Sheet1

U of S HortClub Greenhouse Budget (Fall 2008 - Winter2009)

Forecast Name Date

Phase I - Construction Home Depot 14/10/08
Home Depot 14/10/08
Stokes seed 20/10/08
Home Depot 20/10/08
Consolidated Turf Equipment 20/10/08
Barrier 60 gal (Used) 20/10/08

Panarama Pizza 23/10/08

Home depot 26/10/08
Tim Horton 26/10/08
Terralink Hort 28/10/08
Canadiantire 29/10/08
Rona 29/10/08
Home depot 29/10/08
Early Farm and Garden 29/10/08
Subway 30/10/08
Panarama Pizza 30/10/08
Early Farm and Garden 01/11/08
The Professional Gardener 27/10/08
Southern Drip Irrigaion + shipping 16/11/08
Home depot 16/11/08
Fertilizer tank (2 tank) used 16/11/08
Return the injector 17/11/08
Home depot 20/11/08
New injector from Southern Drip Irr 20/11/08
Home depot 22/11/08
Home depot 24/11/08
New injector delivery 25/11/08
Home depot 30/11/08
Home depot 30/11/08
Early Farm and Garden 05/12/08
Home Depot 06/12/08

Phase II- Operation Early Farm and Garden 13/12/08

Saskatoon Co-op Home center 13/01/09
Canadian Tire 30/01/09
U of S book store 2/2/2009
Superstore 12/2/2009

Page 1
 Sheet1

Canadian Tire 13/02/09

Income - Herb sale
SuperStore 12/2/2009
Coop 8/3/2009
Book-store 11/3/2009
Black 14/03/09
Black 14/03/09
Walmart 15/03/09
Walmart 17/03/09

Page 2
 Sheet1

What Total Note

735.15
321.17
178.76
333.89
638.8
6 tanks 80
Return 113.87
Pizza 90.54 Need to cut back next time
Tools 47.32
Donut 10.98
Pepper Seeds + Bean seeds 227.69
Fertilizer 10-52-10 6.08
Tools 20.68
Tools 105.75
Herb Seeds 50.13
Sub 32.8
Pizza 49.08
Zucchini Seeds 17.64
Tomato hooks 178.76
Injector Irritations 729.9
Irrigation tubes 280.19
Fertilizer Tanks 40 Used water tank
Return the injector 8.28 Shipping
Tools 12.05
Injector Irritations 135.98 Injector can handle chemical (acid)
Valve 45.76
80.67
22.9
PVC tee 30.06
Union 4.94
Fertilizer 416.39 Expensive
6.75
Return Saw to Home depot 75.9
Seeds for herb sale 14.66
Insert Tee for water line 19.75 Maintainance work
C-L-R 15.9 Precipitate build up in the injector
Gloves 8 Latex gloves
Lunch bag for herb sale volu 25.42

Page 3
 Sheet1

Stepstool for maintenance wo 16.49 Saved $10

445.00
Lunch bag for herb sale 25.42
Insert tee and wrench 24.39
T-shirt 60
Gifts for greenhouse membe 21.88
Gift for greenhouse member 8.76
Photos 11.49
Photos 10.04

Total 5201.29

Page 4