Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C04)
Soybeans
North Texas (4)
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Your
Total
Estimate
===========
========
134.00
________
===========
134.00
________
Quantity
=========
25.000
Unit
====
bu.
$ / Unit
===========
5.3600
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
1.000
60.000
1.000
pt
acre
lb.
acre
Acre
Acre
Hour
21.560
1.500
.420
6.840
21.56
1.50
25.20
6.84
4.80
3.37
5.76
===========
69.04
________
________
________
________
________
________
________
14.00
3.50
5.53
-0.02
===========
92.05
________
________
________
________
41.95
________
Total
===========
28.26
25.00
===========
53.26
________
________
Total of ALL Cost
145.31
________
NET PROJECTED RETURNS
-11.31
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERB,PPI
INOCULANT
SEED SOYBEANS
CROP INS 65/100
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
1.153
5.001
Total PREHARVEST
CUSTOM COMBINING
CUSTOM HAULING
Interest
- OC Borrowed
Interest
- Positive Cash
1.000
25.000
61.473
-0.396
acre
cwt.
Dol.
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total FIXED Cost
Unit
====
Acre
Acre
14.000
.140
0.090
0.045
________
________
________
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
======== ================ ===== ========================= ============= =============
10/01/99 HARVEST
A
SOYBEANS
25.0000
.0000
Date
========
08/15/98
08/15/98
09/15/98
10/10/98
10/15/98
12/15/98
03/15/99
04/05/99
04/05/99
04/05/99
05/15/99
08/14/99
08/15/99
08/15/99
08/31/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
G
G
K
Input
Name
=========================
DISCING
OFFSET
DISCING
TANDEM
DISCING
TANDEM
HERB,PPI
SOYBEAN
DISCING
TANDEM
SHAPING BEDS
SHAPING BEDS
PLANTING
INOCULANT
SEED SOYBEANS
SPRAYING
CROP INS 65/100 SOYBEAN
CUSTOM COMBINING SOYBEANS
CUSTOM HAULING
SOYBEANS
CASH RENT
CROPLAND
Number
of
Units
=============
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
60.0000
1.0000
1.0000
1.0000
25.0000
1.0000
B-1241 (C04)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
33.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
V
.00
C
V
.00
C
V
33.00
C
V
33.00
C
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.