Projections for Planning Purposes Only
Not to be Used without Updating after March 19, 1998
B-1241 (C01&02)
Soybeans, Sprinkler Irrigated, (Natural Gas)
Texas High Plains
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Quantity
=========
45.000
Unit
====
bu.
$ / Unit
===========
6.3400
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE & APPL
FERTILIZER (N)
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
$ / Unit
===========
Total
===========
1.000
100.000
1.000
60.000
acre
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
12.000
.150
6.000
.320
12.00
15.00
6.00
19.20
8.26
32.06
2.45
5.50
10.30
7.13
===========
117.90
________
________
________
________
________
________
________
________
________
________
0.100
5.20
________
.300
13.50
===========
13.50
===========
136.60
________
1.471
1.024
52.020
Dol.
45.000
bu.
Total HARVEST
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
7.001
6.961
Unit
====
Acre
Acre
Acre
Total FIXED Cost
NET PROJECTED RETURNS
________
________
________
3.03 per bu. of SOYBEANS
GROSS INCOME minus VARIABLE COST
Total of ALL Cost
________
Unit
====
Interest
- OC Borrowed
HARVEST
HARVEST & HAUL
Break-Even Price, Total Cost $
Your
Estimate
========
________
Quantity
===========
Total PREHARVEST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Total
===========
285.30
===========
285.30
148.70
________
Total
===========
28.40
52.43
40.00
===========
120.83
________
________
________
257.43
________
27.87
________
________
5.72 per bu. of SOYBEANS
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after March 19, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
09/30/98 HARVEST
A
SOYBEANS
45.0000
.0000
Date
========
12/10/97
12/20/97
12/30/97
02/15/98
03/15/98
03/15/98
05/09/98
05/09/98
05/14/98
05/14/98
05/20/98
06/05/98
07/01/98
07/15/98
08/01/98
08/15/98
09/30/98
09/30/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
CHISELING
1.0000
PICKUP TRUCK
3/4 TON
1.0000
FIELD CULTIVATOR
1.0000
FIELD CULTIVATOR
1.0000
HERBICIDE & APPL SOYBEAN
1.0000
FERTILIZER (N)
ANH3
100.0000
FERTILIZER APPL. ANH3
1.0000
PLANTING
12 ROW
1.0000
SEED
SOYBEAN
60.0000
IRRIGATION
4.0000
CULTIVATING
ROLLING
4.0000
IRRIGATION
3.0000
IRRIGATION
3.0000
IRRIGATION
3.0000
IRRIGATION
3.0000
HARVEST & HAUL
SOYBEAN
45.0000
CASH-RENT
SOYBEANS
1.0000
B-1241 (C01&02)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
.00
.00
C
V
.00
F
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.