Professional Documents
Culture Documents
produceunits
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 AI AJ AK
1
Produce calendar
2
3 1. This produce calendar was developed in 2001 for the CEFS student farm in Goldsboro, NC.
4 2. It is possible to begin harvesting many spring crops before week 19 in Goldsboro, NC.
5 3. Each farm should develop a harvest calendar that is appropriate for their production conditions and market opportunities, this is only one example.
6 4. The recommended planting dates contained in "Commercial vegetable recommendations for the Southeast" are useful when developing a harvest calendar
7 Website to find more information: http://ipm.ncsu.edu/vegetables/CommercialVegetables/
8
9
10 = Weeks when crops are PROJECTED TO BE AVAILABLE
11 = Weeks when crops are *NOT* projected to be available.
12
13 5. The number of weeks each crop is projected to be available can be found at the bottom of each crop column.
14 6. The number of crops projected to be available each week can be found at the far right of each week row.
15
Number of crops
week of the year
Summer squash
Mustard greens
Storage onions
Southern peas
Green onions
Watermelons
Monday date
Cantaloupes
Swiss chard
Snap beans
Cucumbers
Cauliflower
Sweet corn
Edamame
Tomatoes
Radishes
Eggplant
Cabbage
Potatoes
Pac choi
Kohlrabi
Broccoli
Collards
Peppers
Spinach
Arugula
Turnips
Parsley
Lettuce
Carrots
Garlic
Beets
Peas
Okra
Kale
16
17 19 10-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 16
18 20 17-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 17
19 21 24-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 19
20 22 31-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 19
21 23 7-Jun 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 19
22 24 14-Jun 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 19
23 25 21-Jun 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 17
24 26 28-Jun 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 21
25 27 5-Jul 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 16
26 28 12-Jul 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 16
27 29 19-Jul 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 17
28 30 26-Jul 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 17
29 31 2-Aug 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 17
30 32 9-Aug 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 17
31 33 16-Aug 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 17
32 Number of weeks: 15 15 15 9 8 8 8 8 8 8 8 6 6 6 5 5 6 7 7 10 10 10 9 8 8 8 8 8 7 7 6 6 6 5
producecalendar
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 AI AJ AK AL AM AN AO
1 Calendar for designing CSA "fullshare" composition
2 1. This calendar defines the target composition of a CSA "fullshare".
3
4 = weeks when crops are available = weeks when crops are *NOT* projected to be available
5
6 5. This spreadsheet will automatically calculate totals for each item, each week and a grand total.
7
Week of the year
Summer squash
Mustard greens
Storage onions
Southern peas
Green onions
Watermelons
Monday date
Cantaloupes
Swiss chard
Snap beans
Cucumbers
Cauliflower
Sweet corn
Week's total
Edamame
Tomatoes
Radishes
Eggplant
Cabbage
Potatoes
Pac choi
Kohlrabi
Broccoli
Collards
Peppers
Spinach
Arugula
Turnips
Parsley
Carrots
Lettuce
Garlic
Beets
Peas
Okra
Kale
9 19 10-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $22.00
10 20 17-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $23.50
11 21 24-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $26.00
12 22 31-May 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $26.00
13 23 7-Jun 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $26.00
14 24 14-Jun 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 $27.00
15 25 21-Jun 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 $22.00
16 26 28-Jun 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 $27.00
17 27 5-Jul 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 $20.50
18 28 12-Jul 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 $26.00
19 29 19-Jul 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 $28.00
20 30 26-Jul 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 $28.00
21 31 2-Aug 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 $28.00
22 32 9-Aug 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 $28.00
23 33 16-Aug 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 $28.00
24 Total units: 15 15 15 9 8 8 8 8 8 8 8 6 6 6 5 5 6 7 7 10 10 10 9 8 8 8 8 8 7 7 6 6 6 5
25 Unit price: $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $1.50 $1.00 $1.00 $1.00 $1.00 $2.00 $2.00 $1.50 $2.00 $1.00 $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $0.50 $1.00 $1.00 $2.00 $2.00 $0.50 $1.00 $1.00 $4.00 $3.00 $2.00 $2.00 Grand total
26 Total value: $22.50 $15.00 $22.50 $9.00 $16.00 $8.00 $12.00 $8.00 $8.00 $8.00 $8.00 $12.00 $12.00 $9.00 $10.00 $5.00 $9.00 $7.00 $10.50 $10.00 $20.00 $10.00 $4.50 $8.00 $8.00 $16.00 $16.00 $4.00 $7.00 $7.00 $24.00 $18.00 $12.00 $10.00 $386.00
27
28
29
Formulas:
30
31 Week Total (See answer in column AJ, Row 12, ie. Swiss Chard):
32 C6*C$22+D6*D$22+E6*E$22+F6*F$22+G6*G$22+H6*H$22+I6*I$22+J6*J$22+K6*K$22+L6*L$
33
34
22+M6*M$22+N6*N$22+O6*O$22+P6*P$22+Q6*Q$22+R6*R$22+S6*S$22+T6*T$22+U6*U$22
35 +V6*V$22+W6*W$22+Y6*Y$22+Z6*Z$22+X6*X$22+AA6*AA$22+AB6*AB$22+AC6*AC$22+AD
36 6*AD$22+AE6*AE$22+AF6*AF$22+AG6*AG$22+AH6*AH$22+AI6*AI$22
37
38
39 Total Units per crop (ie. Swiss Chard): SUM(C12:C26)
40
41 Unit Price (ie. Swiss Chard): produceunits!C37
42
43
44 Total Value (ie. Swiss Chard): C27*C28
45
46 Grand Total (See answer in column AJ, Row 29): SUM(C29:AI29)
47
48
49
50
CSAfullshare
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 AI AJ AK AL AM
1 Calendar for designing CSA "half share" composition
2
Week of the year
Summer squash
Mustard greens
Storage onions
Southern peas
Green onions
Watermelons
Monday date
Bell peppers
Cantaloupes
Swiss chard
Snap beans
Cucumbers
Cauliflower
Sweet corn
Week total
Tomatoes
Edamame
Radishes
Eggplant
Cabbage
Potatoes
Pac choi
Kohlrabi
Broccoli
Collards
Spinach
Arugula
Turnips
Parsley
Lettuce
Carrots
Garlic
Beets
Peas
Okra
Kale
4 19 10-May 1 0 1 0 1 1 1 0 0 0 1 1 0 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $14.00
5 20 17-May 0 1 0 1 1 0 0 1 1 0 1 0 1 0 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $13.50
6 21 24-May 1 0 1 0 1 1 1 0 0 0 1 1 0 1 1 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $15.00
7 22 31-May 0 1 0 1 1 0 0 1 1 0 1 0 1 0 1 1 1 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $15.00
8 23 7-Jun 1 0 1 0 1 1 1 0 0 0 1 1 0 1 1 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $15.00
9 24 14-Jun 0 1 0 1 1 0 0 1 1 0 1 0 1 0 0 0 1 0 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 $15.00
10 25 21-Jun 1 0 1 0 1 1 1 0 0 0 1 0 0 0 0 0 0 1 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 $10.50
11 26 28-Jun 0 1 0 1 1 0 0 1 1 0 1 0 0 0 0 0 0 0 1 1 1 0 1 1 1 0 1 1 0 0 0 0 0 0 $16.50
12 27 5-Jul 1 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 1 0 0 0 1 0 0 1 1 0 0 0 0 $9.00
13 28 12-Jul 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 0 1 1 1 0 1 1 0 0 1 0 1 0 $15.00
14 29 19-Jul 1 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 1 0 0 1 1 0 1 0 1 $13.00
15 30 26-Jul 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 0 1 1 1 0 1 1 0 0 1 0 1 0 $15.00
16 31 2-Aug 1 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 1 0 0 1 1 0 1 0 1 $13.00
17 32 9-Aug 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 0 1 1 1 0 1 1 0 0 1 0 1 0 $15.00
18 33 16-Aug 1 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 1 0 0 1 1 0 1 0 1 $13.00
19 Total units: 8 7 8 4 8 4 4 4 4 0 8 3 3 3 5 2 3 4 3 5 5 5 4 4 4 4 4 4 4 4 3 3 3 3
20 Unit price: $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $1.50 $1.00 $1.00 $1.00 $1.00 $2.00 $2.00 $1.50 $2.00 $1.00 $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $0.50 $1.00 $1.00 $2.00 $2.00 $0.50 $1.00 $1.00 $4.00 $3.00 $2.00 $2.00 Grand total
21 Total value: $12.00 $7.00 $12.00 $4.00 $16.00 $4.00 $6.00 $4.00 $4.00 $0.00 $8.00 $6.00 $6.00 $4.50 $10.00 $2.00 $4.50 $4.00 $4.50 $5.00 $10.00 $5.00 $2.00 $4.00 $4.00 $8.00 $8.00 $2.00 $4.00 $4.00 $12.00 $9.00 $6.00 $6.00 $207.50
22
23
24
25
26
27
CSAhalfshare
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 AI AJ AK
1 Calendar for market #1
2
Week of the year
Summer squash
Mustard greens
Storage onions
Southern peas
Green onions
Watermelons
Bell peppers
Cantaloupes
Swiss chard
Snap beans
Cucumbers
Friday date
Cauliflower
Sweet corn
Week total
Tomatoes
Edamame
Radishes
Eggplant
Cabbage
Potatoes
Pac choi
Kohlrabi
Broccoli
Collards
Spinach
Arugula
Turnips
Parsley
Lettuce
Carrots
Garlic
Beets
Peas
Okra
Kale
4 19 10-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $395.00
5 20 17-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $455.00
6 21 24-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $490.00
7 22 31-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $490.00
8 23 7-Jun 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $490.00
9 24 14-Jun 10 10 20 10 30 10 10 10 10 10 30 40 20 10 0 0 40 20 10 30 60 30 0 0 0 0 0 0 0 0 0 0 0 0 $620.00
10 25 21-Jun 10 10 20 10 30 10 10 10 10 10 30 0 0 0 0 0 40 20 10 30 60 30 30 0 0 0 0 0 0 0 0 0 0 0 $500.00
11 26 28-Jun 10 10 20 10 30 10 10 10 10 10 30 0 0 0 0 0 0 20 10 30 60 30 30 20 20 30 20 30 0 0 0 0 0 0 $595.00
12 27 5-Jul 10 10 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 20 10 30 60 30 30 20 20 30 20 30 40 40 0 0 0 0 $530.00
13 28 12-Jul 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 0 $645.00
14 29 19-Jul 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
15 30 26-Jul 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
16 31 2-Aug 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
17 32 9-Aug 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
18 33 16-Aug 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
19 Total units 150 150 300 90 240 80 80 80 80 80 240 240 120 60 100 50 240 140 70 300 600 300 270 160 160 240 160 240 280 280 120 120 60 100
20 Unit price: $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $1.50 $1.00 $1.00 $1.00 $1.00 $2.00 $2.00 $1.50 $2.00 $1.00 $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $0.50 $1.00 $1.00 $2.00 $2.00 $0.50 $1.00 $1.00 $4.00 $3.00 $2.00 $2.00 Grand total
21 Total value: $225.00 $150.00 $450.00 $90.00 $480.00 $80.00 $120.00 $80.00 $80.00 $80.00 $240.00 $480.00 $240.00 $90.00 $200.00 $50.00 $360.00 $140.00 $105.00 $300.00 $1,200.00 $300.00 $135.00 $160.00 $160.00 $480.00 $320.00 $120.00 $280.00 $280.00 $480.00 $360.00 $120.00 $200.00 $8,635.00
22
23
24
25
26
27
market1
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 AI AJ AK AL AM
1 Calendar for market #2
2
Week of the year
Summer squash
Mustard greens
Storage onions
Southern peas
Green onions
Watermelons
Cantaloupes
Monday date
Bell peppers
Swiss chard
Snap beans
Cucumbers
Cauliflower
Sweet corn
Week total
Tomatoes
Edamame
Radishes
Eggplant
Cabbage
Potatoes
Pac choi
Kohlrabi
Broccoli
Collards
Spinach
Arugula
Turnips
Lettuce
Parsley
Carrots
Garlic
Beets
Peas
Okra
Kale
4 19 10-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $395.00
5 20 17-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $455.00
6 21 24-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $490.00
7 22 31-May 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $490.00
8 23 7-Jun 10 10 20 10 30 10 10 10 10 10 30 40 20 10 20 10 40 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $490.00
9 24 14-Jun 10 10 20 10 30 10 10 10 10 10 30 40 20 10 0 0 40 20 10 30 60 30 0 0 0 0 0 0 0 0 0 0 0 0 $620.00
10 25 21-Jun 10 10 20 10 30 10 10 10 10 10 30 0 0 0 0 0 40 20 10 30 60 30 30 0 0 0 0 0 0 0 0 0 0 0 $500.00
11 26 28-Jun 10 10 20 10 30 10 10 10 10 10 30 0 0 0 0 0 0 20 10 30 60 30 30 20 20 30 20 30 0 0 0 0 0 0 $595.00
12 27 5-Jul 10 10 20 10 0 0 0 0 0 0 0 0 0 0 0 0 0 20 10 30 60 30 30 20 20 30 20 30 40 40 0 0 0 0 $530.00
13 28 12-Jul 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 0 $645.00
14 29 19-Jul 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
15 30 26-Jul 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
16 31 2-Aug 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
17 32 9-Aug 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
18 33 16-Aug 10 10 20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30 60 30 30 20 20 30 20 30 40 40 20 20 10 20 $685.00
19 Total units: 150 150 300 90 240 80 80 80 80 80 240 240 120 60 100 50 240 140 70 300 600 300 270 160 160 240 160 240 280 280 120 120 60 100
20 Unit price: $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $1.50 $1.00 $1.00 $1.00 $1.00 $2.00 $2.00 $1.50 $2.00 $1.00 $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $0.50 $1.00 $1.00 $2.00 $2.00 $0.50 $1.00 $1.00 $4.00 $3.00 $2.00 $2.00 Grand total
21 Total value: $225.00 $150.00 $450.00 $90.00 $480.00 $80.00 $120.00 $80.00 $80.00 $80.00 $240.00 $480.00 $240.00 $90.00 $200.00 $50.00 $360.00 $140.00 $105.00 $300.00 $1,200.00 $300.00 $135.00 $160.00 $160.00 $480.00 $320.00 $120.00 $280.00 $280.00 $480.00 $360.00 $120.00 $200.00 $8,635.00
22
23
24
25
26
market2
A B C D E F G H I J K L M N O P Q R
1
This worksheet represents a CSA with: 100 "full shares" and 50 "half shares".
2
Modify the worksheets: CSAfullshare and CSAhalfshare to redefine the half and full share compositions.
3
CHANGE THE NUMBERS IN THE YELLOW BOXES to change the number of half and full share members represented by this worksheet.
4
Mustard greens
Green onions
Monday date
Swiss chard
Week of the
Cauliflower
Radishes
Pac choi
Kohlrabi
Broccoli
Spinach
Arugula
Turnips
Parsley
Lettuce
Beets
Peas
Kale
year
6 19 10-May 150 100 150 100 150 150 150 100 100 100 150 150 100 150 150 100
7 20 17-May 100 150 100 150 150 100 100 150 150 100 150 100 150 100 150 150
8 21 24-May 150 100 150 100 150 150 150 100 100 100 150 150 100 150 150 100
9 22 31-May 100 150 100 150 150 100 100 150 150 100 150 100 150 100 150 150
10 23 7-Jun 150 100 150 100 150 150 150 100 100 100 150 150 100 150 150 100
11 24 14-Jun 100 150 100 150 150 100 100 150 150 100 150 100 150 100 0 0
12 25 21-Jun 150 100 150 100 150 150 150 100 100 100 150 0 0 0 0 0
13 26 28-Jun 100 150 100 150 150 100 100 150 150 100 150 0 0 0 0 0
14 27 5-Jul 150 100 150 100 0 0 0 0 0 0 0 0 0 0 0 0
15 28 12-Jul 100 150 100 0 0 0 0 0 0 0 0 0 0 0 0 0
16 29 19-Jul 150 100 150 0 0 0 0 0 0 0 0 0 0 0 0 0
17 30 26-Jul 100 150 100 0 0 0 0 0 0 0 0 0 0 0 0 0
18 31 2-Aug 150 100 150 0 0 0 0 0 0 0 0 0 0 0 0 0
19 32 9-Aug 100 150 100 0 0 0 0 0 0 0 0 0 0 0 0 0
20 33 16-Aug 150 100 150 0 0 0 0 0 0 0 0 0 0 0 0 0
21 Total units: 1900 1850 1900 1100 1200 1000 1000 1000 1000 800 1200 750 750 750 750 600
22 Unit price: $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $1.50 $1.00 $1.00 $1.00 $1.00 $2.00 $2.00 $1.50 $2.00 $1.00
23 Total value: $2,850.00 $1,850.00 $2,850.00 $1,100.00 $2,400.00 $1,000.00 $1,500.00 $1,000.00 $1,000.00 $800.00 $1,200.00 $1,500.00 $1,500.00 $1,125.00 $1,500.00 $600.00
24
25
26 Formulas:
27
28 Week Total (See answer in column AK, Row 8)
29
30 C6*C$22+D6*D$22+E6*E$22+F6*F$22+G6*G$22+H6*H$22+I6*I$22+J6*J$22+K6*K$22+L6*L$2
31 2+M6*M$22+N6*N$22+O6*O$22+P6*P$22+Q6*Q$22+R6*R$22+S6*S$22+T6*T$22+U6*U$22+V
32 6*V$22+W6*W$22+Y6*Y$22+Z6*Z$22+X6*X$22+AA6*AA$22+AB6*AB$22+AC6*AC$22+AD6*A
33
34
D$22+AE6*AE$22+AF6*AF$22+AG6*AG$22+AH6*AH$22+AI6*AI$22+AJ6*AJ$22
35
36 Swiss Chard harvest total on wk19 : CSAfullshare!C9*$E$1 + CSAhalfshare!C4*$I$1
37
38
39
Total Units per crop (ie. Swiss Chard): SUM(C6:C20)
40
41 Unit Price (ie. Swiss Chard): produceunits!C37
42
43
44 Total Value (ie. Swiss Chard): C21*C22
45
46 Grand Total (See answer in column AK, Row 23: SUM(AK6:AK20)
47
48
49
CSAtotals
S T U V W X Y Z AA AB AC AD AE AF AG AH AI AJ AK AL
1
Summer squash
Storage onions
Southern peas
Watermelons
Cantaloupes
Snap beans
Cucumbers
Sweet corn
Week total
Edamame
Tomatoes
Cabbage
Eggplant
Potatoes
Collards
Peppers
Carrots
Garlic
Okra
5
6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $2,900.00
7 150 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $3,025.00
8 100 150 100 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $3,350.00
9 150 100 150 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $3,350.00
10 100 150 100 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $3,350.00
11 150 100 150 150 150 100 0 0 0 0 0 0 0 0 0 0 0 0 $3,450.00
12 100 150 100 100 100 150 100 0 0 0 0 0 0 0 0 0 0 0 $2,725.00
13 0 100 150 150 150 100 150 150 150 100 150 150 0 0 0 0 0 0 $3,525.00
14 0 150 100 100 100 150 100 100 100 150 100 100 150 150 0 0 0 0 $2,500.00
15 0 0 0 150 150 100 150 150 150 100 150 150 100 100 150 100 150 0 $3,350.00
16 0 0 0 100 100 150 100 100 100 150 100 100 150 150 100 150 100 150 $3,450.00
17 0 0 0 150 150 100 150 150 150 100 150 150 100 100 150 100 150 100 $3,550.00
18 0 0 0 100 100 150 100 100 100 150 100 100 150 150 100 150 100 150 $3,450.00
19 0 0 0 150 150 100 150 150 150 100 150 150 100 100 150 100 150 100 $3,550.00
20 0 0 0 100 100 150 100 100 100 150 100 100 150 150 100 150 100 150 $3,450.00
21 750 900 850 1250 1250 1250 1100 1000 1000 1000 1000 1000 900 900 750 750 750 650
22 $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $0.50 $1.00 $1.00 $2.00 $2.00 $0.50 $1.00 $1.00 $4.00 $3.00 $2.00 $2.00 Grand total
23 $1,125.00 $900.00 $1,275.00 $1,250.00 $2,500.00 $1,250.00 $550.00 $1,000.00 $1,000.00 $2,000.00 $2,000.00 $500.00 $900.00 $900.00 $3,000.00 $2,250.00 $1,500.00 $1,300.00 $48,975.00
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
CSAtotals
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 AI AJ AK
1 Farm totals = CSAfullshares + CSAhalfshares + market1 + market 2
2
Summer squash
Mustard greens
Storage onions
Southern peas
Green onions
Watermelons
Monday date
Bell peppers
Cantaloupes
Swiss chard
Week of the
Snap beans
Cucumbers
Sweet corn
Cauliflower
Week total
Tomatoes
Edamame
Radishes
Eggplant
Cabbage
Potatoes
Pac choi
Kohlrabi
Broccoli
Collards
Spinach
Arugula
Turnips
Parsley
Lettuce
Carrots
Beets
Garlic
Peas
Okra
Kale
year
4 19 10-May 170 120 190 120 210 170 170 120 120 120 210 230 140 170 190 120 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $3,690.00
5 20 17-May 120 170 140 170 210 120 120 170 170 120 210 180 190 120 190 170 230 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $3,935.00
6 21 24-May 170 120 190 120 210 170 170 120 120 120 210 230 140 170 190 120 180 190 120 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $4,330.00
7 22 31-May 120 170 140 170 210 120 120 170 170 120 210 180 190 120 190 170 230 140 170 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $4,330.00
8 23 7-Jun 170 120 190 120 210 170 170 120 120 120 210 230 140 170 190 120 180 190 120 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $4,330.00
9 24 14-Jun 120 170 140 170 210 120 120 170 170 120 210 180 190 120 0 0 230 140 170 210 270 160 0 0 0 0 0 0 0 0 0 0 0 0 $4,690.00
10 25 21-Jun 170 120 190 120 210 170 170 120 120 120 210 0 0 0 0 0 180 190 120 160 220 210 160 0 0 0 0 0 0 0 0 0 0 0 $3,725.00
11 26 28-Jun 120 170 140 170 210 120 120 170 170 120 210 0 0 0 0 0 0 140 170 210 270 160 210 190 190 160 190 210 0 0 0 0 0 0 $4,715.00
12 27 5-Jul 170 120 190 120 0 0 0 0 0 0 0 0 0 0 0 0 0 190 120 160 220 210 160 140 140 210 140 160 230 230 0 0 0 0 $3,560.00
13 28 12-Jul 120 170 140 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 210 270 160 210 190 190 160 190 210 180 180 190 140 170 0 $4,640.00
14 29 19-Jul 170 120 190 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 160 220 210 160 140 140 210 140 160 230 230 140 190 120 190 $4,820.00
15 30 26-Jul 120 170 140 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 210 270 160 210 190 190 160 190 210 180 180 190 140 170 140 $4,920.00
16 31 2-Aug 170 120 190 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 160 220 210 160 140 140 210 140 160 230 230 140 190 120 190 $4,820.00
17 32 9-Aug 120 170 140 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 210 270 160 210 190 190 160 190 210 180 180 190 140 170 140 $4,920.00
18 33 16-Aug 170 120 190 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 160 220 210 160 140 140 210 140 160 230 230 140 190 120 190 $4,820.00
19 Total units: 2200 2150 2500 1280 1680 1160 1160 1160 1160 960 1680 1230 990 870 950 700 1230 1180 990 1850 2450 1850 1640 1320 1320 1480 1320 1480 1460 1460 990 990 870 850
20 Unit price: $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $1.50 $1.00 $1.00 $1.00 $1.00 $2.00 $2.00 $1.50 $2.00 $1.00 $1.50 $1.00 $1.50 $1.00 $2.00 $1.00 $0.50 $1.00 $1.00 $2.00 $2.00 $0.50 $1.00 $1.00 $4.00 $3.00 $2.00 $2.00 Grand total
21 Total value: $3,300.00 $2,150.00 $3,750.00 $1,280.00 $3,360.00 $1,160.00 $1,740.00 $1,160.00 $1,160.00 $960.00 $1,680.00 $2,460.00 $1,980.00 $1,305.00 $1,900.00 $700.00 $1,845.00 $1,180.00 $1,485.00 $1,850.00 $4,900.00 $1,850.00 $820.00 $1,320.00 $1,320.00 $2,960.00 $2,640.00 $740.00 $1,460.00 $1,460.00 $3,960.00 $2,970.00 $1,740.00 $1,700.00 $66,245.00
farmtotals
A B C D E F G H I J K L M N O P
1 Field Production Information
2
3 The following table summarizes field production information related to total farm sale goals
4 The current version of this spreadsheet distributes total yield estimates for multiple harvest crops evenly across the harvest season.
5 This is not realistic and should be accounted for in a future version of the spreadsheet.
6
Green onions
Cantaloupes
Cucumbers
Cauliflower
Edamame
Eggplant
Cabbage
Kohlrabi
Broccoli
Collards
Arugula
Carrots
Garlic
Beets
Kale
7
8 Number of plantings: 4 4 3 2 3 1 3 1 2 3 1 1 7 2 4
9 Number of harvests: 8 8 6 7 6 6 6 7 9 5 8 1 15 8 8
10 Total row feet needed: 1,083 1,213 2,679 986 2,300 1,236 1,327 1,371 714 2,962 645 3,450 7,260 674 2,091
11 Total amount of seed needed (oz., lbs) 0.89 2.27 2.23 1.23 1.92 2.05 0.73 6.85 3.57 14.81 0.13 689.99 5.19 1.68 2.61
12 Row feet needed per planting 271 303 893 493 767 1236 442 1371 357 987 645 3450 1037 337 523
13 Total Nitrogen per planting (lbs) 1.24 1.39 5.13 2.83 7.04 4.73 2.54 9.44 4.92 0.00 8.88 19.80 3.97 2.32 2.00
14 Potassium (K2O) per planting (lbs) 1.14 1.28 5.64 3.11 9.68 5.20 2.79 8.65 4.51 1.70 8.14 14.52 4.37 2.13 2.20
15 total value per crop $1,160 $1,740 $2,460 $1,485 $2,970 $1,845 $1,980 $1,180 $820 $1,700 $740 $1,320 $3,750 $1,160 $960
16
17
18 Total Acreage 5.08 acres
19
20 Gross revenue $66,245
21
22
23 Calculations:
24 Number of plantings: yielddata!$C12
25 Number of harvests: yielddata!$D12
26 Total row feet needed: onesizefitsall!H21*yielddata!$Q12
27 Total amount of seed needed (oz., lbs) yielddata!$E12*B11/100
28 row ft per planting B9/B7
29 N per planting (lbs) yielddata!$F12*(B11/yielddata!$O12)
30 K2O per planting (lbs) yielddata!$G12*(B11/yielddata!$O12)
31 total value per croponesizefitsall!H23
32
33 Total Acreage Total Acreage Calculation
34 B9/yielddata!O12+C9/yielddata!O13+D9/yielddata!O14+E9/yielddata!O15+F9/yielddata!O16+G9/yielddata!O17+H9/yielddata
!O18+I9/yielddata!O19+J9/yielddata!O20+K9/yielddata!O21+L9/yielddata!O22+M9/yielddata!O23+N9/yielddata!O24+O9/yiel
35 ddata!O25+P9/yielddata!O26+Q9/yielddata!O27+R9/yielddata!O28+S9/yielddata!O29+T9/yielddata!O30+U9/yielddata!O31+
V9/yielddata!O32+W9/yielddata!O33+X9/yielddata!O34+Y9/yielddata!O35+Z9/yielddata!O36+AA9/yielddata!O37+AB9/yieldd
36
ata!O38+AC9/yielddata!O39+AD9/yielddata!O40+AE9/yielddata!O41+AF9/yielddata!O42+AG9/yielddata!O43+
37 AH9/yielddata!O44
38
39
40
41 Gross revenue SUM(B14:AH14)
42
43
44 Arugula Beets Broccoli Cabbage CantaloupesCarrots CauliflowerCollards CucumbersEdamame Eggplant Garlic Green onions
Kale Kohlrabi
45 Number of plantings: 4 4 3 2 3 1 3 1 2 3 1 1 7 2 4
46 Number of harvests: 8 8 6 7 6 6 6 7 9 5 8 1 15 8 8
47 Total row feet needed: 186.69 209.09 1132.56 164.28 743.42 542.82 348.48 383.33 296.21 749.23 235.22 914.76 2003.76 116.16 435.6
48 Total amount of seed needed (oz., lbs) 0.15 0.39 0.94 0.21 0.62 0.9 0.19 1.92 1.48 3.75 0.05 182.95 1.43 0.29 0.54
49 Row feet needed per planting 46.67 52.27 377.52 82.14 247.81 542.82 116.16 383.33 148.1 249.74 235.22 914.76 286.25 58.08 108.9
50 Total Nitrogen per planting (lbs) 0.21 0.24 2.17 0.47 2.28 2.08 0.67 2.64 2.04 0 3.24 5.25 1.1 0.4 0.42
51 Potassium (K2O) per planting (lbs) 0.2 0.22 2.38 0.52 3.13 2.28 0.73 2.42 1.87 0.43 2.97 3.85 1.2 0.37 0.46
52 total value per crop 200 300 1040 247.5 960 810 520 330 340 430 270 350 1035 200 200
FieldProductionInfo
Q R S T U V W X Y Z AA AB AC AD AE AF AG AH AI AJ
1
2
3
4
5
6
Summer squash
Mustard greens
Storage onions
Southern peas
Watermelons
Swiss chard
Snap beans
Sweet corn
Tomatoes
Radishes
Potatoes
Pac choi
Peppers
Spinach
Turnips
Parsley
Lettuce
Peas
Okra
7
8 4 3 1 3 2 1 1 1 5 4 3 4 1 3 5 2 1 4 3
9 8 5 8 6 15 5 7 1 9 8 6 8 1 10 10 15 7 8 6
10 1,756 1,016 1,437 1,347 1,756 2,759 1,272 1,484 2,788 4,298 3,032 2,744 986 1,612 17,582 2,396 636 3,790 5,088
11 0.55 0.85 14.37 0.56 0.09 41.38 0.19 247.72 8.36 10.74 15.16 6.86 4.93 10.74 6.59 3.95 1.59 3.13 11.19
12 439 339 1437 449 878 2759 1272 1484 558 1074 1011 686 986 537 3516 1198 636 947 1696
13 1.68 2.33 16.50 3.09 3.36 7.92 7.30 16.19 2.13 3.08 0.00 3.15 3.77 3.70 36.33 6.60 8.76 4.35 15.57
14 1.85 2.14 18.15 2.84 3.70 12.67 7.30 10.79 2.35 4.93 1.74 2.89 4.15 3.39 10.09 6.05 7.30 3.99 21.41
15 $1,680 $700 $2,640 $1,305 $2,150 $1,900 $1,460 $1,850 $1,280 $2,960 $1,740 $3,360 $1,320 $1,850 $4,900 $3,300 $1,460 $1,160 $3,960
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44 Lettuce Mustard greens
Okra Pac choi Parsley Peas Peppers Potatoes Radishes Snap beansSouthern peas
Spinach Storage onions
Summer squash
Sweet corn Swiss chardTomatoesTurnips Watermelons
45 4 3 1 3 2 1 1 1 5 4 3 4 1 3 5 2 1 4 3
46 8 5 8 6 15 5 7 1 9 8 6 8 1 10 10 15 7 8 6
47 585.45 159.72 381.15 201.34 281.78 638.88 574.99 609.84 446.49 1568.16 487.87 914.76 261.36 592.42 7223.04 375.71 287.5 588.06 2299.97
48 0.18 0.13 3.81 0.08 0.01 9.58 0.09 101.77 1.34 3.92 2.44 2.29 1.31 3.95 2.71 0.62 0.72 0.49 5.06
49 146.36 53.24 381.15 67.11 140.89 638.88 574.99 609.84 89.3 392.04 162.62 228.69 261.36 197.47 1444.61 187.85 287.5 147.02 766.66
50 0.56 0.37 4.38 0.46 0.54 1.83 3.3 6.65 0.34 1.13 0 1.05 1 1.36 14.92 1.04 3.96 0.68 7.04
51 0.62 0.34 4.81 0.42 0.59 2.93 3.3 4.43 0.38 1.8 0.28 0.96 1.1 1.25 4.15 0.95 3.3 0.62 9.68
52 560 110 700 195 345 440 660 760 205 1080 280 1120 350 680 2720 517.5 660 180 1280
FieldProductionInfo
A B C D E F G H I J K L M N O P Q R S T U V W X
1 Yield & Production Data Chart (Please see notes at bottom of chart)
2 IMPORTANT: Columns with Bold Italic RED text is a formula, all other columns can be changed.
yielddata