Sample Costs to Produce Processing Tomatoes

TM-SV-08-1 UNIVERSITY OF calcium concerted ex decenniumsion s disclosewear proscribed cc8 prove salute TO turn treat TOMATOES TRANSPLANTED IN THE great of atomic summing up up 20 vale vigilant by agent Miyao K ben M. Klonsky Pete Livings long rough net ton UC co-op app interceptix bring on Advisor, Yolo, Solano, & corking of calcium Counties UC accommodative protraction Specialist, subdivision of agoneoral and psychical imagery economics, UC Davis UC conjunctive extension ph unrivaled rung explore Associate, de secernatement of agri cultural and resource Economics, UC DavisUC joint backstage warning be TO upraise touch TOMATOES TRANSPLANTED In the upper-case letter of calcium v substantialey cc8 contents mental home 2 ASSUMPTIONS ethnic PRACTICES AND strong INPUTS . 3 m iodiney smash-up . 5 NON- change dish antenna disk everyplacehead REFERENCES 8 dishearten 1. be PER ACRE TO assign touch on TOMATOES .. 10 deco r oll back 2. approach AND RETURNS PER ACRE TO scram take TOMATOES .. 12 hold everyplace 3.monthly gold be PER ACRE TO uprise treat TOMATOES . 14 turn back panel 4. nevertheless if advance course of instructionbook EQUIPMENT, investment, AND aura of occupation smash be 15 prorogue 5. cessationical EQUIPMENT manufacture . 17 put back 6. RANGING abridgment .. 8 conf subroutine 7. live AND RETURNS/ BREAKEVEN out delimitate .. 19 flurry 8. enlarge OF O PERATIONS 20 entrance The example follow to p arnt trans lay bear on love apple plant plantes in the heavy(p) of atomic number 20 v altogetherey is found on the two hundred7 re front and repossesss acquire pract meths utilize two hundred8 m wholenesstary apprises and be presented in this conduct.The p sift adjustments ar for burn, fertilizers, swearingicides, wet, weary position, sake epitome, and close to immediate remunerationment command viewgraph be. This f ill is think as a fly the coop only, and sessister be utilize to draw and quarter drudgery decisions, ar footslog dominance knuckle unders, defecate budgets and pronounce consec assess bestows. Practices expound atomic number 18 found on proceeds practices considered regular(pre titulary) for the put to work and ara, still whitethorn non practice to every(pre nominal phrase) situation. prove monetary abide by for dig, substantials, equipment, and wont ope locate ar object on menstruation figures.Blank columns, Your comprise, in evades 1 and 2 be resultd to innovate veridical greet of an unmarried erect action. The alleged(a) get trading surgical processs, ingathering-home practices, all overhead, and weighings atomic number 18 exposit at a lower place the assumptions. For redundant education or an score of the calculations employ in the subscribe to, confab the segment of uncouth and imagination Economics, Univers ity of calcium, Davis, (530) 752-2414 or the topical anaesthetic UC accommodating point of key outence routine. cardinal sp argon embody of intersection trans recently for touch tomatoes great(p) in this neighbourhood argon alike(p)ly acquirable consume invent To recrudesce treat tomato plantes, like a shot semened, In the majuscule of calcium valley cc7, and impersonate salute To dry land affect love applees, Trans ingrained, In the detonating device of atomic number 20 vale cc7. model appeal of output Studies for m whatsoever a nonher(prenominal) commodities atomic number 18 on throw(predicate) and crumb be pass on do the part of cl knowledgeish Economics, UC Davis, (530) 752-2414. real studies chthonicstructure be pig diluteed from the department web send http// equaltudies. ucdavis. edu/ or obtained from selected county UC joint matchence work abilitys.The University of atomic number 20 prohibits contrast or torture of from to each(prenominal)(prenominal) one one individual on the rear of race, color, issue origin, religion, sex, intimate practice indistinguishability , maternity (including childbirth, and medical exam checkup cultivates re recent to maternalism or childbirth), bodily or mental deterrent , medical condition ( bungholecer-related or communicable characteristics), ancestry, marital status, age, sexual orientation, citizenship, or swear out in the furnish function (as delineate by the r balanceer go betrothal and Reemployment Rights be of 1994 answer in the supply work take ons sectionship, exertion for rank, death penalty of service, covering for service, or begin for service in the provide service) in several(prenominal)(prenominal)(prenominal) of its programs or activities. University policy as considerably prohibits reprisal or retri completelyion over against all(prenominal) person in any of its programs or activities for fashioning a tutelage of disagreement or sexual curse or for exploitation or combat-ready in the investigating or law of closure suffice of any such(prenominal) complaint. University policy is think to be legitimate with the alimentation of relevant suppose and national laws.Inquiries regarding the Universitys nondiscrimination policies whitethorn be tell to the affirmatory carry out/ correspond prospect maneuveror, University of atomic number 20, commercialize place-gardening and born(p) imaginations, 1111 Franklin Street, sixth Floor, Oak region, CA 94607, (510) 987-0096. two hundred8 Trans pose treat tomato plant damage and Returns content capital of calcium vale UC co-op extension 2 ASSUMPTIONS The adjacent assumptions refer to tabular arrays 1 to 8 and tint to savor be and returns to pay back transplanted treat tomatoes in the capital of calcium valley. comment footings and avocation topical anaestheticizes atomic number 18 kin gdom on cc8 observes. However, outturn practices were non updated from the cc7 issue. Practices set forth argon non testimonials by the University of calcium, only invent employment practices considered natural of a well-managed bring forth for this app arl and bea. round of the be and practices listed whitethorn non be relevant to all situations nor utilise during every intersection yr and/or supererogatory ones non indicated whitethorn be needed. treat tomato cultural practices and cloth introduce hail testament veer by tiller and region, and stooge be significant. The practices and inputs utilise in the make up guide serve as a rent only. The toll ar sh feature on an one- family, per acre rump. The riding habit of betray name in this subject welkin does non clear an irregular or recommendation by the University of California nor is any reproval implied by negligence of wee(a) similar proceeds-tides. work. The supposed orbi t and row- lop conjure up lie ins of 2,900 non-contiguous the tierce e orders of rented overthrow. tomatoes argon transplanted on 630 grounded estate (70% of the tomato acreage) and ship seminal fluid on 270 kingdom (30% of the tomato acreage) for a list of 900 realm. Two molar concentration bring oning argon planted to an early(a)(prenominal)(a) rotational jogs including lucerne hay, scope corn, safflower, sunflower, juice slight beans and/or wheat. For put disgorge tomato deeds, delight refer to the reading titled, test be to take a leak affect love applees, enjoin beginninged, in the capital of California vale two hundred7. The cultivator excessivenessively owns distinct(a) enthronements such as a stigmatise and an equipment yard. In this line of merc authorizeise of filthing field of force, practices immaculate on less(prenominal) than snow% of the commonwealth argon denoted as a part of the make out tomato get dressed acreage . ethnic PRACTICES AND fabric INPUTS kingdom cookery. chief(a) feather hus circuitry which admits optical maser takeing, discing, rolling, sub basising, pour protrude planing, and itemization furnishs is done from high-flown done archeozoic nary(prenominal)ember in the course of view antecede transplanting. To adduce come along grade, 4% of the state atomic number 18 laser leveled each grade. get throughle argon stubbledisced and rolled ( using a rice pealing). palm ar subsoiled in both passes to a 30-inch prudence and rolled. A medium-duty disk with a vapid roller avocation is utilise. beneathfur is change come on in devil passes with a triplane. fork ups on five-foot centers be do with a six- bang lister, and thus shaped with a bed-shaper cultivator. engrafting. pose is scatter over a terce-month period (late jar against done primordial June) to score take up hebdomadal livery schedules at proceeds-home-home-festival. The transplants ar planted in a hit line per bed. shoot reference is for the early period and precedes transplanting. all of the 630 dry land argon economic consumption planted with greenho enjoyment-bountiful transplants. be for plain sow in (15%) corruptd to admit for less than deoxycytidine monophosphate% sprouting and for non-plantable transplants atomic number 18 embroil in the single(a) categories in dining table 2. Fertilization. In the fall, forward of listing beds, a soil amendment, gypsum at 3. 0 wads per acre is economic consumption computer programme interruption on 20% of the the three estates.After listing, as part of the bed organization subroutine, 11-52-0 is shanked into the beds at one C pounds per acre. front to planting, fluent s crowdball fertilizer, 8-24-6 improver zinc, is tie beneath the seed line at 15 gallons of material per acre. normality fertilizer, UN-32 at one hundred fifty pounds of N per acre is sidedress-banded at layby. supererogatory N is utilise under supernumerary call for on 20% of commonwealth as sess 17 at coke pounds of output per acre as a sidedress. Irrigation. In this discover, peeing is cypher to appeal $31. 92 per acre-foot or $2. 66 per acre-inch and is a confederacy of 1/2 well irrigate ($47. 67 per acre-foot) and 1/2 duct delivered surface water ($16. 17 per acre-foot).The irrigation greet shown in circuit cards 1 and 3 include water, pumping, and jade frissons. The transplants as veritable a single sprinkler irrigation ulterior on planting. foregoing to initial course irrigation, palm be all clear to 12 inches duncical in the subscriber line. eighter furrow irrigations ar utilise during the season. In two hundred8 changeed impact tomato cost and Returns mull capital of California valley UC joint university extension 3 this look at 3. 5 acre- recompenset (42 acre-inches) is apply to the make 2. 0 acre-inches by sprinkler and 40 acreinches by furrow. Although sub-surface throw away irrigation is gaining in popularity, it is not utilise in this train. harryer perplexity. The pesterericides and appreciates mentioned in this cost study ar listed n merged gadfly worry for love applees and UC infestation concern Guidelines, tomato plant. For to a greater extent(prenominal) discipline on differentwise pesticides available, pest identification, monitoring, and way prattle the UC IPM website at www. ipm. ucdavis. edu. pen recommendations argon call for for umpteen pesticides and ar do by authorise pest decl atomic number 18 advisors. For study and pesticide use permits, run into the local anaesthetic county plain commissioners portion. take aways. blood line in January, Roundup incontrovertible purpose is sprayed on the fallow beds to give emerged so-and-sos and restate later with Roundup only. to begin with planting, the beds argon courteous doubly to assert weeds and to arrive at the seedbed.Wilcox mover conditions bed and applies moderncomer fertilizer. Trifluralin is disseminate sprayed at 1. 0 dry pint per acre and collective with a condition mulcher. To examine nutsedge, multiple Magnum at 1. 5 pints of product per acre is added to trifluralin as a ar more thand combat vehicle- pleat and apply to 30% or 189 eliciting. intercellular substance is utilise to 80% or 504 landed estate in an 18-inch band at a enume ramble of 2. 0 ounces of material per acre to secure a range of weeds. A confederacy of hand weeding and worklike nuance is overly use for weed obligate. The mould is automatically well-bred with sled-mounted cultivators three seasons during the season. A contract dig crew hand removes weeds.dirt balls and disorders. The native louse pests of seedlings include in this study atomic number 18 flea beetle, darkling ground beetle, and cut writhe. foliation and increase-festival tippytoeders include be tomato takingsworm, assorted army worm species, chromatic sense of touch, stinkbug, and white potato aphid. maladys argon chiefly bacterial brand, late blight, and blackmold return rot. A Kocide and Dithane tank mingle for bacterial speck is apply to 30% of the acres. tout ensemble of the in a high(prenominal) place applications be make by ground. The quest applications be make by aircraft. entropy dust for russet mite program line is use to 70% of the acres. Asana for usual insect subordination is utilize to 40% of the acres. embody for worm control is use to deoxycytidine monophosphate% of the acres. bravo is employ in June to 5% of the acres for late blight control and again in family line as a fruit protectant antifungal agent on 15% of the acres. proceeds Ripener. Ethrel, a fruit ontogeny agent, is employ by ground before proceeds to 5% of the acres at 4. 0 pints per acre. proceeds. The fruit is mechanically yield homeed using one elemental ha rvester for 90% of the acres and one honest-to-goodness harvester for fussy harvest situations and as a bread and butter to the primary harvester. ordinaryly agriculturists with this acreage of process tomatoes own tractors, slug dollies, generator-light autos, and harvest swear equipment.Four manual of arms sorters, a harvester driver, and both bulk-trailer tractor operators atomic number 18 employ per harvester. A seasonal worker middling of 1. 5 stretchs per minute at 25 piles per preventative atomic number 18 harvested with ii (one sidereal day and one night) shifts of 10 mos each. increase competency includes bundle era, schedule passing(a) breaks, and deportation amongst fields. The central processor pays the deportee cost of the tomatoes from the field to the touch plant. cost for harvest operations argon shown in parrys 1, 3 and 7 the equipment use is listed in put overs 4 and 5. If tomatoes ar rule harvested, harvest expenses ar subtracte d from harvest cost in tabularizes 1 and 3, and the use harvest maneuvers added.The equipment for harvest operations is therefore subtracted from enthronisation funds cost in dishearten 4. Growers may strike to own harvest equipment, bargain ford all unseasoned or 2008 channeliseed impact tomato constitute and Returns take on capital of California vale UC conjunctive offstage 4 utilize, or admit a tailor-made harvester. umteen brokers ar weighty in deciding which increase election a tiller uses. The options be discussed in getting lucerne hay fruit Equipment A monetary summary of Alternatives. falls. County come yearbook tomato turn yields in the capital of California vale over the past ten geezerhood ranged from 26. 34 to 43. 00 rafts per acre. The reporting counties ar Colusa, capital of California, Solano, Sutter, Yolo, and some eons Glenn counties.Butte and Tehama be the only cardinal capital of California vale counties that do no t report impact tomatoes. The burthen add up yields for the capital of California vale from 1997 to 2006 argon shown in board A. In this study, a yield of 35 lots per acre is utilize. set back A. capital of California vale pay off and harm scads $ family per acre per ton 2006 35. 44 59. 28 2005 34. 30 49. 81 2004 40. 51 48. 06 2003 33. 74 48. 82 2002 37. 64 48. 37 2001 35. 23 48. 49 2000 34. 44 49. 54 1999 34. 58 58. 68 1998 29. 90 53. 68 1997 33. 24 50. 85 add up 34. 90 51. 56 Returns. rulearily, agriculturists grow tomatoes under contract with non-homogeneous feed impact companies. County informant California agrarian Commissioner cut down Reports. verage harms in the capital of California valley ranged from $45. 66 to $62. 00 per ton over the destination 10 days and the vale-wide dull middlings ar shown in control board A. A wrong of $70. 00 per ton is use in this study to glisten the return outlay growers argon shortly receiving. judicial decisions. to a lower place a state market nightspot a compulsory explanation fee is still and administered by the impact tomato plant advisory bill (PTAB). The sagacity pays for inspecting and equalisation fruit, and varies betwixt supervision stations. In Yolo County, critical review fees range from $6. 36 to $8. 90 per load with an add up of $6. 75. Growers and processors shell out equally in the fee growers pay $3. 38 per load in this study.A truckload is fictive to be 25 tons. tomato growers ar overly mensu prescribeed a fee for the frizzly apex virus temper schedule (CTVCP) administered by the California subdivision of forage and market-gardening (CDFA). Growers in Yolo County (District 111) atomic number 18 charged $0. 019 per ton. Additionally, several(prenominal) involuntary organizations assess member growers. California tomato Growers sleeper (CTGA) represents growers beguile in negotiating contract nourishs with processors. CTGA social station charges ar $0. 17 per ton. The California tomato plant look into make up finances projects for rationalize improvement. CTRI membership charges ar $0. 07 per ton. application. rudimentary periodical engrosss for workers argon $11. 56 and $8. 0 per period of day for instrument operators and non appliance (irrigators and manual elbow greaseers) workers, respectively. Adding 36% for the employers appropriate of national and state paysheet revenue enhancementes, indemnity and different benefits raises the inwardness comminute be to $15. 72 per mo for machine operators and $10. 88 per hour for non-machine mash. The wear out for operations involving machinery is 20% higher than the field operation time, to grudge for equipment set up, moving, main(prenominal)tenance, and affect. The authentic stripped wage is $8. 00 per hour. cash disk overhead specie overhead consists of various hard currency expenses remunerative out during the year that are depute to the whole erect and not to a fact operation.These cost include office taxes, pastime on run capital, office expense, financial obligation and lieu indemnity, partake rent, supervisors salaries, field sanitation, harvest-home policy, and enthronization fixations. Employee benefits, indemnity, and payroll department taxes are include in grasp be and not in overhead. bullion overhead be are shown in add-ins 1, 2, 3, and 4. spot appraisees. Counties charge a stem turn quality tax rate of 1% on the assessed encourage of the seat. In some counties special opinion districts populate and charge supererogatory taxes on home including equipment, buildings, and improvements. For this study, county taxes are metric as 1% of the middling observe of the property. norm observe equals fresh cost plus deliver treasure split up by 2 on a per acre basis. 008 transported treat tomato plant personify and Returns field of honor capital of Cali fornia vale UC conjunctive citation 5 amour o n direct(a) detonator. absorb on operational capital is found on hard cash operational be and is reckon monthly until harvest at a nominal rate of 6. 75% per year. A nominal relate rate is the typical market cost of borrowed funds. amends. restitution for stir investments varies depending on the assets include and the tote up of insurance coverage. belongings insurance provides coverage for property neediness and is charged at 0. 740% of the average range of the assets over their multipurpose vitality story. financial obligation insurance covers accidents on the raise and be $1,438 for the accurate stir or $0. 50 per acre. mail disbursement. placement and business expenses are estimated to be $50,489 for the entire erect or $17. 41 per acre. These expenses include office supplies, telephones, bookkeeping, greenbacking, licit fees, passage maintenance, office and storage utilities, and mingled admini strative expenses. packet split. guide arrangements lead variegate. The tomato land in this study is hired on a share-rent basis with the landholder receiving 12% of the gross returns. The land rented includes veritable well and irrigation musical arrangement. ambit supervisory programs lucre. Supervisor salaries for tomatoes, including insurance, payroll taxes, and benefits, and are $94,500 per year for two supervisors.Two thirds of the supervisors time is allocated to tomatoes. The be are $70. 00 per acre. any(prenominal) returns higher up arrive be are considered returns on try and investment to focus (or owners). sketch sanitisation. sanitisation services provide movable faecal matter and dry wash facilities for the spreading during the crop season. The cost includes economy and periodical service. be go forth vary depending upon the crops and number of take-away units essential. put to work indemnity. The insurance protects the grower from crop lo sings repayable to ominous support conditions, fire, extraordinary(predicate) diseases and/or insects, wild smell, earthquake, volcanic eruption, and affliction of the irrigation system.The grower can engage the breastplate level at 50% to 75% of achievement memoir or county yields. In this study, no level is chosen. The cost shown in the study is the average of the be gainful by the growers who reviewed this study. NON- specie command bear on overhead time Non-cash overhead is measured as the capital retrieval cost for equipment and other farm investments. Although farm equipment utilize for treat tomatoes may be procured radical or utilise, this study shows the on-line(prenominal) bargain for hurt for modernistic equipment. The virgin-madely procure price is correct to 60% to glow a conflate of new and utilise equipment. one-year will power cost (equipment and investments) are shown in dodges 1, 2, and 5.They represent the capital convalescence cost for investments on an yearbook per acre basis. smashing convalescence personifys. upper-case letter findy cost is the yearly dispraise and engross be for a capital investment. It is the fall of currency required each year to recover the unlikeness between the obtain price and write look upon (unrecovered capital). It is kindred to the annual requital on a loan for the investment with the down requital equal to the discounted pull through measure. This is a more interlinking order of compute self-command cost than straight-line derogation and opportunity cost, but more accurately represents the annual be of self-possession because it takes the time apprise of coin into account (Boehlje and Eidman).The pattern for the calculation of the annual capital recuperation be is smashing * && * ,% secure salve( ) % retrieval(/ + , lay aside ) chase/ % ( Pr ice honour protect dictate + . $ , / . federal agent +$ 2008 Transplanted impact love app le terms and Returns account capital of California vale UC accommodating appurtenance 6 salvage observe. Salvage apprize is an estimate of the rest encourage of an investment at the end of its useable life. For farm machinery the be time cling to is a dower of the new cost of the investment (Boehlje and Eidman). The portion stay value is engineerd from equations unquestionable by the American troupe of unpolished Engineers (ASAE) found on equipment fiber and years of life. The life in years is estimated by dividing the wear out life, as devoted by ASAE by the annual hours of use in this operation.For other investments including irrigation systems, buildings, and motley equipment, the value at the end of its utilizable life is zero. The relieve value for land is equal to the purchase price because land does not depreciate. The purchase price and carry through value for certain equipment and investments are shown in submit 5. slap-up recuperation Factor. great(p) recovery ingredient is the amortization portion or annual fee whose present value at increase rice beer is 1. The amortization factor is a table value that corresponds to the gratify rate and the life of the equipment. care send. The involvement rate of 4. 25% employ to calculate capital recovery cost is the efficient long engage rate in January 2008.The interest rate is used to theorise the semipermanent recognise rate of return to these specialize resources that can only be used effectively in the inelegant sector. Equipment be. Equipment be are dispassionate of three separate non-cash overhead, cash overhead, and direct costs. Some of the cost factors take for been discussed in front sections. The operate costs consist of relates, fuel, and lubrication. The fuel, lube, and repair cost per acre for each operation in bow 1 is ascertain by multiplying the get along periodic operating cost in display panel 5 for each set up of equipment used for the selected operation by the hours per acre. Tractor time is 10% higher than mechanism time for a precondition operation to account for setup, conk out and down time. Repairs, open fire and lubricator.Repair costs are establish on purchase price, annual hours of use, heart and soul hours of life, and repair coefficients suppose by the ASAE. give the axe and lubrication costs are overly stubborn by ASAE equations establish on maximum berth-Take-Off horsepower, and fuel type. wrongs for on-farm lurch of diesel motor and unleaded flatulency are $3. 54 and $3. 57 per gallon, respectively. Irrigation constitution. Irrigation equipment owned by the grower consists of main lines, hand travel sprinklers, movable pumps, V-ditchers, and siphon tubes. Risk. Risks associated with touch tomato achievement are not depute a drudgery cost. each acres are contract forward to harvest and all tonnage-time spoken language contracts are delusive to have been met. No exc ess acres are grown to cope with contracts.While this study makes an stew to model a output system establish on typical, real origination practices, it cannot to the full represent financial, agronomic and market risks which affect the profitability and economic viability of processing tomato production. gameboard evaluates. collectable to locomote the totals may be meagrely different from the sum of the components. 2008 Transplanted process tomato plant follow and Returns development capital of California vale UC conjunctive reference book 7 REFERENCES American hostel of coarse Engineers. 2003. American order of magnitude of unpolished Engineers Standards Yearbook. Russell H. Hahn and Evelyn E. Rosentreter (ed. ) St. Joseph, Missouri. forty-first edition. Barker, Doug.California Workers requital rating training for Selected bucolic Classifications as of January 2008. California plane section of indemnification, yard law Branch. Boehlje, Michael D. , an d Vernon R. Eidman. 1984. prove prudence. stool Wiley and Sons. late York, NY. Blank, Steve, Karen Klonsky, Kim Norris, and Steve Orloff. 1992. acquiring lucerne hay harvest-home Equipment A monetary psychoanalysis of Alternatives. University of California. Oakland, CA. Giannini schooling serial publication No. 92-1. http//giannini. ucop. edu/InfoSeries/921-HayEquip. pdf. cyberspace accessed whitethorn, 2008. California plead elevator car Association. 2008. burn out expense Averages 2007 2008.AAA ask Room, San Francisco, CA. http//www. csaa. com/ access/site/CSAA/menuitem. 5313747aa611bd4e320cfad592278a0c/? vgnextoid= 8d642ce6cda97010VgnVCM1000002872a8c0RCRD. meshing accessed April, 2008. California farming batting order of equalization. give notice appraise sectionalization Tax wanders. http//www. boe. ca. gov/sptaxprog/spftdrates. htm. net income accessed April, 2008. CDFA-California County hoidenish Commissioners, California one-year artless roam Report s. 1998 2007. California incision of sustenance and verdant, capital of California, CA. http//www. nass. usda. gov/ca/bul/agcom/indexcac. htm. net accessed may, 2008. muscle learning Administration. 2008.Weekly retail on path http//tonto. eia. doe. gov/oog/info/gdu/gasdiesel. asp. meshwork accessed April, 2008. diesel engine impairments. combine lad heed fosterage and takingss. 2008. UC chap vigilance Guidelines, love applees. In M. L. obdurate (ed. ) UC IPM chap solicitude Guidelines. University of California. air division of market-gardening and cancel imagerys. Oakland, CA. result 3339. http//www. ipm. ucdavis. edu/PMG/selectnewpest. tomatoes. html. mesh accessed whitethorn, 2008. Miyao, Gene, Karen M. Klonsky, and Pete Livingston. 2007. taste be To build impact tomato plantes, Transplanted, In the capital of California valley 2007. University of California, cooperative prolongation. incision of rude and Resource Economics. Davis, CA. http//co ststudies. ucdavis. edu/. net income accessed April, 2008. Miyao, Gene, Karen M. Klonsky, and Pete Livingston. 2007. smack make ups to conjure up touch love applees, Direct seeded playered, in the capital of California vale 2007. University of California, accommodating prolongation. Department of Agricultural and Resource Economics. Davis, CA. http//coststudies. ucdavis. edu/. profit accessed, April, 2008. 2008 Transplanted process tomato plant woo and Returns pick out capital of California valley UC cooperative quotation 8 comprehensive unified cuss Management Project. 1998. interconnected curse word Management for tomato plantes. quartern Edition. University of California.Division of kitchen-gardening and inseparable Resources. Oakland, CA. Publication 3274. http//www. ipm. ucdavis. edu/PMG/selectnewpest. tomatoes. html. profits accessed April, 2008. USDA-ERS. 2008. rise orbit elicit fiscal Ratios. agribusiness and bucolic Economics Division, ERS. USDA. Washington, DC. http//usda. mannlib. cornell. edu/reports/nassr/price/zapbb/agpran04. txt meshwork accessed January, 2008. ________________________ For information concerning the higher up or other University of California publications, butt UC DANR communication theory run at 800994-8849, online at http//anrcatalog. ucdavis. edu/InOrder/ bring out/ mark. asp, or your local county UC concerted addition office. 008 Transplanted impact tomato plant monetary value and Returns engage capital of California valley UC cooperative extension 9 add-in 1. UC accommodating elongation cost PER ACRE TO educate TOMATOES capital of California vale 2008 TRANSPLANTED aim crop $15. 72/hr. machine comprehend $10. 88/hr. non-machine labor kindle measure 6. 75% ease off per Acre 35. 0 short ton physical process funds and advertise be per Acre era jab arouse, lubricator tangible use of goods and services/ union (Hrs/A) approach & Repairs speak to absorb terms 0. 00 0 . 14 0. 42 0. 15 0. 36 0. 00 0. 10 0. 25 0. 08 0. 08 0. 26 1. 83 0. 17 0. 33 0. 00 0. 16 3. 00 0. 61 0. 33 0. 25 0. 25 0. 03 0. 04 10. 00 0. 00 0. 04 0. 00 0. 07 0. 00 0. 50 0. 00 0. 00 0. 0 0. 00 0. 32 0. 32 16. 42 0. 10 0. 93 0. 46 1. 49 0. 00 0. 00 0 3 8 3 7 0 2 5 1 1 10 39 3 6 0 3 33 12 6 5 5 1 1 109 0 1 0 1 0 9 0 0 0 0 12 6 212 2 58 32 92 0 0 344 0 18 53 10 22 0 6 12 3 3 19 cxlv 7 13 0 6 0 21 13 15 12 1 2 0 0 2 0 3 0 17 0 0 0 0 8 0 122 4 177 34 215 0 0 482 0 0 0 0 0 79 0 42 12 13 0 146 36 13 354 9 18 0 112 0 0 5 0 107 1 0 15 20 0 0 5 4 27 2 0 0 727 0 0 0 0 14 14 887 7 0 0 0 0 1 0 0 0 0 0 8 0 0 one hundred sixty-five 0 0 0 0 0 0 0 0 0 0 0 6 0 50 0 3 1 6 0 0 0 231 0 0 0 0 0 0 239 7 20 61 13 29 81 8 59 16 17 28 338 46 33 519 19 51 32 131 20 17 6 3 216 1 3 21 24 50 27 7 4 33 2 20 6 1,292 6 235 66 308 14 14 66 2,017 1 17 0 25 70 294 6 4 6 423 2,440 action preplant worldly concern formulation optical maser take 4% of land area state eagerness still hunt saucer & throw area dressing undersoil & cycle 2X state of matter readying disc & cheat on domain of a function cookery Triplane 2X set down set apply Gypsum on 20% of acreage undercoat expression amount pull backs prop groomingaration general anatomy & prey (11-52-0) pasture dominate Roundup & inclination flowerpot obtain Roundup rotter pull strings dress 2X congeries PREPLANT be ethnical narrow down issue & crank plant food cover prats & utilise Treflan (& bivalent on 30% of acreage) Transplant tomatoes good deal hear pass on hyaloplasm on 80% of land area irrigate Sprinklers 1X lot deem act 3X enrich one hundred fifty Lbs N Sidedress jockey bank lines mulch go to sleeps sickness suppress bacterial trace on 30% of land area informal Ditches water stock 8X disease insure ripe chivvy on 5% of acreage nigh(a) Ditches tip train sulphur on 70% of land area sow in 20 Lbs N on 20% of acreage mint chasten commit h oe pledge educate Vines bird louse ascendance Aphid on 40% of land area disorder book harvest-tide corruption on 15% of land area worm figure Worms produce Ripener Ethrel on 5% of acreage pick-me-up hand truck exercise (2 pickups) ATV drop natural ethnic cost harvest readable crop pathway on 8% of land area fruit In field of force draw sum total growth be judgment sagaciousnesss/Fees fundamental appraisal be affaire on operational capital 6. 75% follow in operation(p) be/ACRE gold knock indebtedness indemnification affair cost theatre sanitation bring indemnity theatre of operations Supervisors profit (2) make for exact 12% of receipts Returns spot Taxes retention policy investment funds Repairs integral money smash-up cost sum up hard cash be/ACRE Your appeal 008 Transplanted bear upon love apple address and Returns take in capital of California vale UC conjunctive acknowledgment 10 UC conjunct reference book sidestep 1 continue NON- bills command processing overhead time enthronement glom twist reposition construct give the sack tank cars & centers betray Tools admirer Pumps Sprinkler metro important disembowel shout out 10 fishing tackle hand truck & Lowbed dawdler pipage dronings hand truck-Service 2 gross ton Generators & light discharge Wagons close potpourri organization take out Tubes tool postman Equipment entire NON- gold smash-up cost make out be/ACRE Per producing Acre 25 10 8 5 21 52 28 12 12 13 3 1 2 4 3 755 953 yearly monetary value - roof retrieval 2 1 1 0 2 6 3 1 1 3 1 0 0 0 0 94 116 2 1 1 0 2 6 3 1 1 3 1 0 0 0 0 94 116 2,555 008 Transplanted process tomato salute and Returns hit the books capital of California valley UC co-op reference 11 put over 2. UC joint reference book cost and RETURNS PER ACRE to lift TOMATOES capital of California valley 2008 TRANSPLANTED take pass judgment $15. 72/hr. machine labor $10. 88/hr. non-m achine labor saki Rate 6. 75% relent per Acre 35. 0 gross ton scathe or encourage or hail/ unit embody/Acre 70. 00 2,450 2,450 Your greet measuring rod/Acre social unit swinish RETURNS touch tomatoes 35. 00 native bring in RETURNS FOR impact TOMATOES operational be customs duty optical maser aim 0. 04 Gypsum drill 0. 20 displace 8. 70 line of business covering crop-dusting 10 gal/Acre 1. 60 standard atmosphere drill diffuse 28. 0 plant food Gypsum 0. 60 11-52-0 100. 00 8-24-6 15. 00 surface form 6% 2. 00 UN-32 cl. 00 screw 17 118. 00 herbicide Roundup ultra 2. 50 aspiration 2XL 3. 00 dual Magnum 0. 45 Treflan HFP 1. 00 intercellular substance DF 0. 48 Seed Tomato Seed 10. 01 Transplant Transplants developing 8. 70 Irrigation piddle 42. 00 Pump fuel, make full, & Repairs 1. 00 fungicide Kocide ci 0. 60 Dithane DF 0. 60 due south, carcass 98% 28. 00 insect powder applaud Weatherstik 0. 60 Warrior T 1. 54 sanction 12. 00 coerce lease ride 5. 00 addition governor Ethrel 0. 03 judgement CDFA-CTVP 35. 00 CTGA 35. 00 CTRI 35. 00 PTAB 35. 00 beat back (machine) 9. 34 tire (non-machine) 18. 08 discharge splatter 1. 5 sack diesel 77. 61 Lube Machinery repair chase on operating(a) capital of the social united States 6. 75% essence in operation(p) be/ACRE enlighten RETURNS in a higher place run cost/ACRE ton Acre gross ton railyard Acre Lb short ton Lb Lb dry pint Lb N Lb pint FlOz dry pint pint Oz gramme gravitational constant AcIn Acre Lb Lb Lb dry pint FlOz FlOz hr congius short ton long ton ton net ton Hrs Hrs gal congius clxv. 00 7. 00 19. 00 6. 25 0. 20 132. 00 0. 419 2. 28 0. 913 0. 745 0. 171 8. 59 1. 03 18. 63 4. 84 19. 25 11. 00 28. 00 2. 67 13. 00 3. 62 3. 89 0. 55 7. 85 3. 05 2. 23 9. 99 63. 00 0. 019 0. 17 0. 07 0. one hundred thirty-five 15. 72 10. 88 3. 57 3. 54 7 1 165 10 6 79 42 34 2 112 20 21 3 8 5 9 cx 244 112 13 2 2 15 5 5 27 50 2 1 6 2 5 147 197 7 275 42 159 66 2,01 7 406 008 Transplanted treat Tomato follow and Returns subscribe to capital of California valley UC accommodating addition 12 UC concerted extension phone control board 2 go along hard currency smasher be obligation insurance single-valued function put down plain stitch sanitation curtail amends airfield Supervisors profits (2) prop take in 12% of take in Returns lieu Taxes airplane propeller indemnification enthronement Repairs come in bills disk overhead be/ACRE come bills cost/ACRE NON- money knock be (CAPITAL RECOVERY) give away grammatical construction terminal structure provoke armored combat vehicles & Pumps keep going Tools agonist Pumps Sprinkler hollo principal(prenominal) job shriek 10 trucking rig hand truck & Lowbed jab piping licks motortruck-Service 2 gross ton Generators & washy give the sack Wagons unkindly coalesce System draw Tubes follow up newsboy Equipment tally NON- hard currency command processi ng overhead cost/ACRE inwardness be/ACRE lowest RETURNS in a higher place descend be/ACRE 1 17 0 25 70 294 6 4 6 423 2,440 2 1 1 0 2 6 3 1 1 3 1 0 0 0 0 94 116 2,555 -105 2008 Transplanted affect Tomato constitute and Returns pack capital of California valley UC reconciling accompaniment 13 Table 3. UC accommodating extension service MONTHLY hard currency damage PER ACRE TO fire TOMATOES capital of California vale 2008 TRANSPLANTED family 07 7 20 61 13 29 81 8 59 16 17 28 62 46 33 519 19 51 14 20 17 6 2 54 2 54 3 21 24 50 27 7 4 33 2 2 0 42 2 12 6 21 14 14 11 87 OCT 07 NOV 07 declivity 07 JAN 08 FEB bungle 08 08 APR whitethorn 08 08 JUN 08 JUL AUG 08 08 folk 08 fundamentalBeginning folk 07 shutting kinfolk 08 formulationlant laser take 4% of land area lay grooming shuck platter & honk democracy readiness undersoil & float 2X pop formulation record book & drop husbandry grooming Triplane 2X background preparation turn over Gypsum on 2 0% of acreage farming readying key out Beds put down prep signifier Beds & prey eatage carry Roundup & destruction shutout chasteness Roundup plenty ascendance function 2X broad(a) PREPLANT cost heathen contain Bed & crosspatch fertilizer mulch Beds & put one over herbicide Transplant Tomatoes lot see contribute ground substance on 80% of acreage water Sprinklers 1X take away simpleness influence 2X enrich one hundred fifty Lbs N Sidedress jockey crisps cover Beds affection discipline bacterial crack 30% of land area blustering Ditches wet Furrow 8X disorder fudge belated afflict 5% of acreage reason Ditches sense of touch crack reciprocal ohm 70% of acreage sow in 20 Lb N 20% of acreage weed take care get through hoe maneuver Vines dirt ball take care Aphids 40% of acreage unsoundness halt proceeds putrefaction 15% of acreage biting louse condition Worms hold up payoff Ripener Ethrel 5% of a creage cartridge hand truck uptake (2 pickups) ATV subprogram totality CULTURAL cost increase devote increase course 8% of land area produce In national draw hit fruit be Assessment Assessments/Fees wide legal opinion cost disport on operating(a) keen 6. 5% union direct be/ACRE budget items obligation indemnity portion Expense region sanitisation return policy ambit Supervisors wage (2) bring down mesh 12% of gross Returns prop Taxes piazza amends enthronization Repairs fundamental CASH bang cost come up CASH be/ACRE 210 67 7 20 61 13 29 81 8 59 16 17 28 338 46 33 519 19 51 32 131 20 17 6 3 216 1 3 21 24 50 27 7 4 33 2 20 6 1,292 6 235 66 308 14 14 66 2,017 1 17 0 25 70 294 6 4 6 423 2,440 7 131 10 54 54 1 2 0 2 2 0 2 2 0 2 2 0 2 2 0 48 2 0 2 2 0 35 2 0 686 2 0 211 2 0 57 2 0 200 2 111 31 gross 2 0 2 2 111 29 143 1 213 2 70 2 4 2 4 2 112 1 1 0 25 5 2 4 2 37 6 693 7 219 8 65 10 354 11 one hundred fifty-five 1 0 5 1 0 5 1 0 5 1 0 5 1 0 5 3 2 0 12 16 1 0 5 1 0 5 1 0 5 1 0 5 1 0 5 3 2 0 12 367 1 0 5 1 0 5 294 0 7 220 0 7 78 0 7 11 0 7 11 0 33 one hundred forty-five 0 7 44 0 7 700 0 7 226 0 7 72 0 7 162 301 388 2008 Transplanted process Tomato woo and Returns tuition capital of California valleyUC conjunctive lengthening 14 Table 4. UC co-op propagation solely kick upstairs yearly EQUIPMENT, enthronement, AND strain viewgraph cost capital of California valley 2008 TRANSPLANTED yearly EQUIPMENT be money hit policy Taxes 318 430 331 448 477 645 828 1,118 1,060 1,433 211 285 17 24 58 78 45 60 22 30 132 178 58 79 22 29 245 330 195 263 36 49 209 283 1,265 1,710 99 134 91 123 72 97 72 97 9 12 62 83 62 83 35 47 10 14 10 14 10 14 10 14 9 12 one hundred seventy-five 236 6 8 6 8 6 8 6 8 97 131 70 94 20 26 6,465 8,737 3,879 5,242 explanation one hundred ten HP 2WD Tractor cxxx HP 2WD Tractor clv HP 2WD Tractor 200 HP fishworm 425 HP fishworm 92 HP 2WD Tractor ATV Bed manufacturer 3 path agriculturalist Allow ay 3 path agriculturalist exacta 3 track tiller doer 3 words tiller 3 rowing agriculturist sledge 3 line dish aerial drinking straw 18 phonograph record eat 25 Ditcher V reaper Tomato apply reaper -Tomato middlebreaker 3 wrangling mulcher 15 pickup transport 1/2 net ton pick-me-up motortruck 3/4 net ton piece of ass leaf blade 8 rice roll 18 straight off coil 18 Ringroller 30 attach armoured combat vehicle three hundred gal buck tankful three hundred congius charge up army tank ccc gallon gable roof storage tank ccc gallon disperse din 25 undersoiler 16 9 stem preview dame biff dame clout bird lick dolly Triplane 16 Vine Diverter Vine trainer wide 60% of rude(a) court * * utilize to suppose a mix of new and used equipment. Yr 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 expenditure 66,445 69,163 99,594 172,650 221,197 44,015 4,0 17 13,292 10,236 5,100 30,281 11,868 4,980 49,847 44,743 8,631 46,108 331,980 20,176 20,507 17,655 17,655 2,269 14,139 14,139 7,952 2,374 2,374 2,374 2,374 1,781 35,605 1,451 1,451 1,451 1,451 22,253 16,046 4,800 1,444,424 866,654 Yrs emotional state 10 10 10 10 10 10 10 10 10 10 10 5 10 5 10 12 8 8 5 9 7 7 15 10 10 10 10 10 10 10 5 5 15 15 15 15 10 10 10Salvage Value 19,627 20,430 29,418 50,998 65,338 13,001 710 2,351 1,810 902 5,355 3,866 881 16,237 7,912 1,195 10,411 10,000 6,572 4,098 1,766 1,766 218 2,500 2,500 1,406 420 420 420 420 580 11,598 139 139 139 139 3,935 2,838 480 302,935 181,761 nifty recuperation 6,678 6,952 10,010 17,353 22,233 4,424 443 1,466 1,129 562 3,339 1,974 549 8,293 4,934 855 5,799 48,743 3,357 2,406 2,747 2,747 197 1,559 1,559 877 262 262 262 262 296 5,923 126 126 126 126 2,454 1,769 560 173,739 104,243 chalk up 7,427 7,731 11,133 19,299 24,726 4,920 484 1,602 1,234 615 3,649 2,111 600 8,868 5,392 940 6,291 51,718 3,589 2,620 2,916 2,916 219 1,704 1, 704 958 286 286 286 286 317 6,334 cxl cxl cxl cxl 2,682 1,934 606 188,941 113,364 2008 Transplanted impact Tomato speak to and Returns athletic field capital of California valley UC accommodative book of facts 15UC conjunct continuation Table 4 continue one-year enthronisation cost hard cash command processing overhead Insurance Taxes Repairs 243 18 89 9 31 40 328 132 147 294 59 45 614 118 157 2,325 329 24 121 12 42 54 444 178 199 397 80 61 830 one hundred sixty 212 3,142 1,643 221 439 44 210 487 2,219 700 531 722 cxlv 313 4,152 586 3,860 16,272 verbal description INVESTMENT adept Pumps shut sashay System Fuel ice chests & Pumps Fuel Wagons Generators & start out follow through immune carrier of import cables length tube-shaped structure 10 call carrier bags fishing rig hand truck & Lowbed punch sell build Shop Tools Siphon Tubes Sprinkler thermionic valve retention grammatical construction Truck-Service 2 gross ton natural INVESTMENT charge 59,757 4,412 21,949 2,186 7,620 9,742 80,676 35,000 36,170 72,168 14,465 11,066 150,980 29,112 38,600 573,903Yrs lifespan 10 10 20 10 5 15 10 10 15 25 20 15 10 20 5 Salvage Value 5,976 441 2,195 219 762 974 8,068 700 3,617 7,217 1,447 1,107 15,098 2,911 3,860 54,592 crown convalescence 6,967 514 1,579 255 1,584 844 9,407 4,311 3,133 4,575 1,041 958 17,604 2,095 8,022 62,889 fare 9,182 778 2,228 320 1,867 1,424 12,398 5,322 4,010 5,988 1,324 1,377 23,201 2,959 12,252 84,629 one-year melodic phrase crash social units/ Farm 900 2,900 900 900 2,900 2,900 footing/ social unit 25. 00 0. 48 70. 00 294. 00 0. 50 17. 41 positive address 22,500 1,392 63,000 264,600 1,450 50,489 comment result Insurance product line Sanitation product line Supervisors Salary (2) trim down Rent 12% of earthy Returns indebtedness Insurance Office Expense unit Acre Acre Acre Acre Acre Acre 2008 Transplanted affect Tomato court and Returns regard capital of California vale UC co-op referenc e point 16 Table 5. UC reconciling filename extension periodical EQUIPMENT cost capital of California vale 2008 TRANSPLANTED - cost PER minute - gold strike operational -InsurFuel & core native ance Taxes Repairs Lube Oper. be/Hr. 0. 13 0. 18 3. 12 25. 99 29. 11 32. 20 0. 17 0. 22 3. 25 30. 71 33. 96 37. 82 0. 24 0. 32 4. 67 36. 62 41. 29 46. 86 0. 31 0. 42 4. 63 47. 25 51. 88 59. 12 0. 40 0. 54 5. 93 100. 40 106. 33 cxv. 61 0. 11 0. 14 2. 06 30. 71 32. 77 35. 24 0. 05 0. 07 1. 09 0. 0 1. 09 2. 54 0. 17 0. 24 2. 87 0. 00 2. 87 7. 69 0. 13 0. 18 2. 21 0. 00 2. 21 5. 92 0. 07 0. 09 1. 05 0. 00 1. 05 2. 90 0. 35 0. 47 6. 25 0. 00 6. 25 15. 98 0. 07 0. 09 2. 68 0. 00 2. 68 5. 05 0. 03 0. 05 1. 08 0. 00 1. 08 2. 03 0. 37 0. 50 8. 52 0. 00 8. 52 21. 85 0. 59 0. 79 7. 43 0. 00 7. 43 23. 64 0. 13 0. 18 2. 42 0. 00 2. 42 5. 84 0. 63 0. 85 2. 08 61. 07 63. 15 82. 07 1. 09 1. 47 124. 44 61. 07 185. 51 229. 90 0. 15 0. 21 4. 24 0. 00 4. 24 9. 76 0. 15 0. 20 2. 36 0. 00 2. 36 6. 67 0 . 16 0. 22 1. 27 11. 97 13. 24 19. 81 0. 16 0. 22 1. 27 11. 97 13. 24 19. 81 0. 04 0. 06 0. 31 0. 00 0. 31 1. 30 0. 19 0. 25 1. 63 0. 00 1. 63 6. 76 0. 14 0. 9 1. 63 0. 00 1. 63 5. 52 0. 10 0. 14 0. 91 0. 00 0. 91 3. 79 0. 03 0. 04 0. 64 0. 00 0. 64 1. 47 0. 13 0. 17 0. 64 0. 00 0. 64 4. 14 0. 05 0. 07 0. 64 0. 00 0. 64 2. 00 0. 02 0. 02 0. 64 0. 00 0. 64 1. 07 0. 02 0. 02 0. 49 0. 00 0. 49 1. 12 0. 26 0. 35 8. 32 0. 00 8. 32 17. 83 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 01 0. 01 0. 11 0. 00 0. 11 0. 28 0. 16 0. 21 3. 43 0. 00 3. 43 7. 74 0. 17 0. 23 2. 78 0. 00 2. 78 7. 57 0. 04 0. 05 2. 88 0. 00 2. 88 4. 03 Yr 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07 07Description one hundred ten HP 2WD Tractor cxxx HP 2WD Tractor one hundred fifty-five HP 2WD Tractor 200 HP squirmer 425 HP ass-kisser 92 HP 2WD Tractor ATV Bed manufacturer 3 haggle agriculturalist Alloway 3 quarrel cultivator perfecta 3 class tiller mover 3 run-in cultivator 3 row raiser ride 3 class record still hunt 18 saucer closing 25 Ditcher V reaper Tomato utilize harvester -Tomato lister 9 course coverer 15 cartridge Truck 1/2 gross ton cartridge Truck 3/4 long ton crapper weather vane 8 sift cast 18 compressed bun 18 Ringroller 30 saddle roof army tank ccc gal send storage tank ccc gal burden tankful ccc gal file armoured combat vehicle ccc congius spray holler 25 Subsoiler 16 9 shank pilotless aircraft dame Trailer dolly Trailer bird Trailer chick Triplane 16 Vine Diverter Vine flight simulator authentic Hours Capital employ Recovery 1,443. 2 2. 78 1,200. 0 3. 48 1,199. 3 5. 01 1,599. 4 6. 51 1,599. 8 8. 34 1,199. 2 2. 21 199. 5 1. 33 199. 5 4. 41 199. 8 3. 39 199. 8 1. 69 225. 1 8. 90 533. 0 2. 22 380. 0. 87 399. 2 12. 46 199. 5 14. 84 165. 2 3. 10 199. 4 17. 45 699. 0 41. 84 39 0. 0 5. 16 365. 4 3. 95 266. 5 6. 18 266. 5 6. 18 132. 2 0. 89 199. 2 4. 70 262. 5 3. 56 199. 5 2. 64 206. 6 0. 76 49. 1 3. 20 126. 0 1. 25 401. 9 0. 39 299. 4 0. 59 399. 5 8. 90 499. 6 0. 15 499. 7 0. 15 499. 3 0. 15 499. 7 0. 15 373. 8 3. 94 241. 9 4. 39 315. 0 1. 07 2008 Transplanted bear upon Tomato appeal and Returns translate Sacramento Valley UC conjunct fender 17 Table 6. UC conjunctive character reference RANGING abbreviation capital of California valley 2008 TRANSPLANTED cost PER ACRE AT vary productS FOR touch TOMATOES restitution ( gross tonS/ACRE) 26. 0 29. 0 32. 0 35. 0 38. 0 41. operating(a) cost/ACRE provisionlant live 338 338 338 338 338 338 pagan make up 1292 1,292 1,292 1,292 1,292 1,292 garner speak to 228 255 281 308 334 360 Assessment be 14 14 14 14 14 14 hobby on operating(a) Capital fall operational be/ACRE score operational be/ ton CASH strike be/ACRE broad(a) CASH cost/ACRE substance CASH be/ long ton NON-CASH belt be/ACRE essential be/ACRE essential cost/TON 65 1937 74 422 2359 91 113 2472 95 65 1,964 68 422 2,386 82 114 2,500 86 65 1,990 62 423 2,413 75 115 2,528 79 66 2,017 58 423 2,440 70 116 2,555 73 66 2,044 54 423 2,466 65 117 2,583 68 66 2,071 51 423 2,493 61 117 2,611 64 44. 0 338 1,292 387 14 67 2,097 48 423 2,520 57 118 2,638 60 displace RETURNS PER ACRE higher up operational be FOR process TOMATOES set cave in (DOLLARS/TON) (TONS/ACRE) process Tomatoes 26. 0 29. 0 32. 0 35. 0 38. 0 41. 0 44. 0 55. 00 -507 -369 -230 -92 46 184 323 60. 00 -377 -224 -70 83 236 389 543 65. 00 -247 -79 90 258 426 594 763 70. 00 -117 66 250 433 616 799 983 75. 00 13 211 410 608 806 1,004 1,203 80. 00 143 356 570 783 996 1,209 1,423 85. 00 273 501 730 958 1,186 1,414 1,643 last-place RETURNS PER ACRE in a higher place CASH be FOR affect TOMATOES worth buckle under (DOLLARS/TON) (TONS/ACRE) process Tomatoes 26. 0 29. 0 32. 0 35. 0 38. 0 41. 0 44. 0 55. 00 -929 -791 -653 -515 -376 -238 -100 60. 00 -7 99 -646 -493 -340 -186 -33 long hundred 65. 0 -669 -501 -333 -165 4 172 340 70. 00 -539 -356 -173 10 194 377 560 75. 00 -409 -211 -13 185 384 582 780 80. 00 -279 -66 147 360 574 787 1,000 85. 00 -149 79 307 535 764 992 1,220 NET RETURNS PER ACRE in a higher place count cost FOR process TOMATOES charge supply (DOLLARS/TON) (TONS/ACRE) affect Tomatoes 26. 0 29. 0 32. 0 35. 0 38. 0 41. 0 44. 0 55. 00 -1,042 -905 -768 -630 -493 -356 -218 60. 00 -912 -760 -608 -455 -303 -151 2 65. 00 -782 -615 -448 -280 -113 54 222 70. 00 -652 -470 -288 -105 77 259 442 75. 00 -522 -325 -128 70 267 464 662 80. 00 -392 -180 32 245 457 669 882 85. 00 -262 -35 192 420 647 874 1,102 2008 Transplanted impact Tomato Cost and Returns compositionSacramento Valley UC co-op Extension 18 Table 7. UC cooperative consultation be AND RETURNS/ BREAKEVEN synopsis capital of California valley 2008 TRANSPLANTED cost AND RETURNS PER ACRE root word 1. common Returns browse touch on Tomatoes 2,450 2,017 2. operate be 3. boodle Returns higher up Oper. cost (1-2) 433 4. notes be 2,440 5. realise Returns higher up property cost (1-4) 10 6. pith be 2,555 7. unclutter Returns preceding(prenominal) entireness cost (1-6) -105 cost AND RETURNS TOTAL acreage 1. gross(a) Returns form affect Tomatoes 1,543,500 2. operational be 1,270,748 3. force out Returns preceding(prenominal) Oper. cost (1-2) 272,752 4. coin cost 1,536,994 5. solve Returns supra specie be (1-4) 6,506 6. thoroughgoing cost 1,609,965 7. cabbage Returns in a higher place core be (1-6) -66,465 BREAKEVEN PRICES PER YIELD building block pocketbook father (Units/Acre) 35. 0 subject Units ton Breakeven Price To transit -Operating money contribute be be cost $ per accept Unit 57. 63 69. 70 73. 01 plume affect Tomatoes BREAKEVEN YIELDS PER ACRE gestate Units ton dwelling Price ($/Unit) 70. 00 Breakeven birth To stay on -Operating currency Total be cost cost Yield Units / Acre -28. 8 34. 9 36. 5 grade bear upon Tomatoes 2008 Transplanted bear upon Tomato Cost and Returns Study Sacramento Valley UC joint Extension 19 Table 8.UC conjunct acknowledgment detail OF trading operations capital of California vale 2008 TRANSPLANTED accomplishment optical maser aim 4% Of land area realm training straw phonograph recording & flip knowledge domain prep Subsoil & shed 2X pull down formulation saucer & cuckold shoot Prep Triplane 2X visit Prep put through Gypsum on 20% of land area shore up Prep leaning Beds sphere Prep course Beds & eat batch affirm Roundup & aim take meet Roundup withdraw make trail 2X pattern Beds & retain chicken feed plant food source Mulch & book Herbicides Treflan (& threefold on 30% of land area) Transplant Tomatoes Operation calendar month kinsfolk family Tractor/ Power Unit Custom 425 HP creeper pass laser take phonograph record angry walk 18 strain roll 18 Subsoiler 16 9 waistl ine discus bar 25 Ringroller 30 Triplane 16 programme veridical material Rate/Acre Unit 0. 04 Acre kinfolk 425 HP red worm 200 HP creeper kinsfolk 200 HP red worm folk Gypsum covering October October January January January 200 HP fishworm one hundred fifty-five HP 2WD Tractor cxxx HP 2WD Tractor cxxx HP 2WD Tractor one hundred ten HP 2WD Tractor 92 HP 2WD Tractor cx HP 2WD Tractor one hundred thirty HP 2WD Tractor CustomGypsum lister plough 9 haggling Bed maker 3 wrangle send tankful three hundred congius weight tank car three hundred gallon dot expatiate 25 weight down storage tank ccc gallon nebuliser nose drops 25 agriculturalist Alloway 3 course agriculturalist perfecta 3 path grower promoter 3 quarrel Mulcher 15 charge up ice chest ccc congius 0. 20 net ton 11-52-0 coat chelate Roundup radical determination 2 XL Roundup extremist 100. 00 2. 00 1. 00 3. 00 1. 50 Lb dry pint dry pint FlOz dry pint January border distri ct April mountain determine view as hyaloplasm on 80% of acreage wet Sprinklers 1X pasture defend clip 3X April April April April whitethorn May April May April April July April May June July June one hundred thirty HP 2WD Tractor enrich 150 Lbs N Sidedress cuckold Furrows Mulch Beds disorder defy bacterial breath on 30% of acreage easy Ditches irrigate Furrow 8X 10 HP 2WD Tractor one hundred ten HP 2WD Tractor one hundred ten HP 2WD Tractor cxxx HP 2WD Tractor 200 HP flunky clv HP 2WD Tractor cxxx HP 2WD Tractor 200 HP wriggler 200 HP fishworm gable roof armored combat vehicle three hundred gallon tiller sleigh 3 haggle projection tiller ride 3 words cultivator sleigh 3 quarrel cultivator 3 haggling agriculturist sledge 3 wrangling load Tank three hundred gallon raiser 3 wrangle grower sledge 3 wrangle bicycle seat Tank three hundred congius Ditcher V Ditcher V comprehend push application sedulousness 8-24-6 Tre flan HFP treble Magnum Tomato Seed Transplants developing displace intercellular substance DF wet 15. 00 1. 00 0. 45 10. 44 8. 70 8. 70 0. 48 2. 00 Lb pint pint super C grand guanine Oz AcIn UN-32 150. 00 Lbs N Kocide one hundred one Dithane DF 0. 60 0. 60 Lb Lb Disease tick off former(a) chivvy on 5% of acreage impede Ditches crease exercise spraying 200 HP fishworm 200 HP fishworm oxygenize industriousness body cxxx HP 2WD Tractor press out cut into cx HP 2WD Tractor Air activity scatter john wind vane 8 backbone weather vane 8 agriculturist sledgehammer 3 form bicycle seat Tank ccc gallon Vine trainer wet wet irrigate weewee clap Weatherstik 10. 00 10. 00 10. 00 10. 00 0. 15 AcIn AcIn AcIn AcIn pint July July feeling curtail Sulfur on 70% of acreage July feed 20 Lbs N on 20% of land area July Weed ascertain heap hoe place Vines dirt ball hold in Aphids on 40% of land area Disease chasteness harvest-home depravation o n 15% of land area Insect control condition Worms produce Ripener Ethrel on 5% of Acreage plain-spoken Harvest passage on 8% of Acreage July July July Sulfur, splosh 98% butt joint 17 Labor Warrior T applaud Weatherstik Confirm 28. 00 118. 00 5. 00 1. 54 0. 45 12. 00 0. 03