2011 Spring Tunnel Crop Plan and Income Projection
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAH
1
Spring 2011 34 X 96 Hoophouse
2
3
BedCropVarietyTP/DSPlant DateEmergence DateDays to EmergenceSqftRowsProjected YieldActual Yield (lbs)Actual Yield (Bunches)Harvest Date# to Market# Sold# OrderedPriceProjected Income*Gross IncomeNotesAssumptionsSeed CostFertility Costs**Drip Irrigation CostPackaging CostHrs Seeding***Hrs Weeding# of times watering (@ ~ 2 minutes)Hrs Bed prepHrs HarvestingHrs WashingHrs SellingTotal HrsNet Income
4
20SpinachRed CardinalDS9/15/10Fall 10903$0.30$7.000.08512
5
3.53/3/1111 bags (5 oz)9$3/bag20.25Laughing Crane Selling @ 25% of sales$0.440.130.1500.28
6
1.753/10/117 bags (5 oz)6$3/bag13.50Laughing Crane Selling @ 25% of sales$0.280.160.1600.32
7
2.253/17/118 bags (5 oz)Laughing Crane Selling @ 25% of sales$0.320.160.160.32
8
19SpinachSpaceDS9/15/10Fall 10903$0.22$7.000.08512
9
32/24/1110 bags (4 oz)10$3/bag22.50Laughing Crane Selling @ 25 % of sales$0.400.30.1500.45
10
2.53/3/119 bags ( 4 oz)9$3/bag20.25Laughing Crane Selling @ 25 % of sales$0.360.150.1300.28
11
2.253/10/119 bags (4 oz)7Laughing Crane Selling @ 25% of sales$0.360.160.1600.32
12
2.753/17/1111 bags (4 oz)Laughing Crane Selling @ 25% of sales$0.440.160.160.32
13
18CarrotNapoliDS2/10/113/1/11199012144 bunches$3/bunch432.00Every, Pelleted, Hole B$3.93$7.000.08512
14
17RadishCrunchy RoyaleDS2/10/112/17/117455120 bunches$2/bunch240.00Earthway$1.42$7.000.0850.212
15
TurnipHakureiDS2/10/112/18/11845456 bunches$3/bunch168.00Earthway, lt turnipHoed in on 3/3, 2 light$0.98$7.000.08511-$0.98
16
HakureiDS3/3/113/11/11845456 bunches$3/bunch168.001 & 4, Hole BReseeded$0.98$0.000.060.084
17
16SpinachSpaceDS2/10/112/16/11690854 lbs$10/lb540.00Every other, Hole C1 lb/5 sqft, 9 rows (wide bed)$1.29$7.000.08512
18
15SpinachSpaceDS9/15/10Fall 109012$3.89$7.000.08512
19
1.252/24/114 bags (4 oz)4$3/bag9.00Laughing Crane Selling @ 25% of sales$0.160.20.1500.35
20
1.753/3/117 bags (4 oz)6$3/bag13.50Laughing Crane Selling @ 25% of sales$0.280.150.100.25
21
14CarrotsNapoliDS2/10/113/5/11237512120 bunches$3/bunch432.00Every, Pelleted, Hole B$3.27$7.000.08512
22
CilantoSantoDS10/1/10Fall 101512
23
13Grn LettuceGrn Royal OakDS4522.5 lbs225.00Every, Hole B$10/lb, 1 lb/6 sqft$3.85$7.000.085
24
Red LettuceGarrisonDS4522.5 lbs225.00Every, Hole B$10/lb, 1 lb/6 sqft$3.37$7.000.085
25
12MizunaMizunaDS4522.5 lbs225.00Every, Hole B$10/lb, 1 lb/6 sqft$0.43$7.000.085
26
KaleRed RussianDS3/3/113/12/119451822.5 lbs225.00Every, Hole B$10/lb, 1 lb/6 sqft, seeded early b/c Bed 7 light$0.57$7.000.064
27
11MustardRed GiantDS4522.5 lbs225.00Every, Hole B$10/lb, 1 lb/6 sqft$0.45$7.000.085
28
ArugulaAstroDS4522.5 lbs225.00Every, Hole B$10/lb, 1 lb/6 sqft$0.47$7.000.085
29
10MizunaMizunaDS2/10/112/16/116451222.5 lbs$10/lb225.00Every, Hole B$10/lb, 1 lb/6 sqft$0.43$7.000.08512
30
KaleRed RussianDS2/10/112/22/1112451222.5 lbs$10/lb225.00Every, Hole B$10/lb, 1 lb/6 sqft$0.57$7.000.08512
31
9MustardRed GiantDS2/10/112/16/116451222.5 lbs$10/lb225.00Every, Hole B$10/lb, 1 lb/6 sqft$0.45$7.000.08512
32
ArugulaAstroDS2/10/112/16/116451222.5 lbs$10/lb225.00Every, Hole B$10/lb, 1 lb/6 sqft$0.47$7.000.08512
33
8Grn LettuceGrn Royal OakDS2/10/112/18/118451222.5 lbs$10/lb225.00Every, Hole B$10/lb, 1 lb/6 sqft$3.37$7.000.08512
34
Red LettuceGarrisonDS2/10/112/18/118451222.5 lbs$10/lb225.00Every, Hole B$10/lb, 1 lb/6 sqft$3.85$7.000.08512
35
7KaleToscanoDS2/10/112/22/1112453120 bunches$3/bunch360.00By hand, 10 inch24 plants @ 5 bu/plant$0.87$7.000.08512
36
Swiss ChardBright LightsDS2/10/112/23/1113453120 bunches$3/bunch360.00Earthway, Chard/Beet24 plants @ 5 bu/plant$0.58$7.000.08512
37
6BeetsRed AceDS2/10/112/23/111345476 bunches$3/bunch228.00Earthway, Beet$2.08$7.000.0850.212
38
5Snow PeasSnow SweetDS2/10/113/1/1119902Earthway, Pea$0.66$7.000.08512
39
4Snow PeasSnow SweetDS3/3/11902Earthway PeaRemoved Arugula 3/3, replanted 3/3$0.66$7.000.0850.83
40
3Shelling PeasGreen ArrowDS2/10/113/1/1119902Earthway Pea$0.00$7.000.08512
41
2CarrotsNapoli DS2/10/113/5/11239012144 bunches$3/bunch432.00Pelleted, Every, Hole C$3.93$7.000.08512
42
1CarrotsNapoliDS2/10/113/5/11239018216 bunches$3/bunch648.00Pelleted, Every, Hole C18 rows (wide bed)$5.90$7.000.08512
43
6,708.00$49.24
44
45
* Projected @ 100 % sold, @ 80%= $XXXX.XX @ 70% = $XXXX.XX @ 60% =$XXXX.XX
46
** Applied 7 yds compost to tunnel @ $20/yd delivered
47
*** ~ 5 min/bed seeding
48
**** Green Tub = 1 lb (16 oz), Red = 1.5 lb (24 oz), Blue = 2 lbs (32 oz)
Loading...
 
 
 
Sheet1
Sheet2
Sheet3