Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2007
B-1241 (C1)
Table 17.A
Estimated costs and returns per Acre
Soybeans, RR, Furrow Irr. (NG) following corn/sorghum
2008 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
soybeans
bu.
8.73
60.0000
523.80
_________
-------TOTAL INCOME
523.80
_________
DIRECT EXPENSES
SEED
seed - soybeans
lb.
innoculant soybeans acre
FERTILIZER
fert(P) - liquid
lb.
CUSTOM
herb+appl-soybeans i acre
insec+appl-soybeans acre
harv & haul - soybea bu.
OPERATOR LABOR
Implements
hour
Tractors
hour
HAND LABOR
Implements
hour
IRRIGATION LABOR
Furrow
hour
DIESEL FUEL
Tractors
gal
GASOLINE
Pickup
gal
NATURAL GAS
Furrow
ac-in
REPAIR & MAINTENANCE
Implements
Acre
Tractors
Acre
Pickup
Acre
Furrow
ac-in
INTEREST ON OP. CAP.
Acre
0.45
7.00
60.0000
1.0000
27.00
7.00
_________
_________
0.54
45.0000
24.30
_________
9.00
10.24
0.33
2.0000
0.5000
60.0000
18.00
5.12
19.80
_________
_________
_________
9.10
9.10
0.4842
0.5562
4.40
5.06
_________
_________
9.10
0.1527
1.38
_________
9.10
2.2480
20.45
_________
2.65
3.2044
8.49
_________
2.90
2.0100
5.82
_________
8.25
16.0000
132.00
_________
7.11
6.44
0.16
1.80
7.81
1.0000
1.0000
1.0000
16.0000
1.0000
7.11
6.44
0.16
28.80
7.81
-------329.19
194.60
_________
_________
_________
_________
_________
12.53
10.63
0.28
24.62
-------48.07
-------377.26
146.53
_________
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pickup
Furrow
Acre
Acre
Acre
Acre
12.53
10.63
0.28
24.62
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent- soybeans
acre
60.00
1.0000
60.00
_________
RESIDUAL RETURNS
86.53
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
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, 2007
B-1241 (C1)
Table 17.B
Estimated resource use and costs for field operations, per Acre
Soybeans, RR, Furrow Irr. (NG) following corn/sorghum
2008 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-------disc
tandem
field cultivator
35 ft
field cultivator
35 ft
bedder
rod weeder
8 row
planter
bed
seed - soybeans
lb.
fert(P) - liquid
lb.
innoculant soybeans acre
Pickup Truck
3/4 ton
Furrow
ac-in
herb+appl-soybeans i acre
Furrow
ac-in
Furrow
ac-in
insec+appl-soybeans acre
Furrow
ac-in
harv & haul - soybea bu.
100
150
150
150
100
75
0.138
0.065
0.065
0.057
0.077
0.152
1.00
1.00
1.00
1.00
1.00
1.00
Dec
Jan
Feb
Mar
May
May
3.81
2.08
2.08
1.82
2.14
2.98
3.17
1.29
1.29
1.12
1.78
1.96
1.52
0.75
0.75
0.44
1.11
2.51
2.39
1.46
1.46
0.69
1.99
4.52
0.303
0.143
0.143
0.125
0.170
0.305
2.76
1.30
1.30
1.14
1.55
2.77
13.68
6.90
6.90
5.23
8.59
14.76
60.0000
0.45
27.00
27.00
45.0000
0.54
24.30
24.30
1.0000
7.00
7.00
7.00
0.006 20.00 Jun
5.99
0.28
6.27
1.00 Jun
40.20
24.62 0.562
5.11
4.0000
69.93
1.00 Jun
2.0000
9.00
18.00
18.00
1.00 Jul
40.20
0.562
5.11
4.0000
45.31
1.00 Jul
40.20
0.562
5.11
4.0000
45.31
1.00 Aug
0.5000 10.24
5.12
5.12
1.00 Aug
40.20
0.562
5.11
4.0000
45.31
1.00 Sep
60.0000
0.33
19.80
19.80
------- ------- ------- ------- ------ ------------- ------TOTALS
14.94
10.63 173.90
37.43 3.441
31.31
101.22 369.45
INTEREST ON OPERATING CAPITAL
7.81
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
377.26
_____________________________________________________________________________________________________________________________________________
Projections for Planning Purposes Only.
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.