Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C09)
Soybeans Following Soybeans, Drilled, Rndup Ready
Southeast Texas
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Quantity
=========
22.000
Unit
====
bu
$ / Unit
===========
5.3600
Total
===========
117.92
===========
117.92
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
7.500
32.500
30.000
1.000
65.000
1.000
1.000
0.500
0.500
0.050
1.000
1.000
1.000
lb.
lb.
lb.
acre
lb.
gt.
appl
pt.
appl
gal.
acre
acre
appl
Acre
Acre
Hour
.190
.270
.180
4.500
.520
11.250
6.000
8.000
6.000
105.000
.600
1.250
5.250
1.42
8.77
5.40
4.50
33.80
11.25
6.00
4.00
3.00
5.25
0.60
1.25
5.25
5.46
10.16
6.38
----------112.50
.500
.200
0.275
bu.
bu.
Acre
Acre
Hour
6.102
45.775
Dol.
0.095
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN
PHOSPHATE
POTASH
CUST GROUND FERT
SOYBEAN SEED
ROUNDUP
CUST AIR HERB
HERBICIDE
CUST AIR HERB
INSECTICIDE
SURFACTINT
METHYL PARATHION
CUST AIR INSECT
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total PREHARVEST
HARVEST
DRYING
HAUL
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
1.045
11.000
22.000
6.103
Total HARVEST
Interest
- OC Borrowed
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total FIXED Cost
5.50
4.40
1.43
10.64
1.68
----------23.64
4.35
===========
140.49
-22.57
Unit
====
Acre
Acre
Total
===========
22.39
21.00
===========
43.39
Total of ALL Cost
183.88
NET PROJECTED RETURNS
-65.96
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
B-1241 (C09)
Stage
Type
Product Name
Number
Weight
Cash Landlord Break
of
of
of
per
NonShare
Even
Production
Prod.
Units
Head
Cash
Prod.
======== ================ ===== ========================= ============= ============= ===== ======== =====
10/20/99 HARVEST
A
SOYBEANS
22.0000
.0000
C
.00
Y
Date
========
04/10/99
04/15/99
04/20/99
05/05/99
05/05/99
05/05/99
05/05/99
05/06/99
05/06/99
05/06/99
05/07/99
06/05/99
06/05/99
08/20/99
08/20/99
09/10/99
09/10/99
09/10/99
09/10/99
10/20/99
10/20/99
10/20/99
11/01/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
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'
NITROGEN
LIBERTY
PHOSPHATE
LIBERTY
POTASH
LIBERTY
CUST GROUND FERT LIBERTY
FIELD CULTIVATOR 29'
DRILL
SOYBEAN SEED
RNDP RDY
PLOW DRAINS
SOYBEANS
ROUNDUP
CUST AIR HERB
LIBSOYB
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
7.5000
32.5000
30.0000
1.0000
1.0000
1.0000
65.0000
1.0000
1.0000
1.0000
.5000
.5000
.0500
1.0000
1.0000
1.0000
1.0000
11.0000
22.0000
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.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
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.