Table VII.2.


CBUD sample output.


CORN GRAIN SAMPLE BUDGET
NORTH FLORIDA. 1978 PRICES
WELL DRAINED SANDY LOAM SOILS
 OPERATING INPUTS: UNITS PRICE QUANTITY VALUE YOUR VALUE

 SEED LBS. 0.750 12.000 9.00
 N-P-K CWT. 5.000 5.500 27.50
 N LOS. 0.095 125.000 11.87 __
 LIME TONS 16.700 0.330 5.51
 INSECTICIDE LBS. 2.750 15.000 41.25
 HERBICIDE LBS. 1.950 4.000 7.80 __
 ANNUAL OPERATING CAPITAL DOL. 0.100 39.549 3.95 _
 LABOR CHARGES HR. 3.250 3.778 12.28
 MACHINERY FUEL.LU8E.REPAIRS ACRE 15.88
 TOTAL OPERATING COST 135.05
 FIXED COSTS VALUE YOUR VALUE


MACHINERY
 INTEREST AT 10.0%
 DEPR.*TAXES, INSUR.
LAND
 INTEREST AT O.OX
 TAXES


DOL. 7 ,.483
DOL. 12.282


DOL.
DOL.


0.0
0.0


 TOTAL FIXED COSTS 19.76

 PRODUCTION: UNITS PRICE QUANTITY VALUE YOUR VALUE

 CORN BU. 2.400 75.000 180.00
 RETURNS ABOVE TOTAL OPERATING COSTS 44.95

 RETURNS ABOVE ALL COSTS EXCEPT
 OVERHEADRISK AND MANAGEMENT 25.18

83 HP TRACTOR
5-10-15 N-P-K FERT.
PREPARED BY: STAFF DATE: 12/18/79
 PROCESSED BY FARM SYSTEMS LAB FOOD & RESOURCE ECON. DEPT.,U. OF FLORIDA
 PROGRAM DEVELOPED BY DEPT. OF AG. ECON. OKLAHOMA STATE UNIVERSITY