| AOM 4455 - Budget Spreadsheet[1] | |
| Name: | Sally Goldman |
| Date: | 1/26/2006 |
| ENTERPRISE ANALYSIS | |
| CROP | $ or AMOUNT |
| No. of Acres: | 40 |
| Seed Cost/acre: | -$22.00 |
| Fert. Cost/acre: | -$66.00 |
| Pesticide Cost/acre: | -$77.00 |
| Labor Cost/acre: | -$44.00 |
| Rent or Int./acre: | -$160.00 |
| Total Cost/acre: | -$369.00 |
| TOTAL COST: | -$14,760.00 |
| Expect. Yld, units/acre | 3333 |
| Expect. Price,$/unit | $0.28 |
| Total Return/acre: | $933.24 |
| TOTAL RETURN: | $37,329.60 |
| NET RETURN: | $22,569.60 |