2011 Soybean Enterprise Budget, Flood Irrigation by 1szbxl

VIEWS: 4 PAGES: 57

									                             6.10% Long-term Interest Rate
                             1.01% Inflation Rate, GDP Price Deflator
                            5.09% Rate Applied to Capital Recovery




                                       Implements/Self-Propelled Equipment                        Tractors
                                                         Expected    Salvage                Expected
          Implement                   Hours     Field    No. Years    Value      Hours      No. Years
        Name, Description            per Year Efficiency to Use      Percent    per Year     to Use
Paratill                                  160       85%         10        33%         600           10
Subsoiler                                 160       85%         10        33%         600           10
Moldboard Plow                            160       85%         10        33%         600           10
Ripper Bedder                             160       85%         10        33%         600           10
Ripper                                    160       85%         10        33%         600           10
Disk                                      160       85%         10        33%         600           10
Bedder, Hipper                            160       80%         10        33%         600           10
Chisel Plow                               160       85%         10        33%         600           10
Harrow                                    160       85%         10        33%         600           10
Roller                                    120       85%         10        30%         600           10
Bedder-Roller                             120       85%         10        33%         600           10
Ditcher                                    50       85%         10        33%         600           10
Rotary Hoe                                160       80%         10        33%         600           10
Rotary Harrow (ex. Phillips)              120       80%         10        33%         600           10
Field Cultivator                          160       85%         10        33%         600           10
Row Crop Cultivator                       120       80%         10        33%         600           10
Sprayer, Tractor Mounted (ft)             200       65%         10        40%         600           10
Sprayer, Tractor Mounted (row)            120       65%         10        40%         600           10
Land Plane                                160       85%         10        30%         600           10
Fertilizer, Broadcast Spreader            100       70%         10        35%         600           10
Do All, Seedbed Finisher                  160       85%         10        30%         600           10
Planter                                   160       65%         10        40%         600           10
Planter Twin Row                          160       65%         10        40%         600           10
Planter Grain Drill                       160       70%         10        40%         600           10
Liquid Fertilizer Applicator              120       65%         10        40%         600           10
Fertilizer, Knife Rig                     120       65%         10        33%         600           10
Irrigation Sweep                          100       85%         10        33%         600           10
Polypipe; Roll Out, Punch, Take Up         25       95%         10        35%         600           10
Hooded Sprayer                            120       65%         10        40%         600           10
ATV with Spot, Levee Sprayer              160       65%         10        26%         600           10
Levee Pull                                100       75%         10        33%         600           10
Levee Pull, Planter/Incorporate           100       70%         10        33%         600           10
Levee Roller-Packer-Shaper                100       75%         10        33%         600           10
Install Gates & Remove             100   75%   10   33%   600   10
Take Down Levees, Levee Pull       100   75%   10   33%   600   10
Mower, Stalk Shredder              160   80%   10   30%   600   10



Self-Propelled Pre-Harvest
Self-Propelled Sprayer             225   65%   10   40%



Self-Propelled and Other Harvest
Cotton Picker                      200   70%   10   23%
Boll Buggy                         200   70%   10   35%   600   10
Module Builder                     200   70%   10   35%   600   10
Cotton Picker: Module-Building     200   85%   10   23%   600   10
Combine                            300   70%   10   23%
Corn Head                          300   70%   10   23%
Soybean Head                       300   70%   10   23%
Rice Head                          300   70%   10   23%
Wheat/Sorghum Head                 300   70%   10   23%
Grain Cart                         300   70%   10   35%   600   10
Tractors
      Salvage                                    Implements and Self-Propelled
       Value
      Percent    HP               Category       Trade/Sell %        5            6    7
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0   Other Tillage             30%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0      Sprayer                40%       0%           0%   0%
           32%        225   0      Sprayer                40%       0%           0%   0%
           32%        225   0   Other Tillage             30%       0%           0%   0%
           32%        225   0      Others                 35%       0%           0%   0%
           32%        225   0   Other Tillage             30%       0%           0%   0%
           32%        225   0   Planter, Drill            40%       0%           0%   0%
           32%        225   0   Planter, Drill            40%       0%           0%   0%
           32%        225   0   Planter, Drill            40%       0%           0%   0%
           32%        225   0      Sprayer                40%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0      Others                 35%       0%           0%   0%
           32%        225   0      Sprayer                40%       0%           0%   0%
            0%         50   0     Vehicle                 26%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
           32%        225   0       Plows                 33%       0%           0%   0%
32%   225   0       Plows          33%   0%   0%   0%
32%   225   0       Plows          33%   0%   0%   0%
32%   225   0       Mower          30%   0%   0%   0%




            0       Sprayer        40%   0%   0%   0%




            0   Combine, 300 hrs   23%   0%   0%   0%
32%   225   0       Others         35%   0%   0%   0%
32%   225   0       Others         35%   0%   0%   0%
32%   225   0   Combine, 300 hrs   23%   0%   0%   0%
            0   Combine, 300 hrs   23%   0%   0%   0%
            0   Combine, 300 hrs   23%   0%   0%   0%
            0   Combine, 300 hrs   23%   0%   0%   0%
            0   Combine, 300 hrs   23%   0%   0%   0%
            0   Combine, 300 hrs   23%   0%   0%   0%
32%   225   0       Others         35%   0%   0%   0%
                       Selected Number of Years
 8    9     10    11         12          13        14    15
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   30%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   40%    0%         0%          0%        0%    0%
0%   0%   40%    0%         0%          0%        0%    0%
0%   0%   30%    0%         0%          0%        0%    0%
0%   0%   35%    0%         0%          0%        0%    0%
0%   0%   30%    0%         0%          0%        0%    0%
0%   0%   40%    0%         0%          0%        0%    0%
0%   0%   40%    0%         0%          0%        0%    0%
0%   0%   40%    0%         0%          0%        0%    0%
0%   0%   40%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   35%    0%         0%          0%        0%    0%
0%   0%   40%    0%         0%          0%        0%    0%
0%   0%   26%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%    0%         0%          0%        0%    0%
0%   0%   33%   0%   0%   0%   0%   0%
0%   0%   33%   0%   0%   0%   0%   0%
0%   0%   30%   0%   0%   0%   0%   0%




0%   0%   40%   0%   0%   0%   0%   0%




0%   0%   23%   0%   0%   0%   0%   0%
0%   0%   35%   0%   0%   0%   0%   0%
0%   0%   35%   0%   0%   0%   0%   0%
0%   0%   23%   0%   0%   0%   0%   0%
0%   0%   23%   0%   0%   0%   0%   0%
0%   0%   23%   0%   0%   0%   0%   0%
0%   0%   23%   0%   0%   0%   0%   0%
0%   0%   23%   0%   0%   0%   0%   0%
0%   0%   23%   0%   0%   0%   0%   0%
0%   0%   35%   0%   0%   0%   0%   0%
 16    17    18    19    20     5     6     7     8
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    42%   39%   36%   34%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    50%   48%   46%   44%
0%    0%    0%    0%    0%    50%   48%   46%   44%
0%    0%    0%    0%    0%    42%   39%   36%   34%
0%    0%    0%    0%    0%    48%   45%   42%   40%
0%    0%    0%    0%    0%    42%   39%   36%   34%
0%    0%    0%    0%    0%    50%   48%   46%   44%
0%    0%    0%    0%    0%    50%   48%   46%   44%
0%    0%    0%    0%    0%    50%   48%   46%   44%
0%    0%    0%    0%    0%    50%   48%   46%   44%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    48%   45%   42%   40%
0%    0%    0%    0%    0%    50%   48%   46%   44%
0%    0%    0%    0%    0%    33%   31%   30%   29%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%    0%    0%    0%    0%    39%   38%   36%   35%
0%   0%   0%   0%   0%   39%   38%   36%   35%
0%   0%   0%   0%   0%   39%   38%   36%   35%
0%   0%   0%   0%   0%   37%   35%   33%   32%




0%   0%   0%   0%   0%   50%   48%   46%   44%




0%   0%   0%   0%   0%   39%   35%   31%   28%
0%   0%   0%   0%   0%   48%   45%   42%   40%
0%   0%   0%   0%   0%   48%   45%   42%   40%
0%   0%   0%   0%   0%   39%   35%   31%   28%
0%   0%   0%   0%   0%   39%   35%   31%   28%
0%   0%   0%   0%   0%   39%   35%   31%   28%
0%   0%   0%   0%   0%   39%   35%   31%   28%
0%   0%   0%   0%   0%   39%   35%   31%   28%
0%   0%   0%   0%   0%   39%   35%   31%   28%
0%   0%   0%   0%   0%   48%   45%   42%   40%
             From Iowa State Table, % by Years
  9     10      11        12          13        14     15     16     17     18
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
31%   30%     28%       26%         24%       23%    22%    20%    19%    18%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
42%   40%     39%       38%         36%       35%    34%    33%    32%    30%
42%   40%     39%       38%         36%       35%    34%    33%    32%    30%
31%   30%     28%       26%         24%       23%    22%    20%    19%    18%
37%   35%     33%       31%         29%       28%    26%    25%    24%    22%
31%   30%     28%       26%         24%       23%    22%    20%    19%    18%
42%   40%     39%       38%         36%       35%    34%    33%    32%    30%
42%   40%     39%       38%         36%       35%    34%    33%    32%    30%
42%   40%     39%       38%         36%       35%    34%    33%    32%    30%
42%   40%     39%       38%         36%       35%    34%    33%    32%    30%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
37%   35%     33%       31%         29%       28%    26%    25%    24%    22%
42%   40%     39%       38%         36%       35%    34%    33%    32%    30%
27%   26%     25%       24%         24%       23%    22%    21%    20%    20%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%     32%       32%         31%       30%    29%    29%    28%    27%
34%   33%   32%   32%   31%   30%   29%   29%   28%   27%
34%   33%   32%   32%   31%   30%   29%   29%   28%   27%
31%   30%   28%   27%   26%   26%   25%   24%   23%   22%




42%   40%   39%   38%   36%   35%   34%   33%   32%   30%




25%   23%   20%   18%   16%   14%   13%   11%   10%    9%
37%   35%   33%   31%   29%   28%   26%   25%   24%   22%
37%   35%   33%   31%   29%   28%   26%   25%   24%   22%
25%   23%   20%   18%   16%   14%   13%   11%   10%    9%
25%   23%   20%   18%   16%   14%   13%   11%   10%    9%
25%   23%   20%   18%   16%   14%   13%   11%   10%    9%
25%   23%   20%   18%   16%   14%   13%   11%   10%    9%
25%   23%   20%   18%   16%   14%   13%   11%   10%    9%
25%   23%   20%   18%   16%   14%   13%   11%   10%    9%
37%   35%   33%   31%   29%   28%   26%   25%   24%   22%
                                  Tractors

  19     20         Category Trade/Sell %     5    6    7    8
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
17%    16%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
29%    29%    0   150+, 400 hrs   32%        0%   0%   0%   0%
29%    29%    0   150+, 400 hrs   32%        0%   0%   0%   0%
17%    16%    0   150+, 400 hrs   32%        0%   0%   0%   0%
21%    20%    0   150+, 400 hrs   32%        0%   0%   0%   0%
17%    16%    0   150+, 400 hrs   32%        0%   0%   0%   0%
29%    29%    0   150+, 400 hrs   32%        0%   0%   0%   0%
29%    29%    0   150+, 400 hrs   32%        0%   0%   0%   0%
29%    29%    0   150+, 400 hrs   32%        0%   0%   0%   0%
29%    29%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
27%    26%    0   150+, 400 hrs   32%        0%   0%   0%   0%
21%    20%    0   150+, 400 hrs   32%        0%   0%   0%   0%
29%    29%    0   150+, 400 hrs   32%        0%   0%   0%   0%
19%    19%
27%    26%    0   150+, 400 hrs        32%   0%   0%   0%   0%
27%    26%    0   150+, 400 hrs        32%   0%   0%   0%   0%
27%    26%    0   150+, 400 hrs        32%   0%   0%   0%   0%
27%   26%   0   150+, 400 hrs   32%   0%   0%   0%   0%
27%   26%   0   150+, 400 hrs   32%   0%   0%   0%   0%
22%   21%   0   150+, 400 hrs   32%   0%   0%   0%   0%




29%   29%




 8%    7%
21%   20%   0   150+, 400 hrs   32%   0%   0%   0%   0%
21%   20%   0   150+, 400 hrs   32%   0%   0%   0%   0%
 8%    7%   0   150+, 400 hrs   32%   0%   0%   0%   0%
 8%    7%
 8%    7%
 8%    7%
 8%    7%
 8%    7%
21%   20%   0   150+, 400 hrs   32%   0%   0%   0%   0%
              Selected Number of Years
 9     10    11         12        13      14    15    16    17    18
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%
0%   32%    0%         0%        0%      0%    0%    0%    0%    0%

0%   32%    0%        0%        0%       0%    0%    0%    0%    0%
0%   32%    0%        0%        0%       0%    0%    0%    0%    0%
0%   32%    0%        0%        0%       0%    0%    0%    0%    0%
0%   32%   0%   0%   0%   0%   0%   0%   0%   0%
0%   32%   0%   0%   0%   0%   0%   0%   0%   0%
0%   32%   0%   0%   0%   0%   0%   0%   0%   0%




0%   32%   0%   0%   0%   0%   0%   0%   0%   0%
0%   32%   0%   0%   0%   0%   0%   0%   0%   0%
0%   32%   0%   0%   0%   0%   0%   0%   0%   0%




0%   32%   0%   0%   0%   0%   0%   0%   0%   0%
                                                 From Iowa State Table, % by Y
 19    20     5     6     7     8     9     10      11        12
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%

0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%    0%    45%   42%   39%   36%   34%   32%     30%       28%
0%   0%   45%   42%   39%   36%   34%   32%   30%   28%
0%   0%   45%   42%   39%   36%   34%   32%   30%   28%
0%   0%   45%   42%   39%   36%   34%   32%   30%   28%




0%   0%   45%   42%   39%   36%   34%   32%   30%   28%
0%   0%   45%   42%   39%   36%   34%   32%   30%   28%
0%   0%   45%   42%   39%   36%   34%   32%   30%   28%




0%   0%   45%   42%   39%   36%   34%   32%   30%   28%
Iowa State Table, % by Years
                    13        14     15     16     17     18     19     20
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%
                  26%       24%    23%    21%    20%    19%    18%    17%

                 26%       24%     23%    21%    20%    19%    18%    17%
                 26%       24%     23%    21%    20%    19%    18%    17%
                 26%       24%     23%    21%    20%    19%    18%    17%
26%   24%   23%   21%   20%   19%   18%   17%
26%   24%   23%   21%   20%   19%   18%   17%
26%   24%   23%   21%   20%   19%   18%   17%




26%   24%   23%   21%   20%   19%   18%   17%
26%   24%   23%   21%   20%   19%   18%   17%
26%   24%   23%   21%   20%   19%   18%   17%




26%   24%   23%   21%   20%   19%   18%   17%
Table X. Machinery Capital Recovery Costs, Operating Costs, and Details
                                          Costs per Acre-Trip, $ per Acre       Details
                                      Capital            Fuel &             No. Field Feet,
              Implement              Recovery Repairs Lube Labor Total Trips Width
Paratill
Subsoiler
Moldboard Plow
Ripper Bedder
Ripper
Disk                                       3.08     0.78     1.75 0.59 6.19      1.00 32.0
Bedder, Hipper
Chisel Plow
Harrow
Roller
Bedder-Roller
Ditcher                                    0.28     0.03     0.25 0.08 0.63      1.00   NA
Rotary Hoe
Rotary Harrow (ex. Phillips)
Field Cultivator                           1.82     0.51     1.22 0.41 3.96      2.00 36.0
Row Crop Cultivator
Sprayer, Tractor Mounted (ft)
Sprayer, Tractor Mounted (row)
Land Plane                                 2.10     0.27     2.13 0.71 5.22      1.00 17.0
Fertilizer, Broadcast Spreader             0.73     0.18     0.62 0.27 1.81      1.00 60.0
Do All, Seedbed Finisher
Planter
Planter Twin Row
Planter Grain Drill                        3.65     1.74     2.26 0.81 8.46      1.00 30.0
Liquid Fertilizer Applicator
Fertilizer, Knife Rig
Irrigation Sweep
Polypipe; Roll Out, Punch, Take Up                                                      NA
Hooded Sprayer
ATV with Spot, Levee Sprayer                                                            NA
Levee Pull                                 0.09     0.01     0.08 0.03 0.21      2.00   NA
Levee Pull, Planter/Incorporate                                                         NA
Levee Roller-Packer-Shaper                                                              NA
Install Gates & Remove                     0.29     0.03     0.33 0.45 1.11   All       NA
Take Down Levees, Levee Pull               0.18     0.02     0.17 0.06 0.42   All       NA
Mower, Stalk Shredder


            Self-Propelled
Self-Propelled Sprayer                   1.18     0.57   0.41   0.15 2.31       3.00   90.0


              Harvest
Cotton Picker
Boll Buggy
Module Builder
Cotton Picker: Module-Building
Combine                          8.43   3.03   3.75   0.99 16.20   1.00   NA
Corn Head
Soybean Head                     1.06   1.42   NA     NA 2.48      1.00   30.0
Rice Head
Wheat/Sorghum Head
Grain Cart                       3.08   0.84   2.77   0.99 7.67    1.00   NA
Table X. Details of Chemicals Applied
                                            Herbicide Detail
     Name, Brand      Schedule, Description Unit Price Quantity/Ac Costs         Application Method
Glysophate Plus            Burndown          oz 0.10         22.00   2.20       Self-Propelled Sprayer
Valor                      Burndown          oz 4.40           2.00  8.80       Self-Propelled Sprayer
Glysophate Plus           Post Planting      oz 0.10         32.00   3.20       Self-Propelled Sprayer
Prefix                    Post Planting      oz 0.38         32.00 12.00        Self-Propelled Sprayer
Glysophate Plus           Late Season        oz 0.10         32.00   3.20       Self-Propelled Sprayer
Flexstar                  Late Season        oz 0.90           6.00  5.38       Self-Propelled Sprayer
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Other                         0.00          0.00 0.00          0.00  0.00                0.0
Total                                                               34.78

                                              Insecticide Detail
    Name, Brand       Schedule, Description    Unit Price Quantity/Ac Costs     Application Method
Karate                Only One Application      oz 2.59           1.80  4.66 Custom Aerial Application
Other                         0.00             0.00 0.00          0.00  0.00            0.0
Other                         0.00             0.00 0.00          0.00  0.00            0.0
Other                         0.00             0.00 0.00          0.00  0.00            0.0
Other                         0.00             0.00 0.00          0.00  0.00            0.0
Other                         0.00             0.00 0.00          0.00  0.00            0.0
Other                         0.00             0.00 0.00          0.00  0.00            0.0
Other                         0.00             0.00 0.00          0.00  0.00            0.0
Total                                                                   4.66

                                            Fungicide Detail
    Name, Brand       Schedule, Description Unit Price Quantity/Ac Costs     Application Method
Quadris               Only One Application oz 2.21             6.00 13.26 Custom Aerial Application
Other                         0.00          0.00 0.00          0.00  0.00            0.0
Total                                                               13.26

                                          Other Chemical Detail
    Name, Brand       Schedule, Description Unit Price Quantity/Ac Costs         Application Method
Other                         0.00          0.00 0.00           0.00 0.00                0.0
Other                         0.00          0.00 0.00           0.00 0.00                0.0
Other                         0.00          0.00 0.00           0.00 0.00                0.0
Other                         0.00          0.00 0.00           0.00 0.00                0.0
Other                         0.00          0.00 0.00           0.00 0.00                0.0
Other                         0.00          0.00 0.00           0.00 0.00                0.0
Total                                                                0.00
                                      Other Chemical Detail
    Name, Brand   Schedule, Description Unit Price Quantity/Ac Costs    Application Method
Other                     0.00          0.00 0.00           0.00 0.00           0.0
Other                     0.00          0.00 0.00           0.00 0.00           0.0
Other                     0.00          0.00 0.00           0.00 0.00           0.0
Other                     0.00          0.00 0.00           0.00 0.00           0.0
Other                     0.00          0.00 0.00           0.00 0.00           0.0
Other                     0.00          0.00 0.00           0.00 0.00           0.0
Total                                                            0.00
Table 18-D. Soybean, Flood Irrigation: Machinery Capital Recovery, Operating Costs, and Details
                                           Costs per Acre-Trip, $ per Acre             Details
                                        Capital            Fuel &               No. Field Feet,
              Implement                Recovery Repairs Lube Labor Total Trips               Width
Disk                                        3.08     0.78    1.75 0.59 6.19           1.00      32.0
Ditcher                                     0.28     0.03    0.25 0.08 0.63           1.00       NA
Field Cultivator                            1.82     0.51    1.22 0.41 3.96           2.00      36.0
Land Plane                                  2.10     0.27    2.13 0.71 5.22           1.00      17.0
Fertilizer, Broadcast Spreader              0.73     0.18    0.62 0.27 1.81           1.00      60.0
Planter Grain Drill                         3.65     1.74    2.26 0.81 8.46           1.00      30.0
Levee Pull                                  0.09     0.01    0.08 0.03 0.21           2.00       NA
Install Gates & Remove                      0.29     0.03    0.33 0.45 1.11         All          NA
Take Down Levees, Levee Pull                0.18     0.02    0.17 0.06 0.42         All          NA

            Self-Propelled
Self-Propelled Sprayer                      1.18     0.57     0.41   0.15 2.31        3.00     90.0

               Harvest
Combine                                     8.43     3.03     3.75   0.99 16.20       1.00      NA
Soybean Head                                1.06     1.42      NA     NA 2.48         1.00     30.0
Grain Cart                                  3.08     0.84     2.77   0.99 7.67        1.00      NA
Table 18-C. Soybean, Flood Irrigation: Chemical Details
                                             Herbicide Detail
     Name, Brand      Schedule, Description Unit Price Quantity/Ac Costs     Application Method
Glysophate Plus             Burndown          oz 0.10         22.00  2.20   Self-Propelled Sprayer
Valor                       Burndown          oz 4.40          2.00  8.80   Self-Propelled Sprayer
Glysophate Plus           Post Planting       oz 0.10         32.00  3.20   Self-Propelled Sprayer
Prefix                    Post Planting       oz 0.38         32.00 12.00   Self-Propelled Sprayer
Glysophate Plus            Late Season        oz 0.10         32.00  3.20   Self-Propelled Sprayer
Flexstar                   Late Season        oz 0.90          6.00  5.38   Self-Propelled Sprayer
Total                                                               34.78

                                           Insecticide Detail
    Name, Brand      Schedule, Description Unit Price Quantity/Ac Costs     Application Method
Karate               Only One Application oz 2.59             1.80  4.66 Custom Aerial Application
Total                                                               4.66

                                           Fungicide Detail
   Name, Brand       Schedule, Description Unit Price Quantity/Ac Costs     Application Method
Quadris              Only One Application oz 2.21             6.00 13.26 Custom Aerial Application
Table 2. Operating Costs, Total Costs, and Returns
            Operating Operating Costs        Returns to       Total       Total   Returns to Total Costs
   Field       Costs       per Bushel      Operating Costs Fixed Costs    Costs   Total Costs per Bushel
Field 1       287.56          4.79             399.44         53.81      341.37     345.63       5.69




Average      287.56          4.79            399.44          53.81       341.37     345.63      5.69
Table 3. Summary of Revenue and Expenses per Acre
                                                                       Field
                 Receipts                  Field 1                                               Average
Yield (bu)                                     60.0                                                  60.0
Price ($/bu)                                  11.45                                                 11.45
Total Crop Revenue                           687.00                                                687.00


           Operating Expenses
Seed                                          63.60                                                  63.60
Fertilizers & Nutrients                       51.40                                                  51.40   18%
Chemicals                                     52.70                                                  52.70
Custom Applications                           14.00                                                  14.00
Fuel & Lube                                   17.85                                                  17.85
Repairs & Maintenance                         12.83                                                  12.83
Irrigation Energy Costs                       41.25                                                  41.25
Labor, Field Activities                        6.27                                                   6.27
Other Inputs & Fees, Pre-harvest              12.66                                                  12.66
Post-harvest Expenses                         15.00                                                  15.00
Total Operating Expenses                     287.56                                                 287.56
Returns to Operating Expenses                399.44                                                 399.44

Capital Recovery & Fixed Costs                53.81                                                  53.81
                             1
Total Specified Expenses                     341.37                                                 341.37

Returns to Specified Expenses                345.63                                                 345.63

Operating Expenses/bu                          4.79                                                   4.79
Total Expenses/bu                              5.69                                                   5.69

1
    Does not include land costs, management, or other expenses and fees not associated with production.
Crop Enterprise Budget Calculator, University of Arkansas Division of Agriculture,
Cooperative Extension Service
Worksheets to the right of this "Guide" worksheet are for developing customized budgets.
Worksheets to the left of this "Guide" worksheet are for report writing.

Go to "Budget" worksheet. Find the gray section, and enter a 1 next to the appropriate crop.
In the "Budget" worksheet, type in the title for this budget.
In the "Budget" worksheet, enter data in white cells only. All other cells are automatically updated.

Go to "Seed_Chemical" worksheet. Enter seed and chemical data in the white cells only. Verify that units for
quantity and price correspond. Enter chemical or brand name. You can enter a chemical on a separate line for
each time it is applied during the season. For example, a particular herbicide brand may be applied once prior to
planting and a second time later during the season. Entries in the "Description" column will assist in record keeping
for chemical applications.

Go to "Irrigation" worksheet. Enter irrigation type, power unit type, and levy type in the appropriate white cell. Enter
a 3 in irrigation type if no irrigation water is applied. In cases of no irrigation, any entry in power unit type and levy
type will not affect the budget calculations. Enter energy prices in the appropriate white cell. Prices for irrigation
equipment should represent new purchases expressed in current dollars. Equipment prices should be consistent
with irrigation system specifications.

Go to "Machine" worksheet. Enter number of trips through the field in the first column of white cells. For example, if
a field is disked in the fall and again in the spring, the entry for disk should be 2. For building levees, each round-trip
represents a field trip. If three round-trips are made to build a rice levee, the entry for levee pull should be 3. If one
round-trip is made to build a soybean levy, each time levees are constructed is a field trip. If soybean levees are
constructed four times during the season, the entry next to levee pull should be 4. For installing levee gates, field
trips should be set equal to the number of times levees are constructed during the season. Rice entries for these
activities will always be 1. Soybean entries will vary based on the number of times levees are constructed during
the season. Other entries in the white cells for new purchase price, width, ground speed, drive type, and horse-
power are based on a typical situation with 12-row equipment. These can be changed for alternative machinery
selections. Prices for machinery should represent new purchases expressed in current dollars.

Print the "Budget" worksheet. Print area is set so that cells to the right of the black vertical line are not printed.
The "Link" worksheet print area can be adjusted for customized printouts.

The worksheet "Trips" is a summary of all costs related to machinery activites entered in the "Machine" worksheet.
The worksheet "Link" allows linking budget results for more than one crop into one file for dertermining a total farm
budget. This worksheet can be revised for customized budget presentations.
For questions and comments about crop enterprise budgets contact Archie Flanders at 870-526-2199
ext. 108 or aflanders@uaex.edu.
1
Table 18-B. Soybean Field Activities, Flood Irrigation
        Field Trip           Width              Activity                        RR
Disk                        32 ft.            Fall Tillage
Field Cultivator            36 ft.            Fall Tillage
Ditcher (Fall)                                Fall Tillage
Self-Propelled Sprayer      90 ft.       Herbicide ( Burndown)   22 oz Glysophate Plus, 2 oz Valor
Field Cultivator            36 ft.              Tillage
Land Plane                  17 ft.              Tillage                   N,P,K (0-40-60)
Fertilizer Spreader         60 ft.             Fertilizer
Grain Drill                 30 ft.               Plant
Self-Propelled Sprayer      90 ft.             Herbicide          2 pt Glysophate Plus, 2 pt Prefix
Make Levees                                 One Round-Trip
Remove Levees
Self-Propelled Sprayer      90 ft.             Herbicide         2 pt Glysophate Plus, 6 oz Flexstar
Make Levees                                 One Round-Trip
Custom Aerial Application                     Insecticide                  Karate 1.8 oz
Custom Aerial Application                      Fungicide                   6 oz Quadris
Remove Levees
Combine                     305 hp              Harvest
Head                        30 ft Flex          Harvest
Grain Wagon (700 bu)                            Harvest
Table 18-A. Arkansas Soybean Enterprise Budget, RR, Flood Irrigation                                   Select Crop by
CROP VALUE                                      Grower %         Unit   Yield  Price/Unit   Revenue    Entering 1 Next
Crop Value                                          100%           Bu    60.00      11.45     687.00   to Appropriate
                                                                                                       Crop Only
OPERATING EXPENSES                                 Unit Quantity Price/Unit                    Costs
Seed, Includes All Fees                     100%   Acre        1      63.60                    63.60   All Other Crops
Nitrogen                                    100%    Lbs        0       0.52                     0.00   Should be 0
Phosphate (P2O5)                            100%    Lbs      40        0.61                    24.40   Cotton       0
Potash (K2O)                                100%    Lbs      60        0.45                    27.00   Corn         0
Sulfur                                      100%    Lbs        0       0.28                     0.00   Soybean      1
Boron                                       100%    Lbs     0.0        6.50                     0.00   Rice         0
Other Nutrients, Including Poultry Litter   100%    Unit    0.0        0.00                     0.00   Wheat        0
Herbicide                                   100%   Acre        1      34.78                    34.78   Sorghum      0
Insecticide                                 100%   Acre        1       4.66                     4.66   Peanut       0
Fungicide                                   100%   Acre        1      13.26                    13.26                   1
Other Chemical                              100%   Acre        1       0.00                     0.00        Cotton Lint Turnout                        Cottonseed Value          Ton
Other Chemical                              100%   Acre        1       0.00                     0.00               40%                            Sell Seed $/ton         0      0.05
Custom Chemical & Fertilizer Applications                                                                                                         Rebate $/bale           0       0
  Ground Application: Fertilizer & Chemical 100%   Appl        0       5.75                     0.00   Grower % Cottonseed Sold                   If each = 0, value set equal    1
  Air Application: Fertilizer & Chemical    100%   Appl        2       7.00                    14.00           100%                               to post-harvest expenses.
  Air Application: Urea                     100%    Lbs        0      0.070                     0.00
  Other Custom Hire, Air Seeeding           100%   Appl        0      12.00                     0.00    Convert Liquid N to Lbs.       Conversion is for information
Machinery and Equipment                                                                                 Gallons   N%       Lbs.        only. Does not affect calculations.
  Diesel Fuel & Lube, Pre Harvest           100% Gallons  3.895        2.91                    11.33      0      32%        0
  Repairs and Maintenance, Pre Harvest      100%   Acre        1       5.80                     5.80      0      30%        0
  Diesel Fuel & Lube, Harvest               100% Gallons  2.239        2.91                     6.52      0      28%        0
  Repairs and Maintenance, Harvest          100%   Acre        1       5.29                     5.29
Irrigation Energy Cost                      100% Ac-In       12        3.44                    41.25               Average N Price               $/Lb is for type. Convert type to N
Irrigation System Repairs & Maintenance     100% Ac-In       12        0.15                     1.74     Type       N%        $/Lb    N Lb/Ac Lb by multiplying type Lb * N%.
Supplies (ex. polypipe, levee gates, other) 100%   Acre        1       0.37                     0.37   Urea         46%      0.240        0      Conversion is for information
Survey Levees, Other Inputs                 100%   Acre        1       5.00                     5.00   UAN          32%      0.150        0      only. Does not affect calculations.
Labor, Field Activities                     100%     Hrs  0.613       10.22                     6.27   Other       100%      0.520        0      Enter totals for N in cells D7 and
Scouting/Consultant Fee                     100%   Acre        1       0.00                     0.00   Total N                0.00        0      E7.
Other Expenses                              100%   Acre        1       0.00                     0.00          60 = Yield
Crop Insurance                              100%   Acre        1       0.00                     0.00   Bu
Interest, Annual Rate for 6 Months          100% Rate %    5.50     0.0275                      7.29   Bu        per Bushel                      Operating Expenses/buExpenses/bu
                                                                                                                           Yield (bu) Price ($/bu)                Total
Post-Harvest Expenses                                                                                   Drying
  Drying                                    100%     Bu   60.00        0.00                     0.00                   Peanut
  Hauling                                   100%     Bu   60.00        0.22                    13.20            Cleaning, Drying Costs
  Check Off, Boards                         100%     Bu   60.00     0.0300                      1.80               $/ton tons/acre $/acre
Cash Rent                                          Acre        1          0                     0.00   Cleaning      0.00       0.00       0.00
Total Operating Expenses                                                                     $287.56   Drying        0.00       0.00       0.00
Returns to Operating Expenses                                                                $399.44   Cleaning, Drying: Price/Acre        0.00
CAPITAL RECOVERY & UNALLOCATED COSTS
Pre-Harvest and Harvest Machinery                  Acre        1      30.24                    30.24              Check Off, Boards
Irrigation Equipment                               Acre        1      16.01                    16.01               $/unit units/acre    $/acre
Miscellaneous Overhead; See Note 1                 Acre        1       7.56                     7.56   State         0.00       0.00       0.00
Total Capital Recovery & Unallocated Costs                                                    $53.81   National      0.00       0.00       0.00
TOTAL SPECIFIED EXPENSES                                                                     $341.37   Checkoff, Boards: Price/Acre        0.00
NET RETURNS                                                                                  $345.63

Note 1: Estimated as 25% of pre-harvest and harvest machinery.
                                                 Seed Detail
        Item                                  Unit    Price Quantity/Ac Costs
Seed, Treatments                           lbs          1.06     60.000 63.60
Technology Fee                             lbs         0.000      0.000   0.00
Total                                                                    63.60

                                              Herbicide Detail
     Name, Brand   Schedule, Description     Unit    Price Quantity/Ac Costs
Glysophate Plus         Burndown              oz        0.10    22.000   2.20
Valor                   Burndown              oz        4.40     2.000   8.80
Glysophate Plus        Post Planting          oz        0.10    32.000   3.20
Prefix                 Post Planting          oz        0.38    32.000 12.00
Glysophate Plus        Late Season            oz        0.10    32.000   3.20
Flexstar               Late Season            oz        0.90     6.000   5.38
Other                                                   0.00     0.000   0.00
Other                                                   0.00     0.000   0.00
Other                                                   0.00     0.000   0.00
Other                                                   0.00     0.000   0.00
Other                                                   0.00     0.000   0.00
Other                                                   0.00     0.000   0.00
Other                                                   0.00     0.000   0.00
Other                                                   0.00     0.000   0.00
Total                                                                   34.78

                                             Insecticide Detail
    Name, Brand    Schedule, Description     Unit     Price Quantity/Ac Costs
Karate             Only One Application       oz        2.59      1.800   4.66
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Other                                                   0.00      0.000   0.00
Total                                                                     4.66

                                              Fungicide Detail
    Name, Brand    Schedule, Description     Unit    Price Quantity/Ac Costs
Quadris            Only One Application       oz        2.21     6.000 13.26
Other                                                   0.00     0.000   0.00
Total                                                                   13.26

                                           Other Chemical Detail
    Name, Brand    Schedule, Description     Unit   Price Quantity/Ac Costs
Other                                                 0.00       0.000  0.00
Other                                                 0.00       0.000  0.00
Other                                                 0.00       0.000  0.00
Other                                                 0.00       0.000  0.00
Other                                                 0.00       0.000  0.00
Other                                                 0.00       0.000  0.00
Other                                                 0.00       0.000  0.00
Total                                                                   0.00

                                           Other Chemical Detail
    Name, Brand    Schedule, Description     Unit   Price Quantity/Ac Costs
Other                                                 0.00       0.000  0.00
Other                  0.00   0.000    0.00
Other                  0.00   0.000    0.00
Other                  0.00   0.000    0.00
Other                  0.00   0.000    0.00
Other                  0.00   0.000    0.00
Other                  0.00   0.000    0.00
Total                                  0.00

Chemical Revisions %
         Type                         Price
Herbicides                             100%
Insecticides                           100%
Other Chemicals                        100%
  Application Method
 Self-Propelled Sprayer
 Self-Propelled Sprayer
 Self-Propelled Sprayer
 Self-Propelled Sprayer
 Self-Propelled Sprayer
 Self-Propelled Sprayer




   Application Method
Custom Aerial Application




   Application Method
Custom Aerial Application




   Application Method




   Application Method
            Irrigation Type                1                       Irrigation System Specifications
1 if Furrow, Flood                                            Well Depth, ft                  Surface Water
2 if Center Pivot                                                   120                       Relift Pipe, ft
3 if None                                                  Center Pivot Length, ft                  20
                                                                   1,320
Pump Power Type:                           1
1 if Diesel                                                Installation Costs, Current $ for New Installation
2 if Electric, Vertical Line Shaft Pump    0     Well                                      9,120
3 if Electric, Submersible Pump                  Pump1, Subsurface Source                10,880
4 if Natural Gas                                 Intake & Pump, Surface Source           20,400
5 if Liquid Petroleum                            PU2 Furrow, Flood                       10,000
                                                       2
6 if Gasoline                                    PU Center Pivot                         12,500
Diesel $/gal                              2.91   Electricity Construction                 4,500
Electricity $/kwh                         0.09   Center Pivot Towers, $/ft                46.28
Natural Gas $/ccf (100 ft3)               1.00   Converting Generator3                    5,500
                                                 1
Liquid Petroleum $/gallon                 2.70       Default costs of $10,880 is for a vertical line shaft pump.
                                                 2
Gasoline $/gallon                         2.96    Default costs of $10,000 for furrow or flood and $12,500
                                                 for center pivot are diesel power units.
                                                 3
Water Source Type:                         1      Default cost of $5,500 converts diesel power to electricity
1 if Well, Subsurface                            for center pivot.
2 if Surface                                     Note: Users should change installation costs to values that
                                                 correspond to their specific well depth, center pivot length,
If Building Levees:                        2     pump, electricity construction, and power unit energy
1 if Straight                                    source.
2 if Meandering or Contour
Irrigation Indicater:                      1
                    To Update Equipment Data, Locate
                   Cursor at Cell B14 and Freeze Panes
Assistance in Converting Rows to Feet
For Information Only, Does not Affect Calculations
Number of Rows                                              8
Row Spacing Inches                                         38             Tractors: Mechanical Front
Width in Feet                                              25             Wheel Drive (MFWD) is a
                                                                          Four Wheel Drive Tractor

           Implement                  Implement and Self-Propelled Detail        Power Unit Detail
                                               New Unit            Ground New Tractor No.Wheel
         Common Unit                 No. Trips Price,    Width     Speed    Price,     Drive of
        Name, Description            with Unit Current $ in Feet    MPH    Current $ Power Unit
Paratill                                  0.00   18,640      19.0      4.0    151,000           4
Subsoiler                                 0.00     9,609     19.0      4.0    151,000           4
Moldboard Plow                            0.00   28,453      25.0      4.0    151,000           4
Ripper Bedder                             0.00   43,241      38.0      4.0    151,000           4
Ripper                                    0.00   16,082      19.0      4.0    151,000           4
Disk                                      1.00   45,487      32.0      5.5    151,000           4
Bedder, Hipper                            0.00   27,072      38.0      4.5    151,000           4
Chisel Plow                               0.00   39,543      32.0      5.0    151,000           4
Harrow                                    0.00     7,954     30.0      7.0    151,000           4
Roller                                    0.00   13,536      32.0      6.0    151,000           4
Bedder-Roller                             0.00   29,102      38.0      5.0    151,000           4
Ditcher                                   1.00     4,580      1.0      6.0    151,000           4
Rotary Hoe                                0.00   16,087      30.0      7.0    151,000           4
Rotary Harrow (ex. Phillips)              0.00   31,386      45.0      7.0    151,000           4
Field Cultivator                          2.00   32,217      36.0      7.0    151,000           4
Row Crop Cultivator                       0.00   23,300      38.0      7.0    151,000           4
Sprayer, Tractor Mounted (ft)             0.00     7,370     60.0     12.0    151,000           4
Sprayer, Tractor Mounted (row)            0.00     4,901     38.0     12.0    151,000           4
Land Plane                                1.00     7,372     17.0      8.5    151,000           4
Fertilizer, Broadcast Spreader            1.00   10,630      60.0     10.0    151,000           4
Do All, Seedbed Finisher                  0.00   15,251      38.0      7.0    151,000           4
Planter                                   0.00   48,579      38.0      6.0    151,000           4
Planter Twin Row                          0.00 107,959       38.0      6.0    151,000           4
Planter Grain Drill                       1.00   40,215      30.0      5.5    151,000           4
Liquid Fertilizer Applicator              0.00   17,144      38.0     10.0    151,000           4
Fertilizer, Knife Rig                     0.00   41,904      38.0      7.0    151,000           4
Irrigation Sweep                          0.00   13,050      38.0      8.0    151,000           4
Polypipe; Roll Out, Punch, Take Up        0.00     3,736      1.0     10.0    151,000           4
Hooded Sprayer                            0.00   18,620      38.0      7.0    151,000           4
ATV with Spot, Levee Sprayer              0.00   15,199       1.0      4.0          0           4
Levee Pull                                2.00     7,440      1.0      4.0    151,000           4
Levee Pull, Planter/Incorporate           0.00     8,690      1.0      4.0    151,000           4
Levee Roller-Packer-Shaper                0.00     3,498      1.0      4.0    151,000           4
Install Gates & Remove              2.00     1,418      1.0       2.0    151,000         4
Take Down Levees, Levee Pull        2.00     7,440      1.0       4.0    151,000         4
Mower, Stalk Shredder               0.00    23,714     20.0       7.0    151,000         4


Self-Propelled Pre-Harvest
Self-Propelled Sprayer              3.00   229,900     90.0      12.0


Self-Propelled and Other Harvest
Cotton Picker                       0.00   407,386     19.0       3.5
Boll Buggy                          0.00    26,350     19.0       3.5    151,000         4
Module Builder                      0.00    36,357     19.0       3.5    151,000         4
Cotton Picker: Module-Building      0.00   584,000     19.0       3.5
Combine                             1.00   259,000     30.0       4.5
Corn Head                           0.00    52,797     30.0       4.5
Soybean Head                        1.00    32,512     30.0       4.5
Rice Head                           0.00    30,520     30.0       4.5
Wheat/Sorghum Head                  0.00    25,812     30.0       4.5                        Trac
Grain Cart                          1.00    26,045     30.0       4.5    151,000         4


                                          Cotton     Corn     Soybean   Rice       Sorghum
Typical Harvest Self-Propelled MPH Speeds  3.5        3.5       4.5      2.0         3.5
    John Deere Module-Building Picker      3.7
     Case IH Module-Building Picker        3.5
hanical Front
MFWD) is a
rive Tractor

r Unit Detail
                 HP
                Power
                 Unit
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                   225
                     50
                   225
                   225
                   225
   225
   225
   225




   245




   350 Module-Building Picker
   225   Enter 1 Next to Type
   225   John Deere            1
   350     Case IH             0
   305 John Deere Module-Building Picker
       Tractor Purchase Wheel      Tractor
             Price        Drive      HP       Handler
                 151,000     4       225      13,000
        Tractor Data Affect John Deere Only
   225


Wheat
 3.5
                                     Total Field Trip Costs per Applied Acre          Costs per Acre-Trip
          Common Unit                 Capital           Fuel &                Capital           Fuel &
         Name, Description           Recovery Repairs Lube Labor Total Recovery Repairs Lube Labor
Paratill                                 0.00      0.00    0.00 0.00     0.00
Subsoiler                                0.00      0.00    0.00 0.00     0.00
Moldboard Plow                           0.00      0.00    0.00 0.00     0.00
Ripper Bedder                            0.00      0.00    0.00 0.00     0.00
Ripper                                   0.00      0.00    0.00 0.00     0.00
Disk                                     3.08      0.78    1.75 0.59     6.19    3.08     0.78    1.75 0.59
Bedder, Hipper                           0.00      0.00    0.00 0.00     0.00
Chisel Plow                              0.00      0.00    0.00 0.00     0.00
Harrow                                   0.00      0.00    0.00 0.00     0.00
Roller                                   0.00      0.00    0.00 0.00     0.00
Bedder-Roller                            0.00      0.00    0.00 0.00     0.00
Ditcher                                  0.28      0.03    0.25 0.08     0.63    0.28     0.03    0.25 0.08
Rotary Hoe                               0.00      0.00    0.00 0.00     0.00
Rotary Harrow (ex. Phillips)             0.00      0.00    0.00 0.00     0.00
Field Cultivator                         3.64      1.02    2.44 0.82     7.92    1.82     0.51    1.22 0.41
Row Crop Cultivator                      0.00      0.00    0.00 0.00     0.00
Sprayer, Tractor Mounted (ft)            0.00      0.00    0.00 0.00     0.00
Sprayer, Tractor Mounted (row)           0.00      0.00    0.00 0.00     0.00
Land Plane                               2.10      0.27    2.13 0.71     5.22    2.10     0.27    2.13 0.71
Fertilizer, Broadcast Spreader           0.73      0.18    0.62 0.27     1.81    0.73     0.18    0.62 0.27
Do All, Seedbed Finisher                 0.00      0.00    0.00 0.00     0.00
Planter                                  0.00      0.00    0.00 0.00     0.00
Planter Twin Row                         0.00      0.00    0.00 0.00     0.00
Planter Grain Drill                      3.65      1.74    2.26 0.81     8.46    3.65     1.74    2.26 0.81
Liquid Fertilizer Applicator             0.00      0.00    0.00 0.00     0.00
Fertilizer, Knife Rig                    0.00      0.00    0.00 0.00     0.00
Irrigation Sweep                         0.00      0.00    0.00 0.00     0.00
Polypipe; Roll Out, Punch, Take Up       0.00      0.00    0.00 0.00     0.00
Hooded Sprayer                           0.00      0.00    0.00 0.00     0.00
ATV with Spot, Levee Sprayer             0.00      0.00    0.00 0.00     0.00
Levee Pull                               0.18      0.03    0.17 0.06     0.43    0.09     0.01    0.08 0.03
Levee Pull, Planter/Incorporate          0.00      0.00    0.00 0.00     0.00
Levee Roller-Packer-Shaper               0.00      0.00    0.00 0.00     0.00
Install Gates & Remove                   0.29      0.03    0.33 0.45     1.11    0.15     0.02    0.17 0.22
Take Down Levees, Levee Pull             0.18      0.02    0.17 0.06     0.42    0.09     0.01    0.08 0.03
Mower, Stalk Shredder                    0.00      0.00    0.00 0.00     0.00
Total Implements                        14.13      4.10 10.12 3.84 32.19

Self-Propelled Pre-Harvest
Self-Propelled Sprayer                   3.54     1.71   1.22   0.45    6.92     1.18    0.57   0.41   0.15
Total Self-Propelled Pre-Harvest         3.54     1.71   1.22   0.45    6.92

Self-Propelled & Other Harvest
Cotton Picker                            0.00     0.00   0.00   0.00    0.00
Boll Buggy                               0.00     0.00   0.00   0.00    0.00
Module Builder                           0.00     0.00   0.00   0.00    0.00
Cotton Picker: Module-Building           0.00     0.00   0.00   0.00    0.00
Combine                                  8.43     3.03   3.75   0.99   16.20     8.43    3.03   3.75   0.99
Corn Head                                0.00     0.00   0.00   0.00    0.00
Soybean Head                             1.06     1.42   0.00   0.00    2.48     1.06    1.42   0.00   0.00
Rice Head                                0.00     0.00   0.00   0.00    0.00
Wheat/Sorghum Head                       0.00     0.00   0.00   0.00    0.00
Grain Cart       3.08    0.84    2.77   0.99    7.67   3.08   0.84   2.77   0.99
Total Harvest   12.56    5.29    6.52   1.98   26.35

Season Total    30.24   11.09   17.85   6.27   65.45
cre-Trip

           Total




            6.19




            0.63


            3.96



            5.22
            1.81



            8.46




            0.21


            0.55
            0.21




            2.31




           16.20

            2.48
7.67
Table 18-A. Arkansas Soybean Enterprise Budget, RR, Flood Irrigation
CROP VALUE                                 Grower %      Unit      Yield Price/Unit   Revenue Your Farm
Crop Value                                      100%       Bu      60.00      11.45    687.00                                    Column K is
                                                                                                                               Data for Entry into
OPERATING EXPENSES                                 Unit Quantity Price/Unit             Costs                            Whole Farm Planning Guide
Seed, Includes All Fees                     100%   Acre        1      63.60             63.60                      Seed                            63.60
Nitrogen                                    100%     Lbs       0       0.52              0.00                      Fertilizers                     51.40
Phosphate (P2O5)                            100%     Lbs     40        0.61             24.40                      Herbicides                      34.78
Potash (K2O)                                100%     Lbs     60        0.45             27.00                      Insecticides                     4.66
Sulfur                                      100%     Lbs       0       0.28              0.00                      Other Chemicals                 13.26
Boron                                       100%     Lbs   0.00        6.50              0.00                      Other Chemicals                  0.00
Other Nutrients, Including Poultry Litter   100%    Unit   0.00        0.00              0.00                      Custom, Air                     14.00
Herbicide                                   100%   Acre        1      34.78             34.78                      Custom, Ground                   0.00
Insecticide                                 100%   Acre        1       4.66              4.66                      Custom, Other                    0.00
Fungicide                                   100%   Acre        1      13.26             13.26                      Maintenence, Equipment          11.09
Other Chemical                              100%   Acre        1       0.00              0.00                      Maintenance, Irrigation          1.74
Other Chemical                              100%   Acre        1       0.00              0.00                      Diesel Fuel & Lube              17.85
Custom Chemical & Fertilizer Applications                                                                          Irrigation Energy               41.25
  Ground Application: Fertilizer & Chemical 100%   Appl        0       5.75              0.00                      Supplies                         0.37
  Air Application: Fertilizer & Chemical    100%   Appl        2       7.00             14.00                      Other Inputs                     5.00
  Air Application: Urea                     100%     Lbs       0      0.070              0.00                      Crop Insurance                   0.00
  Other Custom Hire, Air Seeeding           100%   Appl        0      12.00              0.00                      Scouting/Consultant              0.00
Machinery and Equipment                                                                                            Fees, Other                      0.00
  Diesel Fuel & Lube, Pre Harvest           100% Gallons  3.895        2.91             11.33                                                                258.99
  Repairs and Maintenance, Pre Harvest      100%   Acre    1.00        5.80              5.80                      Post-Harvest (One)               0.00
  Diesel Fuel & Lube, Harvest               100% Gallons  2.239        2.91              6.52                      Post-Harvest (Two)               0.22
  Repairs and Maintenance, Harvest          100%   Acre        1       5.29              5.29                      Boards                           0.03
Irrigation Energy Cost                      100% Ac-In       12        3.44             41.25
Irrigation System Repairs & Maintenance     100% Ac-In       12        0.15              1.74                                        Peanut
Supplies (ex. polypipe, levee gates, other) 100%   Acre        1       0.37              0.37                                Cleaning, Drying Costs
Survey Levees, Other Inputs                 100%   Acre        1       5.00              5.00                                  $/ton            tons/acre   $/acre
Labor, Field Activities                     100%     Hrs  0.613       10.22              6.27             Cleaning                        0.00       0.00       0.00
Scouting/Consultant Fee                     100%   Acre        1       0.00              0.00             Drying                          0.00       0.00       0.00
Other Expenses                              100%   Acre        1       0.00              0.00             Cleaning, Drying: Price/Acre                          0.00
Crop Insurance                              100%   Acre        1       0.00              0.00
Interest, Annual Rate for 6 Months          100% Rate %    5.50        0.03              7.29                                  Check Off, Boards
Post-Harvest Expenses                                                                                                          $/unit          units/acre   $/acre
  Drying                                    100%      Bu  60.00        0.00              0.00             State                           0.00       0.00       0.00
  Hauling                                   100%      Bu  60.00        0.22             13.20             National                        0.00       0.00       0.00
  Check Off, Boards                         100%      Bu  60.00        0.03              1.80             Checkoff, Boards: Price/Acre                          0.00
Cash Rent                                          Acre    1.00        0.00              0.00
Total Operating Expenses                                                              $287.56
Returns to Operating Expenses                                                         $399.44
CAPITAL RECOVERY & UNALLOCATED COSTS
Pre-Harvest and Harvest Machinery                  Acre        1      30.24             30.24
Irrigation Equipment                               Acre        1      16.01             16.01
Miscellaneous Overhead; See Note 1                 Acre        1       7.56              7.56
Total Capital Recovery & Unallocated Costs                                             $53.81
TOTAL SPECIFIED EXPENSES                                                              $341.37
NET RETURNS                                                                           $345.63

Note 1: Estimated as 25% of pre-harvest and harvest machinery.

								
To top