Projections for Planning Purposes Only
Not to be Used without Updating after Novmeber 1. 2005
B-1241 (C1&2)
Table 17.A
Estimated costs and returns per Acre
Soybeans, RR, Furrow Irr. (NG) following corn/sorghum
2006 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
soybean
bu.
5.50
50.0000
275.00
_________
-------TOTAL INCOME
275.00
_________
DIRECT EXPENSES
SEED
seed - soybean
lb.
FERTILIZER
fert(P) - liquid
lb.
CUSTOM
herb+appl - soybean1 acre
insec+appl-soybeans acre
harv & haul - soybea bu.
OPERATOR LABOR
Implements
hour
Tractors
hour
HAND LABOR
Implements
hour
IRRIGATION LABOR
Center Pivot
hour
DIESEL FUEL
Tractors
gal
IRRIGATION ENERGY
Center Pivot
ac-in
REPAIR & MAINTENANCE
Implements
Acre
Tractors
Acre
Center Pivot
ac-in
INTEREST ON OP. CAP.
Acre
0.50
60.0000
30.00
_________
0.37
45.0000
16.65
_________
9.00
10.24
0.33
2.0000
0.5000
50.0000
18.00
5.12
16.50
_________
_________
_________
8.00
8.00
0.4842
0.5562
3.87
4.44
_________
_________
8.00
0.1527
1.22
_________
8.00
2.2480
17.98
_________
2.16
3.2044
6.92
_________
10.00
16.0000
160.00
_________
7.11
6.44
1.80
7.66
1.0000
1.0000
16.0000
1.0000
7.11
6.44
28.80
7.66
-------330.74
-55.74
_________
_________
_________
_________
12.55
10.66
24.62
-------47.84
-------378.58
-103.58
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Center Pivot
Acre
Acre
Acre
12.55
10.66
24.62
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent- soybeans
acre
45.00
1.0000
45.00
_________
RESIDUAL RETURNS
-148.58
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after Novmeber 1. 2005
B-1241 (C1&2)
Table 17.B
Estimated resource use and costs for field operations, per Acre
Soybeans, RR, Furrow Irr. (NG) following corn/sorghum
2006 Projected Costs and Returns per Acre
_____________________________________________________________________________________________________________________________________________
TRACTOR COST
EQUIP COST
ALLOC LABOR
OPERATING INPUT
OPERATION/
SIZE/
TRACTOR
PERF TIMES
-------------- -------------- ---------------------------------TOTAL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT
PRICE
COST
COST
_____________________________________________________________________________________________________________________________________________
------------dollars----------dollars
-------dollars-------disc
field cultivator
field cultivator
bedder
rod weeder
planter
seed - soybean
fert(P) - liquid
Center Pivot
herb+appl - soybean1
Center Pivot
Center Pivot
insec+appl-soybeans
Center Pivot
harv & haul - soybea
tandem
35 ft
35 ft
100
150
150
150
100
75
0.138
0.065
0.065
0.057
0.077
0.152
1.00
1.00
1.00
1.00
1.00
1.00
Dec
Jan
Feb
Mar
May
May
3.45
1.83
1.83
1.60
1.93
2.69
3.18
1.29
1.29
1.13
1.79
1.96
1.52
0.75
0.75
0.44
1.11
2.51
2.40
1.46
1.46
0.69
2.00
4.53
0.303
0.143
0.143
0.125
0.170
0.305
2.42
1.15
1.15
1.00
1.36
2.44
12.99
6.50
6.50
4.88
8 row
8.21
bed
14.15
lb.
60.0000
0.50
30.00
30.00
lb.
45.0000
0.37
16.65
16.65
ac-in
1.00 Jun
47.20
24.62 0.562
4.49
4.0000
76.31
acre
1.00 Jun
2.0000
9.00
18.00
18.00
ac-in
1.00 Jul
47.20
0.562
4.49
4.0000
51.69
ac-in
1.00 Jul
47.20
0.562
4.49
4.0000
51.69
acre
1.00 Aug
0.5000 10.24
5.12
5.12
ac-in
1.00 Aug
47.20
0.562
4.49
4.0000
51.69
bu.
1.00 Sep
50.0000
0.33
16.50
16.50
------- ------- ------- ------- ------ ------------- ------TOTALS
13.37
10.66 195.91
37.17 3.441
27.52
86.27 370.92
INTEREST ON OPERATING CAPITAL
7.66
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
378.58
_____________________________________________________________________________________________________________________________________________
Projections for Planning Purposes Only.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.