Item

Pumpkin Seeds
Potato Seed
Green Beans
Squash Seeds
Herb Starts
Wheat, Rye, or Barley
Onion Seeds
Garlic Seed
Carrot Seed
Brussels Sprout Seed
Generic Seed
Fuel
Tools and Maintenance
Farmers Market Fees
Farmstand
Misc
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

Price

Quantity Total
-4
-2
-4
-4
0.5
-5
-4
-5
-4
-4

20
100
5
20
0
0
6
0
10
5

-500
-500
-200
298.75
-250
-111.53

0
1
1
1
1
1

-80
-200
-20
-80
0
0
-24
0
-40
-20
0
0
-500
-200
298.75
-250
-111.525

2
1.5
2
2
7.5
0
2
10
1.5
5
4

1000
2000
0
1000
0
600
200
200
500
200
200

2000
3000
0
2000
0
0
400
2000
750
1000
800
Vegetables

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

-15
-15
-70
-70
-120
-150
-60
-0.25
-0.05
-90
-40

0.5
0.5
0.5
0.5
0.5
0.5
1
100
100
1
1

-7.5
-7.5
-35
-35
-60
-75
-60
-25
-5
-90
-40

10

100

1000

9923.23

Subtotal
Honey
Breeding Stock Feed
Replacement Breeders
Piglets Born
Electro net fencing
Energizer
Feed Butcher Pigs
Feed Weaner Pigs
Hay
Shelter
Slaughter
Misc

Weaner Pigs
Direct Market Hogs (165lb hanging $4.5/lbs)
Wholesale Hogs at $2.25/lb
Subtotal

-492.75
-200
0
-150
-125
-270
-54
-100
-250
-50
-4682.2

16
4
224
0
0
112
112
16
1
0
1

-7884
-800
0
0
0
-30240
-6048
-1600
-250
0
-4682.2

125
742.5
371.25

112
20
92

14000
14850
34155
Pigs

Feeder Cow
Hay
Minerals
Direct Market Beef 550 lb hanging @$4/lb
Wholesale Beef @$2.25
Subtotal

Overhead
Pasture and Barn Business Expense
Insurance
20 Acres Pasture Rent
Website
Misc Marketing
Subtotal

Investment Cash Need

Net Profit

560

11500.8

-500
-450
-20

30
0
15

-15000
0
-300

2200
1237.5

8
20

17600
24750
0
Cattle

-200
-2000
-4000

12
1
1

-2400
-2000
-4000

-50
-500

1
1

-50
-500
Overhead

27050

-8950

-77421
40084

Feed Cost
540