Draft Crop Projections.xlsx

	A	B	C	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB
1	Unit	Value	Crop	Week1	Week 2	Week 3	Week 4	Week 5	Week 6	Week 7	Week 8	Week 9	Week 10	Week 11	Week 12	Week 13	Week 14	Week 15	Week 16	Week 17	Week 18	Week 19	Week 20	Storage/Winter Markets	Season Projections	Projected Value	Projected Sales
2	lb	1.70	Beets	100	100	100	160	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100		2060	$3,502.00	$4,202.40
3			Red	60	60	60	Tri-color or all of one	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60		1140	$1,938.00	$2,325.60
4			Golden	30	30	30		30	30	30	30	30	30	30	30	30	30	30	30	30	30	30	30		570	$969.00	$1,162.80
5			Candy	10	10	10		10	10	10	10	10	10	10	10	10	10	10	10	10	10	10	10		190	$323.00	$387.60
6			Storage Beets																					400	400	$680.00	$816.00
7	lb	1.70	Spinach	50	50	50																		300	450	$765.00	$918.00
8	lb	1.70	Basil								25	25	25	25	25	25									150	$255.00	$306.00
9	lb	1.70	Chard	15	15	15	15	15	15	15							15	15	15	15	15	15	15		210	$357.00	$428.40
10			Rainbow	10	10	10	10	10	10	10							10	10	10	10	10	10	10		140	$238.00	$285.60
11			Green	5	5	5	5	5	5	5							5	5	5	5	5	5	5		70	$119.00	$142.80
12	lb	1.70	Napa	30	30	30	30	30	30	30										30	30	30	30		330	$561.00	$673.20
13			Green																						0	$0.00	$0.00
14			Purple																						0	$0.00	$0.00
15			Storage Napa																					300	300	$510.00	$612.00
16	lb	1.70	Tomatillo							50	160	50	50	50	50	50	50	50	50	50	50	50	50		810	$1,377.00	$1,652.40
17	lb	1.70	Cilantro	20	50	20	20	20	20	25	50	25	25	25	25	25	20	20	20	20	20	20	20		490	$833.00	$999.60
18	lb	1.70	Cabbage	150	250	150	150	150	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100		2350	$3,995.00	$4,794.00
19			Tendersweet or Green	100	200	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100		2100	$3,570.00	$4,284.00
20			Red	50	50	50	50	50																	250	$425.00	$510.00
21			Green storage and red storage																					1200	1200	$2,040.00	$2,448.00
22	lb	1.70	Cauliflower	210	210																		60		480	$816.00	$979.20
23			Cheddar and/or Purple	60	60																		60		180	$306.00	$367.20
24			White	150	150																				300	$510.00	$612.00
25																									0	$0.00	$0.00
26	lb	1.70	Collards	40	40	40	40	40	40	40									40	40	40	60	60		520	$884.00	$1,060.80
27	lb	1.70	Cucumber (Diva?)																						0	$0.00	$0.00
28			Pickling										60	60	120	60									300	$510.00	$612.00
29			Standard														60	60	60	60	60				300	$510.00	$612.00
30	lb	1.70	Kale	60	60	100	50	50	50	50									50	50	50	50	50		670	$1,139.00	$1,366.80
31			Curly	40	40	20	30	30	30	30									30	30	30	30	30		370	$629.00	$754.80
32			Tuscan	20	20	80	20	20	20	20									20	20	20	20	20		300	$510.00	$612.00
33	lb	1.70	Kohlrabi				100	200														40	40		380	$646.00	$775.20
34	lb	1.70	Leeks																				50		50	$85.00	$102.00
35	lb	1.70	Lettuce	80	80	80	100	100	60	60	60	50	50	50	50	50	50	50	75	75	75	50	50		1295	$2,201.50	$2,641.80
36			Butter (only in Fall)																						0	$0.00	$0.00
37			Arugula (only Spring and Fall)																						0	$0.00	$0.00
38			Green curly*																						0	$0.00	$0.00
39			Red Leaf*																						0	$0.00	$0.00
40			Romaine*																						0	$0.00	$0.00
41			Salinova*																						0	$0.00	$0.00
42	lb	1.70	Mustard	40	40	20	40	100											40	40	40	40	120		520	$884.00	$1,060.80
43			Green wave																						0	$0.00	$0.00
44			Red Russian																						0	$0.00	$0.00
45			Amara																						0	$0.00	$0.00
46	lb	1.70	Pac Choi	100	40	40	40	40	40	40								60	40	40	40	40	40		600	$1,020.00	$1,224.00
47	lb	1.70	Peppers, bell							80	80	80	80	80	80	80	150	80	80	80	80	80	80		1190	$2,023.00	$2,427.60
48			Pepper, frying/sweet							60	60	150	60	60	60	60	60	60	60	60	60	60	60		930	$1,581.00	$1,897.20
49	lb	1.70	Peppers, hot (jalapeno, serrano, habanero, Portughese long hots, lemon drop)							40	40	40	40	40	40	40	40	40	40	40	40	40	40		560	$952.00	$1,142.40
50	lb	1.70	Onion	100	100	100	100	100	100																600	$1,020.00	$1,224.00
51			Sweet																						0	$0.00	$0.00
52			Yellow																						0	$0.00	$0.00
53			Red																						0	$0.00	$0.00
54	lb	1.70	Romenesco	60	60																				120	$204.00	$244.80
55	lb	1.70	Scallions	40	40	100	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40		860	$1,462.00	$1,754.40
56	lb	1.70	Pericon																						0	$0.00	$0.00
57	lb	1.70	Papalo																						0	$0.00	$0.00
58	lb	1.70	Parsely	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15		300	$510.00	$612.00
59	lb	1.70	Dill										20	20	20	20									80	$136.00	$163.20
60	lb	1.70	Turnips																						0	$0.00	$0.00
61			Hakurei																						0	$0.00	$0.00
62			Purple																						0	$0.00	$0.00
63	lb	1.70	Brussel Sprouts																						0	$0.00	$0.00
64	lb	1.70	Celery										100	100											200	$340.00	$408.00
65			Garlic	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	100	400	$680.00	$816.00
66			Garlic Scapes																						0	$0.00	$0.00
67			Oregano																						0	$0.00	$0.00
68			Squash, Butternut																						0	$0.00	$0.00
69			Squash, Spaghetti																						0	$0.00	$0.00
70			Squash, Kabocha																						0	$0.00	$0.00
71			Squash, Delicata																						0	$0.00	$0.00
72			Rosemary																						0	$0.00	$0.00
73			Watermelon																						0	$0.00	$0.00
74			Escarole				20	30	60																110	$187.00	$224.40
75																									0	$0.00	$0.00
76			Target Weekly Sales ($)							1025	945	890	980	980	940	880	930	920	1105	1135	1135	1110	1360	2300		$0.00	$0.00
77																								Total	24825	$42,202.50	$50,643.00
78	Growing Color Key
79	High difficulty
80	Field difficulty
81	Process Difficulty
82	Low
83
84
85	Recipe Bundle Item
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100