| |
Cost and Returns Budget for Creeping Red Fescue - Underseeded to Canola | |
| |
|
|
| |
|
|
| | Assumptions | Price and production sensitivity
This budget estimates the direct income and expenses over the life of a creeping red fescue stand, on one acre of creeping red fescue underseeded to canola. These numbers are intended to assist producers in evaluating the basic financial requirements over this period.
The Budget Margin must provide funds for interest, overhead and other indirect expenses as well as a return for living, loan repayment and investment. A total farm financial analysis should be completed to determine the impact of this enterprise on the total farm business.
Assumptions
The following assumptions and timing for field operations were assumed in deriving these costs:
| Year 1 - Establishment and Underseeding to Canola |
 |
| Prev. fall | 1 | Pre-harvest glyphosate for perennial weed control |
| May | 2 | HD and a light duty cultivation |
| 3 | Apply anhydrous |
| 4 | Seed canola/fescue (with grass seed attachment on drill) |
| 5 | Harrow pack |
| June | 6 | Spray Poast Ultra + Lontrel |
| Aug/Sept | 7 | Swath Canola |
| 8 | Combine/truck/augers |
|
Year 2 - Clip Year |
|
| June | 1 | Spray Banvel + 2,4-D |
| 2 | Mow |
| Sept | 3 | Mow |
| Oct | 4 | Broadcast fertilizer |
|
Year 3 - Production |
|
| May | 1 | Spray Ally +Venture |
| July | 2 | Swath |
| Aug | 3 | Combine/truck/augers |
| 4 | Bale (zero net cost) (Assumption that returns for baling aftermath will cover costs.) |
| Sept | 5 | Mow |
| Oct | 6 | Broadcast fertilizer |
|
Year 4 - Production |
|
| May | 1 | Spray Refine Extra + Assure |
| July | 2 | Swath |
| Aug | 3 | Combine/truck/augers |
| 4 | Bale (zero net cost) |
|
Year 5 - Rejuvenate (field is either returned to annual crops or rejuvenated) |
|
| May | 1 | Plow |
| 2 | Roll |
| 3 | Float |
| Aug | 4 | Spray Banvel + 2,4-D |
| 5 | Mow |
| Oct | 6 | Broadcast fertilizer |
|
Year 6 - Production |
|
| May | 1 | Spray Ally + Venture |
| July | 2 | Swath |
| Aug | 3 | Combine/truck/augers |
| 4 | Bale (zero net cost) |
| Sept | 5 | Mow |
| Oct | 6 | Broadcast fertilizer |
|
Year 7 - Production |
|
| May | 1 | Spray Refine Extra + Assure |
| July | 2 | Swath |
| Aug | 3 | Combine/truck/augers |
| 4 | Bale (zero net cost) |
| Sept | 5 | Plow |
Price and Production Sensitivity
The following table shows the impact on Budget Margin in the established stand (Year 6) resulting from a change in projected market returns and yields.
Certified seed usually commands a $.05/lb premium over common, but overall price levels depend on the American and European grass seed market.
Table 1. Price and yield sensitivity
This information is provided as a guideline only. Projected yields indicate about average production. An individual crop plan should be developed by each producer. Planning forms may be obtained from your local Government Agriculture Office in Alberta or British Columbia.
Prepared by:
Calvin Yoder - Forage Specialist, Spirit River
George Monner - Farm Management Specialist, Fairview
Source: Agdex 127/821-2. February 2001. |
|
| |
|
|
| |
For more information about the content of this document, contact Calvin Yoder.
This document is maintained by Jennifer Rutter.
This information published to the web on February 1, 2001.
|
|