Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C09)
Soybeans Following Soybeans, Drilled
Southeast Texas
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Quantity
=========
25.000
Unit
====
bu
$ / Unit
===========
6.6400
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE
CUST GROUND SPR
NITROGEN
PHOSPHATE
POTASH
CUST GROUND FERT
SOYBEAN SEED
HERBICIDE
CUST AIR HERB
INSECTICIDE
SURFACTINT
METHYL PARATHION
CUST AIR INSECT
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
3.500
1.000
7.500
32.500
30.000
1.000
80.000
0.500
0.500
0.050
1.000
1.000
1.000
pts
acre
lb.
lb.
lb.
acre
lb.
pt.
appl
gal.
acre
acre
appl
Acre
Acre
Hour
9.950
3.750
.184
.271
.123
4.500
.370
8.000
6.000
105.000
.600
1.250
5.250
34.82
3.75
1.38
8.80
3.69
4.50
29.60
4.00
3.00
5.25
0.60
1.25
5.25
7.21
10.16
6.38
===========
129.65
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
6.25
5.00
1.89
10.64
1.68
===========
25.45
________
________
________
________
________
6.30
-0.01
===========
161.39
________
________
1.045
Total PREHARVEST
HARVEST
DRYING
HAUL
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
12.500
25.000
0.275
bu.
bu.
Acre
Acre
Hour
6.103
.500
.200
6.102
Total HARVEST
Interest
Interest
Total
===========
166.00
===========
166.00
- OC Borrowed
- Positive Cash
54.752
-0.240
Dol.
Dol.
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
0.115
0.030
________
________
________
6.45 per bu of SOYBEANS
GROSS INCOME minus VARIABLE COST
4.61
________
Total
===========
23.36
21.00
===========
44.36
________
________
Total of ALL Cost
205.75
________
NET PROJECTED RETURNS
-39.75
________
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
====
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
________
8.22 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 February 13, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
10/20/98 HARVEST
A
SOYBEANS
25.0000
.0000
Date
========
04/10/98
04/15/98
04/20/98
05/05/98
05/05/98
05/05/98
05/05/98
05/05/98
05/05/98
05/06/98
05/06/98
05/06/98
05/07/98
08/20/98
08/20/98
09/10/98
09/10/98
09/10/98
09/10/98
10/20/98
10/20/98
10/20/98
11/01/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
HARVEST
M
HARVEST
G
HARVEST
G
K
Input
Name
=========================
DISKING
180 HP
FIELD CULTIVATOR 29'
FIELD CULTIVATOR 29'
HERBICIDE
SOYBEANS
CUST GROUND SPR SOYBEANS
NITROGEN
LIBERTY
PHOSPHATE
LIBERTY
POTASH
LIBERTY
CUST GROUND FERT LIBERTY
FIELD CULTIVATOR 29'
DRILL
SOYBEAN SEED
LIBSOYB
PLOW DRAINS
SOYBEANS
HERBICIDE
BLAZER
CUST AIR HERB
LIBSOYB
INSECTICIDE
AMBUSH
SURFACTINT
SOYBEANS
METHYL PARATHION
CUST AIR INSECT SOYBEAN
COMBINING
GRAIN
DRYING
SOYBEANS
HAUL
SOYBEANS
LAND RENT
SOYBEAN
Number
of
Units
=============
1.0000
1.0000
1.0000
3.5000
1.0000
7.5000
32.5000
30.0000
1.0000
1.0000
1.0000
80.0000
1.0000
.5000
.5000
.0500
1.0000
1.0000
1.0000
1.0000
12.5000
25.0000
1.0000
B-1241 (C09)
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
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.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.