| Item |
Quantity per Acre |
Unit |
Price
per Unit ($) |
Value
or Cost perAcre ($) |
| Gross Returns
Burbank Potatoes (133 ac) |
300.00
|
cwt |
4.30
|
1,290.00
|
| Trucking Allowance
|
300.00
|
cwt |
0.75
|
225.00
|
| |
|
|
|
|
| Variable Costs |
|
|
|
|
| Seed: |
|
|
|
|
| Potato Seed |
20.00 |
cwt |
8.00 |
160.00
|
| Seed Treatment,
Transport & Cut |
20.00 |
cwt |
2.50 |
50.00 |
| Fertilizer: |
|
|
|
|
| Pre Plant |
|
|
|
54.11 |
| NH4 |
35.79 |
lb |
0.14 |
5.01 |
| 28-0-0 |
160.00
|
lb |
0.09 |
14.40 |
| 29-10-13 |
|
|
|
12.84 |
| Pesticide: |
|
|
|
|
| Ridomil |
|
|
|
|
| Roundup |
0.13 |
gal |
42.00 |
5.46 |
| Matrix |
1.30 |
oz |
12.50 |
16.25 |
| Fungicide |
10.46 |
lb |
7.61 |
79.60 |
| Irrigation: |
|
|
|
|
| Irrigation Power |
|
|
|
30.00 |
| Other: |
|
|
|
|
| Transportation (Grand
Forks Simplot) |
325.67
|
cwt |
1.40 |
455.94
|
| Crop Insurance |
|
|
|
30.00 |
| Custom Work: |
|
|
|
|
| Spring, Summer, Fall |
|
|
|
317.44
|
| Miscellaneous (Soil
Testing, Irrigation Schd.) |
|
|
|
7.00 |
| Labor (Sorters,
Graders) |
|
|
|
45.20 |
| 1Interest
on Operating Capital (10% for 6 Mos.) |
|
|
|
39.70 |
| Total Variable
Costs/Acre |
|
|
|
1,322.95
|
| Net Returns Above
Variable Costs |
|
|
|
192.05
|
| |
|
|
|
|
| Fixed Cash Costs |
|
|
|
|
| Property Taxes |
|
|
|
5.00 |
| Land Rent/Investment |
|
|
|
200.00
|
| Irrigation
Lease/Investment |
|
|
|
130.00
|
| 2Total
Cash Fixed Costs/Acre |
|
|
|
335.00
|
| |
|
|
|
|
| Non-Cash Fixed
Costs (Depreciation) |
|
|
|
|
| 3Machinery/Irrigation
Equipment |
|
|
|
0.00 |
| Total Non-Cash Fixed
Costs |
|
|
|
0.00 |
| TOTAL COSTS/ACRE |
|
|
|
1,657.95
|
| 4NET
RETURN TO RISK/MANAGEMENT |
|
|
|
(142.95) |
