Rutgers New Jersey Agricultural Experiment Station | Rutgers Home Search Rutgers

Table 11: Costs and Returns for Fresh Market Apples, Per Acre

Mature Trees - Years 8-20, Conventional Production Practices,
Northeastern United States, 1996

ITEM UNIT PRICE QUANTITY TOTAL
         
Receipts        
Apples lbs $ 0.22 14,600 $ 3,212.00
         
Variable Costs        
Fertilizer        
N lb $ 0.32 163.2 $ 52.22
P lb $ 0.32 108.8 $ 34.82
K lb $ 0.14 108.8 $ 15.23
Calcium Chloride lb $ 0.29 10 $ 2.90
Herbicides        
Surflan AS gal $ 67.04 0.75 $ 50.28
Karmex 80DF lb $ 4.36 1.5 $ 6.54
Sinbar 80W lb $ 24.65 1.5 $ 36.98
Gramaxone Extra gal $ 34.50 0.1 $ 3.45
Fungicides        
Captan 50W lb $ 2.75 24 $ 66.00
Dithane/Manzate lb $ 3.05 18 $ 54.90
Nova lb $ 62.00 0.31 $ 19.37
Rubigan qt $ 67.22 0.19 $ 3.15
Benlate lb $ 15.80 1 $ 15.80
Ziram 76W lb $ 2.50 6 $ 15.00
Insecticides        
Guthion 50W lb $ 8.10 3 $ 24.30
Imidan 70W lb $ 6. 05 1.5 $ 9.08
Lorsban 50W lb $ 6.85 4< /td> $ 27.40
Superior Oil gal $ 3.30 4 $ 13.20
Kelthane lb $ 10.40 2 $ 20.80
Lannate LV gal $ 46.30 0.4 $ 17.36
Carzol lb $ 34.42 0.4 $ 12.91
Labor        
Operator hour $ 14.48 4.75 $ 68.78
Thinning hr $ 7.24 0.5 $ 3.62
Pruning tree $ 1.00 272 $ 272.00
Harvesting bushel $ 1.30 348 $ 452.40
Irrigation        
Operating Costs acre $ 250.00   $ 250.00
Diesel Fuel        
Tractors gal $ 0.969 17.71 $ 17.16
Repair & Maintenance        
Tractors acre $ 8.34 1 $ 8.34
Equipment acre $ 7.20 1 $ 7.20
Other        
Bee Rental hive $ 25.00 1 $ 25.00
Fruitone N lb $ 24.95 1 $ 24.95
Market ing Costs        
Field Bins bin $ 4.75 4 $ 19.00
Cool Storage bushel $ 0.25 348 $ 87.00
Selling Charges gross revenues 6%   $ 192.72
Sub-Total       $ 1,929.86
(Continued on next page)        
Interest on Operating Capitala acre 10% 1 $ 38.82
Total Variable Costs acre   1 $ 1,968.68
Returns Above Variable Costs acre   1 $ 1,243.32
Fixed Costs        
Tractors acre $ 23.00 1 $ 23.00
Implements acre $ 10.00 1 $ 10.00
Land Charge acre $ 100.00 1 $ 100.00
Preproduction Cost Allocationb acre $ 868.44 1 $ 868.44
Total Fixed Costs acre   1 $ 1,001.44
Total Fixed & Variable Costs acre   1 $ 2,970.12
Management Fees a acre 7% 1 $ 187.42
Total Costs acre   1 $ 3,157.54
Net Returns acre   1 $ 54.46

aSee text for calculation assumptions.
bSee Appendix Table A1.

-----