Still loading...

A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | AH | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|

1 | Spring 2011 34 X 96 Hoophouse | |||||||||||||||||||||||||||||||||

2 | ||||||||||||||||||||||||||||||||||

3 | Bed | Crop | Variety | TP/DS | Plant Date | Emergence Date | Days to Emergence | Sqft | Rows | Projected Yield | Actual Yield (lbs) | Actual Yield (Bunches) | Harvest Date | # to Market | # Sold | # Ordered | Price | Projected Income* | Gross Income | Notes | Assumptions | Seed Cost | Fertility Costs** | Drip Irrigation Cost | Packaging Cost | Hrs Seeding*** | Hrs Weeding | # of times watering (@ ~ 2 minutes) | Hrs Bed prep | Hrs Harvesting | Hrs Washing | Hrs Selling | Total Hrs | Net Income |

4 | 20 | Spinach | Red Cardinal | DS | 9/15/10 | Fall 10 | 90 | 3 | $0.30 | $7.00 | 0.085 | 12 | ||||||||||||||||||||||

5 | 3.5 | 3/3/11 | 11 bags (5 oz) | 9 | $3/bag | 20.25 | Laughing Crane Selling @ 25% of sales | $0.44 | 0.13 | 0.15 | 0 | 0.28 | ||||||||||||||||||||||

6 | 1.75 | 3/10/11 | 7 bags (5 oz) | 6 | $3/bag | 13.50 | Laughing Crane Selling @ 25% of sales | $0.28 | 0.16 | 0.16 | 0 | 0.32 | ||||||||||||||||||||||

7 | 2.25 | 3/17/11 | 8 bags (5 oz) | Laughing Crane Selling @ 25% of sales | $0.32 | 0.16 | 0.16 | 0.32 | ||||||||||||||||||||||||||

8 | 19 | Spinach | Space | DS | 9/15/10 | Fall 10 | 90 | 3 | $0.22 | $7.00 | 0.085 | 12 | ||||||||||||||||||||||

9 | 3 | 2/24/11 | 10 bags (4 oz) | 10 | $3/bag | 22.50 | Laughing Crane Selling @ 25 % of sales | $0.40 | 0.3 | 0.15 | 0 | 0.45 | ||||||||||||||||||||||

10 | 2.5 | 3/3/11 | 9 bags ( 4 oz) | 9 | $3/bag | 20.25 | Laughing Crane Selling @ 25 % of sales | $0.36 | 0.15 | 0.13 | 0 | 0.28 | ||||||||||||||||||||||

11 | 2.25 | 3/10/11 | 9 bags (4 oz) | 7 | Laughing Crane Selling @ 25% of sales | $0.36 | 0.16 | 0.16 | 0 | 0.32 | ||||||||||||||||||||||||

12 | 2.75 | 3/17/11 | 11 bags (4 oz) | Laughing Crane Selling @ 25% of sales | $0.44 | 0.16 | 0.16 | 0.32 | ||||||||||||||||||||||||||

13 | 18 | Carrot | Napoli | DS | 2/10/11 | 3/1/11 | 19 | 90 | 12 | 144 bunches | $3/bunch | 432.00 | Every, Pelleted, Hole B | $3.93 | $7.00 | 0.085 | 12 | |||||||||||||||||

14 | 17 | Radish | Crunchy Royale | DS | 2/10/11 | 2/17/11 | 7 | 45 | 5 | 120 bunches | $2/bunch | 240.00 | Earthway | $1.42 | $7.00 | 0.085 | 0.2 | 12 | ||||||||||||||||

15 | Turnip | Hakurei | DS | 2/10/11 | 2/18/11 | 8 | 45 | 4 | 56 bunches | $3/bunch | 168.00 | Earthway, lt turnip | Hoed in on 3/3, 2 light | $0.98 | $7.00 | 0.085 | 11 | -$0.98 | ||||||||||||||||

16 | Hakurei | DS | 3/3/11 | 3/11/11 | 8 | 45 | 4 | 56 bunches | $3/bunch | 168.00 | 1 & 4, Hole B | Reseeded | $0.98 | $0.00 | 0.06 | 0.08 | 4 | |||||||||||||||||

17 | 16 | Spinach | Space | DS | 2/10/11 | 2/16/11 | 6 | 90 | 8 | 54 lbs | $10/lb | 540.00 | Every other, Hole C | 1 lb/5 sqft, 9 rows (wide bed) | $1.29 | $7.00 | 0.085 | 12 | ||||||||||||||||

18 | 15 | Spinach | Space | DS | 9/15/10 | Fall 10 | 90 | 12 | $3.89 | $7.00 | 0.085 | 12 | ||||||||||||||||||||||

19 | 1.25 | 2/24/11 | 4 bags (4 oz) | 4 | $3/bag | 9.00 | Laughing Crane Selling @ 25% of sales | $0.16 | 0.2 | 0.15 | 0 | 0.35 | ||||||||||||||||||||||

20 | 1.75 | 3/3/11 | 7 bags (4 oz) | 6 | $3/bag | 13.50 | Laughing Crane Selling @ 25% of sales | $0.28 | 0.15 | 0.1 | 0 | 0.25 | ||||||||||||||||||||||

21 | 14 | Carrots | Napoli | DS | 2/10/11 | 3/5/11 | 23 | 75 | 12 | 120 bunches | $3/bunch | 432.00 | Every, Pelleted, Hole B | $3.27 | $7.00 | 0.085 | 12 | |||||||||||||||||

22 | Cilanto | Santo | DS | 10/1/10 | Fall 10 | 15 | 12 | |||||||||||||||||||||||||||

23 | 13 | Grn Lettuce | Grn Royal Oak | DS | 45 | 22.5 lbs | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $3.85 | $7.00 | 0.085 | ||||||||||||||||||||||

24 | Red Lettuce | Garrison | DS | 45 | 22.5 lbs | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $3.37 | $7.00 | 0.085 | |||||||||||||||||||||||

25 | 12 | Mizuna | Mizuna | DS | 45 | 22.5 lbs | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $0.43 | $7.00 | 0.085 | ||||||||||||||||||||||

26 | Kale | Red Russian | DS | 3/3/11 | 3/12/11 | 9 | 45 | 18 | 22.5 lbs | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft, seeded early b/c Bed 7 light | $0.57 | $7.00 | 0.06 | 4 | ||||||||||||||||||

27 | 11 | Mustard | Red Giant | DS | 45 | 22.5 lbs | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $0.45 | $7.00 | 0.085 | ||||||||||||||||||||||

28 | Arugula | Astro | DS | 45 | 22.5 lbs | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $0.47 | $7.00 | 0.085 | |||||||||||||||||||||||

29 | 10 | Mizuna | Mizuna | DS | 2/10/11 | 2/16/11 | 6 | 45 | 12 | 22.5 lbs | $10/lb | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $0.43 | $7.00 | 0.085 | 12 | ||||||||||||||||

30 | Kale | Red Russian | DS | 2/10/11 | 2/22/11 | 12 | 45 | 12 | 22.5 lbs | $10/lb | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $0.57 | $7.00 | 0.085 | 12 | |||||||||||||||||

31 | 9 | Mustard | Red Giant | DS | 2/10/11 | 2/16/11 | 6 | 45 | 12 | 22.5 lbs | $10/lb | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $0.45 | $7.00 | 0.085 | 12 | ||||||||||||||||

32 | Arugula | Astro | DS | 2/10/11 | 2/16/11 | 6 | 45 | 12 | 22.5 lbs | $10/lb | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $0.47 | $7.00 | 0.085 | 12 | |||||||||||||||||

33 | 8 | Grn Lettuce | Grn Royal Oak | DS | 2/10/11 | 2/18/11 | 8 | 45 | 12 | 22.5 lbs | $10/lb | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $3.37 | $7.00 | 0.085 | 12 | ||||||||||||||||

34 | Red Lettuce | Garrison | DS | 2/10/11 | 2/18/11 | 8 | 45 | 12 | 22.5 lbs | $10/lb | 225.00 | Every, Hole B | $10/lb, 1 lb/6 sqft | $3.85 | $7.00 | 0.085 | 12 | |||||||||||||||||

35 | 7 | Kale | Toscano | DS | 2/10/11 | 2/22/11 | 12 | 45 | 3 | 120 bunches | $3/bunch | 360.00 | By hand, 10 inch | 24 plants @ 5 bu/plant | $0.87 | $7.00 | 0.085 | 12 | ||||||||||||||||

36 | Swiss Chard | Bright Lights | DS | 2/10/11 | 2/23/11 | 13 | 45 | 3 | 120 bunches | $3/bunch | 360.00 | Earthway, Chard/Beet | 24 plants @ 5 bu/plant | $0.58 | $7.00 | 0.085 | 12 | |||||||||||||||||

37 | 6 | Beets | Red Ace | DS | 2/10/11 | 2/23/11 | 13 | 45 | 4 | 76 bunches | $3/bunch | 228.00 | Earthway, Beet | $2.08 | $7.00 | 0.085 | 0.2 | 12 | ||||||||||||||||

38 | 5 | Snow Peas | Snow Sweet | DS | 2/10/11 | 3/1/11 | 19 | 90 | 2 | Earthway, Pea | $0.66 | $7.00 | 0.085 | 12 | ||||||||||||||||||||

39 | 4 | Snow Peas | Snow Sweet | DS | 3/3/11 | 90 | 2 | Earthway Pea | Removed Arugula 3/3, replanted 3/3 | $0.66 | $7.00 | 0.085 | 0.83 | |||||||||||||||||||||

40 | 3 | Shelling Peas | Green Arrow | DS | 2/10/11 | 3/1/11 | 19 | 90 | 2 | Earthway Pea | $0.00 | $7.00 | 0.085 | 12 | ||||||||||||||||||||

41 | 2 | Carrots | Napoli | DS | 2/10/11 | 3/5/11 | 23 | 90 | 12 | 144 bunches | $3/bunch | 432.00 | Pelleted, Every, Hole C | $3.93 | $7.00 | 0.085 | 12 | |||||||||||||||||

42 | 1 | Carrots | Napoli | DS | 2/10/11 | 3/5/11 | 23 | 90 | 18 | 216 bunches | $3/bunch | 648.00 | Pelleted, Every, Hole C | 18 rows (wide bed) | $5.90 | $7.00 | 0.085 | 12 | ||||||||||||||||

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...