Item

Heritage Turkey Poult

Feed Cost
Brooder Setup
Mobile Pens
Electro net Fencing
Energizer
Misc
WSDA Poulty Permit
Enclosed space with electricty for Brooder
1 Acre of Pasture Rent
13 Pound Heritage Turkey
Subtotal
Pumpkin Seeds
Potato Seed
Kale Seeds
Squash Seeds
Herb Starts
Wheat, Rye, or Barley
Onion Seeds
Garlic Seed
Carrot Seed

Price
Quantity Total
-8.34
65
-542.1
-30
58
-1740
-150
1
-150
-250
1
-250
-150
1
-150
-125
1
-125
-200
1
-200
-75
1
-75
-50
1
-50
-200
1
-200
80

50

4000
517.9

-5
-35
-5
-5
0.5
-5
-5
-5
-5

1
1
1
1
20
1
1
1
1

-5
-35
-5
-5
10
-5
-5
-5
-5

-80
-250
-200
-250
-2
-200

1
1
1
1
50
1

-80
-250
-200
-250
-100
-200

Mature Pumpkin
1 lb Potatoes
Kale Plants
Mature Squash
Herbs for Stuffing
Whole Grain (1lb)
Onions (3 onions)
Garlic (3 heads)
Carrot (1lb)
Subtotal

5
1
2
2
2
1
1.5
1.5
2

50
250
50
100
50
150
100
50
150

250
250
100
200
100
150
150
75
300

Thanksgiving CSA Net

50

150

-15
-15

20
20

Earthway Seeder
Wheel Hoe
Middle Buster Plow
Offset Disk
Boxes
1 Acre Rent

Hive Super
Honey Super

435
3077.9
-300
-300

Super Frames
Hive Frames
Super Foundation
hive Foundation
Extractor
Jars
Labels
Bees
8 oz honey
Subtotal
Bred Gilt
Electro net fencing
Energizer
Feed
Bedding
Shelter
Slaughter
1 Acre Pasture Rent
1 Stall
Misc
Market Hogs (200 lb dressed weight at $4/lbs)
Subtotal
Website
Misc Marketing
Subtotal

Investment Cash Need

Net Profit

-70
-70
-120
-150
-300
-0.12
-0.05
-70

2
2
1
1
1
200
200
10

-140
-140
-120
-150
-300
-24
-10
-700

400

2000
-184

-1000
-150
-125
-150
-25
-250
-50
-200
-50
-500

1
2
1
9
9
2
5
1
1
1

-1000
-300
-125
-1350
-225
-500
-250
-200
-50
-500

800

4000
-500

-1000
-250

1
1

-1000
-250
-1250

-12556.1
1143.9

Item
Heritage Turkey Poult
Feed Cost
Brooder Setup
Mobile Pens
Electro net Fencing
Energizer
Misc
WSDA Poulty Permit
Enclosed space with electricty for Brooder (Rent)
Pasture Rent (Acre)
13 Pound Heritage Turkey
Subtotal
Pumpkin Seeds
Potato Seed
Kale Seeds
Squash Seeds
Herb Starts
Wheat, Rye, or Barley
Onion Seeds
Garlic Seed
Carrot Seed

Price
Quantity Total
-8.34
230 -1918.2
-30
210
-6300
-150
3
-450
-250
3
-750
-150
0
0
-125
0
0
-200
3
-600
-75
1
-75
-50
4
-200
-350
1
-350
80

200

16000
5356.8

-5
-35
-5
-5
0.5
-5
-5
-5
-5

4
4
4
4
20
4
4
4
4

-20
-140
-20
-20
10
-20
-20
-20
-20

-80
-250
-200
-250
-2
-500
-350

0
0
0
0
200
1
1

0
0
0
0
-400
-500
-350

Mature Pumpkin
1 lb Potatoes
Kale Plants
Mature Squash
Herbs for Stuffing
Whole Grain (1lb)
Onions (3 onions)
Garlic (3 heads)
Carrot (1lb)
Subtotal

5
1
2
2
2
1
1.5
1.5
2

200
1000
200
400
200
600
400
200
600

1000
1000
400
800
400
600
600
300
1200

Thanksgiving CSA Net

200

150

Hive Super

-15

Earthway Seeder
Wheel Hoe
Middle Buster Plow
Offset Disk
Boxes
Misc
Garden Rent (Acre)

4780
17836.8
0

Honey Super
Super Frames
Hive Frames
Super Foundation
hive Foundation
Extractor
Jars
Labels
Bees
8 oz honey
Subtotal
Large Black Hog Boar
Two Litters of Piglets
Electro net fencing
Energizer
Feed
Bedding
Shelter
Slaughter
Pasture Rent (Acre)
Stall Rent
Misc
Market Hogs (200 lb dressed weight at $4/lbs)
Subtotal
Website
Misc Marketing
Subtotal
Investment Cash Need
Net Profit

-15
-70
-70
-120
-150
-300
-0.12
-0.05
-70

0
0
0
0
0
0
200
200
2

0
0
0
0
0
0
-24
-10
-140

400

2000
1826

-1000
0
-150
-125
-150
-25
-250
-50
-350
-50
-1000

1
8
1
0
20
20
3
14
1
3
1

-1000
0
-150
0
-3000
-500
-750
-700
-350
-150
-1000

800

14

11200
3600

-500
-250

1
1

-500
-250
-750
-20687.2
22512.8