Crop Enterprise Budgets

Agricultural operations are currently facing challenges due to the rising costs of inputs and stagnant output prices. To secure farm profitability, it is crucial to carefully assess expenses and revenues. Washington State University offers resources, such as tailored enterprise budgets, to guide producers in making informed decisions.

How to use enterprise budgets?

Enterprise budgets help farm management decisions. For example, projecting higher chemical costs prompts cost reduction exploration. Similarly, identifying high equipment depreciation may lead to selling underutilized machinery. Enterprise budgets can help you determine if the prices offered for your product will return a profit or a loss.

Structure of enterprise budgets

Enterprise budgets present returns and costs. Total or gross returns, which are price times yield, are usually presented first. In WSU tree fruit crop budgets, we include the prices negotiated by the packinghouse on behalf of the grower. In other words, these are not the prices received by the growers, it is the price received by the packinghouse. We include the packinghouse charges as a variable cost. In other WSU specialty crop budgets, farm-gate prices are used, which are prices received by farmers for their crops.

Costs include variable costs and fixed costs. Variable costs are those expenses that only occur when production happens. Examples of variable costs include, but are not limited to: hired labor, chemicals, trees/plants, fertilizers, fuel, lube, etc. Fixed costs are those costs that need to be paid even if there were no production. Examples of fixed costs include, but are not limited to: depreciation, interest cost on fixed capital, taxes, crop and property insurance.

Interpreting profits

Profits are the difference between total returns and total costs. There are different ways to look at profits. Accounting profit is the difference between total returns and cash costs, often calculated with the guidance of your accountant. Economic profit is the difference between total returns and total production costs, which include the accounting costs, depreciation of fixed capital (except land) and opportunity costs. Opportunity costs denote the potential revenue foregone when opting to invest in your business line (in WSU budgets, it is a block within your whole agricultural operation). If your economic profits are greater than zero, it means that you are maximizing your profits by allocating your money in that business line. In the WSU enterprise budgets, opportunity costs include management labor, interest costs on land, machinery, equipment, irrigation and trellis systems, and capital amortization.

Sensitivity analyses

Enterprise budgets can be used for planning of future plantings and as such depend on assumptions. Therefore, it is essential to evaluate the impact of varying assumptions on your projected profitability. WSU enterprise budgets include different profitability forecasts to different output prices and yields. WSU enterprise budgets also include break-even analyses to understand the minimum price required to cover different types of costs: variable costs, cash costs, and cash costs plus opportunity costs.

Contacts

WSU Crop Enterprise Budgets Instructional Video

Feedback

If you found any of the WSU crop enterprise budgets helpful or if you are looking for some aspects we have not addressed in the budgets, please give us your feedback by completing a short survey.

Washington Enterprise Budgets for Crop Commodities

TitleCommodityAuthorPublication YearLink
2012 Irrigated Alfalfa Hay Budget Under Center Pivot in the Columbia BasinAlfalfaNorberg, Neibergs2014PDF
Excel
2009 Organic Alfalfa Management GuideAlfalfaFuerst, Koenig, Kugler, Painter, Stannard, Goldberger2009PDF
2009 Dryland Organic Alfalfa Production SpreadsheetAlfalfaPainter2009PDF
Excel
2009 Costs of Producing Alfalfa Hay Under Center Pivot Irrigation in the Columbia Basin of Washington StateAlfalfaHinman, Kugler, Painter, Petersen2009PDF
Excel
Cost Calculator for Irrigated Organic Alfalfa ProductionAlfalfaPainter2009PDF,
Excel

2006 Cost of Producing Alfalfa Seed in the Columbia Basin of Washington State AlfalfaHinman, Kugler2006PDF
Excel
2002 Cost of Producing Alfalfa Hay Under Center-Pivot Irrigation in the Columbia Basin of Washington State AlfalfaHInman, Kugler, Woodward2002PDF
1996 Alfalfa Seed Enterprise Budget, Walla Walla County, Washington AlfalfaGary, Willett1996PDF
2002 Cost of Producing Alfalfa Seed in the Columbia Basin of Washington State AlfalfaHinman, Kugler2002PDF
1992 Cost of Producing Alfalfa Seed Under Rill Irrigation in Franklin and Grant Counties AlfalfaHinman, Kulp1992PDF
2024 Cost and Return Estimates of Establishing, Producing, and Packing Cosmic Crisp Apples in WashingtonApplesGallardo, Galinato, Sallato-Carmona2025PDF
2024 Cosmic Crisp Apples on Angled V Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2024 Cosmic Crisp Apples on Spindle Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2024 Cost and Return Estimates of Establishing, Producing, and Packing Gala Apples in WashingtonApplesGallardo, Galinato, Sallato-Carmona2025PDF
2024 Gala Apples on Angled V Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2024 Gala Apples on Spindle Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2024 Cost and Return Estimates of Establishing, Producing, and Packing Granny Smith Apples in WashingtonApplesGallardo, Galinato, Sallato-Carmona2025PDF
2024 Granny Smith Apples on Angled V Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2024 Granny Smith Apples on Spindle Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2024 Cost and Return Estimates of Establishing, Producing, and Packing Honeycrisp Apples in WashingtonApplesGallardo, Galinato, Sallato-Carmona2025PDF
2024 Honeycrisp Apples on Angled V Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2024 Honeycrisp Apples on Spindle Trellis System Enterprise Budget Excel WorkbookApplesGallardo, Galinato, Sallato-Carmona2025Excel
2022 Cost Estimates of Producing and Packing Organic Gala Apples in Washington State ApplesGallardo, Galinato2022PDF
Excel
2022 Cost Estimates of Producing and Packing Organic Honeycrisp Apples in Washington State ApplesGallardo, Galinato2022PDF
Excel
2019 Cost Estimates of Establishing, Producing and Packing Fuji Apples in Washington State ApplesGallardo, Galinato2020pdf
excel
2019 Cost Estimates of Establishing, Producing, and Packing Granny Smith Apples in Washington State ApplesGallardo, Galinato2020pdf
excel
2019 Cost Estimates of Establishing, Producing, and Packing Cripps Pink Apples in Washington State ApplesGallardo, Galinato2020pdf
excel
2019 Cost Estimates of Establishing, Producing, and Packing Honeycrisp Apples in Washington State ApplesGallardo, Galinato2020pdf
excel
2019 Cost Estimates of Establishing, Producing, and Packing Gala Apples in Washington StateApplesGalinato, Gallardo2020pdf
excel
2015 Cost Estimates of Establishing and Producing Specialty Cider Apples in Central WashingtonApplesGalinato, Miles2017pdf
excel
2015 Feasibility of Different Harvest Methods for Cider Apples: Case Study for Western WashingtonApplesGalinato, Miles, Alexander2016pdf
2015 Hand Harvested Cider Apples Enterprise Budget Excel WorkbookApplesGalinato, Miles, Alexander2016excel
2015 Mechanically Harvested Cider Apples Enterprise Budget Excel WorkbookApplesGalinato, Miles, Alexander2016excel

2014 Cost Estimates of Establishing, Producing, and Packing Gala Apples in Washington State ApplesGalinato, Gallardo, Hong2016pdf
excel
2014 Cost Estimates of Establishing, Producing and Packing Organic Gala Apples in Washington ApplesGalinato, Gallardo, Hong2016pdf
excel
2014 Cost Estimates of Establishing, Producing and Packing Organic Red Delicious Apples in Washington ApplesGalinato, Gallardo, Hong2016pdf
excel
2014 Cost Estimates of Establishing, Producing, and Packing Red Delicious Apples in WashingtonApplesGalinato, Gallardo2016pdf
excel
2014 Cost Estimates of Establishing, Producing and Packing Fuji Apples in Washington ApplesGalinato, Gallardo2016pdf

2014 Fuji Apples in Angled Trellis System Enterprise Budget Excel WorkbookApplesGalinato, Gallardo2016excel
2014 Fuji Apples in Spindle Trellis System Enterprise Budget Excel WorkbookApplesGalinato, Gallardo2016excel

2013 Cost Estimation of Establishing a Cider Apple Orchard in Western Washington ApplesGalinato, Gallardo, Miles2014pdf
excel
2012 Cost Estimates of Establishing, Producing, and Packing Red Delicious Apples in Washington ApplesGallardo, Galinato2012pdf
excel
2011 Cost Estimates of Establishing, Producing and Packing Honeycrisp Apples in Washington ApplesGalinato, Gallardo2012pdf
excel
2010 Cost Estimates of Establishing and Producing Organic Apples in Washington ApplesGalinato, Granatstein, Taylor2011pdf
excel
2009 Cost Estimates of Establishing and Producing Gala Apples in WashingtonApplesGallardo, Taylor, Hinman2010pdf
excel
2002 Cost of Production Analysis of Conventional vs. Integrated vs. Organic Apple Production SystemsApplesGlover, Hinman, Reganold, Andrews2002pdf
1998 Estimated Capital Requirements and Profitability of Establishing and Producing a High Density Fuji Apple Orchard in Eastern WashingtonApplesHinman, Williams, Faubion1998pdf
1995 Economic Analysis of Apple Orchard Management Systems with Three Varieties in Central WashingtonApplesBechtel, Barritt, Dilley, Hinman1995pdf
1994 Cost of Establishing a 10-Acre Jonagold Apple Orchard in Northwest WashingtonApples1994pdf
1993 Estimated Costs and Returns of Replanting an Apple Orchard to a Double Row V-Trellis High Density System in Central WashingtonApplesMarshall, Maib, Peterson, Hinman1993pdf
1987 Estimated Cost of Producing Apples in the Wenatchee Area ApplesDickrell, Hinman, Tvergyak1987pdf
1992 Estimated Cost of Producing Red Delicious Apples in Central WashingtonApplesHinman, Tvergyak, Peterson, Clements1992pdf
2009 Estimated Costs and Returns for Establishing and Producing Asparagus in WashingtonAsparagusNeibergs, Waters2009pdf
excel
2002 Cost of Producing Dry Beans, Sweet Corn and Green Peas Under Center Pivot Irrigation, Columbia Basin, Washington State Beans, Sweet Corn, Green PeasHinman, Pelter, Sorensen, Fickle2002pdf
1996 Estimated Cost and Returns for Producing Sugar Beets, Columbia Basin, Washington BeetsHinman, Kulp1996pdf
2022 Cost Estimates Establishing and Producing Organic 'Duke' Blueberries in Eastern WashingtonBlueberriesGallardo, Galinato, Hoheisel2023pdf

excel
2022 Cost Estimates of Establishing and Producing Organic 'Elliott' Blueberries in Eastern WashingtonBlueberriesGallardo, Galinato, Hoheisel2023pdf

excel
2022 Cost Estimates of Producing and Packing Conventional ‘Duke’ Blueberries in Western WashingtonBlueberriesGallardo, Galinato, Benedict 2022pdf

excel
2022 Cost Estimates of Producing and Packing Conventional ‘Draper’ Blueberries in Western WashingtonBlueberriesGallardo, Galinato, Benedict2022pdf

excel
2015 Cost Estimates of Establishing and Producing Conventional Highbush Blueberries in Western Washington BlueberriesGalinato, Gallardo, Hong2016pdf
excel
2015 Cost Estimates of establishinig and producing organic highbush blueberries in Eastern Washington BlueberriesGalinato, Gallardo, Hong2016pdf
excel
1997 Enterprise Budgets for Potatoes, Winter Wheat, Alfalfa Hay, Grain Corn, Silage Corn, and Sweet Corn Under Center Pivot Irrigation, Columbia Basin, WashingtonVarious CropsHinman, Pelter, Kulp, Gillespie, Sorensen1997pdf
1997 Enterprise Budgets for Carrot Seed, Radish Seed and Onion Seed, Columbia Basin, WashingtonVarious CropsHinman, Pelter1997pdf
1994 Crop Enterprise Budgets for Timothy-Legume and Alfalfa Hay, Sudan Grass, Sweet Corn and Spring Wheat Under Rill Irrigation, Kittitas County, WashingtonVarious CropsHoffman, Warnock, Hinman1994pdf
Economics of Spring Canola Production in Dryland Eastern Washington CanolaPainter, Hinman, Roe2006pdf
excel
2000 Carrot Enterprise Budgets, Columbia Basin, Washington CarrotHinman, Sorensen, Pelter2000pdf
2021-2022 Cost Estimates of Establishing, Producing, and Packing Chelan Sweet Cherries in Washington State CherriesGallardo, Galinato2022pdf
2021 excel
2022 excel
2021-2022 Cost Estimates of Establishing, Producing, and Packing Skeena Sweet Cherries in Washington State CherriesGallardo, Galinato2022pdf
2021 excel
2022 excel
2021-2022 Cost Estimates of Establishing, Producing, and Packing Coral Champagne Sweet Cherries in Washington StateCherriesGallardo, Galinato2022pdf
2021 excel
2022 excel
2021-2022 Cost Estimates of Establishing, Producing, and Packing Sweetheart Sweet Cherries in Washington StateCherriesGallardo, Galinato2022pdf
2021 excel
2022 excel
2015 Cost Estimates of Establishing, Producing, and Packing Sweetheart Sweet Cherries in Washington State CherriesGallardo, Galinato2016pdf
excel
2015 Cost Estimates of Establishing, Producing, and Packing Bing Sweet Cherries in Washington CherriesGallardo, Galinato2016pdf
excel
2009 Cost Estimates of Establishing and Producing Sweet Cherries in Washington CherriesGalinato, Gallardo, Taylor2010pdf
excel
2007 Cost of Establishing and Producing Sweet Cherries in Central Washington CherriesHinman, Hoheisel2007pdf
1998 Cost of Establishing and Producing Sweet Cherries in Central WashingtonCherriesHinman, Watson1998pdf
1993 Enterprise Budgets, Corn Silage and Corn Grain Under Rill Irrigation, Yakima and Benton Counties, Washington CornHinman, Van Doren, Hoffmann1993pdf
1995 Cranberry Establishment and Production Costs and Returns, Southwestern Washington, Wet Harvest CranberriesSchaeffer, Patten, Carkner 1995pdf
1995 Cranberry Establishment and Production Costs and Returns, Southwestern Washington, Dry Harvest CranberriesSchaeffer, Patten, Carkner1995pdf
2006 Analyzing Dryland Crop Leases Crop LeasesHinman2006pdf
2009 Crop Rotation Budgets for under 15 in. Precipitation Zone under Conventional and Reduced Tillage, Eastern WashingtonCrop RotationPainter, Miller2009pdf
excel
2009 Crop Rotation Budgets for 15 to 18 in. Precipitation Zone under Reduced Tillage, Eastern WashingtonCrop RotationPainter, Miller2009pdf
excel
2009 Crop Rotation Budgets for 15 to 18 in. Precipitation Zone under Conventional Tillage, Eastern WashingtonCrop RotationPainter, Miller2009pdf
excel
2009 Crop Rotation Budgets for over 18 in. Precipitation Zone under Conventional Tillage, Eastern Washington Crop RotationPainter2009pdf
excel
1997 Hand-Harvest Cucumber Costs and Returns, Northwest Washington CucumbersAnderson, Carkner, Havens, Moore1997pdf
1996 Concord Grape Establishment and Production Costs in Washington GrapesAegerter, Folwell1996pdf
2020 Estimated Costs of Establishing and Producing Conventional and Organic Hops in the Pacific NorthwestHopsGalinato2022PDF
2020 Conventional Hops Enterprise Budget Excel WorkbookHopsGalinato2022Excel
200 Organic Hops Enterprise Budget Excel WorkbookHopsGalinato2022Excel
2015 Estimated Cost of Establishing and Producing Hops in the Pacific Northwest HopsGalinato, Tozer2016pdf
excel
2010 Estimated Cost of Producing Hops in the Yakima Valley, Washington State HopsGalinato, George, Hinman2010pdf
excel,
Rep-Situation,
Situation1,
Situation2,
Blank-WB
2004 Estimated Cost of Producing Hops under Drip Irrigation in the Yakima Valley, Washington State HopsHinman2004pdf




2011 Cost of Producing Head Lettuce in High Tunnels in Western Washington LettuceGalinato, Miles, Ponnaluru2012pdf
excel
2011 Cost Estimates of Producing Fresh Market Field-Grown Head Lettuce in Western Washington LettuceGalinato, Miles2012pdf
excel
2004 Estimated Cost and Returns for Producing Onions Columbia Basin, Washington OnionsHinman, Pelter2004pdf
excel
1989 Estimated Costs of Producing Peaches in the Yakima Valley, Washington Peaches1989pdf
2022 Cost Estimates of Producing and Packing Fresh-Market Bartlett Pears in South WashingtonPearsGallardo, Galinato, Nottingham2022pdf

excel
2022 Cost Estimates of Producing and Packing Fresh-Market Anjou Pears in the Wenatchee River Valley, Washington StatePearsGallardo, Galinato, Nottingham2022pdf

excel
2020 Cost Estimates of Producing Bartlett Pears for Canning in Washington State PearsGallardo, Galinato2021pdf
excel
2010 Cost Estimates of Producing Bartlett Pears in the Yakima Valley, WashingtonPearsGalinato, Gallardo2011pdf
excel
1998 Cost of Producing Pears in the Wenatchee District of Central Washington PearsHinman, Smith, Witney1998pdf
1989 Estimated Costs of Producing Pears in the Yakima Valley, Washington PearsHinman, Peterson, Williams1989unavailable
1989 Estimated Costs of Reestablishing a Pear Orchard in the Yakima Valley, Washington PearsHinman, Peterson, Williams1989pdf
2010 Estimated Cost of Producing Pears in North Central Washington PearsGalinato, Gallardo2011pdf
excel
2011 Cost of Producing Peppermint under Rill and Center-Pivot Irrigation in Washington StatePeppermintGalinato, Gallardo2012PDF
2011 Peppermint Rill Irrigation Enterprise Budget Excel WorkbookPeppermintGalinato, Gallardo2012Excel
2011 Peppermint Center Pivot Enterprise Budget Irrigation Excel WorkbookPeppermintGalinato, Gallardo2012Excel
2019 Costs Estimates of Producing Fresh and Processing Potatoes in Washington PotatoesGalinato, Wohleb2019pdf
excel
2015 Costs Estimates of Producing Fresh and Processing Potatoes in WashingtonPotatoesGalinato, Tozer2016pdf
excel
2006 Cost of Producing Processing and Fresh Potatoes under Center Pivot Irrigation - Columbia Basin, Washington PotatoesHinman, Trent, Pavek2006pdf
excel
1995 Estimated Red Potato Production Costs for Fresh Market in Northwest WashingtonPotatoesCarkner, Havens1995pdf
1985 Red Raspberry Production Costs and Returns, Western Washington Red RaspberriesCarkner, Scheer1985PDF
2015 Cost Estimates of Establishing and Producing Red Raspberries in Washington Red RaspberriesGalinato, DeVetter2016PDF
Excel
2010 Cost of Producing Native and Scotch Spearmint Under Rill and Center-Pivot Irrigation in WashingtonSpearmintGallardo2011PDF
2010 Native Spearmint Center Pivot Excel Workbook SpearmintGallardo2011Excel
2010 Scotch Spearmint Center Pivot Irrigation Excel Workbook SpearmintGallardo2011Excel
2010 Native Spearmint Rill Irrigation Excel Workbook SpearmintGallardo2011Excel
2010 Scotch Spearmint Rill Irrigation Excel Workbook SpearmintGallardo2011Excel
2011 Cost Estimates of Producing Strawberries in a High Tunnel in Western WashingtonStrawberriesGalinato, Walters2012PDF
Excel
FS093E Appendix. 2011 Cost Estimates of Producing Fresh Market Field-Grown Strawberry in WashingtonStrawberriesGalinato, Walters2012Excel
Reduced Tillage Budgets, Eastern Whitman Co.TillagePainter, Miller2009PDF
Excel
No Tillage Budgets, Eastern Whitman Co.TillagePainter, Miller2009PDF
Excel
2011 Cost Estimates of Producing High-Tunnel Tomatoes in Western WashingtonTomatoesGalinato, Miles, Ponnaluru2012PDF
Excel
2011 Cost of Producing Fresh Market Field-Grown Tomatoes in Western Washington TomatoesGalinato, Miles, Ponnaluru2012PDF
Excel
Non-grafted and Grafted Seedless Watermelon Transplants: Comparative Economic Feasiability Analysis WatermelonsGalinato, Miles, Wimer2016PDF,
Excel
App A
App B
2013 Cost Estimation of Producing Seedless Watermelon in Eastern Washington WatermelonsGalinato, Miles, Wimer2014PDF
Excel
Economics of an Irrigated No-till Crop Rotation with Alternative Stubble Management Systems Versus Continuous Irrigated Winter Wheat with Burning and Plowing of Stubble, Lind, WA, 2001-2006 WheatZaikin, Young, Schillinger2006PDF
Economic Comparison of No-Till Annual Crop Rotations to Winter Wheat-Summer Fallow in Adams County, WA, 2001-2004 WheatNail, Young, Hinman, Schillinger2004PDF
Economic Comparison of the Undercutter and Traditional Tillage Systems for Winter Wheat-Summer Fallow Farming WheatZaikin, Young, Schillinger2007PDF
2014 Crop Budgets in the High Rainfall Zone of Eastern WashingtonWheatPainter, Galinato, Nadreau2014Excel
2014 Crop Budgets in the Intermediate Rainfall Zone of Eastern WashingtonWheatPainter, Galinato, Nadreau2014excel
2014 Crop Budgets in the Low Rainfall Zone of Eastern WashingtonWheatPainter, Galinato, Nadreau2014Excel
Bulk Winery Investment and Operating CostsWineFowell, Castaldi2004PDF
Small Winery Investment and Operating CostsWineFickle, Folwell, Ball, Clary1996PDF

If you require an alternative format for any of the content provided on this website, please contact:

Email: Karina Gallardo
Office: Puyallup Research and Extension Center, Kalkus Hall 317B
Phone: 253-445-4584