PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPDATING AFTER 11/05/80.
B-124MC21)
SOYBEANS. DRYLAND, TEXAS MIDDLE GULF COAST REGION
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
HIGH LEVEL MANAGEMENT
PROJECTED
YIELD
UNIT
CATEGORY
GROSS RECEIPTS
SOYBEANS
T O TA L P R O J E C T E O R E T U R N S
VA R I A B L E C O S T S
PREHARVEST COSTS
SOYBEAN SEED
N fc P fc K
FUNGICIDE
HERBICIDE
INSECTICIDE
CUST AIR INSECT
FUEL 6 LUBE—TRACTCR
EQUIPMENT
REPAIRS——TRACTOR
EQUIPMENT
LABOR———MACHI NERY
O P E R AT I N G C A P I TA L
S U B T O TA L . P R E H A R V E S T
HARVEST COSTS
D RY & S TO R A G E
HAUL
S U B T O TA L , H A R V E S T
30.00
3.
INCOME
S
60.00
0.50
1 .00
0.50
1 .00
2.50
4.32
32.93
30.00
30.00
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
0.22
21.60
180.00
180.00
S_
!
BU.
BU.
ACRE
0.30
0.21
13.20
10.80
9.30
7.93
6.56
6.25
8.92
7.97
2.77
5.26
21.88
9.30
15.86
6.56
2.50
5.06
0.10
104.14 S.
9.00
.
_i3Q
15.50 $.
ACRE
PRICE,
ABOVE
6.00
BU.
YOUR
E S T I M AT E
INPUT USE
T O TA L VA R I A B L E C O S T S
BREAK-EVEN
PROJECTED
S/UNIT
VA L U E
VA R I A B L E
VA R I A B L E
COSTS
COSTS
4. FIXEO COSTS
D E P R E C . I N T E R E S T, T A X E S f c I N S U R .
T R A C TO R
EQUIPMENT
LAND I NET SHARE-RENTI
TOTAL FIXED COSTS
S
11 9 . 4 4 S .
3.98/BU.
ACRE
ACRE
ACRE
ACRE
ACRE
5. TOTAL PROJECTED COSTS
S
60.56 S.
9.38 _
22.55 ■
I___f S_
175.32 S_.
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
4.68 S_
LAND RENT BASED ON 14* OF GROSS INCOME
LESS 14% OF DRYING ANO STORAGE ___w_«.
PREPAREO BY DR. AUTHUR GERLOW, TAEX, BRYAN, TEXAS
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE ANO IS NOT
INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANY ONE
PARTICULAR FARM OR RANCH OPERATION, THESE PROJECTIONS WERE COLLECTED
AND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION
SERVICE AND APPROVED FOR PUBLICATION,
/
"
SOYBEANS, DRYLAND. TEXAS MIDDLE GULF COAST REGION
ESTIMATED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
OPERATION
COMBINE- SORG.
GRAIN CART
PICKUP
OFF SET D I S K
ROLLING C U LT
PICKUP
ROLLING C U L T
DISK TANOEM
PICKUP
DISK TANDEM
PICKUP
PICKUP
ROLLING C U LT
SPIKE T HARROW
PLANTER 6R
CULTIPACKER
PICKUP
ITEM
NO.
19
92
11
4,50
4,58
11
4,58
4,34
11
4,34
11
11
4,56
7,33
7,52
7,76
C U LT I VAT O R 4 R
11
57
11
57
11
11
11
PICKUP
11
CULTIVATOR 4R
PICKUP
PICKUP
PICKUP
PICKUP
T O TA L S
CATE
NOV
NOV
NOV
DEC
CEC
OEC
JAN
JAN
JAN
FEB
FEB
APR
MAY
MAY
MAY
MAY
MAY
JUNE
JUNE
J U LY
J U LY
AUG
SEPT
OCT
FUEL.OIL, FIXED
TIMES LABOR MACHINE LUB..REP. COSTS
OVER HOURS HOURS PER ACRE PER ACRE
1.00
0.351
1.00 0 . 0
0.10 0.125
2.00 0.390
1 . 0 0 0.191
0.10 0.125
1 . 0 0 0.191
1.0 0
0.193
0.10
0.125
1.00 0.193
0.20
0.250
0 . 1 0 0.125
2 . 0 0 0.382
1 .00
0.183
1.00 0.189
1.00 0.198
O.IO 0.125
2.00 0.0
0.125
0.10
1.00 0.0
0 . 2 2 0.275
0 . 2 2 0.275
0.1 0 0 . 1 2 5
0 . 1 5 .2*13T
0.281
0,42 6
0,100
0.296
0,145
0,100
0.145
0.146
0.100
0.146
0.200
0.100
0.289
0.139
0.143
0.150
0.100
0.317
0.10 0
0.159
0.22 0
0.220
0.100
0.150
2.13
1 2 . 11
-2*32
-2*32
4.324
4.273
24.93
31.94
0.08
0.54
3.20
1.36
0.54
1.36
1.36
0.54
1.36
1.07
0.54
2.72
O.Q 2
1.29
0.93
0.54
0.22
0.54
0 . 11
1.18
1.18
0.54
0.26
0.20
4.38
1.37
0.20
1.37
1.52
0.20
1.52
0.39
0.20
2.74
0.60
1.69
0.76
0.20
0.44
0.20
0.22
0.43
0.43
0.20
^