Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 2000
B-1241 (C11)
Soybeans, Gulf Coast
Texas Coastal Bend (District 11)
2000 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Unit
====
bu.
$ / Unit
===========
5.2500
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.400
1.000
4.000
50.000
5.000
14.000
0.500
1.500
1.000
1.000
1.000
qt.
acre
unit
lb.
oz.
unit
PT
PT
appl
PT
acre
Acre
Acre
Hour
5.500
7.890
.200
.320
.650
.280
6.000
5.980
2.500
4.610
3.000
7.70
7.89
0.80
16.00
3.25
3.92
3.00
8.97
2.50
4.61
3.00
9.45
3.08
11.72
----------85.89
________
________
________
________
________
________
________
________
________
________
________
________
________
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
TREFLAN
CROP INSURANCE
NITROGEN
SEED
INOCULANT
PHOSPHATE
FUSILADE
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
2.037
5.751
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Dol.
0.095
3.45
________
1.000
35.000
acre
bu.
20.000
.060
20.00
2.10
----------22.10
===========
111.44
________
________
72.31
________
Total
===========
40.46
39.40
===========
79.86
________
________
191.30
________
-7.55
________
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
________
36.276
Total HARVEST
FIXED COST Description
=================================
Machinery and Equipment
Land
Your
Total
Estimate
=========== ========
183.75 ________
===========
183.75 ________
Quantity
=========
35.000
Unit
====
Acre
Acre
________
________
________
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, 2000
Date
B-1241 (C11)
Stage
Type
Product Name
Number
Weight
Cash Landlord Break
of
of
of
per
NonShare
Even
Production
Prod.
Units
Head
Cash
Prod.
======== ================ ===== ========================= ============= ============= ===== ======== =====
08/13/00 HARVEST
A
SOYBEANS
35.0000
.0000
C
.00
Y
Date
========
08/14/99
08/14/99
09/19/99
10/14/99
01/12/00
01/14/00
02/14/00
03/01/00
03/14/00
03/31/00
03/31/00
03/31/00
03/31/00
03/31/00
04/19/00
05/13/00
05/19/00
05/19/00
07/14/00
07/14/00
08/11/00
08/11/00
08/13/00
08/13/00
08/13/00
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
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
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
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
35.0000
1.0000
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
.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.