Projections for Planning Purposes Only B-1241 (C9)
advertisement
Projections for Planning Purposes Only Not to be Used without Updating after November 1, 2005 Table 2.A Estimated costs and returns per acre Soybeans 2006 Projected Costs and Returns per Acre _______________________________________________________________________ ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM _______________________________________________________________________ dollars dollars INCOME soybeans bu. 5.00 25.0000 125.00 _________ -------TOTAL INCOME 125.00 _________ DIRECT EXPENSES custom drying - soybeans haul - soybeans ground spr - soybean ground fert - libert air herb - libsoyb air insec - soybean fertilizer nitrogen - liberty phosphate potash harvest aid surfactant - soybean herbicide herbicide-soybeans blazer insecticide ambush - insect. methyl parathion seed seed, soybean OPERATOR LABOR Implements Tractors Self-Propelled Eq. DIESEL FUEL Tractors Self-Propelled Eq. REPAIR & MAINTENANCE Implements Tractors Self-Propelled Eq. INTEREST ON OP. CAP. bu. bu. acre acre appl appl 0.50 0.20 3.75 4.50 6.00 5.25 12.5000 25.0000 1.0000 1.0000 0.5000 1.0000 6.25 5.00 3.75 4.50 3.00 5.25 _________ _________ _________ _________ _________ _________ lb. lb. lb. 0.23 0.32 0.24 7.5000 32.5000 30.0000 1.75 10.56 7.41 _________ _________ _________ acre 0.60 1.0000 0.60 _________ pint pt. 9.95 8.00 3.5000 0.5000 34.82 4.00 _________ _________ gall acre 105.00 1.25 0.0500 1.0000 5.25 1.25 _________ _________ lb. 0.37 80.0000 29.60 _________ hour hour hour 6.00 6.00 6.00 0.6577 0.7625 0.1940 3.94 4.57 1.16 _________ _________ _________ gal gal 2.42 2.42 4.5253 1.1446 10.95 2.76 _________ _________ 2.72 4.50 15.43 9.09 1.0000 1.0000 1.0000 1.0000 2.72 4.50 15.43 9.09 -------178.16 -53.16 _________ _________ _________ _________ 5.05 8.85 27.27 -------41.19 -------219.36 -94.36 _________ _________ _________ acre acre acre acre TOTAL DIRECT EXPENSES RETURNS ABOVE DIRECT EXPENSES FIXED EXPENSES Implements Tractors Self-Propelled Eq. acre acre acre 5.05 8.85 27.27 TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES RETURNS ABOVE TOTAL SPECIFIED EXPENSES 1.0000 1.0000 1.0000 _________ _________ _________ _________ _________ ALLOCATED COST ITEMS cash rent - soybean acre 21.00 1.0000 21.00 _________ RESIDUAL RETURNS -115.36 _________ _______________________________________________________________________ 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. B-1241 (C9) Projections for Planning Purposes Only Not to be Used without Updating after November 1, 2005 B-1241 (C9) Table 2.B Estimated resource use and costs for field operations, per acre Soybeans 2006 Projected Costs and Returns per Acre ______________________________________________________________________________________________________________________________________ TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT OPERATION/ SIZE/ TRACTOR PERF TIMES -------------- -------------- ---------------------------------OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST ______________________________________________________________________________________________________________________________________ ------------dollars----------dollars -------dollars-combine 25 feet drying - soybeans bu. haul - soybeans bu. Field Cultivator 29 feet Field Cultivator 29 feet herbicide-soybeans pint ground spr - soybean acre nitrogen - liberty lb. phosphate lb. potash lb. ground fert - libert acre Field Cultivator 29 feet Drill seed, soybean lb. Levee Plow blazer pt. air herb - libsoyb appl ambush - insect. gall surfactant - soybean acre methyl parathion acre air insec - soybean appl 0.194 100 100 0.072 0.072 1.00 Apr 18.20 1.00 1.00 1.00 Apr Apr May 1.33 1.33 0.76 0.76 0.34 0.34 27.27 0.68 0.68 0.194 0.162 0.162 1.16 12.5000 25.0000 0.50 0.20 6.25 5.00 3.5000 1.0000 7.5000 32.5000 30.0000 1.0000 9.95 3.75 0.23 0.32 0.24 4.50 34.82 3.75 1.75 10.56 7.41 4.50 80.0000 0.37 29.60 0.97 0.97 100 150 0.072 0.238 1.00 1.00 May May 1.33 6.48 0.76 3.97 0.34 1.34 0.68 2.46 0.162 0.584 0.97 3.50 180 0.154 1.00 1.00 May Aug 4.97 2.58 0.34 0.54 0.348 2.08 1.00 Sep 0.5000 8.00 0.5000 6.00 0.0500 105.00 1.0000 0.60 1.0000 1.25 1.0000 5.25 4.00 3.00 5.25 0.60 1.25 5.25 ------- 123.00 ------- ------- ------- ------- ------ ------TOTALS 15.45 8.85 20.93 32.33 1.614 9.68 INTEREST ON OPERATING CAPITAL UNALLOCATED LABOR TOTAL SPECIFIED COST ______________________________________________________________________________________________________________________________________ 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 November 1, 2005 _______ TOTAL COST _______ ------46.64 6.25 5.00 4.09 4.09 34.82 3.75 1.75 10.56 7.41 4.50 4.09 17.77 29.60 10.54 4.00 3.00 5.25 0.60 1.25 5.25 ------210.26 9.09 0.00 219.36 _______ 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. B-1241 (C9)
