A resilient controlled-environment layout with hydroponics, insulated pole barns, and hybrid power—designed to deliver fresh produce through winter.
Five purpose-built barns tuned for seedling, hydroponic production, processing/pack, cold storage, and farmgate retail/CSA pickup. Short cold-chain = fresher food.
A clean, efficient path from germination to delivery with minimal handling and maximum freshness.
High-demand staples plus specialty herbs for restaurants, groceries, and CSA members—selected for strong yields in cold climates.
Hybrid energy (solar, wind, backup generators) keeps production steady through winter—and stabilizes unit economics.
| Land (10–50 acres) | $100,000 |
| Pole barns ×5 (shells + insulation) | $100,000 |
| Hydroponic systems, racks, shelving | $25,000 |
| Energy (solar/wind assist) + generators | $15,000 |
| Cold storage & packing line | $5,000 |
| Refrigerated van (used) | $20,000 |
| Seeds, slurries, nutrients | $6,000 |
| Utilities & fuel (after renewables) | $9,000 |
| Packaging & labels | $3,000 |
| Insurance, licenses, permits | $4,000 |
| Payroll buffer | $8,000 |
Total Capital Ask: $250,000 • Owner/Grant: $70,000+
Cold-chain integrity and short routes keep product quality high and waste low, with wholesale + retail + CSA to stabilize cash flow.
Conservative top-line growth with improving margins as energy efficiency, labor learning curves, and yield density increase.
| Year 1 Revenue | $150,000 |
| COGS — 42% | $63,000 |
| Gross Margin | $87,000 (58%) |
| Operating Expenses | $70,000 |
| Net Operating Income | $17,000 |
| Year 2 Revenue | $250,000 |
| COGS — 40% | $100,000 |
| Gross Margin | $150,000 (60%) |
| Operating Expenses | $95,000 |
| Net Operating Income | $55,000 |
| Year 3 Revenue | $400,000 |
| COGS — 38% | $152,000 |
| Gross Margin | $248,000 (62%) |
| Operating Expenses | $140,000 |
| Net Operating Income | $108,000 |
| Average box price (CSA) | $28 |
| Contribution margin per box | ~$16–$18 |
| Monthly fixed costs | $7,500–$8,500 |
| Monthly break-even boxes | ~430–530 |
Notes: NOI excludes debt service & taxes; refine with lender terms.
They’re fast to build, affordable, and with proper insulation they maintain stable conditions for controlled growing—year-round.
Cold storage sits adjacent to packing, with short runs to a refrigerated van for local groceries, co-ops, restaurants, and CSA pickups.
Solar + wind reduce grid dependency; auto-start generators ensure uninterrupted operations during storms and outages.
We employ 5–10 seasonal staff plus managers across operations, sales, and logistics—prioritizing local hiring.
Partner, supply, invest, or carry our produce? We’re ready to connect.