Aqua-ponics greenhouse plan
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
AFGHIJKLMNOPQRSTUVW
1
250
2
l
3
cost of plant per pound8250rge tank cost and size6754.956754.95
4
4
5
6
5
7
8
barrel grow media beds quantity15
9
equivilent grow bed size120
10
tomato yeild per plant750
11
pepper yeild2400
12
cucumbuer yeild2880
13
14
15
anula tower out growth4500
16
towers122028304050751001251501752003001000500010000500005000
17
daily harvast23.3333333334.66666666756.6666666678.33333333312.516.6666666720.833333332529.1666666733.3333333350
18
pounds of plant per harvest 30-45 day (short Turn)60100140150200250375500625750875100015005000250003000015000015000
19
lbs fish per tower cluster144240336360480600900120015001800210024003600120006000012000060000060000
20
gallons of water for fish 5 gal per240400560600800100015002000250060007000800012000400002000004000002000000200000
21
gallons of water for fish 10 gal per720120016801800240030004500600075009000105001200018000600003000006000003000000300000
22
Grow bed quivilent cubic feet488011212016020030040050060070080012004000200004000020000020000
23
Tower footprint in sq ft274567.590112.5168.75225281.25337.5393.754506752250112502250011250011250
24
25
26
zip grow towers 5'$780.00$1,300.00$1,820.00$1,950.00$2,600.00$3,250.00$4,500.00$6,000.00$5,650.00$7,062.50$8,475.00$8,475.00$11,300.00$16,200.00$270,000.00$540,000.00$2,700,000.00$270,000.00
27
LED grow Lights$1,046.39$1,743.98$2,615.97$87,198.98$435,994.90$871,989.80$4,359,948.98$435,994.90
28
Pesticides and biological controls120120120120120120
29
gutter366090120150240320400480560640960320016000
30
vertical support220.8
31
steel emt conduit for tower support3.29410.989.223232.9436.8928164.7247.05329.4411.75494.1576.45
32
shovel handles20
33
shade cloth 50215.99
34
Tools- pruning shears 35$3535 $
35
plant signs50 $
36
poly pipy 1' x 10098
37
38
security cameras - http://www.lightinthebox.com/Waterproof-Wireless-IP-camera--Night-Vision-Motion-Detection-Email-Alert-_p152930.html#have_reviews227.97
39
Lag bolts3.32
40
poly pipe 2" x 100121.15
41
uniseals 2"
42
uniseals 1"225
43
square tool20202020
44
number labels30303030
45
1 1/8 inch spade bit20202020
46
heavy duty screws75757575
47
barrels #15180180180180180180
48
tables200200200200200200
49
skateboard wheels28
50
51
mulch150
52
haydite7575757575450
53
54
55
poly pipe 100'x 1"75125112.510093.75112.510093.75
56
57
poly pipe fittings - 1 X 1 X 1 Poly Insert Tee20
58
Ring Clamp305075100125187.5250312.5375437.5500750
59
air system300300360
60
pump cost100100100300300500600700900900120021006000
61
water tankhttp://www.plasticwatertanks.com/p/rk5sq/cb1000-64-1000-gallon-cone-bottom-tank$750.00$800.00$800.00$1,128.99$1,328.99$1,328.99$1,700.00$4,702.95$4,904.95$7,369.04$8,597.21$9,825.38$14,738.07$49,126.91$245,634.55$491,269.09$2,456,345.45$245,634.55
62
parts cost -$3,595.68$4,644.96$2,714.22$7,125.40$5,305.88$6,132.44$10,337.28$12,422.35$12,592.95$16,680.64$19,546.16$20,640.38$29,848.07$161,725.89$967,629.44$1,903,258.89$9,516,294.43$951,629.44
63
vehicle cost rent truck
64
Digging for greenhouse pit or the shallow geothermal
65
66
operations cost
67
Food Cost$576.00$960.00$1,344.00$1,440.00$1,920.00$2,400.00$3,600.00$4,800.00$6,000.00$7,200.00$8,400.00$9,600.00$14,400.00$48,000.00$240,000.00$480,000.00$2,400,000.00$240,000.00
68
electricity annual5060
69
seed cost20120
70
71
72
73
74
5 year amoratized cost$848.34$1,120.99$811.64$1,713.08$1,445.18$1,706.49$2,964.63$3,444.47$3,718.59$4,776.13$5,589.23$6,048.08$8,849.61$41,945.18$241,525.89$476,651.78$2,383,258.89$238,325.89
75
monthly$247.05
76
77
78
79
Est. Total cost$4,241.68$5,604.96$4,058.22$8,565.40$7,225.88$8,532.44$14,117.28$17,222.35$18,592.95$23,880.64$27,946.16$30,240.38$44,248.07$209,725.89$1,207,629.44$2,383,258.89$11,916,294.43$1,191,629.44
80
est. Gross Income$2,640$4,400$6,160$6,600$8,800$11,000$16,500$22,000$27,500$33,000$38,500$44,000$66,000$140,000$700,000$1,080,000$5,400,000$540,000
81
ROI$0.622394642602434$0.785019040352819$1.517905668668$0.770542002914098$1.21784427502754$1.28919746285939$1.1687803882901$1.27740987728156$0.6772970400071$0.698500496788954$0.69942202172847$0.682543690826415$0.674562097003506$0.771129829028356$0.801263540476814$0.798595107458525$0.798595107458525$0.798595107458525
82
83
84
plants$1,920.00$3,200.00$4,480.00$4,800.00$6,400.00$8,000.00$12,000.00$16,000.00$20,000.00$24,000.00$28,000.00$32,000.00$48,000.00$80,000.00$400,000.00$480,000.00$2,400,000.00$240,000.00
85
fish every 9 months$720.00$1,200.00$1,680.00$1,800.00$2,400.00$3,000.00$4,500.00$6,000.00$7,500.00$9,000.00$10,500.00$12,000.00$18,000.00$60,000.00$300,000.00$600,000.00$3,000,000.00$300,000.00
86
87
roiroiroiroiroi
88
89
$230.769230769231
90
91
92
seeds per tower
93
9
94
32400
95
96
97
98
99
100
Loading...
 
 
 
Tower garden eval
Sage Garden- Burgeon
Chart1
Sheet31
Tower Pricing list
Total Cost for original grow bed system
Monthly breakout
Sheet28
potato calc
dream production
Sheet27
pumps
Sheet22
lighting
Methane Digester
Insulation sheath
Electric and pump
growth scratch
Fish Tank
Grow tray
new grow tray
Second round of purchases
lowes list 7/17
Fish scratch sheet
Aeration 60 lb of fish
Growth Charts
EMT Dome Info
Galvanized Dome Info
Aeration 200lb of fish
2x4x8 Dome Info
Copy of 2x4x8 Dome Info