Projections for Planning Purposes Only
Not to be Used without Updating after January 1, 2009
Table 3.A
Estimated costs and returns per acre
Soybeans, Round-up Ready
2009 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
soybeans
bu.
8.00
22.0000
176.00
_________
-------TOTAL INCOME
176.00
_________
DIRECT EXPENSES
custom
ground fert - libert
air herb - libsoyb
air insec - soybean
drying - soybeans
haul - soybeans
fertilizer
nitrogen - liberty
phosphate
potash
harvest aid
surfactant - soybean
herbicide
roundup
blazer
insecticide
ambush - insect.
methyl parathion
seed
seed, soybean rr
OPERATOR LABOR
Implements
Tractors
Self-Propelled Eq.
DIESEL FUEL
Tractors
Self-Propelled Eq.
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
INTEREST ON OP. CAP.
acre
appl
appl
bu.
bu.
4.50
6.00
5.25
0.50
0.20
1.0000
1.5000
1.0000
11.0000
22.0000
4.50
9.00
5.25
5.50
4.40
_________
_________
_________
_________
_________
lb.
lb.
lb.
0.60
0.60
0.24
7.5000
32.5000
30.0000
4.50
19.50
7.41
_________
_________
_________
acre
0.60
1.0000
0.60
_________
11.25
8.00
1.0000
0.5000
11.25
4.00
_________
_________
105.00
1.25
0.0500
1.0000
5.25
1.25
_________
_________
0.52
65.0000
33.80
_________
10.00
10.00
10.00
0.8759
0.9897
0.1940
8.75
9.89
1.94
_________
_________
_________
2.30
2.30
5.2271
1.1446
12.02
2.63
_________
_________
4.10
5.22
15.43
4.52
1.0000
1.0000
1.0000
1.0000
4.10
5.22
15.43
4.52
-------180.75
-4.75
_________
_________
_________
_________
6.67
9.30
25.05
-------41.03
-------221.78
-45.78
_________
_________
_________
qt.
pt.
gall
acre
lb
hour
hour
hour
gal
gal
acre
acre
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
acre
acre
acre
6.67
9.30
25.05
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
-66.78
_________
_______________________________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
Developed by Texas AgriLife Extension Service.
B-1241 (C9)
Projections for Planning Purposes Only
Not to be Used without Updating after January 1, 2009
B-1241 (C9)
Table 3.B
Estimated resource use and costs for field operations, per acre
Soybeans, Round-up Ready
2009 Projected Costs and Returns per Acre
_____________________________________________________________________________________________________________________________________________
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-------Disk Tandem 18'
18 feet
Field Cultivator
29 feet
Field Cultivator
29 feet
nitrogen - liberty
lb.
phosphate
lb.
potash
lb.
ground fert - libert acre
Field Cultivator
29 feet
Drill
seed, soybean rr
lb
Levee Plow
roundup
qt.
air herb - libsoyb
appl
blazer
pt.
air herb - libsoyb
appl
ambush - insect.
gall
surfactant - soybean acre
methyl parathion
acre
air insec - soybean appl
combine
25 feet
drying - soybeans
bu.
haul - soybeans
bu.
70
100
100
0.181
0.072
0.072
1.00
1.00
1.00
1.00
Apr
Apr
Apr
May
2.33
1.28
1.28
1.21
0.69
0.69
1.37
0.34
0.34
2.04
0.62
0.62
0.445
0.162
0.162
4.45
1.62
1.62
11.42
4.57
4.57
7.5000
0.60
4.50
4.50
32.5000
0.60
19.50
19.50
30.0000
0.24
7.41
7.41
1.0000
4.50
4.50
4.50
100
0.072 1.00 May
1.28
0.69
0.34
0.62 0.162
1.62
4.57
150
0.238 1.00 May
6.26
3.63
1.34
2.25 0.584
5.84
19.34
65.0000
0.52
33.80
33.80
180
0.154 1.00 May
4.79
2.36
0.34
0.51 0.348
3.48
11.49
1.00 Jun
1.0000 11.25
11.25
11.25
1.0000
6.00
6.00
6.00
1.00 Aug
0.5000
8.00
4.00
4.00
0.5000
6.00
3.00
3.00
1.00 Sep
0.0500 105.00
5.25
5.25
1.0000
0.60
0.60
0.60
1.0000
1.25
1.25
1.25
1.0000
5.25
5.25
5.25
0.194 1.00 Oct
18.06
25.05 0.194
1.94
45.05
11.0000
0.50
5.50
5.50
22.0000
0.20
4.40
4.40
------- ------- ------- ------- ------ ------------- ------TOTALS
17.24
9.30
22.17
31.72 2.059
20.59
116.21 217.26
INTEREST ON OPERATING CAPITAL
4.52
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
221.78
_____________________________________________________________________________________________________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
Developed by Texas AgriLife Extension Service.