TABLE 1. Basic cost information for Northern Mountain Counties, 2001.
==========================================================================
Item
--------------------------------------------------------------------------
Labor Wage Rate: $/hour $5.15
Purchased Inputs:
Fertilizer:
Nitrogen (N) $/pound $0.42
Phosphate (P205) $/pound $0.39
Baling wire $/pound $0.36
Canal water $/acre $7.00
Energy:
Butane $/MCF $0.98
Diesel fuel $/gallon $1.45
Gasoline $/gallon $1.40
Electricity cents/KwHr 9.58
Natural Gas $/MCF $3.72
Employee Liability Insurance $/$1,000 wages $20.00
Employee Benefits percent/w ages 12.00%
Labor Downtime percent 25.00%
Financial Rates:
Operating Capital Interest Rate percent 9.00%
Land Interest Rate percent 7.50%
Equipment Interest Rate percent 9.00%
Real Interest Rate percent 4.00%
Land Taxes $361.50 /acre (full value) $3.26
Personal Property Tax Rate - NR $/$1,000 (Assessed $27.09
- R Value) $21.80
Supervision Factors
Field Crop-Irrigation $/labor hour $1.00
Field Crop-Equipment & General $/labor hour $0.50
Vegetable Crop-Irrigation $/labor hour $2.90
Vegetable Crop-Equip & General $/labor hour $1.00
Management Rate
Field Crops percent/GR 7.00%
Vegetable Crops percent/TOE 10.00%
__________________________________________________________________________
TABLE 1a. Overhead cost information for Northern Mountain Counties, 2001.
=========================================================================================================
CROP LIVESTOCK
ITEM ENTERPRISE ENTERPRIS TOTAL
---------------------------------------------------------------------------------------------------------
Electricity (Domestic & Shop) $30.00 per month $360 $36.00 $396.00
Telephone $30.00 per month $360 $36.00 $396.00
Accounting & Legal $120 $120.00
Misc. Supplies & Hand Tools $240 $240.00
Pickup and Auto Crop Ent.Livestock Ent.
miles 3100 1500 @ $0.325 per mile $1,008 $487.50 *********
Insurance
- general liability (non-employee) $0 $0.00 $0.00
- fire/theft $0 $0.00 $0.00
Property Taxes
- non-planted land $0 $0.00 $0.00
- other than land & machinery $60 $60.00
Building repairs and maintenance $100 $10.00 $110.00
Dues, fees, publications $95 $4.75 $99.75
Farmstead Equipment $165.00 $16.50 $181.50
-------------------------------
Total $2,508 $591 $3,098
===============================
Total Per Planted Acre $62.69
---------------------------------------------------------------------------------------------------------