Economic Considerations for the Prospective Mudminnow Culturist in Florida
Click here to view a PDF version of this document.
Home Search What's New Products Survey Help
Economic Considerations for the Prospective Mudminnow Culturist in Florida

   

Economic Considerations for the Prospective Mudminnow Culturist in Florida1

Chuck Adams and Andy Lazur2

Introduction

The harvest, distribution, and retailing of natural marine baits represent an important component of the commercial fishing industry and a vital input to saltwater sportsfishing activities in Florida. A wide variety of marine bait species are harvested for commercial sale in Florida. Species of greatest popularity include shrimp, ballyhoo, sardine, finger mullet, pinfish, "greenback" minnows, "mudminnows" (Fundulus spp.), and other assorted finfish. Other species of more local demand include sand fleas, "dollar" crabs, eel, and assorted mollusks. In 1999, commercial landings of marine baits were reported to be 9.2 million pounds, valued at $8.6 million dockside [Florida Fish and Wildlife Conservation Commission (1), 2000]. Although the demand for some of these species (i.e., sand flea, dollar crabs) may be local, the demand for others (i.e., bait shrimp) is statewide. Even though the majority of the commercial harvest of these baits is primarily focused in specific locations within Florida, the distribution and retailing activities associated with natural marine baits occur throughout the state. Some bait species are sold primarily as a dead product (e.g., ballyhoo, sardines, and frozen bait shrimp). However, the highest retail prices are associated with those species sold live (e.g., pinfish, bait shrimp, "greenback" minnows, mudminnows, and other small baitfish).

Recent advances in the technology of culturing certain marine baits in Florida have increased interest in the financial feasibility of the culture process. Specifically, the method for culturing mudminnows has been improved in recent years, although the process has not yet been standardized and more research is needed (Lazur, 1996; Lazur and Zimet, 1996; McGee and Lazur, 1994; Strawn, et. al., 1986; and Tatum, et. al., 1982). However, due to the high prices associated with wild-caught live marine baitfish in Florida, mudminnows show promise as an additional candidate species within the diverse array of aquatic species commercially cultured in Florida for food; stock enhancement; bio-research; and ornamental, recreational, and other purposes (Florida Agricultural Statistics Service, 2000).

Objective

The objective of this publication is to provide the prospective culturist with an initial overview of the market for mudminnows and the costs and earnings associated with a small-scale commercial mudminnow culture operation of two sizes. The reader should bear in mind that although the market for mudminnows appears to be strong in certain regions of Florida, a more complete understanding of the culture technology and market for live mudminnows is needed to allow a fully objective investment decision. Therefore, the market assessments and financial analyses presented in this publication should be considered to be preliminary. However, the prospective culturist should find this analysis useful in assessing mudminnows as a potential candidate species.

The Market for Mudminnows

The demand for natural marine baits is directly linked to, or derived from, the demand for saltwater sportsfishing activities in Florida. The participation in saltwater sportsfishing activities in Florida has been increasing [Florida Fish and Wildlife Conservation Commission (2), 2000]. During the1999-00 fiscal year, 602,000 residents and 404,000 nonresidents purchased a saltwater fishing license in Florida. This represents a 28% increase in the number of licenses sold as compared to the 1990-91 fiscal year. An undetermined number also participated in the sport, but were exempted from purchasing a license (e.g., military personnel; fishing from shore, bridge, or pier; etc.). Recent survey research by the Florida Sea Grant Program estimates that individuals engaged in saltwater sportsfishing in Florida spend about $160 million annually on all forms of natural and artificial baits, with the largest share of these expenditures occurring in the Tampa Bay and Indian River Lagoon regions (Milon and Thunberg, 1993). When survey respondents were asked to indicate a preference for alternative saltwater fishing regulatory methods, "further restrictions on the types of permissible baits" received the highest level of opposition among all choices. Thus, not only are marine baits in high demand, access to a variety of baits is also highly valued by anglers.

A market assessment study jointly conducted by the University of Florida (UF) and the Florida Department of Agriculture and Consumer Services (FDACS) provides insight into the market for certain marine baitfish species, including mudminnows (Adams, Lazur, Zajicek, and Zimet, 1998). The key market-related findings of the study specifically as it concerns mudminnows are as follows:

The UF/FDACS study described the prices (where available) for live mudminnows by region in Florida during 1997 (Table 1 ). For example, the per-each wholesale price for mudminnows was $0.08 (or $80 per 1,000 fish, the standard terminology used in the industry) in the Pensacola-Suwannee region, whereas the per-dozen retail price in the same region was $2.60. Wholesale prices ranged from $0.06 to $0.22 ($60-$220 per 1,000 fish). Retail prices ranged from $1.85 to $6.00. The highest wholesale prices were seen in the Ormond Beach-Stuart region, whereas the highest retail prices were found in the Sarasota-Marco Island region.

Selected Financial Characteristics of the Culture Operations

The proposed mudminnow culture system consists of a series of outdoor ponds. The fish are allowed to spawn on mats in brood ponds and then the eggs are transferred to growout ponds for culture to market size. The technology required to operate such a system is described in the literature (Lazur, 1996; Strawn, et. al., 1986; Tatum, et. al., 1982). Thus, the culture methodology will not be described further here, and the reader is encouraged to consult the literature for the specifics of the culture technology.

Capital Investment Costs

The initial investment costs associated with facilities of two different sizes are given in Table 2 (five-acre facility) and Table 4 (10-acre facility). The cost of land has not been included in the analysis, as the prospective culturist is assumed to have the property on which the facility will be located. The five-acre facility consists of four 1-acre growout ponds and two 0.5-acre brood ponds, for a total of five water surface acres. The 10-acre facility consists of four 0.5-acre (water surface) brood ponds and four 2-acre (water surface) growout ponds, for a total of 10 water surface acres.

Total initial capital investment for the 10-acre pond system is $87,220 (Table 4 ). Pond construction costs are estimated to be $65,855, or 75% of the total initial cost. The pond construction costs include the cost of earth moving for pond and levee construction, as well as the well, pond drainage and plumbing system, and levee stabilization. The total cost for equipment is $21,365, which includes a pole shed, holding/grading tank for sorting the fish by size, aerators, feed storage shed, and other items. The total initial capital cost per acre for the 10-acre facility is $8,722. Note that the capital cost per acre for the 5-acre facility is $10,495 (Table 2 ). Thus, economies of scale exist in the initial investment.

Annual Operating Expenses

Operating expenses include variable and fixed costs. The major variable expenses associated with mudminnow production include feed, electricity to run the aerators and pumps, chemicals, and labor. For the 5-acre facility, total annual variable costs are estimated to be $14,845 (Table 3 ), whereas annual variable costs for the 10-acre system are estimated to be $22,259 (Table 5 ). Fixed costs, or overhead, are estimated to be $7,555 and $11,715 for the 5-acre and 10-acres facilities, respectively. The major overhead expenses are depreciation and interest on the capital investment loan.

Annual Returns

Production for the system is assumed to be 87,500 marketable mudminnows per acre of growout acreage. The mudminnows are assumed to be sold into the wholesale market at $70 per thousand. Thus, annual gross revenue for the 5-acre and 10-acre systems are $24,500 and $49,000, respectively (Tables 3 and 5 ). Net returns for each system is $2,100 and $15,026 for the 5-acre and 10-acre facilities, respectively. The return per acre for the 10-acre system is $1,503, whereas the same estimate for the 5-acre system is $420. Again, considerable economies of scale exist that allow per-acre cost reductions to occur as facility size is increased via greater pond size and number of ponds. Note that the breakeven price (alternatively, the total cost) per 1000 fish decreases from $64 for the 5-acre facility to about $49 for the 10-acre facility.

Conclusion

The culturing of live, marine bait fish may be a viable commercial aquaculture activity in Florida. Mudminnows, in particular, may hold promise as a candidate species. Recent research has shown a strong market for mudminnows by recreational saltwater anglers. In virtually all regions of the state where mudminnows are used as bait, the supply is unable to keep up with the demand (the supply now available is obtained entirely from wild catch). And, although the market price varies considerably around the state, the breakeven price from the existing technology is well below the current wholesale prices for mudminnows. Thus, for both a 5-acre and 10-acre culture facility, the projected annual net returns are positive. Although this analysis suggests that commercial culture of mudminnows may be profitable, a more comprehensive assessment of the market is needed. Also, additional research is needed to identify the most efficient culture techniques (free spawn versus egg transfer), shipping methods to reduce fish mortality, and holding tank designs that would improve water quality. Only after these issues have been addressed will potential investors in mudminnow culture be able to make a truly wise investment.

References

Florida Agricultural Statistics Service. 2000. Florida Agriculture: Aquaculture. Tallahassee, FL.

Florida Fish and Wildlife Conservation Commission (1). 2000. Unpublished commercial landings statistics. Florida Marine Research Institute. St. Petersburg, FL.

Florida Fish and Wildlife Conservation Commission (2). 2000. Unpublished license sales data. Bureau of Licensing and Permitting. Tallahassee, FL.

Lazur, A. 1996. "Evaluation of Gulf Killifish (Fundulus grandis) as a Marine Bait Species." Fisheries and Aquatic Sciences Newsletter. University of Florida. Gainesville, FL.

Lazur, A. and D. Zimet. 1996. "Economic Considerations of Golden Shiner Production in Florida." Circular 1167. Florida Cooperative Extension Service, Institute of Food and Agricultural Sciences, University of Florida, Gainesville, FL. [http://edis.ifas.ufl.edu/CIR1167 ]

McGee, M. and A. Lazur. 1994. "Alternative Opportunities for Small Farms: Bait Minnow Production Review." Fact Sheet RS-AC004. Florida Cooperative Extension Service, Institute of Food and Agricultural Sciences, University of Florida, Gainesville, FL. [http://edis.ifas.ufl.edu/AC004 ]

Milon, J.W. and E.M. Thunberg. 1993. "A Regional Analysis of Current and Future Florida Resident Participation in Marine Recreational Fishing." SGR-112. Florida Sea Grant College Program, University of Florida, Gainesville, FL.

Strawn, K., P. Perschbacher, R. Nailon, and G. Chamberlain. 1992. "Raising Mudminnows." TAMU-SG-86-506R. Texas A&M University Sea Grant College Program, College Station, TX.

Tatum, W., J. Hawke, R. Minton, and W. Trimble. 1982. "Production of Bull Minnows (Fundulus grandis) for the Live Bait Market in Coastal Alabama." Alabama Marine Resources Bulletin Number 13. Alabama Marine Resources Laboratory, Dauphin Island, AL.

Tables

Table 1. Wholesale and retail prices for mudminnows by region of Florida, 1997.

Subregion

Wholesale Price

(per each)

Retail Price

(per dozen)
Gulf Coast




Pensacola-Suwannee

$0.08

$2.60


Cedar Key-Spring Hill

$0.08

$1.85


Port Richey-Sarasota

$0.13

$3.08


Sarasota-Marco Island

$0.14

$3.00-$6.00
Atlantic Coast




Fernandina Beach-Matanzas Inlet

$0.06

$2.05


Ormond Beach-Stuart

$0.22

$4.40


Jupiter-Miami

N/A

N/A


Islamorada-Key West

N/A

N/A

Table 2. Initial investment costs for a 5-acre mundminnow production facility.*

Item

Cost/Unit

Quantity

Total Cost
Pond Construction





Earth moving

$1

21,000 cubic yards

$21,000


Well (6-inch)


1

$7,000


Water supply lines



$1,600


Electrical supply lines



$2,000


Ditches and detention ponds


1

$3,000


Drainage systems

$300

6

$1,800


Gravel

$12

55 cubic yards

$660


Levee stablization cost



$300


Pond construction total



$37,000
Equipment





Pole shed


1

$700


Holding/grading tank

$700

2

$1,400


Tank facility supplies



$1,200


Electric paddlewheel aerator (1 hp)

$850

4

$3,400


Electric pump sprayer aerator (3/4 hp)

$700

2

$1,400


Seine


1

$1,200


Feed storage shed


1

$800


Fish hauling tank


1

$1,200


Oxygen meter


1

$800


Water quality test kit


1

$250


Egg mats

$5

250

$1,250


Dip nets

$25

3

$75


Waders

$70

2

$140


Bird control supplies



$500


Broodstock

$0.08

10,000

$800


Equipment total



$15,115
Total Initial Investment



$52,475
Total Cost Per Water Surface Acre



$10,495
* Facility consists of four 1-acre growout ponds and two 0.5-acre brood ponds.

Table 3. Annual budget for a 5-acre mudminnow production facility.*

Item

Price or Cost/Unit

Quantity

Total Revenue/Cost
Gross Receipts

$70/K

350,000

$24,500

Variable Costs





Feed

7 tons

$300

$2,100


Fertilizer

1 ton

$250

$250


Electricity

20,000 kwh

$0.07

$1,750


Fuel

250 gallons

$1.50

$375


Repair/maintenance



$750


Chemicals



$2,500


Miscellaneous supplies



$400


Family labor

600 hours

$6 per hour

$3,600


Hired labor

400 hours

$6 per hour

$2,400


Interest on operating loan



$720


Total variable costs



$14,845

Fixed Costs





Interest on capital loan



$2,031


Depreciation



$4,524


Taxes, insurance, etc.



$1,000


Total fixed costs



$7,555

Total Costs



$22,400

Net Returns to Owner



$2,100

Breakeven Price Per 1,000 fish



$64

Net Returns Per Water Surface Acre



$420
* Facility consists of four 1-acre growout ponds and two 0.5-acre brood ponds.

Table 4. Initial investment costs for a 10-acre mudminnow production facility.*

Item

Cost/Unit

Quantity

Total Cost
Pond Construction





Earth moving

$1

38,835 cubic yards

$38,835


Well (6-inch)


1

$7,000


Water supply lines



$6,000


Electrical supply lines



$3,500


Ditches and detention pond

1

$6,000


Drainage systems

$400

8

$3,200


Gravel

$12

85 cubic yards

$1,020


Grass establishment



$300


Pond construction total



$65,855

Equipment





Pole shed


1

$2,400


Holding/grading tank

$733

3

$2,200


Tank facility supplies



$1,200


Electric paddlewheel aerator (1 hp)

$850

4

$3,400


Electric pump sprayer aerator (3/4 hp)

$700

4

$2,800


Seine


1

$1,200


Feed storage shed


1

$1,100


Fish hauling tank


1

$1,200


Oxygen meter


1

$800


Water quality test kit


1

$250


Egg mats

$5

500

$2,500


Dip nets

$25

3

$75


Waders

$70

2

$140


Bird control supplies



$500


Broodstock

$0.08

20,000

$1,600


Equipment total



$21,365

Total Initial Investment



$87,220

Total Cost Per Water Surface Acre



$8,722

* Facility consists of four 2-acre growout ponds and four 0.5-acre brood ponds.

Table 5. Annual budget for a 10-acre mudminnow production facility.*

Item

Price or Cost/Unit

Quantity

Total Revenue/Cost
Gross Receipts

$70/K

700,000

$49,000

Variable Costs





Feed

$300

14 tons

$4,200


Fertilizer

$250

1.6 tons

$400


Electricity

$0.08

40,000 kwh

$2,800


Fuel

$1.50

450 gallons

$675


Repair/maintenance



$1,000


Chemicals



$3,500


Miscellaneous supplies



$600


Family labor

$6 per hour

900 hours

$5,400


Hired labor

$6 per hour

400 hours

$2,400


Interest on operating loan



$1,284


Total variable costs



$22,259

Fixed Costs





Interest on capital loan



$3,473


Depreciation



$7,152


Taxes, insurance, etc.



$1,090


Total fixed costs



$11,715

Total Costs



$33,974

Net Returns to Owner



$15,026

Breakeven Price Per 1,000 Fish



$48.53

Net Returns Per Water Surface Acre



$1,503
* Facility consists of four 2-acre growout ponds and four 0.5-acre brood ponds.

Footnotes

1. This document is FE309, one of a series of the Food and Resource Economics Department, Florida Cooperative Extension Service, Institute of Food and Agricultural Sciences, University of Florida. Original publication date September 2001. Reviewed April 2008. Visit the EDIS Web Site at http://edis.ifas.ufl.edu.

2. Chuck Adams, professor, Department of Food and Resource Economics, and marine economics specialist, Florida Sea Grant Program, Florida Cooperative Extension Service, Institute of Food and Agricultural Sciences, University of Florida, Gainesville, FL.; and Andy Lazur, aquaculture specialist, Horn Point Laboratory, Maryland Sea Grant Program, University of Maryland, Cambridge, MD.

The Institute of Food and Agricultural Sciences (IFAS) is an Equal Opportunity Institution authorized to provide research, educational information and other services only to individuals and institutions that function with non-discrimination with respect to race, creed, color, religion, age, disability, sex, sexual orientation, marital status, national origin, political opinions or affiliations. For more information on obtaining other extension publications, contact your county Cooperative Extension service.

U.S. Department of Agriculture, Cooperative Extension Service, University of Florida, IFAS, Florida A. & M. University Cooperative Extension Program, and Boards of County Commissioners Cooperating. Larry Arrington, Dean.


Copyright Information

This document is copyrighted by the University of Florida, Institute of Food and Agricultural Sciences (UF/IFAS) for the people of the State of Florida. UF/IFAS retains all rights under all conventions, but permits free reproduction by all agents and offices of the Cooperative Extension Service and the people of the State of Florida. Permission is granted to others to use these materials in part or in full for educational purposes, provided that full credit is given to the UF/IFAS, citing the publication, its source, and date of publication.