Docstoc

pears farm bosc enterprise budget calculator

Document Sample
pears farm bosc enterprise budget calculator Powered By Docstoc
					FrBoscpear 1

FRESH PEARS - BOSC ENTERPRISE BUDGET Number of Acres = 1 Profit Per Acre: 1 tonne =

Revised: Aug '03 $2,788 1.10231 tons

Yield - tons Price - $/ton Production- tons Crop Insurance C.I. Premium/ac: Level of Coverage Guaranteed Yield/ac. Probability of a payout Expected Payout/ac Participating in CI? (y/n)

Optimistic 10.0 1102.00 10

Expected 8.0 887.00 8

Pessimistic 6.5 628.00 7

386.73 75% 6.00 12.65% $97.82 Yes Unit/Ac ------hr. hr. kg or l kg or l kg or l kg or l kg or l Unit/Ac ------Number -----160 27.6 150 150 0 0 0 Number -----Cost/Unit 8.55 12.99 0.320 0.293 0.000 0.000 0.000 Cost/Unit $/Acre -----1368 359 48 44 0 0 0 $/Acre -----$/Year ------1368 359 48 44 0 0 0 $/Year -------

Expenses ANNUAL PRODUCTION COSTS: Seasonal Labour Operator Labour Fertilizers: 1. Ammonium Nitrate 2. Muriate of Potash 3. 4. 5.

Spray Materials: Insecticides: 1. All Insecticides 2. _______________ 3. _______________ Herbicides: 1. All Herbicides 2. _______________ Fungicides: 1. All Fungicides 2. _______________ 3. _______________ Other Sprays 1. Foliar Fertilizer 2. All Other Sprays 3. _______________

kg or l kg or l kg or l kg or l kg or l kg or l kg or l kg or l kg or l kg or l kg or l

5 0 0 2 0 7 0 0 1 0 0

69.80 0.00 0.00 15.00 0.00 28.71 0.00 0.00 7.00 0.00 0.00

349 0 0 30 0 201 0 0 7 0 0

349 0 0 30 0 201 0 0 7 0 0

Page -1

Other Expenses: Manure Cover Crop Seed Consulting Fees Crop Insurance Replacement Trees Other #1- Irrigation Other #2 - Leaf,Hive,Mulch Other #3 - Misc. Custom Work 1. 2.

Unit/Ac ------tons $ $ Insurance no. $ $ $ $ $ Typical $/Acre 191 171 0 0 0 %int 6 %year 50

Number -----0 0 1 1 0 1 1 0 0 0 Enterprise $ Allocated 0 0 0 0 0

Cost/Unit 12.00 24.00 25.00 386.73 4.29 63.00 183.00 0.00 0.00 0.00

$/Acre -----0 0 25 387 0 63 183 0 0 0

$/Year ------0 0 25 387 0 63 183 0 0 0

Fuel Mach. Repair & Maint. Bldg. Repair & Maint. Rent and Labour General Variable Costs Interest on Operating Capital Total Variable Costs

$/Acre 191 171 0 0 0

$/Year 191 171 0 0 0

0

102 -----3527

102 ------3527

Fixed Costs: Depreciation Interest on Term Loans Long-term Leases General Fixed Costs Total Fixed Costs

Typical $/Acre 341 98 0 440

Enterprise $ Allocated 0 0 0 0

$/Acre 341 98 0 440 -----879

$/Year 341 98 0 440 ------879

Revenues: Total Expected Revenues add: Expected Insurance Revenues less: Variable Costs Expected Operating Margin less: Fixed Costs Expected Net Revenue

$/Acre 7096 98 3527 -----3667 879 -----2788

$/Year 7096 98 3527 -----3667 879 -----2788

Break-even $/ton to cover:

Variable Costs Fixed Costs Total Costs

440.90 109.88 -----550.77

Page -2

Chance of at least breaking even ==> Chance of at least 0 $/acre return ==> Coefficient of variation ==> Returns $/acre Chances of at least this return per acre 17 % 33 % 50 % 67 % 83 %

82% 82% 0.43

5726 4090 2788 1485 -151

Page -3


				
DOCUMENT INFO
Shared By:
Stats:
views:136
posted:1/28/2008
language:English
pages:3
ocak ocak
About