Goat Farm Viability Projector
Project your herd and cash flow over 5 years — herd growth, kid sales, culls and expansion — and get the bank-style verdict: IRR, NPV, benefit-cost ratio, payback and DSCR.
🐐 Herd & Growth
🏗️ Buying & Setup
Advanced
🌾 Running Costs & Income
📐 Analysis & Loan (loan optional — for DSCR)
🧾 Year-by-Year Projection
| Year | Does | Kids Sold | Income | Costs | Net Cash | Cumulative | DSCR |
|---|---|---|---|---|---|---|---|
| — | |||||||
Model: annual steps. Retained female kids join the herd the following year; culled and dead does leave it; expansion capex is charged when the herd grows. The headline IRR, NPV, BCR, payback and verdict use operating cash only; the “incl. closing herd” rows add the flock valued at purchase prices in the final year, which is optimistic. DSCR = net cash available for debt service (income minus running costs and expansion capex; tax not modelled) ÷ scheduled principal + interest that year, with interest only during any moratorium; “—” means no debt service. Loan years after the projection are simulated for DSCR only. This mirrors the structure of NABARD-style bankable project models, simplified for on-screen use.