|
Initial Capital for 70-Acre Leyland Cypress In-Field Nursery, with 69-Acre Production Area, Climate Zones 8 and 9, 2000 |
|||||||
| Item | Description | Unit | Number | Cost/Unit | Cost/Total | Salvage Value | Useful Life | Land | acre | 70 | $3,000.00 | $210,000.00 |
| Improvements | acre | 70 | $226.35 | $15,844.50 | |||
| Subtotal | $225,844.50 | ||||||
| Building | |||||||
| Office | 20x20ft | sq ft | 400 | $40.00 | $16,000.00 | $500.00 | 20 |
| Machinery Storage | 30x40ft | sq ft | 1200 | $12.00 | $14,400.00 | $360.00 | 20 |
| Supply Storage | 30x40ft | sq ft | 1200 | $20.00 | $24,000.00 | $900.00 | 20 |
| Subtotal | $54,400.00 | ||||||
| Machinery and Equipment | |||||||
| Tractor and loader | 60hp | each | 1 | $25,700.00 | $25,700.00 | $2,570.00 | 10 |
| Tractor | 35hp | each | 1 | $12,000.00 | $12,000.00 | $1,200.00 | 10 |
| Plow | 42" moldboard | each | 1 | $2,000.00 | $2,000.00 | $200.00 | 10 |
| Disc | 10 ft | each | 1 | $2,800.00 | $2,800.00 | $280.00 | 10 |
| Spreader | Fertilizer | each | 1 | $900.00 | $900.00 | $90.00 | 10 |
| Transplanter | 1 row | each | 1 | $1,495.00 | $1,495.00 | $149.50 | 10 |
| Tree Spade | 3 pt, 24" | each | 1 | $8,945.00 | $8,945.00 | $894.50 | 4 |
| Sprayer, 10' boom | 100 gal | each | 1 | $870.00 | $870.00 | $87.00 | 10 |
| Farm trailers | 4 wheel | each | 10 | $800.00 | $8,000.00 | $80.00 | 10 |
| Air Blast Sprayer | 300 gal /pto | each | 1 | $6,100.00 | $6,100.00 | $610.00 | 7 |
| Blade | 3 point hitch | each | 1 | $500.00 | $500.00 | $50.00 | 10 |
| Irrigation system | pump, well | each | 1 | $32,059.50 | $32,059.50 | $3,205.95 | 32 |
| Shearing Machine | self propelled | each | 1 | $5,000.00 | $5,000.00 | $500.00 | 10 |
| Sprayer, small | solo backpack | each | 3 | $85.65 | $256.95 | $8.57 | 5 |
| Cyclone spreader | hand operated | each | 3 | $46.00 | $138.00 | $4.60 | 4 |
| Hand Tools | misc | assort. | 1 | $2,013.00 | $2,013.00 | $201.30 | 10 |
| Fertilizer Injector | 200 gal | each | 1 | $8,125.00 | $8,125.00 | $812.50 | 10 |
| Truck | 2 ton | each | 1 | $30,000.00 | $30,000.00 | $3,000.00 | 10 |
| Rotary mower | 5' | each | 1 | $2,500.00 | $2,500.00 | $250.00 | 10 |
| Pickup Truck | half ton | each | 1 | $17,000.00 | $17,000.00 | $1,700.00 | 10 |
| Subtotal | $166,402.45 | ||||||
| Total Capital | $446,646.95 | ||||||