Crop Enterprise Budget Sheet
Item Unit Quantity Price Total for your farm
Gross income
   Corn Bushel _______________ _______________ _______________
Variable costs
   Seed Thousand _______________ _______________ _______________
Fertilizer
  Nitrogen (N) Pound _______________ _______________ _______________
  Phosphorus (P) Pound _______________ _______________ _______________
  Potassium (K) Pound _______________ _______________ _______________
Lime Ton _______________ _______________ _______________
Crop chemicals
   Aatrex Quart _______________ _______________ _______________
Lasso Quart _______________ _______________ _______________
Furadan Pound _______________ _______________ _______________
Fuel Gallon _______________ _______________ _______________
Oil and lubricants (15 percent of
  fuel cost)		 Acre _______________ _______________ _______________
Repairs (variable portion) Acre _______________ _______________ _______________
Custom hire
   Harvest Acre _______________ _______________ _______________
Haul Bushel _______________ _______________ _______________
Dry Bushel _______________ _______________ _______________
Hired labor Hour _______________ _______________ _______________
Crop insurance Acre _______________ _______________ _______________
Miscellaneous Acre _______________ _______________ _______________
Interest on variable capital   _______________
Total variable cost     _______________
Fixed costs
Depreciation, interest on average investment, repairs, taxes
and insurance		   _______________
Land charge   _______________
Total fixed costs     _______________
Total variable and fixed costs   _______________
Income above variable costs   _______________
Income above variable and fixed costs   _______________

Income above variable and fixed costs for various yields per acre and prices per bushel

    Yields                            Prices                       
$________ $________ $________
___________ ___________ ___________ ___________
___________ ___________ ___________ ___________
___________ ___________ ___________ ___________
___________ ___________ ___________ ___________