Spreadsheet: 18e2c9b4-6472-4225-a082-b046c88171d8
Sheet: Sheet1

Unnamed: 0 | LVCF Crop Calculator (planting into ground) | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Materials calculator -------------> | Unnamed: 13 | Unnamed: 14 | Unnamed: 15 | Unnamed: 16 | Unnamed: 17 | Unnamed: 18 | Unnamed: 19 | Unnamed: 20 | Unnamed: 21 | Unnamed: 22 | Unnamed: 23 | Unnamed: 24 | Unnamed: 25 | Unnamed: 26 | Unnamed: 27
Updated RICH LACEY; 17/02/10
No of people per year | 18 |  |  | Yield Prediction | low
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Materials Cost calculator (to be filled in by [NAME]/Mel)
Crop | Quantity eaten per person per week (kg) | No of people per year | No of weeks supply per year | Total Quantity per year (kg) | Total Quantity adjusted by [NAME] (kg) | Rotation | Area (m²) | Standard Yields (kg per ha) | Standard Yields (kg per m²) | Number of  plants per cropped kg | Total number of cropped plants | Thinning factor | Plants/seeds needed |  | Materials for ground prep | Amount required (units) |  | Infrastructure Required | Amount required (units) |  |  | Materials for ground prep | Shop | Cost per unit | Infrastructure Required | Shop | Cost per unit
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Manure (ton) | Hague | 5 | [NAME] |  | 0
Onions (kg) | 0.5 | 18 | 52 | 468 | 585 | Allium | 292.5 | 20000 | 2 | 8 | 4680 | 1 | 4680 |  | Manure (ton) | 15 |  |  |  |  |  | Fish [NAME] (kg) |  | 0 | Canes 6' |  | 0
Spring onion (kg) | 0.1 | 18 | 24 | 43.2 | 54 | Allium | 12 | 20000 | 4.5 | 100 | 5400 | 2 | 10800 |  | Manure (ton) | 0.5 |  |  |  |  |  | [NAME] (ton) |  | 0 | [NAME] |  | 0
[NAME] (kg) | 0.05 | 18 | 26 | 23.4 | 29.25 | Allium | 24.375 | 12000 | 1.2 | 20 | 585.0000000000001 | 1 | 585.0000000000001 |  | Manure (ton) | 1 |  |  |  |  |  | Fertaliser (ltr) |  | 0 | String (m) |  | 0
 |  |  |  |  |  | Total Allium | 328.875 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Glysophate (ltr) |  | 0 | Netting (m2) |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Sand (ton) |  | 0 | Fleece (m2) |  | 0
Broccoli (kg) | 0.5 | 18 | 20 | 180 | 225 | [NAME] | 150 | 13800 | 1.5 | 3.5 | 787.5 | 5 | 3937.5 |  |  |  |  |  |  |  |  |  |  |  | Weed fabric (m2) |  | 0
Purple Sprouting Broccoli (kg) | 0.5 | 18 | 5 | 45 | 56.25 | [NAME] | 112.5 | 5000 | 0.5 | 3.5 | 196.875 | 5 | 984.375 |  |  |  |  |  |  |  |  |  |  |  | Landscaping fabric (m2) |  | 0
Cabbage Spring (kg) | 0.25 | 18 | 12 | 54 | 67.5 | [NAME] | 24.10714285714286 | 20000 | 2.8 | 5.5 | 371.25 | 5 | 1856.25
Cabbage Sum (kg) | 0.25 | 18 | 12 | 54 | 67.5 | [NAME] | 17.76315789473684 | 10000 | 3.8 | 1.5 | 101.25 | 5 | 506.25
Cabbage Aut (kg) | 0.25 | 18 | 12 | 54 | 67.5 | [NAME] | 17.76315789473684 | 16666.6666666667 | 3.8 | 1.5 | 101.25 | 5 | 506.25
Cabbage Win (kg) | 0.25 | 18 | 12 | 54 | 67.5 | [NAME] | 17.76315789473684 | 10000 | 3.8 | 1.5 | 101.25 | 5 | 506.25
 |  |  |  |  |  | Total Brassica | 339.8966165413533
French Beans (kg) | 0.125 | 18 | 13 | 29.25 | 36.5625 | Legumes | 24.375 | 15000 | 1.5 | 2.5 | 91.40625 | 1.2 | 109.6875
[NAME] (kg) | 0.125 | 18 | 13 | 29.25 | 36.5625 | Legumes | 18.28125 | 3000 | 2 | 1.5 | 54.84375 | 1.2 | 65.8125
Peas (kg) | 0.25 | 18 | 12 | 54 | 67.5 | Legumes | 112.5 | 6000 | 0.6 | 20 | 1350 | 1.2 | 1620
 |  |  |  |  |  | Total Legumes | 155.15625
[NAME]) | 0.5 | 18 | 13 | 117 | 146.25 | Other | 73.125 | 30000 | 2 | 0.75 | 109.6875 | 1 | 109.6875 |  | Manure (ton) | 3
Lettuce (kg) | 0.25 | 18 | 20 | 90 | 112.5 | Other | 45 | 3000 | 2.5 | 5 | 562.5 | 5 | 2812.5
Tomatoes (kg) | 0 | 18 | 20 | 0 | 0 | Other | 0 | 12000 | 1.2 |  | 0 |  | 0
 |  |  |  |  |  | Total Other | 118.125
Potatoes (kg) | 1 | 18 | 52 | 936 | 1170 | Potatoes | 468 | 25000 | 2.5 | 1 | 1170 | 1 | 1170
 |  |  |  |  |  | Total Potatoes | 468
Beetroot (kg) | 0.25 | 18 | 18 | 81 | 101.25 | Roots | 25.3125 | 25000 | 4 | 5 | 506.25 | 3 | 1518.75
Radish (kg) | 0.15 | 18 | 26 | 70.19999999999999 | 87.74999999999999 | Roots | 79.77272727272725 | 20000 | 1.1 | 100 | 8774.999999999998 | 3 | 26324.99999999999
Parsnip (kg) | 0.25 | 18 | 12 | 54 | 67.5 | Roots | 13.5 | 15000 | 5 | 3 | 202.5 | 5 | 1012.5
Carrots (kg) | 0.5 | 18 | 24 | 216 | 270 | Roots | 27 | 28000 | 10 | 6 | 1620 | 5 | 8100 |  |  |  |  | Fleece (m2) | 27
 |  |  |  |  |  | Total Roots | 145.5852272727273
 |  |  |  |  |  | Total area of site | 1555.638093814081 |  | Total ground prep cost |  |  |  | 97.5 |  | Manure (ton) | 19.5 | 97.5 | [NAME] | 0 | 0
 |  |  |  |  |  | Fertility building / Green manures | 388.9095234535201 |  | Total Infrastructure Cost |  |  |  | 0 |  | Fish [NAME] (kg) | 0 | 0 | Canes 6' | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] (ton) | 0 | 0 | [NAME] | 0 | 0
 |  |  |  |  |  | Crop failure | 311.1276187628162 |  |  |  | Total Cost |  | 97.5 |  | Fertaliser (ltr) | 0 | 0 | String (m) | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Glysophate (ltr) | 0 | 0 | Netting (m2) | 0 | 0
 |  |  |  |  |  | Total Area of Site | 2255.675236030417 |  |  |  |  |  |  |  | Sand (ton) | 0 |  | Fleece (m2) | 27 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  | Weed fabric (m2) | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  | Landscaping fabric (m2) | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  | 0