farm-plan-enterprise-budgets-2007

farm-plan-enterprise-budgets-2007 - CORN - Enterprise...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
CORN - Enterprise Planning Budget Summary PRICE OR TOTAL UNIT QUANTITY COST/UNIT PER ACRE Revenue 100.00 4.00 400.00 1. VARIABLE COSTS SEED 1000K 24.00 1.65 39.60 TECH FEE RR ACRE 0.00 FERTILIZER NITROGEN UNITS 150.00 0.50 75.00 PHOSPHATE UNITS 60.00 0.37 22.20 POTASH UNITS 60.00 0.22 13.20 MICRONUTRIENTS ACRE 1.00 8.00 8.00 LIME (PRORATED) TONS 0.33 25.00 8.25 HERBICIDES ACRE 1.00 27.00 27.00 INSECTICIDES ACRE 1.00 0.00 0.00 FUNGICIDES ACRE 1.00 0.00 0.00 NEMATICIDES ACRE 1.00 0.00 0.00 SCOUTING FEE ACRE 0.00 5.00 0.00 IRRIGATION AC/IN 0.00 9.00 0.00 DRYING BU. 0.00 0.20 0.00 HAULING BU. 100.00 0.25 25.00 CROP INSURANCE ACRE 1.00 0.00 0.00 AERIAL APPLICATION ACRE 0.00 3.00 0.00 LAND RENT ACRE 1.00 0.00 0.00 HOUR 2.50 0.00 0.00 TRACTOR/MACHINERY ACRE 1.00 27.00 27.00 INTEREST ON OP. CAP. DOL. 0.0900 11.04 TOTAL VARIABLE COST $256.29 Returns above Variable Costs $143.71 2. FIXED COSTS TRACTOR/MACHINERY ACRE 1.00 65.00 65.00 IRRIGATION ACRE 0.00 110.00 0.00 LAND OWNERSHIP COST ACRE 1.00 0.00 0.00 GENERAL OVERHEAD DOL. 24.00 TOTAL FIXED COSTS $89.00 3. TOTAL COST OF ALL SPECIFIED EXPENSES $345.29
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
SOYBEANS - Enterprise Planning Budget Summary PRICE OR TOTAL UNIT QUANTITY COST/UNIT PER ACRE Revenue 40.00 8.00 320.00 1. VARIABLE COSTS BAG 1.00 33.00 33.00 FERTILIZER PHOSPHATE UNITS 40.00 0.37 14.80 POTASH UNITS 40.00 0.22 8.80 LIME (PRORATED) TONS 0.33 25.00 8.25 HERBICIDES ACRE 1.00 14.00 14.00 INSECTICIDES ACRE 1.00 5.00 5.00 FUNGICIDES ACRE 1.00 15.00 15.00 NEMATICIDES ACRE 1.00 0.00 0.00 SCOUTING FEE ACRE 0.00 5.00 0.00 IRRIGATION AC/IN 0.00 9.00 0.00 DRYING BU. 0.00 0.15 0.00 HAULING BU. 40.00 0.25 10.00 CROP INSURANCE ACRE 1.00 10.00 10.00 AERIAL APPLICATION ACRE 0.00 3.00 0.00 LAND RENT ACRE 1.00 0.00 0.00 HOUR 3.00 0.00 0.00 TRACTOR/MACHINERY ACRE 1.00 27.50 27.50 INTEREST ON OP. CAP. DOL. 0.0900 6.59 TOTAL VARIABLE COST $152.94 Returns above Variable Costs $167.06 2. FIXED COSTS TRACTOR/MACHINERY ACRE 1.00 68.00 68.00 IRRIGATION ACRE 0.00 110.00 0.00 LAND OWNERSHIP COST ACRE 1.00 0.00 0.00 GENERAL OVERHEAD DOL. 14.41 TOTAL FIXED COSTS 82.41 3. TOTAL COST OF ALL SPECIFIED EXPENSES $235.35
Background image of page 2
PEANUT - Enterprise Planning Budget Summary PRICE OR TOTAL UNIT QUANTITY COST/UNIT PER ACRE Revenue 1.40 400.00 560.00 1. VARIABLE COSTS SEED LBS. 100.00 0.65 65.00 INNOCULANT ACRE 1.00 4.00 4.00 FERTILIZER 0.00 PHOSPHATE UNITS 40.00 0.37 14.80 POTASH UNITS 40.00 0.22 8.80 BORON/MICRONUTRIENTS ACRE 1.00 8.00 8.00 LIME (PRORATED)
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 7

farm-plan-enterprise-budgets-2007 - CORN - Enterprise...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online