Sample Costs to Produce Processing Tomatoes

TM-SV-08-1 UNIVERSITY OF CALIFORNIA co-op point of reference cc8 SAMPLE court TO PRODUCE bear upon TOMATOES TRANSPLANTED IN THE capital of California valley cooking atomic number 18d by Gene Miyao K atomic number 18n M. Klonsky Pete Livingston UC reconciling extension phone give rise Advisor, Yolo, Solano, & cap of calcium Counties UC accommodative backstage Specialist, segment of Agri heathen and imaging economics, UC Davis UC joint reference book Staff research Associate, Department of uncouth and Resource Economics, UC DavisUC COOPERATIVE EXTENSION SAMPLE terms TO PRODUCE PROCESSING TOMATOES TRANSPLANTED In the capital of atomic number 20 vale two hundred8 CONTENTS intro 2 ASSUMPTIONS CULTURAL PRACTICES AND MATERIAL INPUTS . 3 exchange overhead . 5 NON- bullion knock REFERENCES 8 TABLE 1. be PER ACRE TO PRODUCE PROCESSING TOMATOES .. 10 TABLE 2. be AND RETURNS PER ACRE TO PRODUCE PROCESSING TOMATOES .. 12 TABLE 3.MONTHLY gold cost PER ACRE TO PRO DUCE PROCESSING TOMATOES . 14 TABLE 4. WHOLE resurrect yearbook EQUIPMENT, INVESTMENT, AND BUSINESS OVERHEAD be 15 TABLE 5. periodic EQUIPMENT appealS . 17 TABLE 6. RANGING ANALYSIS .. 8 TABLE 7. be AND RETURNS/ BREAKEVEN ANALYSIS .. 19 TABLE 8. DETAILS OF O PERATIONS 20 foot The ensample exists to produce transplanted touch tomatoes in the Sacramento valley is establish on the cc7 cost and returns breeding practices using 2008 prices and atomic number 18 presented in this study.The price adjustments atomic number 18 for fuel, fertilizers, pesticides, water, labor gaits, aim up rates, and some hard cash command treat overhead time costs. This study is intended as a guide besides, and squeeze tabu be utilise to make production decisions, determine potential returns, prep be budgets and valuate production loans. Practices set forth are based on production practices considered ordinary for the rate and area, but may not apply to every situation. specime n costs for labor, materials, equipment, and practise services are based on veritable figures.Blank columns, Your greets, in instrument panels 1 and 2 are provided to enter live onent costs of an individual recruit operation. The hypothetical farm operations, production practices, overhead, and calculations are described under the assumptions. For additional knowledge or an explanation of the calculations utilise in the study, call the Department of plain and Resource Economics, University of California, Davis, (530) 752-2414 or the local anesthetic UC concerted protraction office.Two additional cost of production study for processing tomatoes gr own in this region are also available prove costs To ready affect tomato plantes, ship Seeded, In the Sacramento vale 2007, and Sample personifys To Produce impact tomato plantes, Transplanted, In the Sacramento valley 2007. Sample be of Production Studies for m each(prenominal) commodities are available and bott om get down be requested through the Department of Agricultural Economics, UC Davis, (530) 752-2414. Current studies can be downloaded from the department website http//coststudies. ucdavis. edu/ or obtained from selected county UC concerted adjunct offices.The University of California prohibits variety or harassment of any someone on the basis of race, color, theme origin, religion, sex, gender identity , pregnancy (including childbirth, and medical conditions re youngd to pregnancy or childbirth), physical or mental disability , medical condition (cancer-related or genetic characteristics), ancestry, marital status, age, sexual orientation, citizenship, or service in the provide services (as defined by the Uniformed Services Employment and Reemployment Rights dress of 1994 service in the uniformed services accepts membership, practise for membership, performance of service, application for service, or obligation for service in the uniformed services) in any of its programs or activities. University policy also prohibits reprisal or retaliation over against any person in any of its programs or activities for making a complaint of diversity or sexual harassment or for using or fighting(a) in the investigation or resolution process of any much(prenominal) complaint. University policy is intended to be consistent with the provisions of applicable express and Federal laws.Inquiries regarding the Universitys nondiscrimination policies may be directed to the Affirmative feat/Equal Opportunity Director, University of California, Agriculture and Natural Resources, 1111 Franklin Street, 6th Floor, Oakland, CA 94607, (510) 987-0096. 2008 Transplanted impact Tomato Cost and Returns playing field Sacramento valley UC Cooperative citation 2 ASSUMPTIONS The following(a) assumptions refer to tables 1 to 8 and pertain to sample costs and returns to produce transplanted processing tomatoes in the Sacramento Valley. Input prices and sideline rates are based on 2008 valuates. However, production practices were not updated from the 2007 study. Practices described are not recommendations by the University of California, but represent production practices considered representative of a well-managed farm for this clip and area.Some of the costs and practices listed may not be applicable to all situations nor utilize during every production year and/or additional ones not indicated may be needed. bear upon tomato cultural practices and material input costs will vary by raiser and region, and can be significant. The practices and inputs use in the cost study give ear as a guide only. The costs are shown on an yearbook, per acre basis. The use of trade names in this report does not constitute an authorisation or recommendation by the University of California nor is any criticism implied by omission of other similar products. Farm. The hypothetical knit and row-crop farm consists of 2,900 non-contiguous estate of the realm of rented land.Tomatoes are transplanted on 630 estate (70% of the tomato acreage) and direct seeded on 270 realm (30% of the tomato acreage) for a total of 900 ground. Two thousand acres are planted to other rotational crops including alfalfa hay, guinea pig corn, safflower, sunflower, prohibitionist beans and/or wheat. For direct seeded tomato operations, please refer to the study titled, Sample be to Produce affect Tomatoes, Directed Seeded, in the Sacramento Valley 2007. The grower also owns discordant enthronements such as a graze and an equipment yard. In this report, practices completed on less than carbon% of the acres are denoted as a percentage of the total tomato crop acreage.CULTURAL PRACTICES AND MATERIAL INPUTS overturn forwardness. Primary tillage which includes laser leveling, discing, rolling, subsoiling, land planing, and inclination beds is done from August through early November in the year anterior transplanting. To maintain prove grade, 4% of the acres are laser leveled each year. plain stitchs are stubbledisced and rolled (using a rice roller). Fields are subsoiled in dickens passes to a 30-inch depth and rolled. A medium-duty disk with a flat roller following is used. Ground is smoothed in dickens passes with a triplane. humps on five-foot centers are made with a six-bed lister, and then shape with a bed-shaper cultivator.Transplanting. Planting is spread over a three-month period (late action through early June) to meet contracted weekly delivery schedules at garner. The transplants are planted in a single line per bed. Direct seed is for the early season and precedes transplanting. All of the 630 acres are custom planted with greenhouse-grown transplants. Costs for extra seed (15%) obtaind to allow for less than coulomb% germination and for non-plantable transplants are include in the respective categories in dishearten 2. Fertilization. In the fall, ahead of listing beds, a soil amendment, gypsum at 3. 0 tons per a cre is custom send spread on 20% of the acres.After listing, as part of the bed shaping operation, 11-52-0 is shanked into the beds at 100 pounds per acre. Prior to planting, watery starter fertilizer, 8-24-6 plus zinc, is banded below the seed line at 15 gallons of material per acre. Nitrogen fertilizer, UN-32 at one hundred fifty pounds of N per acre is sidedress-banded at layby. Additional N is apply under special needs on 20% of acres as CAN 17 at 100 pounds of product per acre as a sidedress. Irrigation. In this study, water is calculated to cost $31. 92 per acre-foot or $2. 66 per acre-inch and is a combination of 1/2 well water ($47. 67 per acre-foot) and 1/2 canal delivered surface water ($16. 17 per acre-foot).The irrigation costs shown in get acrosss 1 and 3 include water, pumping, and labor charges. The transplants receive a single sprinkler irrigation after planting. Prior to initial furrow irrigation, fields are all chiseled to 12 inches bass in the furrow. Eight furrow irrigations are utilise during the season. In 2008 Transplanted Processing Tomato Cost and Returns regard Sacramento Valley UC Cooperative continuation 3 this study 3. 5 acre-feet (42 acre-inches) is use to the crop 2. 0 acre-inches by sprinkler and 40 acreinches by furrow. Although sub-surface drip irrigation is gaining in popularity, it is not used in this study. Pest Management. The pesticides and rates mentioned in this cost study are listed n co-ordinated Pest Management for Tomatoes and UC Pest Management Guidelines, Tomato. For more information on other pesticides available, pest identification, monitoring, and management visit the UC IPM website at www. ipm. ucdavis. edu. indite recommendations are required for many pesticides and are made by pass pest image advisors. For information and pesticide use permits, contact the local county uncouth commissioners office. lots. Beginning in January, Roundup plus Goal is sprayed on the fallow beds to run across emer ged weeds and repeated later with Roundup only. Before planting, the beds are civilised doubly to control weeds and to prepare the seedbed.Wilcox Performer conditions bed and applies starter fertilizer. Trifluralin is broadcast sprayed at 1. 0 pint per acre and incorporated with a power mulcher. To control nutsedge, threefold Magnum at 1. 5 pints of product per acre is added to trifluralin as a tank-mix and apply to 30% or 189 acres. Matrix is applied to 80% or 504 acres in an 18-inch band at a rate of 2. 0 ounces of material per acre to control a prototype of weeds. A combination of slip by weeding and railway carlike cultivation is also used for weed control. The crop is mechanically cultivated with sled-mounted cultivators three times during the season. A contract labor crew slip away removes weeds.Insects and Diseases. The primary insect pests of seedlings included in this study are flea beetle, dark ground beetle, and cudeucerm. Foliage and fruit feeders included are to mato fruitworm, various armyworm species, russet emergency, stinkbug, and potato aphid. Diseases are primarily bacterial speck, late blight, and blackmold fruit rot. A Kocide and Dithane tank mix for bacterial speck is applied to 30% of the acres. All of the above applications are made by ground. The following applications are made by aircraft. sulfur dust for russet mite control is applied to 70% of the acres. Asana for general insect control is applied to 40% of the acres.Confirm for worm control is applied to 100% of the acres. Bravo is applied in June to 5% of the acres for late blight control and again in folk as a fruit protectant fungicide on 15% of the acres. harvesting Ripener. Ethrel, a fruit ripening agent, is applied by ground before glean to 5% of the acres at 4. 0 pints per acre. harvest home. The fruit is mechanically harvested using one primary harvester for 90% of the acres and one older harvester for special harvest situations and as a backup to the primary h arvester. Typically growers with this acreage of processing tomatoes own tractors, trailer dollies, generator-light machines, and harvest support equipment.Four manual(a) sorters, a harvester driver, and two bulk-trailer tractor operators are used per harvester. A seasonal average of 1. 5 loads per hour at 25 tons per load are harvested with two (one day and one night) shifts of 10 hours each. harvest time efficiency includes down time, plan daily breaks, and transportation between fields. The processor pays the transportation cost of the tomatoes from the field to the processing plant. Costs for harvest operations are shown in tabular arrays 1, 3 and 7 the equipment used is listed in remands 4 and 5. If tomatoes are custom harvested, harvest expenses are subtracted from harvest costs in Tables 1 and 3, and the custom harvest charges added.The equipment for harvest operations is then subtracted from investment funds costs in Table 4. Growers may choose to own harvesting equipm ent, purchased either new or 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 4 used, or hire a custom harvester. umteen genes are important in deciding which harvesting option a grower uses. The options are discussed in acquiring Alfalfa Hay Harvest Equipment A Financial Analysis of Alternatives. progenys. County average annual tomato crop yields in the Sacramento Valley over the past ten old age ranged from 26. 34 to 43. 00 tons per acre. The reporting counties are Colusa, Sacramento, Solano, Sutter, Yolo, and sometimes Glenn counties.Butte and Tehama are the only two Sacramento Valley counties that do not report processing tomatoes. The weighted average yields for the Sacramento Valley from 1997 to 2006 are shown in Table A. In this study, a yield of 35 tons per acre is used. Table A. Sacramento Valley repay and Price long tons $ Year per acre per ton 2006 35. 44 59. 28 2005 34. 30 49. 81 2004 40. 51 48. 06 2003 33. 74 4 8. 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 Average 34. 90 51. 56 Returns. Customarily, growers produce tomatoes under contract with various food processing companies. County seed California Agricultural Commissioner cut down Reports. verage prices in the Sacramento Valley ranged from $45. 66 to $62. 00 per ton over the last 10 years and the Valley-wide weighted averages are shown in Table A. A price of $70. 00 per ton is used in this study to reflect the return price growers are really receiving. Assessments. downstairs a state marketplaceing order a mandatory sound judgement fee is collected and administered by the Processing Tomato Advisory display panel (PTAB). The assessment pays for inspecting and grading fruit, and varies between inspection stations. In Yolo County, inspection fees range from $6. 36 to $8. 90 per load with an average of $6. 75. Growers and processors share equally in the fee g rowers pay $3. 38 per load in this study.A truckload is anticipate to be 25 tons. Tomato growers are also assessed a fee for the wavy Top Virus stop Program (CTVCP) administered by the California Department of sustenance and Agriculture (CDFA). Growers in Yolo County (District 111) are aerated $0. 019 per ton. Additionally, several unpaid organizations assess member growers. California Tomato Growers Association (CTGA) represents growers fire in negotiating contract prices with processors. CTGA membership charges are $0. 17 per ton. The California Tomato look for Institute funds projects for crop improvement. CTRI membership charges are $0. 07 per ton. labor party. Basic periodic wages for workers are $11. 56 and $8. 0 per hour for machine operators and nonmachine (irrigators and manual laborers) workers, respectively. Adding 36% for the employers share of federal and state payroll taxes, damages and other benefits raises the total labor costs to $15. 72 per hour for machi ne operators and $10. 88 per hour for non-machine labor. The labor for operations involving machinery is 20% higher than the field operation time, to bet for equipment set up, moving, maintenance, and repair. The current minimum wage is $8. 00 per hour. gold OVERHEAD gold overhead consists of various cash expenses paid out during the year that are assigned to the whole farm and not to a particular operation.These costs include property taxes, interest on operating(a) capital, office expense, liability and property indemnification policy, share rent, supervisors salaries, field sanitation, crop insurance, and investment repairs. Employee benefits, insurance, and payroll taxes are included in labor costs and not in overhead. Cash overhead costs are shown in Tables 1, 2, 3, and 4. airplane propeller Taxes. Counties charge a base property tax rate of 1% on the assessed value of the property. In some counties special assessment districts exist and charge additional taxes on propert y including equipment, buildings, and improvements. For this study, county taxes are calculated as 1% of the average value of the property. Average value equals new cost plus salvage value divided by 2 on a per acre basis. 008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 5 touch on o n run gravid. Interest on operating capital is based on cash operating costs and is calculated monthly until harvest at a nominal rate of 6. 75% per year. A nominal interest rate is the typical market cost of borrowed funds. redress. Insurance for farm investments varies depending on the assets included and the amount of coverage. post insurance provides coverage for property loss and is charged at 0. 740% of the average value of the assets over their useful look. indebtedness insurance covers accidents on the farm and costs $1,438 for the entire farm or $0. 50 per acre. status Expense.Office and business expenses are hazardd to be $50,489 for the entire farm or $17. 41 per acre. These expenses include office supplies, telephones, bookkeeping, grudgeing, legal fees, road maintenance, office and shop utilities, and multifaceted administrative expenses. Share take in. Rent arrangements will vary. The tomato land in this study is leased on a share-rent basis with the landowner receiving 12% of the gross returns. The land rented includes developed wells and irrigation system. Field supervisory programs compensation. 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 costs are $70. 00 per acre. Any returns above total costs are considered returns on bump and investment to management (or owners). Field Sanitation. Sanitation services provide portable toilet and washing facilities for the ranch during the crop season. The cost includes delivery and weekly service. Costs will vary de pending upon the crops and number of portable units required. surf Insurance. The insurance protects the grower from crop losses due to adverse weather conditions, fire, uncommon diseases and/or insects, wildlife, earthquake, volcanic eruption, and failure of the irrigation system.The grower can choose the tax shelter level at 50% to 75% of production history or county yields. In this study, no level is chosen. The cost shown in the study is the average of the costs paid by the growers who reviewed this study. NON-CASH OVERHEAD Non-cash overhead is calculated as the capital convalescence cost for equipment and other farm investments. Although farm equipment used for processing tomatoes may be purchased new or used, this study shows the current purchase price for new equipment. The new purchase price is alter to 60% to reflect a mix of new and used equipment. yearbook ownership costs (equipment and investments) are shown in Tables 1, 2, and 5.They represent the capital convale scence cost for investments on an annual per acre basis. Capital Recovery Costs. Capital recovery cost is the annual depreciation and interest costs for a capital investment. It is the amount of money required each year to recover the remnant between the purchase price and salvage value (unrecovered capital). It is equivalent to the annual retribution on a loan for the investment with the down payment equal to the discounted salvage value. This is a more complex method of scheming ownership costs than straight-line depreciation and opportunity costs, but more accurately represents the annual costs of ownership because it takes the time value of money into account (Boehlje and Eidman).The formula for the calculation of the annual capital recovery costs is Capital * && * ,% Purchase Salvage( ) %Recovery(/ + ,Salvage ) Interest/ % ( Pr ice appraise grade consecrate + . $ , / . Factor +$ 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperativ e Extension 6 Salvage Value. Salvage value is an estimate of the remaining value of an investment at the end of its useful life. For farm machinery the remaining value is a percentage of the new cost of the investment (Boehlje and Eidman). The percent remaining value is calculated from equations developed by the American Society of Agricultural Engineers (ASAE) based on equipment type and years of life. The life in years is estimated by dividing the wear out life, as addicted by ASAE by the annual hours of use in this operation.For other investments including irrigation systems, buildings, and miscellaneous equipment, the value at the end of its useful life is zero. The salvage value for land is equal to the purchase price because land does not depreciate. The purchase price and salvage value for certain equipment and investments are shown in Table 5. Capital Recovery Factor. Capital recovery factor is the amortization factor or annual payment whose present value at obscure intere st is 1. The amortization factor is a table value that corresponds to the interest rate and the life of the equipment. Interest charge per unit. The interest rate of 4. 25% used to calculate capital recovery cost is the effective semipermanent interest rate in January 2008.The interest rate is used to reflect the long-term realized rate of return to these specialized resources that can only be used effectively in the agricultural sector. Equipment Costs. Equipment costs are be of three parts non-cash overhead, cash overhead, and operating costs. Some of the cost factors suck up been discussed in previous sections. The operating costs consist of repairs, fuel, and lubrication. The fuel, lube, and repair cost per acre for each operation in Table 1 is determined by multiplying the total hourly operating cost in Table 5 for each piece of equipment used for the selected operation by the hours per acre. Tractor time is 10% higher than implement time for a given operation to account for setup, travel and down time. Repairs, burn and Lube.Repair costs are based on purchase price, annual hours of use, total hours of life, and repair coefficients formulated by the ASAE. provide and lubrication costs are also determined by ASAE equations based on maximum Power-Take-Off horsepower, and fuel type. Prices for on-farm delivery of diesel and unleaded gasoline are $3. 54 and $3. 57 per gallon, respectively. Irrigation System. Irrigation equipment owned by the grower consists of main lines, hand moved sprinklers, portable pumps, V-ditchers, and siphon tubes. Risk. Risks associated with processing tomato production are not assigned a production cost. All acres are contracted prior to harvest and all tonnage-time delivery contracts are assumed to have been met. No excess acres are grown to foregather contracts.While this study makes an effort to model a production system based on typical, real world practices, it cannot fully represent financial, agronomic and market risks which affect the profitability and economic viability of processing tomato production. Table Values. due to rounding the totals may be slightly different from the sum of the components. 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 7 REFERENCES American Society of Agricultural Engineers. 2003. American Society of Agricultural Engineers Standards Yearbook. Russell H. Hahn and Evelyn E. Rosentreter (ed. ) St. Joseph, Missouri. 41st edition. Barker, Doug.California Workers Compensation Rating Data for Selected Agricultural Classifications as of January 2008. California Department of Insurance, calculate Regulation Branch. Boehlje, Michael D. , and Vernon R. Eidman. 1984. Farm Management. John Wiley and Sons. brisk York, NY. Blank, Steve, Karen Klonsky, Kim Norris, and Steve Orloff. 1992. Acquiring Alfalfa Hay Harvest Equipment A Financial Analysis of Alternatives. University of California. Oakland, CA. Giannini reading Series No. 92-1. http//giannini. ucop. edu/InfoSeries/921-HayEquip. pdf. meshing accessed whitethorn, 2008. California rural area Automobile Association. 2008. bollix up Price Averages 2007 2008.AAA Press Room, San Francisco, CA. http//www. csaa. com/portal/site/CSAA/menuitem. 5313747aa611bd4e320cfad592278a0c/? vgnextoid= 8d642ce6cda97010VgnVCM1000002872a8c0RCRD. net income accessed April, 2008. California State Board of equalization. dismiss Tax discrepancy Tax Rates. http//www. boe. ca. gov/sptaxprog/spftdrates. htm. Internet accessed April, 2008. CDFA-California County Agricultural Commissioners, California annual Agricultural Crop Reports. 1998 2007. California Department of Food and Agricultural, Sacramento, CA. http//www. nass. usda. gov/ca/bul/agcom/indexcac. htm. Internet accessed May, 2008. Energy Information Administration. 2008.Weekly Retail on highroad http//tonto. eia. doe. gov/oog/info/gdu/gasdiesel. asp. Internet accessed April, 2008. Diesel Prices. Integrated Pest Management training and Publications. 2008. UC Pest Management Guidelines, Tomatoes. In M. L. Flint (ed. ) UC IPM Pest Management Guidelines. University of California. Division of Agriculture and Natural Resources. Oakland, CA. Publication 3339. http//www. ipm. ucdavis. edu/PMG/selectnewpest. tomatoes. html. Internet accessed May, 2008. Miyao, Gene, Karen M. Klonsky, and Pete Livingston. 2007. Sample Costs To Produce Processing Tomatoes, Transplanted, In the Sacramento Valley 2007. University of California, Cooperative Extension.Department of Agricultural and Resource Economics. Davis, CA. http//coststudies. ucdavis. edu/. Internet accessed April, 2008. Miyao, Gene, Karen M. Klonsky, and Pete Livingston. 2007. Sample Costs to Produce Processing Tomatoes, Direct Seeded, in the Sacramento Valley 2007. University of California, Cooperative Extension. Department of Agricultural and Resource Economics. Davis, CA. http//coststudies. ucdavis. edu/. Internet accessed, April, 2008. 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 8 Statewide Integrated Pest Management Project. 1998. Integrated Pest Management for Tomatoes. Fourth Edition. University of California.Division of Agriculture and Natural Resources. Oakland, CA. Publication 3274. http//www. ipm. ucdavis. edu/PMG/selectnewpest. tomatoes. html. Internet accessed April, 2008. USDA-ERS. 2008. Farm Sector Farm Financial Ratios. Agriculture and Rural Economics Division, ERS. USDA. Washington, DC. http//usda. mannlib. cornell. edu/reports/nassr/price/zapbb/agpran04. txt Internet accessed January, 2008. ________________________ For information concerning the above or other University of California publications, contact UC DANR Communications Services at 800994-8849, online at http//anrcatalog. ucdavis. edu/InOrder/Shop/Shop. asp, or your local county UC Cooperative Extension office. 008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 9 Table 1. UC COOPERATIVE EXTENSION be PER ACRE TO PRODUCE TOMATOES SACRAMENTO valley 2008 TRANSPLANTED undertaking Rate $15. 72/hr. machine labor $10. 88/hr. non-machine labor Interest Rate 6. 75% submit per Acre 35. 0 ton Operation Cash and Labor Costs per Acre Time Labor Fuel, Lube Material Custom/ good (Hrs/A) Cost & Repairs Cost Rent Cost 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 one hundred forty-five 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 0 165 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 2,440Operation planninglant territory provisionaration optical maser direct 4% of acreage Land Preparation stalk record book & flip over Land Preparation Subsoil & squiggle 2X Land Preparation discus & Roll Land Preparation Triplane 2X Land Preparation apply Gypsum on 20% of land area Land Preparation List Beds Land Preparation Shape & inseminate (11-52-0) weed hold Roundup & Goal Weed go out Roundup Weed ensure Cultivate 2X good PREPLANT cost heathenish hold in Bed & Starter fertilizer Mulch Beds & Apply Treflan (& Dual on 30% of land area) Transplant Tomatoes Weed lock Apply Matrix on 80% of Acreage Irrigate Sprinklers 1X Weed obtain Cultivate 3X Fertilize 150 Lbs N Sidedress chicane ruckles Mulch Beds D isease get the hang bacterial tip on 30% of Acreage Open Ditches Irrigate Furrow 8X Disease Control Late molest on 5% of Acreage Close Ditches Mite Control Sulfur on 70% of Acreage Fertilize 20 Lbs N on 20% of Acreage Weed Control Hand Hoe rationalise gear mechanism Vines Insect Control Aphid on 40% of Acreage Disease Control harvest-feast neutralise on 15% of Acreage Insect Control Worms Fruit Ripener Ethrel on 5% of Acreage pickup arm Truck Use (2 pickups) ATV Use intact CULTURAL COSTS Harvest Open Harvest pass on 8% of Acreage Harvest In Field Hauling natural crop COSTS Assessment Assessments/Fees keep down ASSESSMENT COSTS Interest on operating(a) Capital 6. 75% wide OPERATING COSTS/ACRE CASH OVERHEAD Liability Insurance Office Expense Field Sanitation Crop Insurance Field Supervisors Salary (2) Land Rent 12% of make Returns Property Taxes Property Insurance Investment Repairs wide-cut CASH OVERHEAD COSTS TOTAL CASH COSTS/ACRE Your Cost 008 Transplan ted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 10 UC COOPERATIVE EXTENSION Table 1 go along NON-CASH OVERHEAD Investment Shop make Storage construction Fuel coolers & Pumps Shop Tools Booster Pumps Sprinkler piping main Line pipage 10 Semi Truck & Lowbed house trailer Pipe Trailers Truck-Service 2 Ton Generators & shed light on Fuel Wagons Closed Mix System Siphon Tubes machine toter Equipment TOTAL NON-CASH OVERHEAD COSTS TOTAL COSTS/ACRE Per producing Acre 25 10 8 5 21 52 28 12 12 13 3 1 2 4 3 755 953 Annual Cost -Capital Recovery 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 Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 11 Table 2. UC COOPERATIVE EXTENSION COSTS and RETURNS PER ACRE to PRODUCE TOMATOES SACRAMENTO VALLEY 2008 TRANSPLANTED Labor Rate $15. 72/hr. machine labor $10. 88/hr. non-machine labor Interest Rate 6. 75% Yield per Acre 3 5. 0 Ton Price or Value or Cost/Unit Cost/Acre 70. 00 2,450 2,450 Your Cost Quantity/Acre Unit crude(a) RETURNS Processing Tomatoes 35. 00 TOTAL GROSS RETURNS FOR PROCESSING TOMATOES OPERATING COSTS Custom laser Level 0. 04 Gypsum lotion 0. 20 Transplanting 8. 70 Air covering Spray 10 gal/Acre 1. 60 Air Application Dust 28. 0 Fertilizer Gypsum 0. 60 11-52-0 100. 00 8-24-6 15. 00 Zinc Chelate 6% 2. 00 UN-32 150. 00 CAN 17 118. 00 weed killer Roundup Ultra 2. 50 Goal 2XL 3. 00 Dual Magnum 0. 45 Treflan HFP 1. 00 Matrix DF 0. 48 Seed Tomato Seed 10. 01 Transplant Transplants Growing 8. 70 Irrigation peeing 42. 00 Pump Fuel, Lube, & Repairs 1. 00 Fungicide Kocide 101 0. 60 Dithane DF 0. 60 Sulfur, Dust 98% 28. 00 Insecticide Bravo Weatherstik 0. 60 Warrior T 1. 54 Confirm 12. 00 Contract Contract Labor 5. 00 Growth Regulator Ethrel 0. 03 Assessment CDFA-CTVP 35. 00 CTGA 35. 00 CTRI 35. 00 PTAB 35. 00 Labor (machine) 9. 34 Labor (non-machine) 18. 08 Fuel Gas 1. 5 Fuel Diesel 77 . 61 Lube Machinery repair Interest on Operating Capital 6. 75% TOTAL OPERATING COSTS/ACRE illuminate RETURNS ABOVE OPERATING COSTS/ACRE Ton Acre Ton Thou Acre Lb Ton Lb Lb dry pint Lb N Lb dry pint FlOz Pint Pint Oz Thou Thou AcIn Acre Lb Lb Lb Pint FlOz FlOz minute of arc Gal Ton Ton Ton Ton Hrs Hrs Gal Gal 165. 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. 135 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 2,017 406 008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 12 UC COOPERATIVE EXTENSION Table 2 continued CASH OVERHEAD COSTS Liability Insurance Office Expense Field Sanitation Crop Insurance Field Supervisors Salary (2) Land Rent 12% of Gross Returns Property Taxes Property Insurance I nvestment Repairs TOTAL CASH OVERHEAD COSTS/ACRE TOTAL CASH COSTS/ACRE NON-CASH OVERHEAD COSTS (CAPITAL RECOVERY) Shop Building Storage Building Fuel army tanks & Pumps Shop Tools Booster Pumps Sprinkler Pipe Main Line Pipe 10 Semi Truck & Lowbed Trailer Pipe Trailers Truck-Service 2 Ton Generators & Light Fuel Wagons Closed Mix SystemSiphon Tubes Implement Carrier Equipment TOTAL NON-CASH OVERHEAD COSTS/ACRE TOTAL COSTS/ACRE NET RETURNS ABOVE TOTAL COSTS/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 Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 13 Table 3. UC COOPERATIVE EXTENSION MONTHLY CASH COST PER ACRE TO PRODUCE TOMATOES SACRAMENTO VALLEY 2008 TRANSPLANTED SEP 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 MAR 08 08 APR MAY 08 08 JUN 08 JUL AUG 08 08 SEP 08 TOTA LBeginning SEP 07 Ending SEP 08 Preplant Laser Level 4% of Acreage Land Prep Stubble Disc & Roll Land Prep Subsoil & Roll 2X Land Prep Disc & Roll Land Prep Triplane 2X Land Prep Apply Gypsum on 20% of Acreage Land Prep List Beds Land Prep Shape Beds & Fertilize Weed Control Roundup & Goal Weed Control Roundup Weed Control Cultivate 2X TOTAL PREPLANT COSTS Cultural discipline Bed & Starter Fertilizer Mulch Beds & Apply weedkiller Transplant Tomatoes Weed Control Apply Matrix on 80% of Acreage Irrigate Sprinklers 1X Weed Control Cultivate 2X Fertilize 150 Lbs N Sidedress Chisel Furrows Mulch Beds Disease Control Bacterial Speck 30% of Acreage Open Ditches Irrigate Furrow 8X Disease Control Late Blight 5% of Acreage Close Ditches Mite Control Sulfur 70% of Acreage Fertilize 20 Lb N 20% of Acreage Weed Control Hand Hoe assure Vines Insect Control Aphids 40% of Acreage Disease Control Fruit Rot 15% of Acreage Insect Control Worms Confirm Fruit Ripener Ethr el 5% of Acreage tone arm Truck Use (2 pickups) ATV Use TOTAL CULTURAL COSTS Harvest Open Harvest Lane 8% of Acreage Harvest In Field Hauling TOTAL HARVEST COSTS Assessment Assessments/Fees TOTAL ASSESSMENT COSTS Interest on Operating Capital 6. 5% TOTAL OPERATING COSTS/ACRE OVERHEAD Liability Insurance Office Expense Field Sanitation Crop Insurance Field Supervisors Salary (2) Land Rent 12% of Gross Returns Property Taxes Property Insurance Investment Repairs TOTAL CASH OVERHEAD COSTS TOTAL CASH COSTS/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 31 144 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 11 155 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 33 145 0 7 44 0 7 700 0 7 226 0 7 72 0 7 162 301 388 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento ValleyUC Cooperative Extension 14 Table 4. UC COOPERATIVE EXTENSION WHOLE FARM yearly EQUIPMENT, INVESTMENT, AND BUSINESS OVERHEAD COSTS SACRAMENTO VALLEY 2008 TRANSPLANTED ANNUAL EQUIPMENT COSTS Cash Overhead Insurance 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 interpretation cx HP 2WD Tractor 130 HP 2WD Tractor 155 HP 2WD Tractor 200 HP dew worm 425 HP angleworm 92 HP 2WD Tractor ATV Bed Shaper 3 words cultivator Alloway 3 quarrel agriculturalist Perfecta 3 haggle Cultivator Performer 3 trend Cultivator 3 haggle Cultivator Sled 3 quarrel Disc Stubbl e 18 Disc Finish 25 Ditcher V Harvester Tomato Used Harvester -Tomato Lister 3 path Mulcher 15 Pickup Truck 1/2 Ton Pickup Truck 3/4 Ton empennage Blade 8 Rice peal 18 Flat Roller 18 Ringroller 30 weight down Tank three hundred congius accuse Tank ccc Gallon Saddle Tank three hundred Gallon Saddle Tank three hundred Gallon Spray Boom 25 Subsoiler 16 9 Shank Trailer bird Trailer dame Trailer Dolly Trailer Dolly Triplane 16 Vine Diverter Vine Trainer TOTAL 60% of New Cost * * Used to reflect 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 Price 66,445 69,163 99,594 172,650 221,197 44,015 4,017 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 Life 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 Capital Recovery 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 center 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 140 140 140 2,682 1,934 606 188,941 113,364 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 15UC COOPERATIVE EXTENSION Table 4 continued ANNUAL INVESTMENT COSTS Cash 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 61 830 160 212 3,142 1,643 221 439 44 210 487 2,219 700 531 722 145 313 4,152 586 3,860 16,272 Description INVESTMENT Booster Pumps Closed Mix System Fuel Tanks & Pumps Fuel Wagons Generators & Light Implement Carrier Main Line Pipe 10 Pipe Trailers Semi Truck & Lowbed Trailer Shop Building Shop Tools Siphon Tubes Sprinkler Pipe Storage Building Truck-Service 2 Ton TOTAL INVESTMENT Price 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 Life 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 Capital Recovery 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 Total 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 ANNUAL BUSINESS OVERHEAD U nits/ Farm 900 2,900 900 900 2,900 2,900 Price/ Unit 25. 00 0. 48 70. 00 294. 00 0. 50 17. 41 Total Cost 22,500 1,392 63,000 264,600 1,450 50,489 Description Crop Insurance Field Sanitation Field Supervisors Salary (2) Land Rent 12% of Gross Returns Liability Insurance Office ExpenseUnit Acre Acre Acre Acre Acre Acre 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 16 Table 5. UC COOPERATIVE EXTENSION HOURLY EQUIPMENT COSTS SACRAMENTO VALLEY 2008 TRANSPLANTED - COSTS PER HOUR - Cash Overhead Operating -InsurFuel & Total Total ance Taxes Repairs Lube Oper. Costs/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 110 HP 2WD Tractor 130 HP 2WD Tractor 155 HP 2WD Tractor 200 HP Crawler 425 HP Crawler 92 HP 2WD Tractor ATV Bed Shaper 3 path Cultivator Alloway 3 Row Cultivator Perfecta 3 Row Cultivator Performer 3 Row Cultivator 3 Row Cultivator Sled 3 Row Disc Stubble 18 Disc Finish 25 Ditcher V Harvester Tomato Used Harvester -Tomato Lister 9 Row Mulcher 15 Pickup Truck 1/2 Ton Pickup Truck 3/4 Ton Rear Blade 8 Rice Roller 18 Flat Roller 18 Ringroller 30 Saddle Tank three hundred Gallon Saddle Tank 300 Gallon Saddle Tank 300 Gallon Saddle Tank 300 Gallon Spray Boom 25 Subsoiler 16 9 Shank Trailer Dolly Trailer Dolly Trailer Dolly Trailer Dolly Triplane 16 Vine Diverter Vine Trainer Actual Hours Capital Used 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. 84 390. 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 Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 17 Table 6. UC COOPERATIVE EXTENSION RANGING ANALYSIS SACRAMENTO VALLEY 2008 TRANSPLANTED COSTS PER ACRE AT VARYING YIELDS FOR PROCESSING TOMATOES YIELD (TONS/ACRE) 26. 0 29. 0 32. 0 35. 0 38. 0 41. OPERATING COSTS/ACRE Preplant Cost 338 338 338 338 338 338 Cultural Cost 1292 1,292 1,292 1,292 1,292 1,292 Harvest Cost 228 255 281 308 334 360 Assessment Cost 14 14 14 14 14 14 Interest on Operating Capital TOTAL OPERAT ING COSTS/ACRE TOTAL OPERATING COSTS/TON CASH OVERHEAD COSTS/ACRE TOTAL CASH COSTS/ACRE TOTAL CASH COSTS/TON NON-CASH OVERHEAD COSTS/ACRE TOTAL COSTS/ACRE TOTAL COSTS/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 60NET RETURNS PER ACRE ABOVE OPERATING COSTS FOR PROCESSING TOMATOES price YIELD (DOLLARS/TON) (TONS/ACRE) Processing 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 NET RETURNS PER ACRE ABOVE CASH COSTS FOR PROCESSING TOMATOES PRICE YIELD (DOLLARS/TON) (TONS/ACRE) Processing T omatoes 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 -799 -646 -493 -340 -186 -33 120 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 ABOVE TOTAL COSTS FOR PROCESSING TOMATOES PRICE YIELD (DOLLARS/TON) (TONS/ACRE) Processing 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 Processing Tomato Cost and Returns StudySacramento Valley UC Cooperative Extension 18 Table 7. UC COOPERATIVE EXTENSION COSTS AND RETURNS/ BREAKEVEN ANALYSIS SACRAMENTO VALLEY 2008 TRANSPLANTED COSTS AND RETURNS PER ACRE BASIS 1. Gross Returns Crop Processing Tomatoes 2,450 2,017 2. Operating Costs 3. lolly Returns supra Oper. Costs (1-2) 433 4. Cash Costs 2,440 5. Net Returns supra Cash Costs (1-4) 10 6. Total Costs 2,555 7. Net Returns Above Total Costs (1-6) -105 COSTS AND RETURNS TOTAL ACREAGE 1. Gross Returns Crop Processing Tomatoes 1,543,500 2. Operating Costs 1,270,748 3. Net Returns Above Oper. Costs (1-2) 272,752 4. Cash Costs 1,536,994 5. Net Returns Above Cash Costs (1-4) 6,506 6.Total Costs 1,609,965 7. Net Returns Above Total Costs (1-6) -66,465 BREAKEVEN PRICES PER YIELD UNIT Base Yield (Units/Acre) 35. 0 Yield Units Ton Breakeven Price To Cover -Operating Cash Total Costs Costs Costs $ per Yield Unit 57. 63 69. 70 73. 01 CROP Processing Tomatoes BREAKEVEN YIELDS PER ACRE Yield Units Ton Base Price ($/Unit) 70. 00 Breakeven Yield To Cover -Operating Cash Total Costs Costs Costs Yield Units / Acre -28. 8 34. 9 36. 5 CROP Processing Tomatoes 2008 Transplanted Processing Tomato Cost and Returns Study Sacramento Valley UC Cooperative Extension 19 Table 8.UC COOPERATIVE EXTENSION DETAILS OF OPERATIONS SACRAMENTO VALLEY 2008 TRANSPLANTED Operation Laser Level 4% Of Acreage Land Prep Stubble Disc & Roll Land Prep Subsoil & Roll 2X Land Prep Disc & Roll Land Prep Triplane 2X Land Prep Apply Gypsum on 20% of Acreage Land Prep List Beds Land Prep Shape Beds & Fertilize Weed Control Roundup & Goal Weed Control Roundup Weed Control Cultivate 2X Condition Beds & Apply Starter Fertilizer Power Mulch & Apply Herbicides Treflan (& Dual on 30% of Acreage) Transplant Tomatoes Operation Month family September Tractor/ Power Unit Custom 425 HP Crawler Implement Laser Level Disc Stubble 18 Rice Roller 18 Subsoiler 16 9 Shank Disc Finish 25 Ringroller 30 Triplane 16 Broadcast Material Material Rate/Acre Unit 0. 04 Acre September 425 HP Crawler 200 HP Crawler September 200 HP Crawler September Gypsum Application October October January January January 200 HP Crawl er 155 HP 2WD Tractor 130 HP 2WD Tractor 130 HP 2WD Tractor 110 HP 2WD Tractor 92 HP 2WD Tractor 110 HP 2WD Tractor 130 HP 2WD Tractor CustomGypsum Lister 9 Row Bed Shaper 3 Row Saddle Tank 300 Gallon Saddle Tank 300 Gallon Spray Boom 25 Saddle Tank 300 Gallon Spray Boom 25 Cultivator Alloway 3 Row Cultivator Perfecta 3 Row Cultivator Performer 3 Row Mulcher 15 Saddle Tank 300 Gallon 0. 20 Ton 11-52-0 Zinc Chelate Roundup Ultra Goal 2 XL Roundup Ultra 100. 00 2. 00 1. 00 3. 00 1. 50 Lb Pint Pint FlOz Pint January shew April Weed Control Apply Matrix on 80% of Acreage Irrigate Sprinklers 1X Weed Control Cultivate 3X April April April April May May April May April April July April May June July June 130 HP 2WD Tractor Fertilize 150 Lbs N Sidedress Chisel Furrows Mulch Beds Disease Control Bacterial Speck on 30% of Acreage Open Ditches Irrigate Furrow 8X 10 HP 2WD Tractor 110 HP 2WD Tractor 110 HP 2WD Tractor 130 HP 2WD Tractor 200 HP Crawler 155 HP 2WD Tractor 130 HP 2WD Tractor 200 HP Crawler 200 HP Crawler Saddle Tank 300 Gallon Cultivator Sled 3 Row Labor Cultivator Sled 3 Row Cultivator Sled 3 Row Cultivator 3 Row Cultivator Sled 3 Row Saddle Tank 300 Gallon Cultivator 3 Row Cultivator Sled 3 Row Saddle Tank 300 Gallon Ditcher V Ditcher V Labor Labor Labor Labor 8-24-6 Treflan HFP Dual Magnum Tomato Seed Transplants Growing Transplanting Matrix DF urine 15. 00 1. 00 0. 45 10. 44 8. 70 8. 70 0. 48 2. 00 Lb Pint Pint Thou Thou Thou Oz AcIn UN-32 150. 00 Lbs N Kocide 101 Dithane DF 0. 60 0. 60 Lb Lb Disease Control Late Blight on 5% of Acreage Close DitchesAir Application Spray 200 HP Crawler 200 HP Crawler Air Application Dust 130 HP 2WD Tractor Contract Labor 110 HP 2WD Tractor Air Application Spray Rear Blade 8 Rear Blade 8 Cultivator Sled 3 Row Saddle Tank 300 Gallon Vine Trainer pee Water Water Water Bravo Weatherstik 10. 00 10. 00 10. 00 10. 00 0. 15 AcIn AcIn AcIn AcIn Pint July July Mite Control Sulfur on 70% of Acreage July Fertilize 20 Lbs N on 20% of Acreage July Weed Control Hand Hoe Train Vines Insect Control Aphids on 40% of Acreage Disease Control Fruit Rot on 15% of Acreage Insect Control Worms Fruit Ripener Ethrel on 5% of Acreage Open Harvest Lane on 8% of Acreage July July July Sulfur, Dust 98% CAN 17 Labor Warrior T Bravo Weatherstik Confirm 28. 00 118. 00 5. 00 1. 54 0. 45 12. 00 0. 03