Location
Acreage & Soil
Improvements
Revenue & Income
Purchase Price
Refinancing
Current Farm Program 2002-2007
Management
Program Examples
Conclusion
Photo Gallery
Property Maps
Download Roundaway PDF
2005 Revenue Projection for Roundaway Plantation
Rice Production:
1,054.8 acres Rice at 140 Bu./ac. @ $4.25/Bu.
$ 627,606.00
Soybean Production:
1,054.8 acres irrigated soybeans (rice rotation) x 45 Bu./ac. @ $6.25/Bu
$ 296,662.50
155.8 acres irrigated soybeans x 45 Bu./ac @ $6.25
$ 43,818.75
99.2 acres non-irrigated soybeans x 25 Bu./ac @ $6.25
$ 15,500.00
Wheat Production:
223.3 acres wheat x 60 Bu./ac @ $3.50
$ 46,893.00
100% Projected Farm Revenue for 2005
$1,030,480.25
2005 Farm Rent Payment for Roundaway Plantation
Landowner's 28% Share of the Projected Farm Revenue of $1,030,480 for 2005
Projected Farm Rent Revenue
$288,534
Yearly Expenses
Insurance Coverage:
Homes, Shop, Grain Bins
$4,078
Irrigation Equipment
$1,270
Grain Storage
$ 786
Liability
$1,062
$ 7,196
Farm Management Fee
(6% of Land Owner Revenue)
$ 17,312
Maintenance & Repair
$ 10,000
Property Taxes
$ 13,829
Miscellaneous
$ 1,500
CPA & Legal Fees
$ 1,000
Total Average Yearly Expenses
$ 50,837
Projected 2005 Net Income for Roundaway Plantation
$ 237,697
previous
||
next
top of page
Fischer Farm Services - 312 Hwy. 8 West - P.O. Box 926 - Aberdeen, Mississippi 39730
Phone: 662.369.9531 - Fax: 662.369.7607
© 2004-07 Fischer Farm Services / site by
Gibens Creative Group