Item

Price

Quantity Total

Pumpkin Seeds
Potato Seed
Green Beans
Squash Seeds
Herb Starts
Wheat, Rye, or Barley
Onion Seeds
Garlic Seed
Carrot Seed
Brussels Sprout Seed

-4
-2
-4
-4
0.5
-5
-4
-5
-4
-4

20
100
5
20
0
0
6
0
10
5

Generic Seed
Fuel
Tools
Farmers Market Fees
Farmstand
Misc

-500
-300
-250
-500
-500
-201.4

0
1
1
1
1
1

-80
-200
-20
-80
0
0
-24
0
-40
-20
0
0
-300
-250
-500
-500
-201.4

Mature Pumpkin (lb)

1 lb Potatoes
Kale Plants
Mature Squash (lb)
Herbs (sachet)
Whole Grain (1lb)
Onions (lb)
Garlic (lb)
Carrot (1lb)
Brussels (Plant)
Cabbage Family
Subtotal

2
1.5
2
2
7.5
0
2
10
2
5
2

1000
2000
0
1000
0
600
200
25
500
200
0

2000
3000
0
2000
0
0
400
250
1000
1000
0
7434.6

Hive Super
Honey Super
Super Frames
Hive Frames
Super Foundation
hive Foundation
Extractor Rental
Jars
Labels
Bees
16 oz honey
Subtotal

-15
-15
-70
-70
-120
-150
-60
-0.25
-0.05
-90

0
0
0
0
0
0
0
80
80
4

0
0
0
0
0
0
0
-20
-4
-360

10

80

800

416
Breeding Stock
Piglets Born
Electro net fencing
Energizer
Feed Butcher Pigs
Feed Weaner Pigs
Hay
Shelter
Slaughter
Misc

Weaner Pigs
Market Hogs (165 lb dressed weight at $4.5/lbs)
Subtotal

-462.638
0
-150
-125
-253.5
-50.7
-100
-250
-50
-430.215

125
742.5

4 -1850.55
20
0
0
0
1
-125
6
-1521
8
-405.6
4
-400
0
0
0
0
1 -430.215

8
6

1000
4455
722.635

Feeder Cow
Hay
Minerals
Market Beef @$1.5/lb
Subtotal

-524
-450
-20

2
0
1

-1048
0
-20

699

1398
0
330

Overhead
Pasture and Barn Business Expense
Insurance
Website
Misc Marketing
Subtotal

-200
-500

12
1

-2400
-500

-50
-250

1
1

-50
-250
-3200

Investment Cash Need

Net Profit

-11579.8
5703.24

Feed Cost
507