Mixed Greens Salad Gardens produce farm business plan appendix. Mixed Greens Salad Gardens specializes in exotic salad field greens for local restaurants.

Mixed Greens Salad Gardens

Start your own business plan »

Produce Farm Business Plan

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
Individual Consumers 0% $0 $0 $0 $2,956 $3,354 $3,789 $3,458 $3,687 $2,847 $2,063 $1,000 $0
Restaurants 0% $0 $0 $0 $2,974 $3,654 $4,545 $5,588 $6,245 $7,258 $7,987 $9,412 $10,895
Total Sales $0 $0 $0 $5,930 $7,008 $8,334 $9,046 $9,932 $10,105 $10,050 $10,412 $10,895
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Individual Consumers $0 $0 $0 $355 $402 $455 $415 $442 $342 $248 $120 $0
Restaurants $0 $0 $0 $357 $438 $545 $671 $749 $871 $958 $1,129 $1,307
Subtotal Direct Cost of Sales $0 $0 $0 $712 $841 $1,000 $1,086 $1,192 $1,213 $1,206 $1,249 $1,307
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Heidi 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
Gardener 0% $700 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450
Gardener 0% $700 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450 $1,450
Part-time Helper 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Part-time Helper 0% $0 $0 $0 $750 $750 $750 $750 $750 $750 $750 $750 $750
Total People 0 3 3 4 4 4 4 4 4 4 4 4
Total Payroll $3,400 $4,900 $4,900 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
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 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $0 $0 $0 $5,930 $7,008 $8,334 $9,046 $9,932 $10,105 $10,050 $10,412 $10,895
Direct Cost of Sales $0 $0 $0 $712 $841 $1,000 $1,086 $1,192 $1,213 $1,206 $1,249 $1,307
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $712 $841 $1,000 $1,086 $1,192 $1,213 $1,206 $1,249 $1,307
Gross Margin $0 $0 $0 $5,218 $6,167 $7,334 $7,960 $8,740 $8,892 $8,844 $9,163 $9,588
Gross Margin % 0.00% 0.00% 0.00% 88.00% 88.00% 88.00% 88.00% 88.00% 88.00% 88.00% 88.00% 88.00%
Expenses
Payroll $3,400 $4,900 $4,900 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $211 $211 $211 $211 $211 $211 $211 $211 $211 $211 $211 $211
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Rent $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Payroll Taxes 15% $510 $735 $735 $848 $848 $848 $848 $848 $848 $848 $848 $848
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $5,071 $6,796 $6,796 $7,659 $7,659 $7,659 $7,659 $7,659 $7,659 $7,659 $7,659 $7,659
Profit Before Interest and Taxes ($5,071) ($6,796) ($6,796) ($2,440) ($1,491) ($325) $302 $1,082 $1,234 $1,186 $1,504 $1,929
EBITDA ($4,860) ($6,585) ($6,585) ($2,229) ($1,280) ($114) $513 $1,293 $1,445 $1,397 $1,715 $2,140
Interest Expense $40 $38 $37 $35 $33 $32 $30 $28 $27 $25 $23 $22
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($5,111) ($6,834) ($6,833) ($2,475) ($1,525) ($356) $272 $1,053 $1,207 $1,161 $1,481 $1,907
Net Profit/Sales 0.00% 0.00% 0.00% -41.75% -21.76% -4.27% 3.01% 10.61% 11.95% 11.55% 14.22% 17.51%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $0 $0 $0 $2,372 $2,803 $3,334 $3,618 $3,973 $4,042 $4,020 $4,165 $4,358
Cash from Receivables $0 $0 $0 $0 $119 $3,579 $4,231 $5,015 $5,445 $5,963 $6,062 $6,037
Subtotal Cash from Operations $0 $0 $0 $2,372 $2,922 $6,913 $7,850 $8,987 $9,487 $9,983 $10,227 $10,395
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 $0 $0 $0 $2,372 $2,922 $6,913 $7,850 $8,987 $9,487 $9,983 $10,227 $10,395
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $3,400 $4,900 $4,900 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650 $5,650
Bill Payments $50 $1,507 $1,723 $1,775 $3,310 $2,836 $2,988 $3,011 $3,132 $3,058 $3,024 $3,120
Subtotal Spent on Operations $3,450 $6,407 $6,623 $7,425 $8,960 $8,486 $8,638 $8,661 $8,782 $8,708 $8,674 $8,770
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 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
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 $3,650 $6,607 $6,823 $7,625 $9,160 $8,686 $8,838 $8,861 $8,982 $8,908 $8,874 $8,970
Net Cash Flow ($3,650) ($6,607) ($6,823) ($5,253) ($6,238) ($1,773) ($989) $126 $505 $1,074 $1,352 $1,425
Cash Balance $31,050 $24,443 $17,619 $12,366 $6,128 $4,354 $3,366 $3,492 $3,997 $5,072 $6,424 $7,849
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $34,700 $31,050 $24,443 $17,619 $12,366 $6,128 $4,354 $3,366 $3,492 $3,997 $5,072 $6,424 $7,849
Accounts Receivable $0 $0 $0 $0 $3,558 $7,644 $9,065 $10,261 $11,206 $11,824 $11,891 $12,076 $12,576
Inventory $0 $0 $0 $0 $783 $942 $1,100 $1,194 $1,311 $1,334 $1,327 $1,374 $1,438
Other Current Assets $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Current Assets $35,200 $31,550 $24,943 $18,119 $17,207 $15,213 $15,020 $15,321 $16,509 $17,655 $18,789 $20,374 $22,363
Long-term Assets
Long-term Assets $25,300 $25,300 $25,300 $25,300 $25,300 $25,300 $25,300 $25,300 $25,300 $25,300 $25,300 $25,300 $25,300
Accumulated Depreciation $0 $211 $422 $633 $844 $1,055 $1,266 $1,477 $1,688 $1,899 $2,110 $2,321 $2,532
Total Long-term Assets $25,300 $25,089 $24,878 $24,667 $24,456 $24,245 $24,034 $23,823 $23,612 $23,401 $23,190 $22,979 $22,768
Total Assets $60,500 $56,639 $49,821 $42,786 $41,663 $39,458 $39,054 $39,144 $40,121 $41,056 $41,979 $43,353 $45,131
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $1,450 $1,666 $1,664 $3,216 $2,736 $2,888 $2,907 $3,030 $2,958 $2,921 $3,014 $3,084
Current Borrowing $5,000 $4,800 $4,600 $4,400 $4,200 $4,000 $3,800 $3,600 $3,400 $3,200 $3,000 $2,800 $2,600
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $5,000 $6,250 $6,266 $6,064 $7,416 $6,736 $6,688 $6,507 $6,430 $6,158 $5,921 $5,814 $5,684
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $5,000 $6,250 $6,266 $6,064 $7,416 $6,736 $6,688 $6,507 $6,430 $6,158 $5,921 $5,814 $5,684
Paid-in Capital $60,600 $60,600 $60,600 $60,600 $60,600 $60,600 $60,600 $60,600 $60,600 $60,600 $60,600 $60,600 $60,600
Retained Earnings ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100) ($5,100)
Earnings $0 ($5,111) ($11,945) ($18,778) ($21,253) ($22,778) ($23,134) ($22,862) ($21,809) ($20,602) ($19,441) ($17,961) ($16,053)
Total Capital $55,500 $50,389 $43,555 $36,722 $34,247 $32,722 $32,366 $32,638 $33,691 $34,898 $36,059 $37,539 $39,447
Total Liabilities and Capital $60,500 $56,639 $49,821 $42,786 $41,663 $39,458 $39,054 $39,144 $40,121 $41,056 $41,979 $43,353 $45,131
Net Worth $55,500 $50,389 $43,555 $36,722 $34,247 $32,722 $32,366 $32,638 $33,691 $34,898 $36,059 $37,539 $39,447
Mixed Greens Salad Gardens produce farm business plan appendix. Mixed Greens Salad Gardens specializes in exotic salad field greens for local restaurants.