|
|
|
Farm Management
|
Table 26: Costs and Returns for Bell Pepper, Per AcreConventional Production Practices
|
| ITEM | UNIT | PRICE | QUANTITY | TOTAL |
| Receipts | ||||
| Peppers | crt | $ 6.88 | 925 | $ 6,364.00 |
| Variable Costs | ||||
| Custom | ||||
| Apply Calcium Lime | ton | $ 27.65 | 1 | $ 27.65 |
| Soil Test | acre | $ 1.00 | 1 | $ 1.00 |
| Fertilizer | ||||
| N | pound | $ 0.32 | 115 | $ 36.80 |
| P | pound | $ 0.32 | 150 | $ 48.00 |
| K | pound | $ 0.14 | 100 | $ 14.00 |
| Herbicides | ||||
| Command 4EC | gallon | $ 86.96 | 0.125 | $ 10.87 |
| Gramaxone Xtra | gallon | $ 34.50 | 0.2 | $ 6.90 |
| Dual 8E | gallon | $ 64.66 | 0.25 | $ 16.16 |
| Fungicides | ||||
| Maneb | pound | $ 3.05 | 2 | $ 6.10 |
| Ridomil Gold 2E | gallon | $ 160.00 | 0.75 | $ 120.00 |
| Terraclor | pound | $ 7.32 | 3 | $ 21.96 |
| Insecticides | ||||
| Asana XL | gallon | $ 132.60 | 0.4 | $ 53.04 |
| Diazinon Ag 500 | gallon | $ 32.50 | 0.75 | $ 24.38 |
| Orthene 75S | pound | $ 12.00 | 1 | $ 12.00 |
| Lannate LV | gallon | $ 46.30 | 0.2 | $ 9.26 |
| Sevin 80S | pound | $ 4.45 | 1.5 | $ 6.68 |
| Other | ||||
| Black Plastic Mulch | acre | $ 150.00 | 1 | $ 150.00 |
| Pepper Transplants | thousand | $ 65.00 | 11.5 | $ 747.50 |
| Labor | ||||
| Operator | hour | $ 14.48 | 5.44 | $ 78.77 |
| Regular Hired | hour | $ 10.13 | 15 | $ 151.95 |
| Laying Plastic Mulch | acre | $ 45.00 | 1 | $ 45.00 |
| Harvesting | acre | $ 700.00 | 1 | $ 700.00 |
| Grading and Packing | acre | $ 125.00 | 1 | $ 125.00 |
| Irrigation | ||||
| Trickle Irrigation Operating Costs | acre | $ 300.00 | 1 | $ 300.00 |
| Diesel Fuel | ||||
| Tractors | gallon | $ 0.969 | 11 | $ 9.82 |
| Repair & Maintenance | ||||
| Tractors | acre | $ 24.37 | 1 | $ 24.47 |
| Equipment | acre | $ 14.26 | 1 | $ 14.26 |
| Marketing | ||||
| Picking Baskets | basket | $ 1.30 | 115 | $ 149.50 |
| Packing Boxes | box | $ 1.00 | 925 | $ 925.00 |
| Vineland Selling Charge | gross revenue | 3% | $ 190.92 | |
| Sub-Total | $ 4,026.99 | |||
| Interest on Operating Capitala | acre | 10% | 1 | $ 71.93 |
| Total Variable Costs | acre | 1 | $ 4,098.92 | |
| Returns Above Variable Costs | $ 2,265.08 | |||
| (Continued on next page) | ||||
| Fixed Costs | ||||
| Tractors | acre | $ 5.89 | 1 | $ 5.89 |
| Implements | acre | $ 17.68 | 1 | $ 17.68 |
| Land Charge | acre | $ 100.00 | 1 | $ 100.00 |
| Total Fixed Costs | acre | 1 | $ 123.57 | |
| Total Fixed & Variable Costs | acre | 1 | $ 4,222.49 | |
| Management Feesa | acre | 7% | 1 | $ 213.36 |
| Total Costs | acre | 1 | $ 4,435.85 | |
| Net Returns | acre | 1 | $ 1,928.15 |
aSee text for calculation assumptions.
| |
Rutgers is an equal opportunity, affirmative action institution. ©2006 Rutgers, The State University of New Jersey Last modified October 17, 2006 brumfield@aesop.rutgers.edu webmaster@rcre.rutgers.edu |