7/26/2019 YP Topflight Grain Farm Budget Worksheel

1/4

Crop Budget

YIELD

Acres

Corn 150.00 5.00 750.00

Beans 50.00 5.00 250.00

Total Acres 10.00

INCOME

Price Budgeted Incoe

Corn $ 10.00 $ 7,500.00

Beans $ 15.00 $ 3,750.00USDA $ -

Total Incoe ! 11"#$0.00

E%PEN&E&

Corn Budget'Acre Budgeted E(pense

P & K $ 56.50 $ 282.50

NH3 $ 36.55 $ 182.75

Seed $ 126.1 $ 632.05

Her!"#"de $ 3.50 $ 217.50

nse#%"#"de $ - $ -

Cas ren% $ 180.00 $ '00.00

Cro( "ns. $ 11.05 $ 55.25

n%eres% $ - $ -

)ea* es%a%e %a+es $ -

(era%"ons $ 10.12 $ 520.60

Subtotal ! $$).1* ! #"+,0.-$

Beans Budget'Acre Budgeted E(pense

P & K $ 7.'5 $ 23'.75

Seed $ 57.75 $ 288.75

Her!"#"de $ 35.3 $ 177.15

n/"#"de $ - $ -

Cas ren% $ 180.00 $ '00.00

Cro( "ns. $ 6.'8 $ 3.'0

n%eres% $ - $ -

)ea* es%a%e %a+es $ -

(era%"ons $ 81.87 $ 0'.35

Subtotal ! 0,.,) ! #"0,.,0

"** "n %e *"/%-#o*ored areas "% n!ers %a% ae sense or 4or ar"n/ o(era%"on. 4o ae#o*n %"%*es %o see an e+(*ana%"on. e n!ers #rren%*4 "n %e s(readsee% are on*4 an e+a(*e

re(resen%a%"e o 4or o(era%"on.

Yield'AcreBse*s9A#re:

E(pected Productiono%a* Bse*s:

7/26/2019 YP Topflight Grain Farm Budget Worksheel

2/4

TOTAL E%PEN&E ! ")0.$$

Budgeted

Net Incoe $ 6,0'.5

Net Incoe'Acre $ 60.'5

Corn Brea/een $ 3.72Bean Brea/een $ 8.20

o(*"/% ;ra"n

7/26/2019 YP Topflight Grain Farm Budget Worksheel

3/4

- 0.00

- 0.00

Actual Incoe Actual Incoe'Acre

$ - $ -

$ - $ -$ - $ -

!

Actual E(pense Actual E(pense'Acre

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

! !

Actual E(pense Actual E(pense'Acre

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

$ - $ -

! !

es%"ons a!o% a% %o en%er, oer 4or ose oer %eon o %o en%er 4or "/res. )e(*a#e %e "% n!ers

Actual Productiono%a* Bse*s:

Actual YieldBse*s9A#re:

7/26/2019 YP Topflight Grain Farm Budget Worksheel

4/4

!

Actual Net &elling Price

$ -

$ -

$ - $ -$ - $ -