The document proposes the creation of a new cable television network called "The Green Network" that would be dedicated to educating viewers about environmental issues and promoting sustainable practices. It would feature programming about climate change, conservation, green technologies and lifestyles. Celebrities like Donald Trump, Bill Gates, Oprah Winfrey and David Suzuki would be involved to help attract investors and audiences. The network is projected to become profitable within 5 years based on revenue from subscriber fees and advertisements.

1. SAVE THE PLANET The Green Network BY JEN WONG

11. More from Larry Berglund

27. Suzy Orman to the Rescue Companies should offer extra coupon savings for green products that are sold

30. Financials THE GREEN NETWORK FORECAST EARNINGS : 2010 - 2014 ($000) 2010 2011 2012 2013 2014 REVENUE: Subscriber 4,826 6,753 8,940 11,413 14,199 Advertising 7,415 12,219 18,484 26,179 35,249 Miscellaneous & Other 88 97 106 117 129 Total Revenue 12,329 19,069 27,530 37,709 49,576 EXPENSES: Original Programming 2,100 3,150 3,741 4,442 5,552 Program Acquisition 14,294 9,604 9,852 10,009 10,035 Overhead & Admin 2,300 2,530 2,783 2,894 3,010 Marketing & Promotion 2,500 1,000 700 700 735 Total Expenses 21,194 16,284 17,076 18,046 19,332 EBITDA (8,864) 2,785 10,454 19,663 30,244 Interest 605 942 1,041 891 555 Depreciation 2,917 2,757 2,694 2,678 2,663 OPERATING EARNINGS (12,386) (914) 6,719 16,095 27,027 Tax (3,654) (270) 1,982 4,748 7,973 NET EARNINGS (8,732) (644) 4,737 11,347 19,054

31. Financials THE GREEN NETWORK FORECAST BALANCE SHEET: 2010-2014 ($000) Initial 2010 2011 2012 2013 2014 ASSETS Cash & Equivalents - - - - - 5,314 Accounts Receivable - 10,480 16,209 23,401 32,053 42,140 Property & Equipment 35,000 33,083 32,327 32,133 31,955 31,792 Programming Licenses 5,000 - - - - - TOTAL ASSETS 40,000 43,563 48,535 55,534 64,008 79,246 LIABILITIES Line of Credit - 8,942 12,725 12,685 7,043 - Accounts Payable - 3,354 5,187 7,488 10,257 13,485 Notes Payable 8,000 8,000 8,000 8,000 8,000 8,000 Total Liabilities 8,000 20,295 25,912 28,173 25,300 21,485 EQUITY Shareholders Equity 32,000 23,268 22,624 27,361 38,708 57,761 TOT LIAB & EQUITY 40,000 43,563 48,535 55,534 64,008 79,246 Book Value / Share 1.00 0.73 0.71 0.86 1.21 1.81 % Change over Prior Year -27.3% -2.8% 20.9% 41.5% 49.2% % Change Since Inception -27.3% -29.3% -14.5% 21.0% 80.5%