Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 1999
B-1241 (C1&2)
Soybeans, Roundup Ready, Sprinkler Irr., Nat. Gas
Texas High Plains
2000 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Your
Total
Estimate
=========== ========
213.50 ________
===========
213.50 ________
Quantity
=========
50.000
Unit
====
bu.
$ / Unit
===========
4.2700
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
60.000
45.000
1.000
0.500
acre
lb.
lb.
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
14.000
.420
.265
14.000
10.240
14.00
25.20
11.92
14.00
5.12
7.30
28.96
6.03
5.50
10.30
7.13
----------135.46
________
________
________
________
________
________
________
________
________
________
________
0.096
5.83
________
.300
15.00
----------15.00
===========
156.29
________
57.21
________
Total
===========
51.83
52.43
45.00
===========
149.25
________
________
________
Total of ALL Cost
305.54
________
NET PROJECTED RETURNS
-92.04
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE+APPL.
SEED
FERTILIZER (P)
HERBICIDE+APPL.
INSECTICIDE+APPL
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
1.471
1.024
7.001
6.961
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
HARVEST & HAUL
60.570
Dol.
50.000
bu.
Total HARVEST
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Unit
====
Acre
Acre
Acre
Total FIXED Cost
Date
Stage
of
Production
Type
of
Prod.
Product
Name
Number
of
Units
Weight
per
Head
Cash
NonCash
________
________
________
________
Landlord Break
Share
Even
Prod.
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 December 15, 1999
B-1241 (C1&2)
======== ================ ===== ========================= ============= ============= ===== ======== =====
09/30/00 HARVEST
A
SOYBEANS
50.0000
.0000
C
.00
Y
Date
========
12/10/99
12/20/99
12/30/99
02/15/00
03/15/00
03/15/00
05/14/00
05/14/00
05/14/00
05/20/00
06/05/00
06/25/00
07/01/00
07/15/00
08/01/00
08/15/00
08/15/00
09/30/00
09/30/00
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
O
PREHARVEST
M
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
HARVEST
G
K
Input
Name
=========================
SHREDDING
CHISELING
PICKUP TRUCK
3/4 TON
FIELD CULTIVATOR
FIELD CULTIVATOR
HERBICIDE+APPL. SOYBEAN1
PLANTING
12 ROW
SEED
SOYBEAN
FERTILIZER (P)
DRY
IRRIGATION
CULTIVATING
ROLLING
HERBICIDE+APPL. SOYBEAN1
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
INSECTICIDE+APPL SOYBEANS
HARVEST & HAUL
SOYBEAN
CASH-RENT
SOYBEANS
Number
of
Units
=============
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
60.0000
45.0000
4.0000
4.0000
1.0000
3.0000
3.0000
3.0000
3.0000
.5000
50.0000
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
.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.