Cost budget of artificial cultivation of Lentinus edodes

Lentinus edodes is not only a delicacy, but also has good medicinal value, which is favored by the majority of consumers. Yuanan County makes full use of and gives full play to the advantages of rich forestry resources and known as "Lin Hai" to actively develop the production of Lentinus edodes and make it a pillar industry to increase farmers' income. what is the cost and benefit of planting Lentinus edodes?

1. The formula of culture medium (according to 10,000 jin of dry material, the bacterial bag is 15x55, about 5555 barrels)

① sawdust: 77% 7700 jin x 0.40 yuan = 3080 yuan. ② wheat husk: 15% 1500 jin x 0.80 yuan = 1200 yuan. ③ cornmeal: 3% 300 jin x 1.00 yuan = 300 yuan. ④ plaster: 2% 200 jin x 0.5 yuan = 100 yuan. ⑤ superphosphate: 1% 100jin x 0.3 yuan = 30 yuan. ⑥ sugar: 1% 100jin x 2.7yuan = 270yuan. ⑦ salt: 00.1% 1 jin x 1 yuan = 1.00 yuan. ⑧ magnesium sulfate: 0.1% 10 jin x 1 yuan = 10 yuan. ⑨ subtotal: 4991 yuan.

2. Wages for barrel-making.

① mixer: 60 yuan per person (machine mixing). ② Packer: 10 people x 60,600. ③ sterilizer: x60,120 yuan for 2 people. ④ pot worker: 3 people x 60 yuan 180 yuan. ⑤ inoculators: 8 people x 60 yuan 480 yuan. ⑥ handyman: 60 yuan for 2 people. ⑦ subtotal: 1500 yuan.

3. Auxiliary materials

① bag: 5555 x 0.160888.8 yuan. ② strain: 200 bags x 2.5 yuan = 500 yuan. ③ plastic rope: 2.5jin x 8 yuan = 20 yuan. ④ aerosol disinfectant: 30 packets x 1 yuan = 30 yuan. ⑤ Lysore: a bottle of x8 yuan = 8 yuan. ⑥ alcohol: 5 bottles x 4 yuan = 20 yuan. ⑦ sterilized firewood: 3000 jin x 0.2 yuan 600 yuan. ⑧ utilities: 30 degrees x 0.6 yuan = 18 yuan. ⑨ subtotal: 2084.8 yuan.

4. From germ management to mushroom picking and employment

It costs 300 yuan for 5 people to turn over the pile, 180 yuan for 3 people to go to the field with mushroom sticks, 60 yuan for 1 person to take off bags, 300 yuan for 5 people to change color, 120 yuan for 2 people to accelerate mushrooms, and 1620 yuan for 27 people to pick mushrooms. Subtotal: 2580 yuan.

5. Equipment input

2400 yuan for a crusher, 2500 yuan for a 15 diesel engine, two bagging machines, 3600 yuan (including a 1.5kW single-phase motor) sterilization pot, 15000 yuan, a self-propelled mixer, 4500 yuan.

Subtotal: 28000 yuan (equipment investment amortized over ten years, 2800 yuan per year). The total production cost is more than 13955.8 yuan, with an average production cost of about 2.52 yuan per rod.

6. Output value

In ① out-of-season cultivation, 1.3jin of fresh mushrooms were harvested per barrel, and 5 yuan per jin of fresh mushrooms, 5555 tubes x 1.3jin = 7221 jin of fresh mushrooms x 5 yuan = 36105 yuan of output value.

The cultivation of autumn, winter and spring mushrooms in ② harvested 1.5jin of fresh mushrooms per stick. Each jin of fresh mushrooms is calculated at 5 yuan, 5555 tubes x 1.5 jin = 8332 jin fresh mushrooms x 5 yuan = 41660 yuan output value.