Economics Dashboard
Model premium CSA economics and profitability
New!
How to Use
Adjust the sliders and input fields to model your farm's economics. The dashboard updates in real-time
to show revenue, expenses, profit, and your effective hourly wage.
Annual Revenue
฿126,000
฿63,000/acre
Total Expenses
฿43,700
35% of revenue
Net Profit
฿82,300
65.3% margin
Your Hourly Wage
฿41
2,000 hours/year
Premium Nutrition CSA Calculator
Traditional CSA: ฿40-70 | Premium Nutrition CSA: ฿150-300
Revenue Projection:
฿126,000 / year
18 members × ฿175/week × 40 weeks
Annual Expenses
Total Expenses:
฿43,700 / year
Your Labor & Wage
Total Annual Hours
2,000
50 hrs/week × 40 weeks
Your Effective Wage
฿41/hr
✅ Above target!
Annual Income (your labor)
฿82,300
After all expenses
Monthly Cash Flow
Expense Breakdown
Why Premium Pricing Works
- • Complete nutrition (replaces supplements)
- • Toxin-free verification (lab tested)
- • Nutrient density 2-3x conventional
- • Longevity-optimized food selection
- • Year-round production
- • Convenience + health value
Key Metrics
- • Target wage: ฿30-40/hour (฿1200-1600/day)
- • Target margin: 60-70%
- • Revenue/acre: ฿50,000-100,000+
- • CSA retention: 80%+ year-over-year
- • Customer LTV: ฿250,000+ (3 years)
Comparison: Traditional vs. Premium CSA
| Traditional CSA | Premium Nutrition CSA | |
|---|---|---|
| Price/Week | ฿30-50 | ฿150-300 |
| Season Length | 20-24 weeks | 40-52 weeks |
| Members Needed | 50-100 | 15-25 |
| Annual Revenue | ฿60,000-120,000 | ฿150,000-300,000+ |
| Farmer Wage | ฿15-20/hour | ฿30-50/hour |
| Value Proposition | "Fresh, local vegetables" | "Complete nutrition + health optimization" |
| Competition | Other CSAs, grocery stores | Supplements, meal delivery services |