Operating $($Variable$)$ Input Costs Units Price per Unit Quantity Value $($$$)$

Corn Seed Thousand $$2\mathrm{.}9532$

Lime Ton $$39\mathrm{.}000\mathrm{.}5$

Nitrogen Lbs$.$ $$0\mathrm{.}55240$

Phosphate Lbs$.$ $$0\mathrm{.}4040$

Potash Lbs$.$ $$0\mathrm{.}45200$

Weed Control Acre $$14\mathrm{.}201$

Disease Control Acre $$15\mathrm{.}301$

Preharvest Fuel Gallon $$3\mathrm{.}604\mathrm{.}7$

Preharvest Repairs and Maintenance Acre $$10\mathrm{.}551$

Harvest Fuel Gallon $$3\mathrm{.}602\mathrm{.}5$

Harvest Machine Repairs and Maintenance Acre $$6\mathrm{.}941$

Labor Hours $$12\mathrm{.}001\mathrm{.}5$

Irrigation Applications $$11\mathrm{.}758$

Crop Insurance Acre $$11\mathrm{.}001$

Land rent Acre $$0\mathrm{.}001$

Interest on Operating Capital Percent $$0\mathrm{.}07283\mathrm{.}05$ $$18\mathrm{.}40$

Drying Bushel $$0\mathrm{.}28220$

Total Operating $($Variable$)$ Costs Dollar

Fixed Costs Amount Value

Machinery Interest @ $10\mathrm{.}675\%$ Acre $1$ $$61\mathrm{.}92$

Irrigation Acre $1$ $$120\mathrm{.}00$

Overhead $\%$ of Variable Costs $5\%$ $$31\mathrm{.}39$

Management $\%$ of variable Costs $5\%$ $$31\mathrm{.}39$

Total Fixed Costs

Receipts

Production Units Price Quantity Value

Corn Bushel

Total Receipts