|
Initial Capital for 15-Acre Crapemyrtle Above-Ground Container Nursery, with 10-Acre Production Area, Climate Zones 8 and 9, 2000 |
|||||||
| Item | Description | Unit | Number | Cost/Unit | Cost/Total | Salvage Value | Useful Life |
| Land | acre | 15 | $3,000.00 | $45,000.00 | |||
| Improvements | acre | 10 | $13,416.12 | $134,161.20 | |||
| Subtotal | $179,161.20 | ||||||
| Building | |||||||
| Office | 20x20ft | sq ft | 400 | $40.00 | $16,000.00 | $1,600.00 | 20 |
| Machinery Storage | 30x40ft | sq ft | 1200 | $12.00 | $14,400.00 | $1,440.00 | 20 |
| Supply Storage | 30x40ft | sq ft | 1200 | $20.00 | $24,000.00 | $2,400.00 | 20 |
| Concrete Slab | 35x55x.33ft | cubic yard | 21.7 | $70.00 | $1,519.00 | $151.90 | 20 |
| Greenhouses | |||||||
| Propagation | 30x96ft | sq ft | 4 | $6,200.00 | $24,800.00 | $2,480.00 | 20 |
| Subtotal | $80,719.00 | ||||||
| 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 |
| 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 | $800.00 | 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 |
| Mist system | low pressure | each | 1 | $646.98 | $646.98 | $64.70 | 5 |
| Irrigation system | pump, well | each | 1 | $29,141.78 | $29,141.78 | $2,914.18 | 32 |
| Sprayer, small | solo backpack | each | 3 | $85.65 | $256.95 | $25.70 | 5 |
| Cyclone spreader | hand operated | each | 3 | $46.00 | $138.00 | $13.80 | 4 |
| Hand Tools | misc | assort. | 1 | $2,013.00 | $2,013.00 | $201.30 | 10 |
| Conveyor | electric | each | 1 | $1,265.00 | $1,265.00 | $126.50 | 5 |
| 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 | 5 |
| Pickup Truck | half ton | each | 1 | $17,000.00 | $17,000.00 | $1,700.00 | 10 |
| Subtotal | $136,131.71 | ||||||
| Total Capital | $396,011.91 | ||||||