FM Guides Crops 2011 by e2f57F39

VIEWS: 0 PAGES: 18

									                        KSU Farm Management Guides in Spreadsheet
                                        Department of Agricultural Economics
                                              Kansas State University
                                                  345 Waters Hall
                                             Manhattan, KS 66506-4024
                                       Questions or Comments, contact:
                           Dr. Kevin Dhuyvetter
                           Phone: 785.532.3527
                           Email: kcd@ksu.edu


                                Click on the Relevant Region of Kansas


                           Northwest
                           Northwest              North Central
                                                  North Central        Northea
                                                                       Northea


                           Southwest
                           Southwest              South Central
                                                  South Central        Southea
                                                                       Southea

Last update: 09-05.12
              Northeast Kansas Crops (click box to view bu

  Dryland Rotation Wheat
  Dryland Rotation Wheat        Dryland Continuous Wheat
                                Dryland Continuous Wheat

       Dryland Corn
       Dryland Corn                 Dryland Soybeans
                                    Dryland Soybeans

Dryland Oil-Type Sunflowers
Dryland Oil-Type Sunflowers   Dryland Double-Crop Sunflowers
                              Dryland Double-Crop Sunflowers

    Dryland Brome Hay
    Dryland Brome Hay
           North Central Kansas Crops (click box to view

  Dryland Rotation Wheat
  Dryland Rotation Wheat        Dryland Continuous Wheat
                                Dryland Continuous Wheat

       Dryland Corn
       Dryland Corn                 Dryland Soybeans
                                    Dryland Soybeans

Dryland Oil-Type Sunflowers
Dryland Oil-Type Sunflowers   Dryland Double-Crop Sunflowers
                              Dryland Double-Crop Sunflowers

    Dryland Brome Hay
    Dryland Brome Hay




      Irrigated Corn
       Irrigated Corn               Irrigated Soybeans
                                     Irrigated Soybeans
               Southeast Kansas Crops (click box to view bu

        Dryland Wheat
        Dryland Wheat            Dryland Soybeans
                                 Dryland Soybeans

        Dryland Corn
        Dryland Corn              Dryland Cotton
                                  Dryland Cotton

Dryland Double-Crop Sunflowers
Dryland Double-Crop Sunflowers     Dryland Alfalfa
                                   Dryland Alfalfa

      Dryland Brome Hay
      Dryland Brome Hay
         South Central Kansas Crops (click box to view

Dryland Rotation Wheat
Dryland Rotation Wheat     Dryland Continuous Wheat
                           Dryland Continuous Wheat

    Dryland Corn
    Dryland Corn               Dryland Soybeans
                               Dryland Soybeans

   Dryland Cotton
   Dryland Cotton        Dryland Double-Crop Sunflowers
                         Dryland Double-Crop Sunflowers
       Dryland Cotton
       Dryland Cotton           Dryland Double-Crop Sunflowers
                                Dryland Double-Crop Sunflowers

     Dryland Brome Hay
     Dryland Brome Hay

Dryland Forage Sorghum Silage
Dryland Forage Sorghum Silage
                Northwest Kansas Crops (click box to view bu

Dryland Wheat in W-F Rotation
Dryland Wheat in W-F Rotation    Dryland Wheat in W-S-F Rotation
                                 Dryland Wheat in W-S-F Rotation

                                  Dryland Soybeans in W-SB-F
                                  Dryland Soybeans in W-SB-F
Dryland Corn in W-C-F Rotation
Dryland Corn in W-C-F Rotation             Rotation
                                            Rotation
   Dryland Confectionary
   Dryland Confectionary           Dryland Cane Hay in W-C-F
                                   Dryland Cane Hay in W-C-F
Sunflowers in W-SF-F Rotation
Sunflowers in W-SF-F Rotation               Rotation
                                            Rotation



 Center-Pivot Irrigated Wheat
 Center-Pivot Irrigated Wheat

  Center-Pivot Irrigated Corn
  Center-Pivot Irrigated Corn

  Center-Pivot Irrigated Corn
  Center-Pivot Irrigated Corn    Center-Pivot Irrigated Dry Edible
                                 Center-Pivot Irrigated Dry Edible
            Silage
            Silage                            Beans
                                              Beans
    Center-Pivot Irrigated
    Center-Pivot Irrigated        Center-Pivot Irrigated Forage
                                  Center-Pivot Irrigated Forage
  Confectionary Sunflowers
  Confectionary Sunflowers              Sorghum Silage
                                        Sorghum Silage
               Southwest Kansas Crops (click box to view b

Dryland Wheat in W-F Rotation
Dryland Wheat in W-F Rotation    Dryland Wheat in W-S-F Rotation
                                 Dryland Wheat in W-S-F Rotation

                                  Dryland Soybeans in W-SB-F
                                  Dryland Soybeans in W-SB-F
Dryland Corn in W-C-F Rotation
Dryland Corn in W-C-F Rotation             Rotation
                                            Rotation
   Dryland Confectionary
   Dryland Confectionary          Dryland Cane Hay in W-CH-F
                                  Dryland Cane Hay in W-CH-F
Sunflowers in W-SF-F Rotation
Sunflowers in W-SF-F Rotation              Rotation
                                           Rotation
   Dryland Continous Grain
   Dryland Continous Grain
          Sorghum
          Sorghum



 Center-Pivot Irrigated Wheat
 Center-Pivot Irrigated Wheat

  Center-Pivot Irrigated Corn
  Center-Pivot Irrigated Corn     Center-Pivot Irrigated Cotton
                                  Center-Pivot Irrigated Cotton

  Center-Pivot Irrigated Corn
  Center-Pivot Irrigated Corn    Center-Pivot Irrigated Dry Edible
                                 Center-Pivot Irrigated Dry Edible
            Silage
            Silage                            Beans
                                              Beans
    Center-Pivot Irrigated
    Center-Pivot Irrigated        Center-Pivot Irrigated Forage
                                  Center-Pivot Irrigated Forage
  Confectionary Sunflowers
  Confectionary Sunflowers              Sorghum Silage
                                        Sorghum Silage
s in Spreadsheet Format
ural Economics
niversity
Hall
 506-4024
ents, contact:
           Dr. Rich Llewelyn
          Phone: 785.532.1504
          Email: rvl@ksu.edu


 egion of Kansas


al
al        Northeast
          Northeast


ral
ral      Southeast
         Southeast
ck box to view budget)

ous Wheat
ous Wheat          Dryland Grain Sorghum
                   Dryland Grain Sorghum

beans
beans           Dryland Double Crop Soybeans
                Dryland Double Crop Soybeans

 p Sunflowers
op Sunflowers        Dryland Corn Silage
                     Dryland Corn Silage

                     Dryland Fescue Hay
                     Dryland Fescue Hay




                      Back to Main Menu
                      Back to Main Menu
lick box to view budget)

ous Wheat
ous Wheat          Dryland Grain Sorghum
                   Dryland Grain Sorghum

beans
beans           Dryland Double Crop Soybeans
                Dryland Double Crop Soybeans

 p Sunflowers
op Sunflowers        Dryland Fescue Hay
                     Dryland Fescue Hay




 beans
ybeans             Irrigated Grain Sorghum
                    Irrigated Grain Sorghum

                          Back to Main Menu
                          Back to Main Menu
ck box to view budget)

beans
beans          Dryland Grain Sorghum
               Dryland Grain Sorghum

otton
otton       Dryland Double Crop Soybeans
            Dryland Double Crop Soybeans

falfa
lfalfa           Dryland Fescue Hay
                 Dryland Fescue Hay




                  Back to Main Menu
                  Back to Main Menu
                      Back to Main Menu
                      Back to Main Menu




lick box to view budget)

ous Wheat
ous Wheat          Dryland Grain Sorghum
                   Dryland Grain Sorghum

beans
beans           Dryland Double Crop Soybeans
                Dryland Double Crop Soybeans

 p Sunflowers
op Sunflowers        Dryland Fescue Hay
                     Dryland Fescue Hay
 p Sunflowers
op Sunflowers   Dryland Fescue Hay
                Dryland Fescue Hay

                  Dryland Alfalfa
                  Dryland Alfalfa

                  Dryland Canola
                  Dryland Canola


                 Back to Main Menu
                 Back to Main Menu
ck box to view budget)
                Dryland Grain Sorghum in W-S-F
                Dryland Grain Sorghum in W-S-F
-S-F Rotation
-S-F Rotation              Rotation
                            Rotation
s in W-SB-F
s in W-SB-F     Dryland Oil-Type Sunflowers in
                Dryland Oil-Type Sunflowers in
n
n                      W-SF-F Rotation
                       W-SF-F Rotation
y in W-C-F
 y in W-C-F           Sub-Irrigated Alfalfa
                      Sub-Irrigated Alfalfa
n
n



                  Center-Pivot Irrigated Alfalfa
                  Center-Pivot Irrigated Alfalfa

                  Center-Pivot Irrigated Grain
                  Center-Pivot Irrigated Grain
                          Sorghum
                           Sorghum
ed Dry Edible
ed Dry Edible   Center-Pivot Irrigated Soybeans
                Center-Pivot Irrigated Soybeans

 ted Forage
ated Forage      Center-Pivot Irrigated Oil-Type
                 Center-Pivot Irrigated Oil-Type
ilage
 ilage                    Sunflowers
                          Sunflowers

                       Back to Main Menu
                       Back to Main Menu
ck box to view budget)
                Dryland Grain Sorghum in W-S-F
                Dryland Grain Sorghum in W-S-F
-S-F Rotation
-S-F Rotation              Rotation
                            Rotation
s in W-SB-F
s in W-SB-F     Dryland Oil-Type Sunflowers in
                Dryland Oil-Type Sunflowers in
n
n                      W-SF-F Rotation
                       W-SF-F Rotation
y in W-CH-F
y in W-CH-F        Dryland Cotton in W-CT-F
                   Dryland Cotton in W-CT-F
nn                         Rotation
                           Rotation

                      Sub-Irrigated Alfalfa
                      Sub-Irrigated Alfalfa




                  Center-Pivot Irrigated Alfalfa
                  Center-Pivot Irrigated Alfalfa

                  Center-Pivot Irrigated Grain
                  Center-Pivot Irrigated Grain
ated Cotton
ated Cotton               Sorghum
                           Sorghum
ed Dry Edible
ed Dry Edible   Center-Pivot Irrigated Soybeans
                Center-Pivot Irrigated Soybeans

 ted Forage
ated Forage      Center-Pivot Irrigated Oil-Type
                 Center-Pivot Irrigated Oil-Type
ilage
 ilage                    Sunflowers
                          Sunflowers

                       Back to Main Menu
                       Back to Main Menu
 KSU Farm Management Guides in Spreadsheet Format                                                 Enter Your
                           Values in the Column Marked "Your Farm"


            Print Budget
            Print Budget                    Back to Main Menu
                                            Back to Main Menu


Farm Management Guide                                                                             MF-570

Soybean Cost-Return Budget
in Northeast Kansas
Department of Agricultural Economics - www.AgManager.info

             Kansas State University Agricultural Experiment Station and Coooperative Extension Service

Daniel M. O'Brien                                            Stewart R. Duncan
Agricultural Economist                                       Crops and Soils, NE

INCOME PER ACRE                                                Yield Level, bu/ac              Your Farm
A. Yield per acre                                       26             33           40
B. Price per bushel                                 $11.58        $11.58        $11.58
C. Net government payment                           $12.51        $13.60        $14.69
D. Indemnity payments                                $0.00          $0.00        $0.00
E. Miscellaneous income                              $0.00          $0.00        $0.00
F. Returns/acre ((A x B) + C + D + E)              $313.59       $395.74       $477.89

COSTS PER ACRE
   1. Seed                                          $43.40        $43.40           $43.40
   2. Herbicide                                       7.58          7.58             7.58
   3. Insecticide / Fungicide                         0.00          0.00             0.00
   4. Fertilizer and Lime                            23.40         28.20            33.00
   5. Crop Consulting                                 0.00          0.00             0.00
   6. Crop Insurance                                  0.00          0.00             0.00
   7. Drying                                          0.00          0.00             0.00
   8. Miscellaneous                                   8.25          8.25             8.25
   9. Custom Hire / Machinery Expense                57.79         60.04            62.69
  10. Non-machinery Labor                             6.53          6.78             7.08
  11. Irrigation
      a. Labor                                        0.00          0.00            0.00
      b. Fuel and Oil                                 0.00          0.00            0.00
      c. Repairs and Maintenance                      0.00          0.00            0.00
      d. Depreciation on Equipment / Well             0.00          0.00            0.00
      e. Interest on Equipment                        0.00          0.00            0.00
  12. Land Charge / Rent                             91.20        114.00          136.80
G. SUB TOTAL                                       $238.15       $268.26         $298.80
  13. Interest on 1/2 Nonland Costs                   4.78          5.01            5.27
H. TOTAL COSTS                                     $242.93       $273.27         $304.07
I. RETURNS OVER COSTS (F - H)                       $70.66       $122.47         $173.82
J. TOTAL COSTS/BUSHEL (H/A)                          $9.34         $8.28           $7.60
K. RETURN TO ANNUAL COST (I+13)/G                   31.68%        47.52%          59.93%




Department of Agricultural Economics -- Kansas State University, Manhattan, KS
TABLE 1. Production Inputs -- Soybean                                                       MF-570
                                                              Yield Level (bu)
          ITEM                                      26             33           40
Seed, 1,000/acre*                                  140            140          140            $0.31 /1,000
Fertilizer:
    N (anhydrous)                                    0             0                0         $0.44   /lb
    N                                                0             0                0         $0.68   /lb
    P                                               23            29               35         $0.80   /lb
    K                                                0             0                0         $0.55   /lb
    Lime                                           500           500              500         $0.01   /lb
Herbicide
    Glyphosate                                    24.0          24.0             24.0         $0.09   /oz
     + Ammonium Sulfate                            1.5           1.5              1.5         $0.34   /lb
    Roundup Weather Max                           22.0          22.0             22.0         $0.20   /oz
     + Ammonium Sulfate                            1.5           1.5              1.5         $0.34   /lb
Insecticide / Fungicide
    xxxx
    xxxx
    xxxx
Irrigation water, inches                             0              0               0         $0.00 /in
* Roundup Ready


TABLE 2. Machinery and Land Resources -- Soybean                                            MF-570
                                                              Yield Level (bu)              Custom
           ITEM                                     26             33              40         Rate
Tillage/Planting/Chemical Applications:
   Chisel                                            0              0               0        $11.56   /ac
   Disk                                              0              0               0         $9.89   /ac
   Field cultivate                                   0              0               0         $9.49   /ac
   No-till drill                                     1              1               1        $15.96   /ac
   Anhydrous application                             0              0               0        $10.89   /ac
   Fertilizer application                            0              0               0         $5.36   /ac
   Herbicide application                             2              2               2         $5.47   /ac
   Insecticide / fungicide application               0              0               0         $5.54   /ac
Harvest
   Base charge                                       1             1                1        $26.24 /ac
   Extra charge for yields exceeding                28            28               28        $0.199 /bu
   Hauling                                          26            33               40        $0.179 /bu

Non-machinery labor                              0.50           0.52             0.54        $13.00 /hr
Irrigation labor                                 0.00           0.00             0.00        $13.00 /hr

Land charge/rent                               $91.20        $114.00      $136.80
Interest on capital                                                                            6.5%

Irrigation Equipment                      Investment, $/ac                Years         Salvage value
    Well, pump and gearhead value                  n/a                     n/a                   n/a
    Power unit and meter                           n/a                     n/a                   n/a
    Irrigation system                              n/a                     n/a                   n/a




Land use factor                                   1.0            1.0           1.0
Drying cost, $/bu                               $0.00          $0.00         $0.00

								
To top