|
Commercial Vegetables Budget
Farm info:
SWEET CORN
06/17/02
Projected Costs
and Returns per Acre
R
EVENUE
|
Name of Crops |
Quantity |
Units |
Price
|
Total
|
| Sweet Corn:
|
1000 |
doz |
$4.00 |
$333.33 |
| Other Income:
|
0 |
acre |
$0.00 |
$0.00
|
|
|
|
|
|
| Total revenue: |
|
|
|
$333.33 |
| EXPENSES |
|
|
|
|
| Planting |
|
|
|
|
| Lime |
0.5 |
ton |
$25.00
|
$12.50 |
| Cultivating |
3
|
times
|
$7.60
|
$22.80 |
| Seeds |
12 |
lbs. |
$7.50 |
$90.00 |
| Herbicide |
|
|
|
|
| Bladex 4L
|
0.5 |
gal |
$24.00 |
$12.00 |
| Dual 8E
|
0.18 |
gal
|
$58.90 |
$10.60 |
|
|
|
|
|
| Total Planting
|
|
|
|
$147.90 |
|
|
|
|
|
| Preharvest
(Production):
|
|
|
|
|
| Insecticide: |
|
|
|
|
| Asana XL:
|
0.53 |
gal |
$118.00 |
$62.54 |
| Lannate LV: |
1.3 |
gal |
$44.00
|
$57.20 |
| Seven 80S |
8.75
|
lbs. |
$3.78 |
$33.08 |
| Counter 15G
|
8.7 |
lbs. |
$1.67
|
$14.53 |
|
Nitrogen: |
100
|
lbs |
$0.33 |
$33.00 |
| Phospate: |
80 |
lbs |
$0.22 |
$17.60 |
| Potassium |
40 |
lbs |
$0.14 |
$5.60 |
|
|
|
|
|
|
| Total Preharvest: |
|
|
|
$223.54 |
|
|
|
|
|
| Hand harvesting |
1
|
acre |
$140.00 |
$140.00 |
|
|
|
|
|
| Operating capital
interest (6 mo):
|
$511 |
acre
|
10% |
$25.57 |
|
|
|
|
|
| Total Cash Expenses:
|
|
|
|
$537.02 |
|
|
|
|
|
| Overhead: |
|
|
|
|
| Land:
|
1
|
acre
|
$20.00 |
$20.00 |
|
|
|
|
|
| Total All Expenses:
|
|
|
|
$557.02 |
|
|
|
|
|
| Net Projected
Returns:
|
|
|
|
($223.68) |
|
|
|
|
|
| Breakeven price per
crtn sold:
|
|
|
|
$0.56 |
|
