490,000 $490,000 $490,000 $490,000 $490,000 $490,000 $490,000 $490,000
Accumulated Depreciation $2,800 $3,000 $3,200 $3,400 $3,600 $3,800 $4,000 $4,200 $4,400 $4,600 $4,800 $5,000 $5,200
Total Long-term Assets $487,200 $487,000 $486,800 $486,600 $486,400 $486,200 $486,000 $485,800 $485,600 $485,400 $485,200 $485,000 $484,800
Total Assets $591,103 $593,910 $592,930 $587,081 $587,678 $602,747 $611,527 $625,948 $655,173 $670,312 $691,543 $711,318 $731,093
Liabilities and Capital May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr
Current Liabilities
Accounts Payable $0 $1,837 $7,307 $1,516 $1,667 $5,618 $6,144 $8,186 $12,336 $10,395 $11,850 $11,850 $11,850
Current Borrowing $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $13,000 $14,837 $20,307 $14,516 $14,667 $18,618 $19,144 $21,186 $25,336 $23,395 $24,850 $24,850 $24,850
Long-term Liabilities $193,000 $193,000 $193,000 $193,000 $193,000 $193,000 $193,000 $193,000 $193,000 $193,000 $193,000 $193,000 $193,000
Total Liabilities $206,000 $207,837 $213,307 $207,516 $207,667 $211,618 $212,144 $214,186 $218,336 $216,395 $217,850 $217,850 $217,850
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $385,103 $385,103 $385,103 $385,103 $385,103 $385,103 $385,103 $385,103 $385,103 $385,103 $385,103 $385,103 $385,103
Earnings $0 $969 ($5,480) ($5,538) ($5,092) $6,026 $14,280 $26,658 $51,734 $68,814 $88,590 $108,365 $128,140
Total Capital $385,103 $386,072 $379,623 $379,565 $380,011 $391,129 $399,383 $411,761 $436,837 $453,917 $473,693 $493,468 $513,243
Total Liabilities and Capital $591,103 $593,910 $592,930 $587,081 $587,678 $602,747 $611,527 $625,948 $655,173 $670,312 $691,543 $711,318 $731,093
Net Worth $385,103 $386,072 $379,623 $379,565 $380,011 $391,129 $399,383 $411,761 $436,837 $453,917 $473,693 $493,468 $513,243
Ereidi Farm horse training business plan appendix. Ereidi Farm is an ongoing business providing colt training, broodmare care, racehorse rehabiliation and other services to the Thoroughbred racehorse industry.