Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 2001
B-1241 (C09)
Soybeans Following Soybeans, Drilled, Rndup Ready
Southeast Texas
2001 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Quantity
=========
22.000
Unit
====
bu
$ / Unit
===========
4.7500
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
===========
104.50
===========
104.50
Your
Estimate
========
________
________
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
.200
.280
.190
4.500
.520
11.250
6.000
8.000
6.000
105.000
.600
1.250
5.250
1.50
9.10
5.70
4.50
33.80
11.25
6.00
4.00
3.00
5.25
0.60
1.25
5.25
13.24
10.16
6.38
----------120.98
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
5.50
4.40
3.47
10.64
1.68
----------25.68
________
________
________
________
________
4.81
===========
151.47
________
-46.97
________
Total
===========
22.39
21.00
===========
43.39
________
________
Total of ALL Cost
194.86
________
NET PROJECTED RETURNS
-90.36
________
Total PREHARVEST
HARVEST
DRYING
HAUL
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
1.045
11.000
22.000
0.275
bu.
bu.
Acre
Acre
Hour
6.103
.500
.200
6.102
Total HARVEST
Interest
- OC Borrowed
50.650
Dol.
0.095
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
====
Acre
Acre
Total FIXED Cost
Date
Stage
of
Production
Type
of
Prod.
Product
Name
Number
of
Units
Weight
per
Head
________
________
________
________
Cash
NonCash
Landlord Break
Share
Even
Prod.
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, 2001
B-1241 (C09)
======== ================ ===== ========================= ============= ============= ===== ======== =====
10/20/01 HARVEST
A
SOYBEANS
22.0000
.0000
C
.00
Y
Date
========
04/10/01
04/15/01
04/20/01
05/05/01
05/05/01
05/05/01
05/05/01
05/06/01
05/06/01
05/06/01
05/07/01
06/05/01
06/05/01
08/20/01
08/20/01
09/10/01
09/10/01
09/10/01
09/10/01
10/20/01
10/20/01
10/20/01
11/01/01
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.