Projections for Planning Purposes Only
Not to be Used without Updating after April 21, 1998
B-1241 (C12)
SOYBEANS, IRRIGATED
South Texas District (12)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Quantity
=========
35.000
Unit
====
bu.
$ / Unit
===========
6.6400
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERB, PREMERGE
SEED
INOCULANT
PHOSPHATE
IRRIGATION
FOLIAR FEED
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
- Irrigation
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
60.000
35.000
30.000
3.000
1.000
1.000
1.000
appl
lb.
appl
lb.
AcIn
appl
appl
acre
Acre
Acre
Hour
Hour
9.000
.280
1.100
.300
9.000
3.000
2.600
4.500
9.00
16.80
38.50
9.00
27.00
3.00
2.60
4.50
4.43
1.74
8.02
9.75
===========
134.34
________
________
________
________
________
________
________
________
________
________
________
________
24.50
===========
24.50
________
17.45
===========
176.28
________
1.068
1.500
Total PREHARVEST
HARVEST
HARVEST & HAUL
35.000
bu.
7.503
6.500
.700
Total HARVEST
Interest
Total
===========
232.40
===========
232.40
- OC Borrowed
145.382
Dol.
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
0.120
________
________
________
5.03 per bu. of SOYBEANS
GROSS INCOME minus VARIABLE COST
56.12
________
Total
===========
30.23
70.00
===========
100.23
________
________
Total of ALL Cost
276.52
________
NET PROJECTED RETURNS
-44.12
________
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
====
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
________
7.90 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 April 21, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
12/20/98 HARVEST
A
SOYBEANS
35.0000
.0000
Date
========
02/05/98
02/10/98
02/15/98
02/18/98
02/20/98
02/20/98
02/20/98
02/20/98
03/10/98
04/15/98
04/15/98
04/25/98
05/10/98
05/10/98
05/12/98
05/15/98
06/12/98
06/15/98
07/20/98
07/31/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
HARVEST
G
K
Input
Name
=========================
SHREDDING
4 ROW
DISCING-OFFSET
13 FT
BEDDING
6 ROW
HERB, PREMERGE
SEED
SOYBEAN
INOCULANT
SOYBEANS
PHOSPHATE
PLANTING
IRRIGATION
CULTIVATING
6 ROW
FOLIAR FEED
SOYBEANS
DITCHING
INSECTICIDE
SOYBEANS
PESTICIDE APPL.
DITCHING
IRRIGATION
DITCHING
IRRIGATION
HARVEST & HAUL
SOYBEANS
CASH-RENT
SOYBEANS
Number
of
Units
=============
1.0000
1.0000
1.0000
1.0000
60.0000
35.0000
30.0000
1.0000
1.0000
1.0000
1.0000
.0100
1.0000
1.0000
.0100
1.0000
.0100
1.0000
35.0000
1.0000
B-1241 (C12)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
.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.