nebraska crop budget

7/28/2019 Nebraska Crop Budget

1/56

The following individuals contributed to these budgets in their specialty areaRobert Wright Research and Extension EntomologistTamra Jackson Plant Pathologist - Corn and SorghumLoren Giesler Plant Pathologist - Soybean and TurfStephen Wegulo Plant Pathologist - Wheat and Ornamental

WARNING:These budget projections were created using assumptions thouNebraska. However, each individual farming operation is unique so no budget a

being released in worksheet format so producers can modify them to match thei

a tool that can subsequently be modified is that there is no way to verify that no

data entered. Therefore, users of this tool are responsible for independently veri

Extension is a Division of the Institute of Agriculture and Natural Resources at t

with the Counties and the United States Department of Agriculture. University

abide with the nondiscrimination policies of the University of Nebraska

Lincol

Agriculture.

The Board of Regents of the University of Nebraska on behalf of the Universi

reserved.


2/56

[email protected]@[email protected]@unl.edu

ht to be valid for many producers in

plies to more than one. These budgets are

r specific situation. The danger of releasing

alterations have been made or unrealistic

fying all results prior to relying on them.

he University of NebraskaLincoln cooperating

of Nebraska Lincoln Extension programs

n and the United States Department of

ity of Nebraska Lincoln Extension. All rights
mailto:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]


3/56

Dryland

Unit Power Imp. Power Imp.

1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Harrow 1 1.18 0.44 0.24 0.48 1.25 2.11 5.704 Harrow 1 1.18 0.44 0.24 0.48 1.25 2.11 5.705 Roll 1 2.22 2.44 0.51 0.02 2.58 0.27 8.046 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.387 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.308 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.86

Total for Field Operations 12.30 10.86 2.38 6.62 15.00 7.55 54.71

Materials & Services Rate Unit Total

11-52-0 1 100% 100 pound 0.35 35.00Alfalfa w/Inoculant 6 100% 12 pound 5.00 60.00Buctril 2E 7 100% 1 pint 10.00 10.00Pursuit 7 100% 3 ounce 4.02 12.07Lorsban 4 E 8 20% 1 pint 6.25 1.25

Total Materials & Services 118.32

Total listed costs for Field Operations and Materials & Services 173.03Interest on Opns Capital 150.48$ 5.00% for 6.0 mo. 3.76

Total Operating and Use Related Ownership Costs 176.79

Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85

Total Cost per Acre Including Overhead 321.04

per acre @

cash expense @

Dryland (State) per acre @

FertilizerSeed

HerbicideHerbicideInsecticide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 1. Alfafla, Fall Establishment

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


4/56

Dryland


1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Seeder/Packer 1 4.48 3.52 0.38 1.03 8.33 4.45 22.195 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.866 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Swath/Cond Hay 2 5.00 5.03 3.31 6.30 19.648 Turn Windrows 0.5 0.88 0.37 0.20 0.09 1.02 1.28 3.849 Sm Sq Bale 2.50 ton 12.76 4.89 2.90 9.75 14.79 2.36 47.45

10 Stack Sm Sq 2.50 ton 10.00 3.54 2.28 1.73 11.59 1.10 30.24



11-52-0 1 100% 100 pound 0.35 35.00Seeder-Packer 4 100% 1 acre 12.00 12.00

Alfalfa w/Inoculant 4 100% 12 pound 5.00 60.00Lorsban 4 E 5 20% 1 pint 6.25 1.25Buctril 2E 6 100% 1 pint 10.00 10.00Pursuit 6 100% 3 ounce 4.02 12.07Twine Sm Sq 9 100% 2.50 ton 2.26 5.65






Cost per ton 175.29Cash Cost per ton 102.12

per acre @

cash expense @


FertilizerRentalSeed

InsecticideHerbicideHerbicide

Other

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 2. Alfalfa, Establish spring seed w/herb (2.5 ton Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


5/56

Pivot Irrigated, 800 GPM 35 PSI, 12 acre-inches


1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Seeder/Packer 1 4.48 3.52 0.38 1.03 8.33 4.45 22.195 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.866 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 PivotD 125Lift 12 ai 8.33 89.62 3.92 24.90 5.68 14.89 147.348 Swath/Cond Hay 2 5.00 5.03 3.31 6.30 19.649 Turn Windrows 0.5 0.88 0.37 0.20 0.09 1.02 1.28 3.84

10 Lg Sq Bale 3.30 ton 4.52 5.11 0.39 3.55 8.39 7.19 29.1511 Load Lg Sq 3.30 ton 8.07 5.90 0.69 1.72 14.98 0.60 31.9612 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.15



11-52-0 1 100% 100 pound 0.35 35.00Seeder-Packer 4 100% 1 acre 12.00 12.00

Alfalfa w/Inoculant 4 100% 12 pound 5.00 60.00Lorsban 4 E 5 20% 1 pint 6.25 1.25Buctril 2E 6 100% 1 pint 10.00 10.00Pursuit 6 100% 3 ounce 4.02 12.07Twine Lg Sq 10 100% 3.30 ton 0.76 2.51Lorsban 4 E 12 100% 1 pint 6.25 6.25







per acre @

cash expense @

Pivot (State) per acre @

FertilizerRentalSeed

InsecticideHerbicideHerbicide

OtherInsecticide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 3. Alfalfa, Establish spring seed w/herb (3.3 ton Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


6/56

Canal Irrigated, 18 acre-inches


1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.983 Roll 1 2.22 2.44 0.51 0.02 2.58 0.27 8.044 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.385 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.866 Corrugate 1 3.13 2.52 0.65 0.91 3.30 5.51 16.027 Swath/Cond Hay 2 5.00 5.03 3.31 6.30 19.648 Turn Windrows 0.5 0.88 0.37 0.20 0.09 1.02 1.28 3.849 Lg Rd Bale 2.25 ton 3.72 1.96 0.77 1.66 3.92 1.94 13.97

10 Move Lg Rd 2.25 ton 4.09 2.99 0.85 4.31 0.99 13.2311 Ditch Irrigation 18 ai 58.33 58.3312 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.30



11-52-0 2 100% 100 pound 0.35 35.00Alfalfa w/Inoculant 4 100% 12 pound 5.00 60.00Oats 4 100% 0.5 bushel 9.00 4.50Lorsban 4 E 5 20% 1 pint 6.25 1.25Twine Lg Rd 9 100% 2.25 ton 0.99 2.22Water Charge 11 100% 1 acre 40.00 40.00Raptor 12 100% 5 ounce 4.30 21.48




Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00

Real Estate Opportunity 2,440$ 4.00% 97.60Real Estate Taxes 2,440$ 1.00% 24.40



per acre @

cash expense @

Gravity (Panhandle) per acre @

FertilizerSeedSeed

InsecticideOtherOther

Herbicide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 4. Alfalfa, Establish with oats (2.25 ton Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


7/56

Dryland


1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 4 10.00 10.06 6.62 12.60 39.283 Turn Windrows 1 1.75 0.74 0.40 0.17 2.03 2.57 7.664 Double Windrows 3 3.30 1.27 0.68 0.48 3.48 3.57 12.785 Lg Rd Bale 4.4 ton 7.27 3.82 1.50 3.24 7.66 3.79 27.286 Move Lg Rd 4.4 ton 7.99 5.85 1.65 8.42 1.93 25.847 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07



11-52-0 1 100% 75 pound 0.35 26.25Twine Lg Rd 4 100% 4.4 ton 0.99 4.35Mustang Max EC 6 25% 3 ounce 1.84 1.38







per acre @

cash expense @


FertilizerOther

Insecticide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 5. Alfalfa, Large Round (4.4 ton Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


8/56



1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 4 10.00 10.06 6.62 12.60 39.283 Turn Windrows 1 1.75 0.74 0.40 0.17 2.03 2.57 7.664 Double Windrows 4 4.40 1.70 0.91 0.64 4.64 4.76 17.055 Lg Sq Bale 4.4 ton 6.02 6.82 0.52 4.73 11.19 9.58 38.866 Load Lg Sq Custom ton7 Sm Sq Bale 2.2 ton 11.22 4.30 2.55 8.58 13.01 2.08 41.748 Stack Sm Sq 2.2 ton 8.80 3.11 2.00 1.52 10.20 0.97 26.609 PivotE 125Lift 16 ai 11.11 58.61 4.46 33.20 8.07 19.86 135.31

10 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.0711 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07



11-52-0 1 100% 75 pound 0.35 26.25Twine Lg Sq 5 67% 4.4 ton 0.76 2.23Load Large Square Bales 6 100% 4.4 ton 3.35 14.74Twine Sm Sq 7 33% 2.2 ton 2.26 1.66Electricity Fixed 9 100% 1 acre 28.36 28.36Pursuit 10 25% 4.5 ounce 4.02 4.53Crop Oil Concentrate 10 25% 2 pint 1.04 0.52Mustang Max EC 11 25% 3 ounce 1.84 1.38








per acre @

cash expense @


FertilizerOther

CustomOtherOther

HerbicideAdditive

Insecticide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 6. Alfalfa, Large & Sm Square (6.6 ton Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


9/56

Canal Irrigated, 22 acre-inches


1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 4 10.00 10.06 6.62 12.60 39.283 Turn Windrows 1 1.75 0.74 0.40 0.17 2.03 2.57 7.664 Double Windrows 4 4.40 1.70 0.91 0.64 4.64 4.76 17.055 Lg Sq Bale Custom6 Load Lg Sq Custom7 Corrugate 1 3.13 2.52 0.65 0.91 3.30 5.51 16.028 Ditch Irrigation 22 ai 71.30 71.309 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07

10 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07



11-52-0 1 100% 75 pound 0.35 26.25Bale Lg Sq 1570 lb 5 100% 6.6 ton 19.23 126.92Load Large Square Bales 6 100% 6.6 ton 3.35 22.11Water Charge 8 100% 1 acre 40.00 40.00Pursuit 9 25% 4.5 ounce 4.02 4.53Crop Oil Concentrate 9 25% 2 pint 1.04 0.52Mustang Max EC 10 25% 3 ounce 1.84 1.38







per acre @

cash expense @

Gravity (State) per acre @

FertilizerCustomCustomOther

HerbicideAdditive

Insecticide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 7. Alfalfa, Large Square (6.6 ton Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


10/56

Dryland


1 Chisel 1 1.98 3.00 0.17 0.95 3.68 5.15 14.932 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.306 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.158 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.079 Spray Custom

10 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8811 Cart 85 bu 0.55 0.70 0.11 0.06 0.58 1.80 3.8012 Truck Custom13 Dry Grain Custom14 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03



82-0-0 2 100% 90 lbs N 0.56 50.40Corn 4 100% 0.16 bag 200.00 32.50Regent 4 SC 4 100% 4.16 ounce 8.70 36.1910-34-0 4 100% 6 gallon 3.35 20.10Lumax EZ 5 100% 2.7 quart 17.75 47.93Spray 8 50% 1 acre 6.00 3.00Distinct 8 50% 4 ounces 0.45 0.91NIS 8 50% 6 ounce 0.16 0.4732-0-0 (Q) 8 50% 1 quart 0.49 0.24Spray 9 50% 1 acre 6.00 3.00Lorsban 15 G 9 10% 5 pound 2.50 1.25Brigade 2EC 9 10% 2.5 ounce 0.86 0.21Brigade 2EC 9 10% 5.12 ounce 0.86 0.44

Mustang Max EC 9 20% 2 ounce 1.84 0.73Haul Grain bu 12 100% 85 bushel 0.12 10.20Dry 4 Points Removed 13 100% 85 bushel 0.24 20.40Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00

Total Materials & Services 13,000 seeds per acre, 80,000 per bag 274.97





Cost per bu 6.34Cash Cost per bu 4.29

per acre @

Insecticide

InsecticideCustomCustomScouting

Crop Insurance

cash expense @


Insecticide

FertilizerSeed

InsecticideFertilizerHerbicideCustom

HerbicideAdditiveFertilizerCustom

Insecticide

OperationIndex

Percent

AcresApplied

Application AppliedPrice

YourEstimate

2013 Budget 8. Corn, Conventional, Continuous, 90 bu yield goal (85 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


11/56

Dryland


1 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.362 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Spray Custom5 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.886 Cart 110 bu 0.71 0.91 0.15 0.08 0.75 2.32 4.927 Truck Custom8 Dry Grain Custom



32-0-0 1 100% 115 lbs N 0.69 79.27Expert 1 100% 3 quart 9.25 27.75Corn Bt ECB&RW 2 80% 0.21 bag 250.00 42.00Corn 2 20% 0.21 bag 200.00 8.40

* Regent 4 SC 2 20% 4.16 ounce 8.70 7.2410-34-0-1Z 2 100% 6 gallon 3.65 21.90Glyphosate w/Surf 3 100% 32 ounce 0.13 4.0021-0-0-24S 3 100% 1.7 pound 0.30 0.51Status 3 50% 2.5 ounce 3.50 4.38

* Spray 4 32% 1 acre 6.00 1.92* Lorsban 15 G 4 2% 2 pound 2.50 0.10* Brigade 2EC 4 10% 5.12 ounce 0.86 0.44* Mustang Max EC 4 20% 2 ounce 1.84 0.73

Haul Grain bu 7 100% 110 bushel 0.12 13.20Dry 4 Points Removed 8 100% 110 bushel 0.24 26.40Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00

Total Materials & Services 16,800 seeds per acre, 80,000 per bag,20% Refuge 285.24

*Insecticides for 1st & 2nd brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.






per acre @


Crop Insurance

cash expense @


Insecticide

FertilizerHerbicide

SeedSeed

InsecticideFertilizerHerbicideAdditiveHerbicideCustom

Insecticide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 9. Corn, No-till, RR&Bt, RW&ECB, Continuous, 120 bu yield goal (110 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


12/56

Dryland


1 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.362 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Spray Custom5 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.886 Cart 120 bu 0.78 0.99 0.16 0.09 0.82 2.53 5.377 Truck Custom8 Dry Grain Custom



32-0-0 1 100% 125 lbs N 0.69 86.16Expert 1 100% 3 quart 9.25 27.75Corn Refuge-In-A-Bag 2 100% 0.24 bag 325.00 78.0010-34-0 2 100% 6 gallon 3.35 20.10Glyphosate w/Surf 3 100% 32 ounce 0.13 4.0021-0-0-24S 3 100% 1.7 pound 0.30 0.51Status 4 50% 2.5 ounce 3.50 4.38Spray 4 25% 1 acre 6.00 1.50Brigade 2EC 4 10% 5.12 ounce 0.86 0.44Haul Grain bu 7 100% 120 bushel 0.12 14.40Dry 4 Points Removed 8 100% 120 bushel 0.24 28.80Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00







per acre @

Crop Insurance

cash expense @


Scouting

FertilizerHerbicide

SeedFertilizerHerbicideAdditiveHerbicideCustom

InsecticideCustomCustom

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 10. Corn, No-till, Refuge-In-A-Bag, Continuous, 130 bu yield goal (120 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


13/56

Dryland


1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.075 Spray Custom6 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.887 Cart 115 bu 0.74 0.95 0.15 0.08 0.78 2.43 5.138 Truck Custom9 Dry Grain Custom



32-0-0 1 100% 75 lbs N 0.69 51.69Corn Bt ECB 2 80% 0.23 bag 230.00 42.32Corn 2 20% 0.23 bag 200.00 9.2010-34-0 2 100% 6 gallon 3.35 20.10Expert 3 100% 3 quart 9.25 27.7521-0-0-24S 3 100% 1.7 pound 0.30 0.51Laudis 4 50% 3 ounce 5.57 8.36Crop Oil Concentrate 4 50% 1 pint 1.04 0.5232-0-0 (Q) 4 50% 1.5 quart 0.49 0.37


Haul Grain bu 8 100% 115 bushel 0.12 13.80Dry 4 Points Removed 9 50% 115 bushel 0.24 13.80Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00

Total Materials & Services 18,400 seeds per acre, 80,000 per bag,20% Refuge 238.61*Insecticides for 1st & 2nd brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.






per acre @


Crop Insurance

cash expense @


Insecticide

FertilizerSeedSeed

FertilizerHerbicideAdditiveHerbicideAdditiveFertilizerCustom

Insecticide

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 11. Corn, No-Till, Bt ECB After Soybean, 125 bu yield goal (115 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


14/56

Dryland


1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.303 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.845 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.306 Spray Custom7 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.888 Cart 115 bu 0.74 0.95 0.15 0.08 0.78 2.43 5.139 Truck Custom

10 Dry Grain Custom



Glyphosate w/Surf 1 100% 32 ounce 0.13 4.0021-0-0-24S 1 100% 1.7 pound 0.30 0.51Rugged 1 100% 1 quart 10.75 10.75

AAtrex 4L 2 100% 1.5 quart 4.75 7.13Glyphosate w/Surf 2 100% 32 ounce 0.13 4.0021-0-0-24S 2 100% 1.7 pound 0.30 0.5132-0-0 3 100% 120 lbs N 0.69 82.71

AAtrex 4L 3 100% 0.5 quart 4.75 2.38Balance Flexx 3 100% 4 ounce 5.50 22.0010-34-0 4 100% 6 gallon 3.35 20.10Corn Bt ECB 4 80% 0.23 bag 230.00 42.32Corn 4 20% 0.23 bag 200.00 9.20Glyphosate w/Surf 5 100% 32 ounce 0.13 4.00

* 21-0-0-24S 5 100% 1.7 pound 0.30 0.51Status 6 50% 2.5 ounce 3.50 4.38

* Spray 6 34% 1 acre 6.00 2.04* Lorsban 15 G 6 2% 2 pound 2.50 0.10

* Brigade 2EC 6 2% 2.5 ounce 0.86 0.04* Brigade 2EC 6 10% 5.12 ounce 0.86 0.44

Mustang Max EC 6 20% 2 ounce 1.84 0.73Haul Grain bu 9 100% 115 bushel 0.12 13.80Dry 4 Points Removed 10 100% 115 bushel 0.24 27.60Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland Budget 12 100% 1 acre 49.00 49.00

Total Materials & Services 40,000 seeds per acre, 80,000 per bag,20% Refuge 318.25*Insecticides for 1st & 2nd brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.



Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 1,250$ 4.00% 50.00

Real Estate Taxes 1,250$ 1.00% 12.50Total Cost per Acre Including Overhead 477.70


per acre @

HerbicideAdditiveHerbicideCustom

Insecticide

InsecticideInsecticide

Crop Insurance

cash expense @

Dryland (Southwest) per acre @


Seed

HerbicideAdditiveHerbicideHerbicideHerbicideAdditiveFertilizerHerbicideHerbicideFertilizer

Seed

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 12. EcoFallow Corn, Follows Wheat, 2 Crops in 3 Yr, RR&Bt ECB, 125 bu yield goal (115 bu

Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


15/56

Gravity Irrigated, 1,000 GPM 10 PSI, 18 acre-inches


1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Ridge Plant 1 3.38 2.11 0.29 4.18 6.28 2.66 18.904 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.045 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.046 Spray Custom7 Spray Custom8 Pipe D125 Lift 18 ai 35.00 97.57 4.70 3.42 8.00 6.08 154.779 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.88

10 Cart 215 bu 1.39 1.78 0.29 0.16 1.47 4.54 9.6311 Truck Custom12 Dry Grain Custom13 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03



2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 1 20% 32 ounce 0.13 0.8021-0-0-24S 1 20% 1.7 pound 0.30 0.1082-0-0 2 100% 215 lbs N 0.56 120.4010-34-0 3 100% 6 gallon 3.35 20.10Bicep II Magnum 3 40% 1.8 quart 13.25 9.54Corn Bt ECB&RW 3 80% 0.38 bag 250.00 76.00Corn 3 20% 0.38 bag 200.00 15.20

* Regent 4 SC 3 20% 4.16 ounce 8.70 7.24Spray 6 50% 1 acre 6.00 3.00Distinct 6 50% 4 ounce 0.45 0.91NIS 6 50% 6 ounce 0.16 0.4732-0-0 (Q) 6 50% 1 quart 0.49 0.24

* Spray 6 32% 1 acre 6.00 1.92

* Lorsban 15 G 6 2% 5 pound 2.50 0.25* Brigade 2EC 6 10% 5.12 ounce 0.86 0.44* Mustang Max EC 6 20% 2 ounce 1.84 0.73

Spray 7 40% 1 acre 6.00 2.40Headline 7 40% 10 ounce 3.52 14.06Haul Grain bu 11 100% 215 bushel 0.12 25.80Dry 4 Points Removed 12 100% 215 bushel 0.24 51.60Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00

Total Materials & Services 30,400 seeds per acre, 80,000 per bag,20% Refuge 398.99*Insecticides for rootworm (refuge), 1st brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.






per acre @

Custom

FertilizerHerbicide

SeedSeed

Insecticide

CustomFungicide

Crop Insurance


InsecticideInsecticide

Total

Ownership

ApplicationPercent

Acres

Applied

Operation

Index

Applied

Price

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

2013 Budget 13. Corn, Ridge-Till, Bt,ECB & RW, Continuous, 230 bu yield goal (215 bu Actual Yield)

cash expense @


Insecticide

HerbicideHerbicideAdditiveFertilizer

CustomCustomScouting

Your

Estimate

Your

Estimate


16/56

Gravity Irrigated, 1,000 GPM 10 PSI, 18 acre-inches


1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Ridge Plant 1 3.38 2.11 0.29 4.18 6.28 2.66 18.904 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.045 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.046 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.157 Spray Custom8 Spray Custom9 Pipe D125 Lift 18 ai 35.00 97.57 4.70 3.42 8.00 6.08 154.77

10 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8811 Cart 225 bu 1.46 1.86 0.30 0.17 1.53 4.75 10.0712 Truck Custom13 Dry Grain Custom14 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03



2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 1 20% 32 ounce 0.13 0.8021-0-0-24S 1 20% 1.7 pound 0.30 0.1082-0-0 2 100% 225 lbs N 0.56 126.0010-34-0 3 100% 6 gallon 3.35 20.10Bicep II Magnum 3 40% 1.8 quart 13.25 9.54Corn Refuge-In-A-Bag 3 100% 0.41 bag 325.00 133.25Glyphosate w/Surf 6 50% 32.00 ounce 0.13 2.0021-0-0-24S 6 50% 1.7 pound 0.30 0.26Status 6 50% 2.5 ounce 3.50 4.38Spray 7 10% 1 acre 6.00 0.60Brigade 2EC 7 10% 5.12 ounce 0.86 0.44Spray 8 40% 1 acre 6.00 2.40

Headline 8 40% 10 ounce 3.52 14.06Haul Grain bu 12 100% 225 bushel 0.12 27.00Dry 4 Points Removed 13 100% 225 bushel 0.24 54.00Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00





Total Cost per Acre Including Overhead 1,005.00


per acre @

Custom

FungicideCustom

ScoutingCrop Insurance

cash expense @


Insecticide

HerbicideHerbicideAdditiveFertilizerFertilizerHerbicide

SeedHerbicideAdditiveHerbicideCustom

Custom

OperationIndex

Percent

AcresApplied

Application AppliedPrice

YourEstimate

2013 Budget 14. Corn, Ridge-Till, Refuge-In-A-Bag, Continuous, 240 bu yield goal (225 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


17/56



1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.076 Spray Custom7 Spray Custom8 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.529 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.88

10 Cart 220 bu 1.42 1.82 0.29 0.16 1.50 4.65 9.8411 Truck Custom12 Dry Grain Custom



2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 2 20% 32 ounce 0.13 0.8021-0-0-24S 2 20% 1.7 pound 0.30 0.1082-0-0 2 100% 220 lbs N 0.56 123.20Lumax EZ 3 100% 2.7 quart 17.75 47.93Corn Bt ECB&RW 4 80% 0.39 bag 250.00 78.00Corn 4 20% 0.39 bag 200.00 15.60

* Regent 4 SC 4 20% 4.16 ounce 8.70 7.2410-34-0 4 100% 6 gallon 3.35 20.10Distinct 5 50% 4 ounce 0.45 0.91NIS 5 50% 6 ounce 0.16 0.4732-0-0 (Q) 5 50% 1 quart 0.49 0.24

* Spray 6 32% 1 acre 6.00 1.92* Lorsban 15 G 6 2% 5 pound 2.50 0.25* Brigade 2EC 6 10% 5.12 ounce 0.86 0.44

* Mustang Max EC 6 20% 2 ounce 1.84 0.73Spray 7 40% 1 acre 6.00 2.40Headline 7 40% 10 ounce 3.52 14.06Haul Grain bu 11 100% 220 bushel 0.12 26.40Dry 4 Points Removed 12 100% 220 bushel 0.24 52.80Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00







per acre @

CustomInsecticideInsecticide

InsecticideCustom

FungicideCustom

Crop Insurance

cash expense @


CustomScouting

Fertilizer

HerbicideHerbicideAdditiveFertilizerHerbicide

SeedSeed

InsecticideFertilizerHerbicideAdditive

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 15. Corn, No-Till, Bt ECB&RW, Continuous, 235 bu yield goal (220 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


18/56



1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.076 Spray Custom7 Spray Custom8 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.529 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.88

10 Cart 235 bu 1.52 1.95 0.31 0.17 1.60 4.96 10.5111 Truck Custom12 Dry Grain Custom



2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 4 20% 32 ounce 0.13 0.8021-0-0-24S 2 20% 1.7 pound 0.30 0.1082-0-0 2 100% 240 lbs N 0.56 134.40Lumax EZ 3 100% 2.7 quart 17.75 47.93Corn Refuge-In-A-Bag 4 100% 0.42 bag 325.00 136.5010-34-0 4 100% 6 gallon 3.35 20.10Glyphosate w/Surf 5 50% 32 ounce 0.13 2.0021-0-0-24S 5 50% 1.7 pound 0.30 0.26Status 5 50% 2.5 ounce 3.50 4.38Spray 6 10% 1 acre 6.00 0.60Brigade 2EC 6 10% 5.12 ounce 0.86 0.44Spray 7 40% 1 acre 6.00 2.40Headline 7 40% 10 ounce 3.52 14.06Haul Grain bu 11 100% 235 bushel 0.12 28.20

Dry 4 Points Removed 12 100% 235 bushel 0.24 56.40Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00







per acre @

CustomFungicideCustom

CustomScouting

Crop Insurance

cash expense @


Insecticide


SeedFertilizerHerbicideAdditiveHerbicideCustom

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 16. Corn, No-Till, Refuge-In-A-Bag, Continuous, 250 bu yield goal (235 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


19/56



1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.305 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.158 Spray Custom9 Spray Custom

10 PivotD 125Lift 13 ai 9.03 97.09 4.25 26.98 6.15 16.14 159.6411 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8812 Cart 210 bu 1.36 1.74 0.28 0.15 1.43 4.44 9.4013 Truck Custom14 Dry Grain Custom15 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03



82-0-0 2 100% 210 lbs N 0.56 117.60Balance Flexx 4 100% 4 ounce 5.50 22.00Bicep II Magnum 4 100% 2.1 quart 13.25 27.8310-34-0 5 100% 6 gallon 3.35 20.10Corn Bt ECB&RW 5 80% 0.38 bag 250.00 76.00Corn 5 20% 0.38 bag 200.00 15.20Regent 4 SC 5 20% 4.16 ounce 8.70 7.24


Spray 9 40% 1 acre 6.00 2.40








per acre @

FungicideCustomCustomScouting

Crop Insurance

cash expense @


Custom

FertilizerHerbicideHerbicideFertilizer

SeedSeed

InsecticideCustom

InsecticideInsecticideInsecticide

Operation

Index

PercentAcres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 17. Corn, Bt ECB&RW, Continuous, 225 bu yield goal (210 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


20/56



1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.305 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.158 Spray Custom9 Spray Custom

10 PivotD 125Lift 13 ai 9.03 97.09 4.25 26.98 6.15 16.14 159.6411 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8812 Cart 225 bu 1.46 1.86 0.30 0.17 1.53 4.75 10.0713 Truck Custom14 Dry Grain Custom15 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03



82-0-0 2 100% 230 lbs N 0.56 128.80Balance Flexx 4 100% 4 ounce 5.50 22.00Bicep II Magnum 4 100% 2.1 quart 13.25 27.8310-34-0 5 100% 6 gallon 3.35 20.10Corn Refuge-In-A-Bag 5 100% 0.41 bag 325.00 133.25Spray 8 10% 1.00 acre 6.00 0.60Brigade 2EC 8 10% 5.12 ounce 0.86 0.44Spray 9 40% 1 acre 6.00 2.40Headline 9 40% 10 ounce 3.52 14.06Haul Grain bu 13 100% 225 bushel 0.12 27.00Dry 4 Points Removed 14 100% 225 bushel 0.24 54.00Scouting Irrigated Corn 100% 1 acre 10.00 10.00

Corn Irrigated 100% 1 acre 37.00 37.00







per acre @

Crop Insurance

cash expense @


Scouting

FertilizerHerbicideHerbicideFertilizer

SeedCustom

InsecticideCustom

FungicideCustomCustom

Operation

Index

PercentAcres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 18. Corn, Refuge-In-A-Bag, Continuous, 240 bu yield goal (225 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


21/56



1 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.432 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.303 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.844 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.155 Spray Custom6 Spray Custom7 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.528 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.889 Cart 225 bu 1.46 1.86 0.30 0.17 1.53 4.75 10.07

10 Truck Custom11 Dry Grain Custom



82-0-0 1 100% 180 lbs N 0.56 100.80Lumax EZ 2 100% 2.7 quart 17.75 47.93Gramoxone Inteon 2 100% 1.5 pint 4.75 7.13NIS 2 100% 6 ounce 0.16 0.9410-34-0 3 100% 6 gallon 3.35 20.10Corn Bt ECB 3 80% 0.41 bag 230.00 75.44Corn 3 20% 0.41 bag 200.00 16.40Laudis 4 50% 3 ounce 5.57 8.36Crop Oil Concentrate 4 50% 1 pint 1.04 0.5232-0-0 (Q) 5 50% 1 quart 0.49 0.24

* Spray 5 34% 1 acre 6.00 2.04* Lorsban 15 G 5 2% 5 pound 2.50 0.25* Brigade 2EC 5 2% 2.5 ounce 0.86 0.04* Brigade 2EC 5 10% 5.12 ounce 0.86 0.44* Mustang Max EC 5 20% 2 ounce 1.84 0.73

Spray 6 25% 1 acre 6.00 1.50


Total Materials & Services 32,800 seeds per acre, 80,000 per bag,20% Refuge 392.65*Insecticide for 1st brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.






per acre @

InsecticideInsecticideInsecticide

Custom

FungicideCustomCustom

Crop Insurance

cash expense @


Scouting

Insecticide

FertilizerHerbicideHerbicideAdditiveFertilizer

SeedSeed


Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 19. Corn, No-Till, Bt ECB, after beans, 240 bu yield goal (225 bu Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


22/56



1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spread manure Custom3 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.434 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.845 Spray Custom6 PivotD 125Lift 12 ai 8.33 89.62 3.92 24.90 5.68 14.89 147.347 Aerial Spray Custom8 Chop Silage Custom



2,4-D Ester 4# 1 100% 1 pint 2.63 2.63Uncomposted manure 2 100% 20 ton 1.00 20.00Haul & Apply Manure 2 100% 20 ton 6.00 120.00Bicep II Magnum 4 100% 1.4 quart 13.25 18.55Corn 4 100% 0.43 bag 200.00 86.00Regent 4 SC 4 100% 4.16 ounce 8.70 36.19

* Spray 5 50% 1 acre 6.00 3.00* Distinct 5 50% 4 ounce 0.45 0.91* NIS 5 50% 6 ounce 0.16 0.47* 32-0-0 (Q) 5 50% 1 quart 0.49 0.24* Aerial Spray 7 15% 1 acre 8.00 1.20* Brigade 2EC 7 10% 2.5 ounce 0.86 0.21* Mustang Max EC 7 5% 2 ounce 1.84 0.18

Chop, Haul, Pack 8 100% 25 ton 8.00 200.00Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00

Total Materials & Services 34,400 seeds per acre, 80,000 per bag 536.58*Insecticide for rootworm, 1st & 2nd brood European corn borer western bean cutworm, respectively.






per acre @

InsecticideCustomScouting

Crop Insurance

cash expense @


Insecticide

HerbicideFertilizerCustom

HerbicideSeed

InsecticideCustom


Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

2013 Budget 20. Corn Silage, No-Till following corn (26 ton Actual Yield)

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Ownership


23/56



1 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.142 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Spray (on disc) 1 0.33 0.03 0.10 0.62 0.63 1.714 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Hoe 1 1.50 1.01 0.13 0.51 2.79 0.40 6.346 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.048 PivotE 125Lift 8 ai 5.56 29.31 2.23 16.60 4.04 9.93 67.679 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.30

10 Aerial Spray Custom11 Aerial Spray Custom12 Pickett Windrowers 1 2.75 3.06 0.57 0.63 2.90 2.59 12.5013 Combine Irr Dry Beans 1 4.40 8.45 8.31 0.24 12.78 5.28 39.4614 Truck Custom15 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.38



Outlook 3 100% 14 ounce 1.62 22.64Prowl H2O 3 100% 2 pint 6.00 12.00Edible Beans 4 100% 0.5 acre 55.20 27.6010-34-0-1Z 4 100% 7 gallon 3.65 25.5532-0-0 4 100% 7 lbs N 0.69 4.82Electricity Fixed 8 100% 1 acre 28.36 28.36Basagran 9 60% 1 pint 15.00 9.00Raptor 9 60% 4 ounce 4.30 10.31

* Aerial Spray 10 60% 1 acre 8.00 4.80* Warrior II/Zeon 10 60% 1.92 ounce 3.91 4.50Aerial Spray 11 100% 1 acre 8.00 8.00Copper 11 100% 2 pint 4.50 9.00

Headline 11 100% 6 ounce 3.52 21.09Haul Grain (Dry Beans) 14 100% 25 cwt 0.28 7.00Wheat 15 100% 30 pound 0.25 7.50Scouting Drybeans 100% 1 acre 12.00 12.00Drybeans 100% 1 acre 61.00 61.00

Total Materials & Services Elec connect fee 6 months @ $72/mo 133 acres 275.17*Insecticide for Mexican bean beetle and western bean cutworm (10%).





Cost per cwt 25.21Cash Cost per cwt 17.49

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Herbicide

Seed

FertilizerOther

Herbicide

Herbicide

Fertilizer

Pivot (Panhandle) per acre @per acre @

SeedScouting

Crop Insurance

cash expense @

2013 Budget 21. Dry Beans, Conventional with wheat cover crop (25 cwt Actual Yield)

Custom

CustomInsecticide

CustomFungicide

Fungicide

Herbicide

Total

Your

Estimate

Operation

Index

PercentAcres

Applied

Application Applied

Price

Your

Estimate

Ownership


24/56

Gravity Irrigated, , 10 acre-inches


1 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.032 Disc 2 4.03 6.12 0.34 1.79 7.49 1.73 21.503 Spray (on disc) 1 0.33 0.03 0.10 0.62 0.63 1.714 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.145 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.598 Corrugate 1 3.13 2.52 0.65 0.91 3.30 5.51 16.029 Ditch Irrigation 10 ai 32.41 32.41

10 Aerial Spray Custom11 Aerial Spray Custom12 Pickett Windrowers 1 2.75 3.06 0.57 0.63 2.90 2.59 12.5013 Combine Irr Dry Beans 1 4.40 8.45 8.31 0.24 12.78 5.28 39.4614 Truck Custom15 Chisel 1 1.98 3.00 0.17 0.95 3.68 5.15 14.93



Outlook 3 100% 14 ounce 1.62 22.64Prowl H2O 3 100% 2 pint 6.00 12.00Edible Beans 5 100% 0.55 acre 55.20 30.3610-34-0-1Z 5 100% 7 gallon 3.65 25.5532-0-0 5 100% 7 lbs N 0.69 4.82Spray 6 100% 1 acre 6.00 6.00Raptor 6 60% 4 ounce 4.30 10.31Basagran 6 60% 1 pint 15.00 9.00

Aerial Spray 10 60% 1 acre 8.00 4.80Asana XL 10 60% 4.5 ounce 0.86 2.32Aerial Spray 11 100% 1 acre 8.00 8.00Copper 11 100% 2 pint 4.50 9.00

Headline 11 100% 6 ounce 3.52 21.09Haul Grain (Dry Beans) 14 100% 25 cwt 0.28 7.00Scouting Drybeans 100% 1 acre 12.00 12.00Drybeans 100% 1 acre 61.00 61.00







Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Fungicide

HerbicideHerbicideCustom

InsecticideCustom

Repairs

Custom

Total

Your

Estimate

Operation

Index

PercentAcres

Applied

Application Applied

Price

Your

Estimate

Ownership

HerbicideHerbicide

SeedFertilizerFertilizer

2013 Budget 22. Dry Beans, Conventional Using Canal Water (25 cwt Actual Yield)

Gravity (Panhandle) per acre @per acre @

FungicideCustomScouting

Crop Insurance

cash expense @


25/56

Pivot Irrigated, 7 acre-inches


1 Disc 2 4.03 6.12 0.34 1.79 7.49 1.73 21.502 Chisel 1 1.98 3.00 0.17 0.95 3.68 5.15 14.933 Spray (on disc) 1 0.33 0.03 0.10 0.62 0.63 1.714 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.145 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.598 PivotE 125Lift 7 ai 4.86 25.64 1.95 14.53 3.53 8.69 59.209 Aerial Spray Custom

10 Aerial Spray Custom11 Pickett Windrowers 1 2.75 3.06 0.57 0.63 2.90 2.59 12.5012 Combine Irr Dry Beans 1 4.40 8.45 8.31 0.24 12.78 5.28 39.4613 Truck Custom



Outlook 3 100% 14 ounce 1.62 22.64Prowl H2O 3 100% 2 pint 6.00 12.00Edible Beans 5 100% 0.55 acre 55.20 30.3610-34-0-1Z 5 100% 7 gallon 3.65 25.5532-0-0 5 100% 7 lbs N 0.69 4.82Raptor 6 60% 4 ounce 4.30 10.31Basagran 6 60% 1 pint 15.00 9.00Electricity Fixed 8 100% 1 acre 28.36 28.36

Aerial Spray 9 60% 1 acre 8.00 4.80Asana XL 9 60% 4.5 ounce 0.86 2.32Aerial Spray 10 100% 1 acre 8.00 8.00Copper 10 100% 2 pint 4.50 9.00Headline 10 100% 6 ounce 3.52 21.09Haul Grain (Dry Beans) 13 100% 25 cwt 0.28 7.00

Scouting Drybeans 100% 1 acre 12.00 12.00Drybeans 100% 1 acre 61.00 61.00







Field Operations

Times

or Qty

Labor @

$20.00

/Hr

HerbicideOther

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

OwnershipFuel @

$3.50 and

Lube

Repairs

Herbicide

Total

HerbicideHerbicide

SeedFertilizerFertilizer

FungicideFungicide

CustomInsecticide

Custom

Custom

2013 Budget 23. Dry Beans, Conventional Using Pumped Water (25 cwt Actual Yield)

Pivot (Panhandle) per acre @per acre @

ScoutingCrop Insurance

cash expense @


26/56

Dryland


1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.596 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.157 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.308 Aerial Spray Custom9 Combine Dryland SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.3010 Cart 95 bu 0.61 0.79 0.13 0.07 0.65 2.01 4.2611 Truck Custom



82-0-0 2 100% 100 lbs N 0.56 56.0010-34-0 4 100% 6 gallon 3.35 20.10Lumax EZ 4 100% 2.7 quart 17.75 47.93AAtrex 4L 4 100% 0.5 quart 4.75 2.38Sorghum Safened/Insect 4 100% 4 pound 2.15 8.60Husky 7 50% 11 ounce 0.83 4.5521-0-0-24S 7 50% 1 pound 0.30 0.15

* Aerial Spray 8 15% 1 acre 8.00 1.20* Lorsban 4 E 8 15% 1.5 pint 6.25 1.41

Haul Grain bu 11 100% 95 bushel 0.12 11.40Scouting Grain Sorghum 100% 1 acre 8.00 8.00Grain Sorghum Dryland 100% 1 acre 38.00 38.00

Total Materials & Services 199.72*Treating greenbugs one year in 10, chinchbugs one in 20.

Total listed costs for Field Operations and Materials & Services 296.09

Interest on Opns Capital 252.28$ 5.00% for 6.0 mo. 6.31Total Operating and Use Related Ownership Costs 302.40

Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00** Real Estate Opportunity 875$ 4.00% 35.00** Real Estate Taxes 875$ 1.00% 8.75



** Since Sorghum is generally planted on less productive land, Real Estate cost is reduced to 70% of average value

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

AdditiveCustom


Repairs

Herbicide

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

FertilizerFertilizerHerbicideHerbicide

Seed

2013 Budget 24. Grain Sorghum, Conventional, 105 bu yield goal (95 bu Actual Yield)

Dryland (Southwest) per acre @per acre @

Crop Insurance

cash expense @


27/56

Dryland


1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.363 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.844 Aerial Spray Custom5 Combine Dryland SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.306 Cart 115 bu 0.74 0.95 0.15 0.08 0.78 2.43 5.137 Truck Custom



Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1 pint 2.63 2.6321-0-0-24S 1 100% 1.7 pound 0.30 0.5132-0-0 2 100% 120 lbs N 0.69 82.71

Lumax EZ 3 100% 2.7 quart 17.75 47.93AAtrex 4L 3 100% 0.5 quart 4.75 2.3810-34-0 3 100% 6 gallon 3.35 20.10Sorghum Safened/Insect 3 100% 4 pound 2.15 8.60Husky 4 50% 11 ounce 0.83 4.5521-0-0-24S 4 50% 1 pound 0.30 0.15



Total Materials & Services 235.97*Treating greenbugs one year in 10, chinchbugs one in 20.



Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00** Real Estate Opportunity 1,740$ 4.00% 69.58** Real Estate Taxes 1,740$ 1.00% 17.40




Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Insecticide

FertilizerSeed

HerbicideAdditiveCustom

Repairs

Herbicide

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership


Herbicide

2013 Budget 25. Grain Sorghum, No-Till, 125 bu yield goal (115 bu Actual Yield)

Dryland (State) per acre @per acre @

CustomScouting

Crop Insurance

cash expense @


28/56

Dryland


1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.303 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 No-Till Drill 1 2.20 2.44 0.19 1.81 4.09 2.78 13.515 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.156 Aerial Spray Custom7 Combine Dryland SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.308 Cart 105 bu9 Truck Custom



Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1 pint 2.63 2.63

21-0-0-24S 1 100% 2 pound 0.30 0.60AAtrex 4L 2 100% 1 quart 4.75 4.75Gramoxone Inteon 2 100% 1.5 pint 4.75 7.1332-0-0 3 100% 110 lbs N 0.69 75.82Lumax EZ 3 100% 2.7 quart 17.75 47.9310-34-0 4 100% 6 gallon 3.35 20.10Sorghum Safened/Insect 4 100% 4 pound 2.15 8.60Husky 5 50% 11 ounce 0.83 4.5521-0-0-24S 5 50% 1 pound 0.30 0.15




*Treating greenbugs one year in 10, chinchbugs one in 20.Total listed costs for Field Operations and Materials & Services 294.33Interest on Opns Capital 269.43$ 5.00% for 6.0 mo. 6.74






Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Custom

HerbicideFertilizer

SeedHerbicideAdditive

Repairs

Fertilizer

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

HerbicideHerbicide

AdditiveHerbicideHerbicide

2013 Budget 26. Grain Sorghum, Ecofallow, After Wheat, 2 Crops in 3 Yr, 115 bu yield goal (105 bu Actual

Yield)



Crop Insurance

cash expense @


29/56



1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.156 Aerial Spray Custom7 PivotD 125Lift 6 ai 4.17 44.81 1.96 12.45 2.84 7.45 73.688 Combine Irr SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.309 Cart 150 bu 0.97 1.24 0.20 0.11 1.02 3.17 6.71

10 Truck Custom



Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1 pint 2.63 2.6321-0-0-24S 1 100% 2 pound 0.30 0.6082-0-0 2 100% 150 lbs N 0.56 84.00Lumax EZ 3 100% 2.7 quart 17.75 47.93

AAtrex 4L 3 100% 0.5 quart 4.75 2.3810-34-0 4 100% 6 gallon 3.35 20.10Sorghum Safened/Insect 4 100% 4 pound 2.15 8.60Husky 5 50% 11 ounce 0.83 4.5521-0-0-24S 5 50% 1 pound 0.30 0.15


Haul Grain bu 10 100% 150 bushel 0.12 18.00Scouting Grain Sorghum 100% 1 acre 8.00 8.00Grain Sorghum Irrigated 100% 1 acre 43.00 43.00


*Treating greenbugs one year in 10, chinchbugs one in 20.






** Since Sorghum is generally planted on less productive l and, Real Estate cost i s reduced to 70% of average value

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Insecticide

FertilizerSeed


Repairs

Herbicide

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership


2013 Budget 27. Grain Sorghum, No-till, Limited Irrigation, 165 bu yield goal (150 bu Actual Yield)

Pivot (State) per acre @per acre @

CustomScouting

Crop Insurance

cash expense @


30/56

Pivot Irrigated, 800 GMP 35 PSI, 2 acre-inches


1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.143 Roll 1 2.22 2.44 0.51 0.02 2.58 0.27 8.044 Grass Drill 1 3.67 2.88 0.76 8.40 3.86 6.39 25.965 PivotD 125Lift 2 ai 1.39 14.94 0.65 4.15 0.95 2.48 24.566 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.98



Grass Seed 4 100% 1 acre 60.00 60.00Grass Drill 4 100% 1 acre 10.00 10.0011-52-0 6 100% 60 pound 0.35 21.00






Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

SeedRental

Fertilizer

2013 Budget 28. Grass, Fall Establishment


cash expense @


31/56

Dryland


1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 1 2.50 2.52 1.65 3.15 9.823 Lg Rd Bale 2.2 ton 3.63 1.91 0.75 1.62 3.83 1.89 13.634 Move Lg Rd 2.2 ton 4.00 2.92 0.83 4.21 0.97 12.93



46-0-0 1 100% 40 lbs N 0.68 27.2011-52-0 1 100% 15 pound 0.35 5.25Twine Lg Rd 3 100% 2.2 ton 0.99 2.18







Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

FertilizerFertilizer

Other

2013 Budget 29. Grass Hay, Large Round (2.2 ton Actual Yield)


cash expense @


32/56

Dryland


1 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.362 No-Till Drill 1 2.20 2.44 0.19 1.81 4.09 2.78 13.513 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Combine dryland 1 3.14 6.02 5.93 0.52 9.13 1.58 26.325 Truck Custom



28-0-0 1 100% 100 lbs N 0.72 71.67Oats 2 100% 2 bushel 9.00 18.0010-34-0 2 100% 6 gallon 3.35 20.10

Aim 2EC 3 100% 0.5 ounce 8.44 4.222,4-D Ester 4# 3 100% 0.5 pint 2.63 1.31NIS 3 100% 6 ounce 0.16 0.94Haul Grain bu 5 100% 85 bushel 0.12 10.20Oats 100% 1 acre 19.00 19.00






Cost per bushel 4.06Cash Cost per bushel 2.38

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Custom

Repairs

Additive

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

FertilizerSeed

FertilizerHerbicideHerbicide

2013 Budget 30. Oats, No-Till, 90 bu Yield Goal (85 bushel Actual Yield)


Crop Insurance

cash expense @


33/56



1 PivotD 125Lift 18 ai 12.50 134.44 5.88 37.35 8.51 22.34 221.02



28-0-0 1 100% 220 lbs N 0.72 157.67Fence/water repairs 100% 1 acre 2.00 2.00Fence/water repairs 100% 1 acre 2.00 2.00Move Cattle 100% 1 hour 12.00 12.00






Cost per AUM 65.05Cash Cost per AUM 39.21

Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

FertilizerOtherOtherOther

2013 Budget 31. Pasture, Grazing (11 AUM Actual Yield)


cash expense @


34/56

Dryland


1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Fallow Master 1 1.47 2.31 0.13 0.41 2.72 0.89 7.933 Rod Weeder 1 1.52 1.63 0.14 0.10 3.09 0.44 6.924 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.365 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.386 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Windrow Grain 1 2.50 1.65 1.65 3.15 8.958 Combine dryland 1 3.14 6.02 5.93 0.52 9.13 1.58 26.329 Truck Custom



Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1.5 pint 2.63 3.9421-0-0-24S 1 100% 1.7 pound 0.30 0.5128-0-0 4 100% 45 lbs N 0.72 32.25Millet 5 100% 12 pound 0.60 7.202,4-D Amine 6 100% 0.75 pint 2.00 1.50Dicamba 6 100% 0.5 ounce 0.37 0.18Haul Grain (Millet) 9 100% 22 cwt 0.24 5.28Millet 100% 1 acre 24.00 24.00







Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

HerbicideCustom

Repairs

Herbicide

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership


Seed

2013 Budget 32. Millet, Stubble Mulch Fallow, fb Wheat, 2 Crops in 3 Yr, 22 cwt yld goal (22 cwt Actual Yield)


per acre @

Crop Insurance

cash expense @


35/56

Dryland


1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.363 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.385 Swath/Cond Hay 1 2.50 2.52 1.65 3.15 9.826 Lg Rd Bale 3.3 ton 5.45 2.87 1.13 2.43 5.74 2.84 20.467 Move Lg Rd 3.3 ton 6.00 4.39 1.24 6.32 1.45 19.40



28-0-0 2 100% 40 lbs N 0.72 28.67Sorghum Sudan 4 100% 10 pound 1.30 13.00Twine Lg Rd 6 100% 3.3 ton 0.99 3.26







Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Repairs

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

FertilizerSeedOther

2013 Budget 33. Sorghum-Sudan, Annually Planted, Large Round (3.3 ton Actual Yield)


cash expense @


36/56

Dryland


1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.143 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.306 Aerial Spray Custom7 Combine Dryland SB 1 3.38 6.50 6.39 0.62 9.83 1.58 28.308 Truck Custom



Valor XLT 3 100% 4 ounce 4.69 18.75RR Soybeans 4 100% 1 bag 50.00 50.00Glyphosate w/Surf 5 100% 32 ounce 0.13 4.00Select Max 5 100% 6 ounce 0.88 5.2521-0-0-24S 5 100% 1.7 pound 0.30 0.51

Aerial Spray 6 20% 1 acre 8.00 1.60Warrior II/Zeon 6 20% 1.6 ounce 3.91 1.25Haul Grain bu 8 100% 39 bushel 0.12 4.68Scouting Dryland Soybeans 100% 1 acre 10.00 10.00Soybeans Dryland 100% 1 acre 23.00 23.00







Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube


Repairs

Custom

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

HerbicideSeed

HerbicideHerbicideAdditive

2013 Budget 34. Soybeans, Tilled seed bed, Roundup Ready (39 bu Actual Yield)


per acre @

Crop Insurance

cash expense @


37/56

Dryland


1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Aerial Spray Custom5 Combine Dryland SB 1 3.38 6.50 6.39 0.62 9.83 1.58 28.306 Truck Custom



Valor XLT 1 100% 4 ounce 4.69 18.752,4-D Ester 4# 1 100% 1 pint 2.63 2.63Glyphosate w/Surf 1 100% 32 ounce 0.13 4.0021-0-0-24S 1 100% 1.7 pound 0.30 0.51RR Soybeans 2 100% 1 bag 50.00 50.00Glyphosate w/Surf 3 100% 32 ounce 0.13 4.00Select Max 3 100% 6 ounce 0.88 5.2521-0-0-24S 3 100% 1.7 pound 0.30 0.51









Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

Scouting


InsecticideCustom

Repairs

Herbicide

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

HerbicideHerbicideHerbicideAdditive

Seed

2013 Budget 35. Soybeans, No-Till, Roundup Ready after Corn (43 bu Actual Yield)


Crop Insurance

cash expense @


38/56

Dryland


1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Aerial Spray Custom5 Combine Dryland SB 1 3.38 6.50 6.39 0.62 9.83 1.58 28.306 Truck Custom



Valor XLT 1 100% 4 ounce 4.69 18.752,4-D Ester 4# 1 100% 1 pint 2.63 2.63Glyphosate w/Surf 1 100% 32 ounce 0.13 4.0021-0-0-24S 1 100% 1.7 pound 0.30 0.51RR Soybeans 2 100% 1 bag 50.00 50.00Glyphosate w/Surf 3 100% 32 ounce 0.13 4.0021-0-0-24S 3 100% 1.7 pound 0.30 0.51








Field Operations

Times

or Qty

Labor @

$20.00

/Hr

Fuel @

$3.50 and

Lube

AdditiveCustom


Repairs

Herbicide

Total

Your

Estimate

Operation

Index

Percent

Acres

Applied

Application Applied

Price

Your

Estimate

Ownership

HerbicideHerbicideHerbicideAdditive

Seed

2013 Budget 36. Soybeans, No-Till, Roundup Ready Continuous (39 bu Actual Yield)


per acre @

Crop Insurance

cash expense @


39/56



1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.143 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.526 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Aerial Spray Custom8 Aerial Spray Custom9 Combine Irr SB 1 3.67 7.04 6.92 0.74 10.65 1.58 30.60

10 Truck Custom



Valor XLT 3 100% 4 ounce 4.69 18.75RR Soybeans 4 100% 1.1 bag 50.00 55.00Glyphosate w/Surf 6 100% 32 ounce 0.13 4.00Select Max 6 100% 6 ounce 0.88 5.2521-0-0-24S 6 100% 1.7 pound 0.30 0.51

Aerial Spray 7 20% 1 acre 8.00 1.60Warrior II/Zeon 7 20% 1.6 ounce 3.91 1.25

Aerial Spray 8 50% 1 acre 8.00 4.00Headline 8 50% 6 ounce 3.52 10.55Haul Grain bu 10 100% 62 bushel 0.12 7.44Scouting Irrigated SB 100% 1 acre 10.00 10.00Soybeans Irrigated 100% 1 acre 33.00 33.00




Overhead (accounting, liability ins

nebraska crop budget

Documents