|
|
Fresh Market (Wholesale) Sweet Corn Enterprise Budget - Machine Harvested
|
Revenue
|
Revised March 2006
Sample cost
per Acre |
Your Farm Budget |
| Expected Yield (dozen/ac) |
1000.00
|
|
| Expected Price ($/dozen) |
1.80
|
|
| Total Expected Revenue (Yield x Price) |
|
|
| add: Expected Insurance Revenues |
|
|
| Total Revenue |
|
|
|
Expenses
|
Revised March 2006
Sample cost
per Acre
|
Your Farm Budget |
| Seed |
90
|
|
| Starter Solution |
47
|
|
| Fertilizer #1 N |
41
|
|
| Fertilizer #2 P |
6
|
|
| Fertilizer #3 K |
13
|
|
| Herbicides - Burndown |
9
|
|
| Herbicides - Primextra Magnum |
28
|
|
| Herbicide - Accent4 plus Merge |
29
|
|
| Insecticides Matador |
16
|
|
| Insecticides Furadan |
16
|
|
| Fungicides Tilt |
29
|
|
| Crop Insurance |
42
|
|
| Custom Work #1 Pesticide Application |
64
|
|
| Custom Work #2 Fertilizer Application |
18
|
|
| Custom Work #3 |
|
|
| Irrigation1 |
125
|
|
| Plastic Mulch |
|
|
| Crop Scouting |
12
|
|
| Mesh Bags |
80
|
|
| Marketing and Transportation |
90
|
|
| Labour |
|
|
| Packing/grading |
120
|
|
| Machine operation |
71
|
|
| Mulch Removal |
|
|
| Mulch Disposal |
|
|
| Cover Crop Seed |
16
|
|
| Fuel2 |
32
|
|
| Mach. Repair and Maintenance2 |
23
|
|
| Bldg. Repair and Maintenance |
50
|
|
| Land Rent |
|
|
| General Variable Costs |
|
|
| Interest on Operating Capital |
38
|
|
| Total Variable Costs |
1106
|
|
|
Fixed Costs
|
Revised March 2006
Sample cost
per Acre |
Your Farm Budget |
| Depreciation2 |
98
|
|
| Interest on Term Loans2 |
110
|
|
| Cold storage and packing equipment3 |
275
|
|
| Land costs |
|
|
| Long-Term Leases |
|
|
| General Fixed Costs2 |
27
|
|
| Total Fixed Costs |
510
|
|
| Total Expenses |
|
|
Breakeven Price on Your Farm is (Total Expenses/Expected
Yield)
- Includes Variable (fuel, repairs, labour) and Fixed (depreciation,
interest, insurance) Irrigation Costs
- Field operations included in fuel, repairs, machine labour, depreciation,
interest and general fixed:
- Tillage: Chisel plow, 2 field cultivations, 1 inter row cultivation
- Planting: Grain corn planter, cover crop seed planter
- Harvest: Wagon, forklift, 1 row corn harvester
- Includes depreciation, interest on investment and insurance for
forced air cooling system
- Accent is only registered for specific sweet corn varities. Please
refer to OMAFRA Publication 75 for listing.
| Index
| Budgeting
Tools |
| Manual
Budget Forms | Online
Help |
For more information:
Toll Free: 1-877-424-1300
Local: (519) 826-4047
E-mail: ag.info.omafra@ontario.ca
|
