|
|
|
Corn |
|
|
|
|
|
2010 Estimated Income Report
|
|
|
|
|
|
|
Farm 1
Rice
Rice |
|
|
|
|
|
|
|
|
|
|
|
|
400.00 |
Acres |
|
|
|
x |
170 |
Bu/Acre |
|
|
|
|
68,000 |
|
|
|
|
x |
20% |
|
|
|
|
|
13,600.00 |
owner bushels |
|
|
|
|
|
|
|
|
|
|
|
|
13,600 |
bushels |
|
|
|
|
|
x |
$5.50 |
$/bushel |
|
|
|
|
|
|
74,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$74,800.00 |
|
|
Total |
|
Soybeans
Soybeans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
292.00 |
Acres |
|
|
|
|
x |
45 |
Bu/Acre |
|
|
|
|
|
13,140 |
|
|
|
|
|
x |
20% |
|
|
|
|
|
|
2,628.00 |
owner bushels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,628 |
bushels |
|
|
|
|
|
|
x |
$9.60 |
$/bushel |
|
|
|
|
|
|
|
25,228.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$25,228.80 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Estimated Crop Income for Farm 1
Total:
$74,800 + $25,228.80 = $100,028.80
Dollar/Acre:
$100,028.80 / 692 = $144.55/acre
Farm 2
Non-Ir Soybeans
non-Ir Soybeans
|
|
|
|
|
|
|
|
|
|
|
|
|
69.40 |
Acres |
|
|
|
|
x |
15 |
Bu/Acre |
|
|
|
|
|
1,041 |
|
|
|
|
|
x |
25% |
|
|
|
|
|
|
260.25 |
owner bushels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
260.25 |
bushels |
|
|
|
|
|
|
x |
$9.60 |
$/bushel |
|
|
|
|
|
|
|
2,498.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,498.40 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Irrigated Soybeans
Irrigated Soybeans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
364.61 |
Acres |
|
|
|
|
x |
65 |
Bu/Acre |
|
|
|
|
|
23,699.65 |
|
|
|
|
|
x |
25% |
|
|
|
|
|
|
5,924.91 |
owner bushels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,924.91 |
bushels |
|
|
|
|
|
|
|
x |
$9.60 |
$/bushel |
|
|
|
|
|
|
|
|
56,879.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$56,879.16 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Wheat
| Wheat |
|
|
|
|
|
|
|
434 |
Acres |
|
|
|
|
x |
65 |
Bu/Acre |
|
|
|
|
|
28,210.65 |
|
|
|
|
|
x |
25% |
|
|
|
|
|
|
7,052.66 |
owner bushels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,052.66 |
bushels |
|
|
|
|
|
|
x |
$4.90 |
$/bushel |
|
|
|
|
|
|
|
34,558.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$34,558.05 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Corn
Corn |
|
|
|
|
|
|
|
|
|
|
|
|
129.89 |
Acres |
|
|
|
|
x |
175 |
Bu/Acre |
|
|
|
|
|
22,730.75 |
|
|
|
|
|
x |
25% |
|
|
|
|
|
|
5,682.69 |
owner bushels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,682.69 |
bushels |
|
|
|
|
|
|
x |
$3.87 |
$/bushel |
|
|
|
|
|
|
|
21,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$21,992.00 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Estimated Crop Income for Farm 2
Total:
$2,498.40 + $56,879.16 + $34,558.05 + $21,992.00 = $115,927.61
Dollar/Acre:
$115,927.61 / 564acres = $205.54/acre
Estimated Total Farm Income
Farm 2
Farmer 2 $115,927.61 ($205.54/acre)
Farm 1
Farmer 1 $100,028.80 ($144.55/acre)
Total $215,956.41 ($171.94/acre)
|
|
For
more information please give us a call Toll Free 1-866-604-4707
|
|
|
FEATURED FARMS FOR SALE
|
 |
523 +/- Acre Farm in Tupelo, Jackson County Arkansas, United States
$1,832,950
.jpg)
1,385 acre Investment Grade Farm St. Francis and Lee County ,Arkansas,United States
$3,878,000
794 +/- Acre Farm in Monroe County, Arkansas, United States
$2,977,500
.JPG)
40 acre Farm in Monroe County ,Arkansas,United States
$82,000
|
|
|
|
|
