Projections for Planning Purposes Only
Not to be Used without Updating after February 15, 2003
Table 7.A
Estimated costs and returns per acre
Soybeans, Gulf Coast, District 11
2003 Projected Costs and Returns per Acre - District 11
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
soybeans
bu.
5.00
35.0000
175.00
_________
-------TOTAL INCOME
175.00
_________
DIRECT EXPENSES
SEED
soybean seed
CROP INSURANCE
soybeans crop insura
HERBICIDE
treflan
fusilade
gramoxone
INSECTICIDE
lannate
FERTILIZER
nitrogen
inoculant - soybean
phosphate
CUSTOM
insecticide appl
desiccant appl.
harvest - soybeans
custom haul-soybeans
OPERATOR LABOR
Tractors
HAND LABOR
Implements
DIESEL FUEL
Tractors
GASOLINE
Self-Propelled Eq.
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
INTEREST ON OP. CAP.
lb.
0.32
50.0000
16.00
_________
acre
7.89
1.0000
7.89
_________
quart
pt
pint
5.40
6.00
3.94
1.4000
0.5000
1.0000
7.56
3.00
3.94
_________
_________
_________
pint
7.50
1.5000
11.25
_________
unit
box
unit
0.23
48.30
0.27
4.0000
0.1330
14.0000
0.92
6.42
3.78
_________
_________
_________
appl
acre
acre
bu
2.50
3.00
20.00
0.06
1.0000
1.0000
1.0000
35.0000
2.50
3.00
20.00
2.10
_________
_________
_________
_________
hour
8.00
1.0007
8.00
_________
hour
6.00
0.1381
0.82
_________
gal
0.85
6.4599
5.49
_________
gal
1.05
2.1105
2.21
_________
4.12
11.70
0.09
3.18
1.0000
1.0000
1.0000
1.0000
4.12
11.70
0.09
3.18
-------124.01
50.98
_________
_________
_________
_________
7.57
20.41
0.18
-------28.17
-------152.18
22.81
_________
_________
_________
acre
acre
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
acre
acre
acre
7.57
20.41
0.18
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
land
acre
39.40
1.0000
39.40
_________
RESIDUAL RETURNS
-16.58
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
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 Texas Cooperative Extension and approved for publication.
B-1241 (C11)
Projections for Planning Purposes Only
B-1241 (C11)
Not to be Used without Updating after February 15, 2003
Table 7.B
Estimated resource use and costs for field operations, per acre
Soybeans, Gulf Coast, District 11
2003 Projected Costs and Returns per Acre - District 11
____________________________________________________________________________________________________________________________________________
_
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-------Shredder
8 row
Disk - Tandem
22 ft
Field Cultivator
29 ft
Bedder
25 ft
Sprayer-Tractor Moun 25 ft
treflan
quart
Pickup Truck
3/4 ton
soybeans crop insura acre
Bedder
25 ft
Planter
8 row
nitrogen
unit
soybean seed
lb.
inoculant - soybean box
phosphate
unit
Cultivator
25 ft
Cultivator
25 ft
Sprayer-Tractor Moun 25 ft
fusilade
pt
insecticide appl
appl
lannate
pint
desiccant appl.
acre
gramoxone
pint
harvest - soybeans
acre
custom haul-soybeans bu
150
100
180
150
125
0.082
0.100
0.071
0.090
0.086
1.00
1.00
1.00
1.00
1.00
Aug
Aug
Sep
Oct
Jan
1.73
1.52
1.40
1.90
1.72
2.09
1.84
1.41
2.29
2.05
0.11
0.62
0.31
0.34
0.11
0.38
1.03
0.67
0.61
0.14
0.090
0.110
0.078
0.099
0.113
0.72
0.88
0.62
0.79
0.89
5.05
5.91
4.43
5.95
4.93
1.4000
5.40
7.56
7.56
0.006 21.00 Feb
2.31
0.18
2.49
1.00 Mar
1.0000
7.89
7.89
7.89
150
0.090 1.00 Mar
1.90
2.29
0.34
0.61 0.099
0.79
5.95
100
0.120 1.00 Mar
1.82
2.22
0.54
1.09 0.253
1.78
7.47
4.0000
0.23
0.92
0.92
50.0000
0.32
16.00
16.00
0.1330 48.30
6.42
6.42
14.0000
0.27
3.78
3.78
150
0.081 1.00 Apr
1.71
2.06
0.80
1.42 0.089
0.71
6.73
150
0.081 1.00 May
1.71
2.06
0.80
1.42 0.089
0.71
6.73
125
0.086 1.00 May
1.72
2.05
0.11
0.14 0.113
0.89
4.93
0.5000
6.00
3.00
3.00
1.00 Jul
1.0000
2.50
2.50
2.50
1.5000
7.50
11.25
11.25
1.00 Aug
1.0000
3.00
3.00
3.00
1.0000
3.94
3.94
3.94
1.00 Aug
1.0000 20.00
20.00
20.00
35.0000
0.06
2.10
2.10
------- ------- ------- ------- ------ ------------- ------TOTALS
17.19
20.41
6.43
7.75 1.138
8.83
88.36 148.99
INTEREST ON OPERATING CAPITAL
3.18
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
152.18
____________________________________________________________________________________________________________________________________________
_
Projections for Planning Purposes Only.
Projections for Planning Purposes Only
Not to be Used without Updating after February 15, 2003
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 Texas Cooperative Extension and approved for publication.
B-1241 (C11)