Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C11)
Soybeans, Gulf Coast
Texas Coastal Bend (District 11)
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Quantity
=========
30.000
Unit
====
bu.
$ / Unit
===========
5.5000
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
TREFLAN
CROP INSURANCE
NITROGEN
FERTILIZER APPL.
SEED
INOCULANT
PHOSPHATE
FUSILADE
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total
===========
165.00
===========
165.00
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.400
1.000
4.000
1.000
50.000
5.000
14.000
0.500
1.500
1.000
1.000
1.000
qt.
acre
unit
acre
lb.
oz.
unit
PT
PT
appl
PT
acre
Acre
Acre
Hour
6.000
13.200
.190
2.750
.320
.486
.270
7.430
5.980
2.500
4.600
3.000
8.40
13.20
0.76
2.75
16.00
2.43
3.78
3.71
8.97
2.50
4.60
3.00
7.50
3.08
11.72
===========
92.40
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
2.037
5.751
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
38.747
Dol.
0.095
3.68
________
1.000
30.000
acre
bu.
20.000
.060
20.00
1.80
===========
21.80
===========
117.88
________
________
Total HARVEST
Total VARIABLE COST
Break-Even Price, Total Variable Cost
________
$
________
________
3.92 per bu. of SOYBEANS
GROSS INCOME minus VARIABLE COST
47.12
________
Total
===========
40.46
39.40
===========
79.86
________
________
Total of ALL Cost
197.74
________
NET PROJECTED RETURNS
-32.74
________
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
====
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
________
6.59 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 February 13, 1999
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
08/13/99 HARVEST
A
SOYBEANS
30.0000
.0000
Date
========
08/14/98
08/14/98
09/19/98
10/14/98
01/12/99
01/14/99
02/14/99
03/01/99
03/14/99
03/31/99
03/31/99
03/31/99
03/31/99
03/31/99
03/31/99
04/19/99
05/13/99
05/19/99
05/19/99
07/14/99
07/14/99
08/11/99
08/11/99
08/13/99
08/13/99
08/13/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
HARVEST
G
HARVEST
G
K
Input
Name
=========================
SHRED STALKS
150 HP
DISKING - TANDEM 6 ROW
FIELD CULTIVATOR 29 FT
BEDDING
150 8ROW
HERBICIDE APPL.
TREFLAN
HERB
PICKUP TRUCK
3/4 TON
CROP INSURANCE
SOYBEANS
BEDDING
150 8ROW
NITROGEN
FERT
FERTILIZER APPL.
SEED
SOYBEANS
PLANTING
8R BEANS
INOCULANT
SOYBEAN
PHOSPHATE
FERT
CULTIVATE
150 8R
CULTIVATE
150 8R
FUSILADE
HERBICIDE APPL.
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
CUSTOM HARVEST
SOYBEANS
CUSTOM HAUL
SOYBEANS
CROPLAND
Number
of
Units
=============
1.0000
1.0000
1.0000
1.0000
1.0000
1.4000
21.0000
1.0000
1.0000
4.0000
1.0000
50.0000
1.0000
5.0000
14.0000
1.0000
1.0000
.5000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
30.0000
1.0000
B-1241 (C11)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
C
V
33.00
.00
C
V
.00
.00
C
V
33.00
C
V
33.00
C
V
.00
.00
C
V
.00
C
V
33.00
.00
.00
.00
.00
.00
.00
.00
.00
C
V
33.00
C
V
33.00
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.