Target yields & acres     Total Var.  
Crop Yield Acres Seed Fertilizer Chemical Crop Ins. Cost  
 
 
 
 
 
 
       
Total Acres    
 
   
 
Fixed costs      
Debt Service    
Land Leases    
Equipment Leases    
Taxes    
Salary    
Other    
       
Total fixed cost    
Fixed cost/ac    
       
       
       
       
Your results will start to appear below here  
as you fill in the numbers and crops above  
     
 
         
Crop    
Target yield    
Acres    
     
Total variable/ac    
Fixed cost/ac    
Total cost/ac    
   
Cost/bushel    
   

Copywrite R.J.Evans 2007