Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2007
B-1241 (C1)
Table 18.A
Estimated costs and returns per Acre
Soybeans, Roundup Ready, Sprinkler Irr., (NG)
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
innoculant soybeans
FERTILIZER
fert(P) - liquid
CUSTOM
herb+appl-soybeans i
insec+appl-soybeans
harv & haul - soybea
OPERATOR LABOR
Implements
Tractors
HAND LABOR
Implements
IRRIGATION LABOR
Center Pivot
DIESEL FUEL
Tractors
GASOLINE
Pickup
NATURAL GAS
Center Pivot
REPAIR & MAINTENANCE
Implements
Tractors
Pickup
Center Pivot
INTEREST ON OP. CAP.
lb.
acre
0.45
7.00
60.0000
1.0000
27.00
7.00
_________
_________
lb.
0.54
45.0000
24.30
_________
acre
acre
bu.
9.00
10.24
0.33
2.0000
0.5000
60.0000
18.00
5.12
19.80
_________
_________
_________
hour
hour
9.10
9.10
0.3225
0.4215
2.93
3.83
_________
_________
hour
9.10
0.1527
1.38
_________
hour
9.10
0.8960
8.15
_________
gal
2.65
2.3443
6.21
_________
gal
2.90
2.0100
5.82
_________
ac-in
8.25
14.0000
115.50
_________
Acre
Acre
Acre
ac-in
Acre
5.55
4.75
0.16
2.03
7.02
1.0000
1.0000
1.0000
14.0000
1.0000
5.55
4.75
0.16
28.42
7.02
-------291.00
232.79
_________
_________
_________
_________
_________
9.83
7.72
0.28
33.60
-------51.44
-------342.44
181.35
_________
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pickup
Center Pivot
Acre
Acre
Acre
Acre
9.83
7.72
0.28
33.60
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
121.35
_________
_______________________________________________________________________
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 18.B
Estimated resource use and costs for field operations, per Acre
Soybeans, Roundup Ready, Sprinkler Irr., (NG)
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
planter
bed
seed - soybeans
lb.
fert(P) - liquid
lb.
innoculant soybeans acre
Center Pivot
ac-in
Pickup Truck
3/4 ton
Center Pivot
ac-in
herb+appl-soybeans i acre
Center Pivot
ac-in
Center Pivot
ac-in
Center Pivot
ac-in
insec+appl-soybeans acre
herb+appl-soybeans i acre
harv & haul - soybea bu.
100
150
150
75
0.138
0.065
0.065
0.152
1.00
1.00
1.00
1.00
Dec
Jan
Feb
May
3.81
2.08
2.08
2.98
3.17
1.29
1.29
1.96
1.52
0.75
0.75
2.51
2.39
1.46
1.46
4.52
0.303
0.143
0.143
0.305
2.76
1.30
1.30
2.77
13.68
6.90
6.90
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
1.00 May
20.56
33.60 0.128
1.16
2.0000
55.32
0.006 20.00 Jun
5.99
0.28
6.27
2.00 Jun
30.84
0.192
1.74
3.0000
32.58
1.0000
9.00
9.00
9.00
2.00 Jul
30.84
0.192
1.74
3.0000
32.58
1.00 Jul
20.56
0.128
1.16
2.0000
21.72
2.00 Aug
41.12
0.256
2.32
4.0000
43.44
1.00 Aug
0.5000 10.24
5.12
5.12
1.0000
9.00
9.00
9.00
1.00 Sep
60.0000
0.33
19.80
19.80
------- ------- ------- ------- ------ ------------- ------TOTALS
10.97
7.72 155.47
43.72 1.792
16.31
101.22 335.42
INTEREST ON OPERATING CAPITAL
7.02
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
342.44
_____________________________________________________________________________________________________________________________________________
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.