|
| IMPLAN sector | IMPLAN sector description | Input category | Description | Unit | Quantity | Price | Total |
|
| Establishment |
|
| 10 | All other crop farming | Seed | Pure live seed | lb | 6 | $8.00 | $48.00 |
| 19 | Fertilizer manufacturing | Fertilizer | P2O5 | lb | 40 | $0.80 | $32.00 |
| 19 | Fertilizer manufacturing | Fertilizer | K2O | lb | 80 | $0.75 | $60.00 |
| 131 | Pesticide and other agricultural chemical manufacturing | Weed control | Glyphosate | qt | 1 | $7.87 | $7.87 |
| 131 | Pesticide and other agricultural chemical manufacturing | Weed control | Glyphosate | qt | 1.5 | $7.87 | $11.81 |
| 131 | Pesticide and other agricultural chemical manufacturing | Weed control | Broadleaf herbicide | pt | 2 | $2.50 | $5.00 |
| 131 | Pesticide and other agricultural chemical manufacturing | Weed control | Grass herbicide | Acre | 1 | $8.00 | $8.00 |
| 131 | Pesticide and other agricultural chemical manufacturing | Weed control | Grass herbicide | Acre | 1 | $8.00 | $8.00 |
| 417 | Commercial and industrial machinery and equipment repair and maintenance | Machinery repair | | Acre | 1 | $8.07 | $8.07 |
| 326 | Retail stores, gasoline stations | Machinery fuel | Diesel at $2.50/gallon | Acre | 1 | $11.31 | $11.31 |
| 354 | Monetary authorities and depository credit intermediation | Operating capital | 6 months | Acre | $152.05 | 8.00% | $6.08 |
| 368 | Accounting, tax preparation, bookkeeping, and payroll services | Machinery expenses | Depreciation | Acre | 1 | $8.70 | $8.70 |
| 354 | Monetary authorities and depository credit intermediation | Interest expense | Machinery and equip | Acre | 1 | $6.09 | $6.09 |
| 19 | Support activities for agriculture and forestry | Labor | Labor | Hr | 0.68 | $9.75 | $6.63 |
|
| Annual Production Cost (years 2−10) |
|
| 19 | Fertilizer manufacturing | Fertilizer | Nitrogen | lb | 60 | $0.76 | $45.60 |
| 19 | Fertilizer manufacturing | Fertilizer | P2O5 | lb | 40 | $0.80 | $32.00 |
| 19 | Fertilizer manufacturing | Fertilizer | K2O | lb | 80 | $0.75 | $60.00 |
| 203 | Farm machinery and equipment manufacturing | Triple tie | Twine, 1500 lb. bale | Bale | 5.9 | $1.75 | $10.33 |
| 131 | Pesticide and other agricultural chemical manufacturing | Weed control | Broadleaf herbicide | pt | 2 | $2.50 | $5.00 |
| 131 | Pesticide and other agricultural chemical manufacturing | Weed control | Grass herbicide | Acre | 1 | $8.00 | $8.00 |
| 417 | Commercial and industrial machinery and equipment repair and maintenance | Machinery repair | | Acre | 1 | $30.51 | $30.51 |
| 326 | Retail stores, gasoline stations | Machinery fuel | Diesel at $2.50/gallon | Acre | 1 | $42.56 | $42.56 |
| 354 | Monetary authorities and depository credit intermediation | Operating capital | 6 months | Acre | 233.99 | 8.00% | $9.36 |
| 368 | Accounting, tax preparation, bookkeeping, and payroll services | Machinery expenses | Depreciation | Acre | 1 | $34.21 | $34.21 |
| 354 | Monetary authorities and depository credit intermediation | Interest expense | Machinery and equip | Acre | 1 | $18.12 | $18.12 |
| 19 | Support activities for agriculture and forestry | Labor | Labor | Hr | 2.54 | $9.75 | $24.77 |
|
