Projections for Planning Purposes Only
Not to be Used without Updating after January 1, 2008
Table 11.A
Estimated costs and returns per Acre
Soybeans, Roundup Ready, Sprinkler Irr.
2008 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
soybeans
bu.
9.00
35.0000
315.00
_________
-------TOTAL INCOME
315.00
_________
DIRECT EXPENSES
SEED
seed - soybeans
innoculant soybeans
FERTILIZER
fert. (P)
CUSTOM
herb+appl-soybeans i
insec+appl-soybeans
harv & haul - soybea
OPERATOR LABOR
Implements
Tractors
HAND LABOR
Implements
IRRIGATION LABOR
Center Pivot
DIESEL FUEL
Tractors
GASOLINE
Self-Propelled Eq.
IRRIGATION FUEL COST
Center Pivot
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
Center Pivot
INTEREST ON OP. CAP.
lb.
acre
0.45
7.00
60.0000
1.0000
27.00
7.00
_________
_________
lb.
0.60
45.0000
27.00
_________
acre
acre
bu.
9.00
10.24
0.33
2.0000
0.5000
35.0000
18.00
5.12
11.55
_________
_________
_________
hour
hour
10.00
10.00
0.3225
0.4215
3.22
4.21
_________
_________
hour
10.00
0.1527
1.52
_________
hour
10.00
0.8960
8.96
_________
gal
2.65
2.3443
6.21
_________
gal
2.90
2.0100
5.82
_________
ac-in
12.00
14.0000
168.00
_________
Acre
Acre
Acre
ac-in
Acre
5.55
4.75
0.16
2.03
5.05
1.0000
1.0000
1.0000
14.0000
1.0000
5.55
4.75
0.16
28.42
5.05
-------337.59
-22.59
_________
_________
_________
_________
_________
10.52
8.46
0.30
33.60
-------52.90
-------390.50
-75.50
_________
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
Center Pivot
Acre
Acre
Acre
Acre
10.52
8.46
0.30
33.60
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent- soybeans
acre
45.00
1.0000
45.00
_________
RESIDUAL RETURNS
-120.50
_________
_______________________________________________________________________
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.
B-1241 (C2)
Projections for Planning Purposes Only
Not to be Used without Updating after January 1, 2008
B-1241 (C2)
Table 11.B
Estimated resource use and costs for field operations, per Acre
Soybeans, Roundup Ready, Sprinkler Irr.
2008 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
tandem
field cultivator
35 ft
field cultivator
35 ft
planter
bed
seed - soybeans
lb.
fert. (P)
lb.
innoculant soybeans acre
Center Pivot
ac-in
Pickup Truck
3/4 ton
Center Pivot
ac-in
herb+appl-soybeans i acre
Center Pivot
ac-in
Center Pivot
ac-in
Center Pivot
ac-in
insec+appl-soybeans acre
herb+appl-soybeans i acre
harv & haul - soybea bu.
100
150
150
75
0.138
0.065
0.065
0.152
1.00
1.00
1.00
1.00
Dec
Jan
Feb
May
3.81
2.08
2.08
2.98
3.48
1.41
1.41
2.15
1.52
0.75
0.75
2.51
2.56
1.56
1.56
4.83
0.303
0.143
0.143
0.305
3.03
1.43
1.43
3.05
14.42
7.25
7.25
15.54
60.0000
0.45
27.00
27.00
45.0000
0.60
27.00
27.00
1.0000
7.00
7.00
7.00
1.00 May
28.06
33.60 0.128
1.28
2.0000
62.94
0.006 20.00 Jun
5.99
0.30
6.30
2.00 Jun
42.09
0.192
1.92
3.0000
44.01
1.0000
9.00
9.00
9.00
2.00 Jul
42.09
0.192
1.92
3.0000
44.01
1.00 Jul
28.06
0.128
1.28
2.0000
29.34
2.00 Aug
56.12
0.256
2.56
4.0000
58.68
1.00 Aug
0.5000 10.24
5.12
5.12
1.0000
9.00
9.00
9.00
1.00 Sep
35.0000
0.33
11.55
11.55
------- ------- ------- ------- ------ ------------- ------TOTALS
10.97
8.46 207.97
44.43 1.792
17.92
95.67 385.44
INTEREST ON OPERATING CAPITAL
5.05
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
390.50
_____________________________________________________________________________________________________________________________________________
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.