Projections for Planning Purposes Only
Not to be Used without Updating after Novmeber 1, 2005
B-1241 (C4)
Table 7.A
Estimated costs and returns per Acre
Soybeans
2006 Projected Costs and Returns per Acre - North Texas (4)
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
soybeans
bu
5.00
25.0000
125.00
_________
-------TOTAL INCOME
125.00
_________
DIRECT EXPENSES
herbicide
ppi - soybean
seed
seed - soybeans
custom
combining - soybeans
cust haul - soybeans
crop insurance
insurance - soybean
misc.
inoculant
OPERATOR LABOR
Implements
Tractors
DIESEL FUEL
Tractors
REPAIR & MAINTENANCE
Implements
Tractors
pt
21.56
1.0000
21.56
_________
0.42
60.0000
25.20
_________
acre
cwt
19.60
0.19
1.0000
25.0000
19.60
4.90
_________
_________
acre
6.84
1.0000
6.84
_________
acre
1.50
1.0000
1.50
_________
hour
hour
6.50
6.50
0.1586
0.8732
1.03
5.67
_________
_________
gal
2.50
4.1340
10.33
_________
10.06
6.61
1.0000
1.0000
10.06
6.61
-------113.32
11.67
_________
_________
16.53
11.28
-------27.81
-------141.14
-16.14
_________
_________
lb.
Acre
Acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Acre
Acre
16.53
11.28
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash - cropland
acre
25.00
1.0000
25.00
_________
RESIDUAL RETURNS
-41.14
_________
_______________________________________________________________________
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.
Projections for Planning Purposes Only
Not to be Used without Updating after Novmeber 1, 2005
B-1241 (L4)
Table 7.B
Estimated resource use and costs for field operations, per Acre
Soybeans
2006 Projected Costs and Returns per Acre - North Texas (4)
_____________________________________________________________________________________________________________________________________________
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-------offset disc - 13 ft 13 ft
tandem disc
20 ft
tandem disc
20 ft
ppi - soybean
pt
tandem disc
20 ft
cultivating roller
6 row
cultivating roller
6 row
planter - 6 row
6 row
seed - soybeans
lb.
inoculant
acre
spray rig
insurance - soybean acre
combining - soybeans acre
cust haul - soybeans cwt
75
100
100
0.132
0.114
0.114
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Aug
Aug
Sep
Oct
Oct
Dec
Mar
Apr
2.31
2.42
2.42
1.52
1.62
1.62
1.02
0.53
0.53
1.69
0.88
0.88
0.290
0.114
0.114
1.89
0.74
0.74
8.44
6.21
6.21
1.0000 21.56
21.56
21.56
100
0.114
2.42
1.62
0.53
0.88 0.114
0.74
6.21
100
0.103
2.18
1.46
0.76
1.26 0.103
0.67
6.34
100
0.103
2.18
1.46
0.76
1.26 0.103
0.67
6.34
75
0.126
2.22
1.46
5.31
8.73 0.126
0.82
18.56
60.0000
0.42
25.20
25.20
1.0000
1.50
1.50
1.50
40
0.064 1.00 May
0.75
0.50
0.56
0.93 0.064
0.41
3.18
1.00 Aug
1.0000
6.84
6.84
6.84
1.00 Aug
1.0000 19.60
19.60
19.60
25.0000
0.19
4.90
4.90
------- ------- ------- ------- ------ ------------- ------TOTALS
16.95
11.28
10.06
16.53 1.031
6.70
79.60 141.14
INTEREST ON OPERATING CAPITAL
0.00
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
141.14
_____________________________________________________________________________________________________________________________________________
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.