Download:
pdf |
pdf1
CORN, GRAIN
SORGHUM &WHEAT
2022
PLANNING BUDGETS
Mississippi State University
Department of Agricultural Economics
Budget Report 2021-03
November 2021
i
Foreword
This report is designed to provide necessary planning data to farmers, research and extension
staffs, lending agencies, and others in agriculture. Readers are cautioned that returns presented
are labeled "Returns Above Specified Expenses." Estimated costs for land, management, and
general farm overhead are not included in this report. The exception is unallocated labor, which
is included. "Returns Above Direct Expenses" should be used in making 2022 planning
decisions. This would be a one-year short-run decision. Decisions beyond one year, or longrun decisions, should be based on "Returns Above Specified Expenses."
Acknowledgments
A list of individuals who contributed to the development of the agricultural enterprise
budgets follows this acknowledgment. The administrative committee structure and enterprise
committees have shown a spirit of cooperation seldom found when so many work together. A
team effort has led to many improvements in the budgets over the years.
Special appreciation is expressed to producers who provided information on crop
practices used. Appreciation also is expressed to farm supply dealers, equipment dealers,
custom operators, and chemical companies who provided prices for crop production inputs. The
Mississippi Agricultural Statistics Service is commended for its excellence in collecting price
and production practice data.
Acknowledgment is made to the Mississippi State University Extension Service, the
Mississippi Agricultural and Forestry Experiment Station, and the United States Agricultural
Research Service staffs for the excellent cooperation that made this report possible.
The mention in this report of any commercial product
does not imply its endorsement by MSU-ES, MAFES, or
USDA over other products not named nor does the
omission imply they are not satisfactory.
2022 Budget Committees
Corn, Grain Sorghum, and Wheat
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Erick Larson, MSU-ES/MAFES
Jason Bond, MSU-ES/MAFES
Angus Catchot, MSU-ES
Don Cook, MAFES
Whitney Crow, MSU-ES
Drew Gholson, MSU-ES/MAFES
Jeff Gore, MSU-ES/MAFES
Larry Oldham, MSU-ES
Cotton
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Brian Pieralisi, MSU-ES
Jason Bond, MSU-ES/MAFES
Angus Catchot, MSU-ES
Don Cook, MAFES
Whitney Crow, MSU-ES
Jeff Gore, MSU-ES/MAFES
Larry Oldham, MSU-ES
Peanuts
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Jeff Gore, MSU-ES/MAFES
Alan Henn, MSU-ES
Charlie Stokes, MUS-ES
Brendan Zurweller, MSU-ES
Rice
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Tom Allen, MSU-ES/MAFES
Jason Bond, MSU-ES/MAFES
Drew Gholson, MSU-ES/MAFES
Jeff Gore, MSU-ES/MAFES
Soybeans
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Trent Irby, MSU-ES
Tom Allen, MSU-ES/MAFES
Jason Bond, MSU-ES/MAFES
Angus Catchot, MSU-ES
Don Cook, MAFES
Whitney Crow, MSU-ES
Drew Gholson, MSU-ES/MAFES
Jeff Gore, MSU-ES/MAFES
Vegetables
Elizabeth Canales, MSU-ES, Chairman
Blake Layton, MSU-ES
Casey Barickman, MSU-MAFES/ES
Stephen Meyers, MSU-ES
Fruit & Nut
Alba Collart, MSU-ES, Chairman
Eric Stafne, MSU-ES
Frank Matta, MAFES
Supporting Committees
Equipment
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
Documentation and Data Processing
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
Prices
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
Publication Review
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
iii
Table of Contents
Page
Foreword ..................................................................................................................................................................... i
Acknowledgments....................................................................................................................................................... i
2022 Budget Committees........................................................................................................................................... ii
2022 Planning Budgets ...............................................................................................................................................1
Budgets for Agricultural Enterprises...........................................................................................................................1
Methods and Procedures .............................................................................................................................................1
Production Practices .....................................................................................................................................1
Machinery.....................................................................................................................................................1
Estimates of Direct Costs..............................................................................................................................2
Estimates of Fixed Costs...............................................................................................................................2
Estimates of Returns .....................................................................................................................................3
Irrigation Costs .............................................................................................................................................3
Net Returns ...................................................................................................................................................3
Enterprise Budgets
Table
1
2
3
4
5
6
7
8
9
10
11
12
Corn, stale seedbed, BtRR, 16-row 30”, 220 bu yield goal
Furrow irrigated, 13 ac-in., Delta Area.........................................................................................................6
Corn, stale seedbed, BtRR, non-irrigated, 12-row 38”
170 bu yield goal, Delta Area .....................................................................................................................12
Corn, stale seedbed, BtRR, 16-row 30”
220 bu yield goal, pivot irrigated, 7.5 ac-in., Delta Area............................................................................18
Corn, conventional tillage, RR2 seed, 12-row 38”
220 bu yield goal, furrow-irrigated, 13 ac-in , Delta Area..........................................................................24
Corn, conventional tillage, RR2 seed, 12-row 38”
170 bu yield goal, non-irrigated, Delta Area ..............................................................................................30
Corn, conventional tillage, RR2 seed, 12-row 38”, 220 bu yield goal
Pivot irrigated, 7.5 ac-in ,Delta Area ..........................................................................................................36
Corn, stale seedbed, RR2 seed, 12-row 30”, 170 bu yield goal
Non-Delta ...................................................................................................................................................42
Corn, stale seedbed, RR2 seed, 16-row 30”, 220 bu yield goal
Pivot irrigated, 7.5 ac-in ,Non-Delta ..........................................................................................................48
Corn, no-tillage, BtRR, 12-row 30”, 170 bu yield goal
Non-Delta ...................................................................................................................................................54
Corn, no-tillage, BtRR, 12-row 30”, 220 bu yield goal
Pivot irrigated, 7.5 ac-in ,Non-Delta ..........................................................................................................60
Grain sorghum, 12-row 30”, 100 bu yield goal
All Areas.....................................................................................................................................................66
Wheat followed by soybeans, 70 bu yield goal
All Areas.....................................................................................................................................................72
iv
Appendix
Table
1
2
3
4
5
6
7
8
9
Tractors/Harvesters: estimated purchase price, annual use, useful life, fuel use,
and direct and fixed costs per hour ............................................................................................................ 80
Self-propelled machines: estimated purchase price, annual use, useful life, fuel use,
performance rate, and direct and fixed costs per acre................................................................................ 81
Towed equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed costs per acre ............................................................................................................. 82
Operating inputs: estimated prices ............................................................................................................. 87
Estimated fuel prices and interest rates ...................................................................................................... 90
Labor types, wage rates and unallocated labor multipliers for crop enterprises......................................... 90
Futures contract prices, basis levels, forward contract prices,
and loan rates used in row crop budgets .................................................................................................... 91
Irrigation with a ¼ mile center pivot system
135-acre system, 7.5 ac-in., Delta Area ..................................................................................................... 92
Corn irrigated with roll-out pipe
160-acre system, 13 ac-in., Delta Area ...................................................................................................... 93
Literature Cited ........................................................................................................................................................ 95
2022 Planning Budgets
Budgets for Agricultural Enterprises
Methods and Procedures
This publication provides economic and
technical information in the form of enterprise
budgets for a major crop produced by
Mississippi farmers.
A multidisciplinary
approach involving researchers and extension
personnel was used to determine production
practices and input quantities, and to estimate
costs and returns for each enterprise (14). The
purpose of this section is to present the methods
and procedures used to calculate costs and
returns for each budget included in this
publication.
Enterprise budgets represent a type of
information that can be used by a wide variety
of individuals in making decisions in the food
and fiber industry. They are used:
Production Practices
-
by farmers for planning,
-
by extension personnel in providing
educational programs to farmers,
-
by lenders as a basis for credit,
-
to provide basic data for research, and
-
to inform non-farmers of the costs incurred
by farmers in the production of food and
fiber crops.
A budget should be prepared with a specific
objective in mind. The budgets in this report
were prepared to provide general information
for several different uses. They provide
information concerning general levels of costs
and returns which will need to be adjusted for
specific situations. Most users should think of
these budgets as a first approximation and then
make appropriate adjustments using the "Your
Farm" column provided on each budget to add,
delete, or change costs or incomes to reflect
their specific situations.
The production practices listed in each
budget are the result of a combined effort by
researchers and extension personnel to represent
those practices that producers could use in a
specific production system. Producers might
use different practices in their own operations.
If different types and quantities of operating
inputs are to be used, then the budgeted
expenses should be changed to more accurately
reflect actual input usage.
Committees made up of appropriate
disciplines from the Mississippi Agricultural
and Forestry Experiment Station, the
Mississippi State University Extension Service,
and the U.S. Department of Agriculture review
and update the practices in the budgets every
year. The updates are based on the collective
judgment of the committee members.
Quantities of materials and individual
production practices budgeted are based on
generally accepted recommendations by
committee members.
Machinery
Machinery manufacturers form the basis for
machinery prices used in these publications.
Prices by size of equipment are determined
from the most common sales in each category as
reported by machinery dealers. Prices used in
the budgets reflect prices paid by farmers in
2021. (Appendix Tables 1, 2, and 3).
A performance rate reflects the time
required to perform a given task or operation
and is expressed as that part of an hour per acre.
Previous studies and expert knowledge of the
equipment committee members are used to
estimate performance rates for new and larger
equipment (1, 4, 5, 6, 7, 9, and 13).
2
The hours of annual use have been
modified based on information collected from
the cited studies (3, 4, 6, and 7).
Repairs and maintenance as a percentage of
new cost are estimated for the life of the
equipment and include oil and lubricants (1, 4,
and 6).
Estimates of Direct Costs
Direct costs include estimated costs of
repairs and maintenance (R&M) for all
machinery and include fuel costs for powered
machinery (Appendix Tables 1, 2, and 3).
Direct costs are estimated on an hourly basis
and are then converted to a per-acre basis using
the performance rate for the particular
operation. R&M costs for towed equipment and
powered equipment are estimated as follows:
RPH = RLC x RP
THL
RPA = RPH x PR
where:
RPH = R&M cost per hour of use
RLC = Replacement cost of machine
RP = R&M percentage (percent of RLC)
THL = Total hours of machine life
RPA = R&M cost per acre
PR = Performance rate
perform the in-field tasks. Operator labor is that
labor required to operate all power-driven
equipment. Irrigation labor is used to perform
tasks associated with an irrigation system.
Unallocated labor is an estimate of labor that is
not used directly in producing the enterprise. Its
cost is estimated as a percentage of operator
labor (11). The percentages used for the various
crop enterprises are listed in Appendix Table 6.
Interest on operating capital is determined
by using a short-term interest rate obtained from
agricultural lenders and making a charge against
capital outflows as the production process takes
place. Interest is accumulated until the crop is
harvested.
Estimates of Fixed Costs
Annual fixed cost estimates for machinery
are based on a budgeting technique which
computes the annual capital recovery charge (2,
p. 143). When a combination of machines or
equipment is required to perform a single
operation, the total cost per acre for all
equipment used in the operation is estimated.
The fixed cost of machinery ownership is
calculated by first computing the capital
recovery factor and then using it to estimate the
annual capital recovery charge.
IIR
CRF =
1 – (1 + IIR)
-TYL
where:
Direct costs include an estimate of fuel cost
based on average fuel consumption per hour of
use for the power unit. Other components of
direct costs include quantities of materials used
in production multiplied by the price per unit of
these inputs, custom rates, hourly wage rates,
and interest charges on operating capital
(Appendix Tables 4, 5, and 6).
The labor wage rate per hour includes
social security, accident and unemployment
insurance, and some perquisites (11). Labor
costs are estimated for four labor categories:
operator labor, hand labor, irrigation labor, and
unallocated labor. Operator labor and hand
labor represent estimates of labor required to
CRF = Capital recovery factor
IIR = Intermediate-term interest rate
TYL = Total years of life
CRCPY = [(RLC – SV) x CRF]
+ (SV x IIR)
where:
CRCPY = Capital recovery charge per year
RLC = Replacement cost
SV = Salvage value (at end of useful life)
3
This value is then converted to its per-hour and
per-acre equivalent values:
CRCPH = CRCPY
HAU
CRCPA = CRCPH x PR
where:
CRCPH = Capital recovery charge per hour
HAU = Hours of annual use
CRCPA = Capital recovery charge per acre
PR = Performance rate
Estimates of Returns
It is difficult to estimate crop yields that
may be expected for a particular production
system in a given year. Crop yields used in the
budgets are representative of historical yields
modified to match the production system used
to produce the yield. All yields including
conventional, no-tillage, irrigation, and doublecropping are tempered with unpublished
research and judgments of the commodity
committees.
Producers should use yield
estimates that are reflective of their own
operation.
To estimate returns, a price for the
commodity must be used. Individual producers
must determine their own expected price for the
commodity. Commodity prices used in this
report represent the higher of a calculated
forward contract price or the loan rate that was
applicable for the 2021 crop year. Government
payments for commodities are not included in
the budgets except to the extent that they are
included in loan rates.
The futures price for an appropriate
contract month is determined by averaging the
closing prices for the first five trading days in
October. The basis is determined by subtracting
the average daily cash price for the month of
October from the average daily closing price of
the specified harvest month futures contract.
These average futures prices and the basis
adjustments are presented in Appendix Table 7.
A special table is presented to illustrate the
effects of alternative levels of yields and prices
on net returns. The budgeted yield and the
budgeted price are used as base values (100
percent). Yields are then varied from 50 to 150
percent of the base yield while prices are varied
from 75 to 125 percent of the base price. Net
returns are computed for each combination of
yield and price.
Irrigation Costs
Estimated costs of various irrigation
systems are presented in Appendix Tables 8 and
9. A dryland crop budget may be converted to
an irrigated crop budget by adding the
appropriate direct and fixed costs to the costs of
the dryland crop. Also, adjustments in crop
yields and other costs may be required with the
addition of supplemental irrigation.
Net Returns
Net returns are generally considered to be
the amount left after subtracting all costs from
all incomes for a particular enterprise. In these
budgets, “RETURNS ABOVE DIRECT
EXPENSES” and “RETURNS ABOVE
TOTAL SPECIFIED EXPENSES” are used as a
proxy for the economic concepts of net returns
above variable costs and net returns above
variable plus fixed costs, respectively. Some
items are intentionally left out of these
calculations, i.e., costs for land or land rent,
taxes, insurance premiums, general farm
overhead, and expected incomes from
government payments or insurance payments.
These costs and incomes vary widely among
farms and farm situations so as to make routine
calculation for representative situations
impractical. These items should, however, be
considered by each producer and factored into
the final budget each producer develops for his
own situation.
Enterprise Budgets
6
Table 1.A
Estimated costs per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Furrow Irrigated, 13 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
0.2000
1.12 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.9570
54.31 _________
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
Fert 10-34-0
gal
3.68
4.0000
14.72 _________
Zinc Plus
pt
3.40
2.0000
6.80 _________
UAN + Sulfur (28%)
gal
2.05
32.1712
65.95 _________
UAN (32%)
gal
2.10
30.0000
63.00 _________
Urea, Solid (46% N) cwt
28.63
1.0000
28.63 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2800
1.10 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Corn Seed BtRR
thous
3.75
34.0000
127.50 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
App Fert by Air
cwt
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
220.0000
50.60 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4484
6.85 _________
Harvesters
hour
15.27
0.1277
1.95 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.3250
2.96 _________
Implements
hour
9.06
0.0625
0.57 _________
HAND LABOR
Implements
hour
9.06
0.1462
1.33 _________
UNALLOCATED LABOR
hour
15.29
0.4478
6.85 _________
DIESEL FUEL
Tractors
gal
2.36
5.0106
11.83 _________
Harvesters
gal
2.36
1.7419
4.11 _________
Roll-Out Pipe Irr.
gal
2.36
10.5901
25.00 _________
REPAIR & MAINTENANCE
Implements
acre
10.28
1.0000
10.28 _________
Tractors
acre
3.32
1.0000
3.32 _________
Harvesters
acre
5.20
1.0000
5.20 _________
Roll-Out Pipe Irr.
acre
7.16
1.0000
7.16 _________
INTEREST ON OP. CAP.
acre
13.05
1.0000
13.05 _________
--------TOTAL DIRECT EXPENSES
681.56 _________
FIXED EXPENSES
Implements
acre
14.92
1.0000
14.92 _________
Tractors
acre
19.58
1.0000
19.58 _________
Harvesters
acre
19.30
1.0000
19.30 _________
Roll-Out Pipe Irr.
acre
49.28
1.0000
49.28 _________
--------TOTAL FIXED EXPENSES
103.08 _________
--------TOTAL SPECIFIED EXPENSES
784.64 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
7
Table 1.B
Summary of estimated costs and returns per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Furrow Irrigated, 13 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
220.0000
1137.40 _________
--------TOTAL INCOME
1137.40 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
8.12
272.86
49.38
1.10
7.92
127.50
15.00
50.60
39.29
6.00
3.33
9.06
9.06
15.27
15.29
2.36
25.96
13.05
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1462
0.3875
0.5761
0.4478
17.3427
1.0000
1.0000
8.12
272.86
49.38
1.10
7.92
127.50
15.00
50.60
39.29
6.00
3.33
1.33
3.53
8.80
6.85
40.94
25.96
13.05
--------681.56
455.84
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
103.08 _________
--------TOTAL SPECIFIED EXPENSES
784.64 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
352.76 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
8
Table 1.C
Estimated resource use for field operations, per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Furrow Irrigated, 13 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant & Pre-Folding
Corn Seed BtRR
Fert 10-34-0
Zinc Plus
Custom Apply Fert
UAN + Sulfur (28%)
Spray (Broadcast)
Atrazine 4L
Halex GT
App by Air ( 3 gal)
Bifenthrin
Corn Consultant
Fert Appl (Liquid)
UAN (32%)
App Fert by Air
Urea, Solid (46% N)
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
Roll-Out Pipe Irr.
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
16R-30
thous
gal
pt
acre
gal
60'
pt
pt
appl
oz
acre
12R-30
gal
cwt
cwt
8R-30
700 bu
bu
20'
acre
MFWD 225
0.042
0.33
0.33
1.00
Oct
Oct
Oct
0.3330
0.6660
0.04
0.04
0.08
0.03
0.06
0.06
0.06
0.05
0.05
0.05
0.10
0.04
0.02
0.02
0.04
0.02
0.07
0.07
0.11
0.07
0.12
0.02
0.12
0.02
0.12
0.02
0.11
0.02
1.9570
1.5000
MFWD 225
MFWD 225
MFWD 225
MFWD 225
0.062
0.050
0.028
0.078
1.00
1.00
Oct
Feb
1.00
Mar
1.00
Apr
1.00
Apr
0.20
May
1.00
1.00
May
May
1.00
Jun
265 hp
MFWD 225
0.127
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
Jul
1.0000
32.0000
0.5000
1.0000
34.0000
4.0000
2.0000
1.0000
32.1712
4.0000
3.6000
0.2000
1.2800
1.0000
30.0000
1.0000
1.0000
220.0000
0.08
0.08
0.08
0.07
0.07
0.07
0.46
------- ------- ------- ------TOTALS
0.57
0.57
1.10
0.44
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
9
Table 1.D
Estimated costs for field operations, per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Furrow Irrigated, 13 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant & Pre-Folding
Corn Seed BtRR
Fert 10-34-0
Zinc Plus
Custom Apply Fert
UAN + Sulfur (28%)
Spray (Broadcast)
Atrazine 4L
Halex GT
App by Air ( 3 gal)
Bifenthrin
Corn Consultant
Fert Appl (Liquid)
UAN (32%)
App Fert by Air
Urea, Solid (46% N)
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
Roll-Out Pipe Irr.
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
16R-30
thous
gal
pt
acre
gal
60'
pt
pt
appl
oz
acre
12R-30
gal
cwt
cwt
8R-30
700 bu
bu
20'
acre
3.33
39.29
0.12
3.45
3.45
1.38
40.67
40.67
1.15
0.67
1.60
0.12
3.54
2.56
6.10
54.31
1.90
56.21
56.21
39.45
1.38
40.83
40.83
1.71
1.28
1.81
0.17
4.97
4.81
9.78
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.39
2.79
1.94
0.12
6.24
6.57
12.81
127.50
2.60 130.10
130.10
14.72
0.30
15.02
15.02
6.80
0.14
6.94
6.94
7.50
0.13
7.63
7.63
65.95
1.15
67.10
67.10
0.77
0.41
0.95
0.04
2.17
1.51
3.68
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
6.00
0.09
6.09
6.09
2.15
1.97
2.64
0.10
6.86
5.02
11.88
63.00
0.92
63.92
63.92
7.50
0.09
7.59
7.59
28.63
0.33
28.96
28.96
4.11
7.47
3.71
0.04
15.33
22.49
37.82
0.69
0.51
0.74
0.01
1.95
1.65
3.60
50.60
0.15
50.75
50.75
2.25
3.03
2.39
0.02
7.69
5.11
12.80
7.92
26.72
7.83
4.73
0.55
47.75
53.36 101.11
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
581.10
40.94
25.96
20.51
0.00
13.05 681.56 103.08 784.64
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
10
Table 1.E
Estimated monthly income and expense flows per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Furrow Irrigated, 13 ac-in., Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1137.40
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
0.00
0.00
0.00
0.00
93.76
0.00
0.00
0.00
0.00
21.52
65.95
63.00
28.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
127.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.60
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.99
0.00
0.00
0.00
0.00
1.94
0.95
2.87
3.06
0.23
0.63
6.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.74
0.00
0.00
0.00
0.00
1.39
0.77
2.15
19.20
6.25
0.39
7.05
2.27
0.00
0.00
0.00
0.00
2.79
0.41
1.97
6.29
1.05
0.17
11.01
5.13
0.00
0.00
0.00
0.67
3.16
1.81
1.15
0.84
0.06
0.01
0.22
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------151.51
0.00
0.00
0.00
29.42
158.30
105.02
79.36
73.44
7.59
1.20
75.72
NET INCOME
-151.51
0.00
0.00
0.00
-29.42 -158.30 -105.02
-79.36
-73.44
-7.59
-1.20 1061.68
NET INCOME TO DATE
-151.51 -151.51 -151.51 -151.51 -180.93 -339.23 -444.25 -523.61 -597.05 -604.64 -605.84
455.84
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 1.F
Estimated returns for various price/yield combinations, per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Furrow Irrigated, 13 ac-in., Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
110.00
bu
-229
-332
-201
-304
-172
-275
-144
-247
-115
-219
-87
-190
-59
-162
-30
-133
-2
-105
26
-76
54
-48
60
132.00
bu
-149
-252
-115
-218
-81
-184
-47
-150
-12
-116
21
-81
55
-47
89
-13
123
20
157
54
191
88
70
154.00
bu
-69
-172
-29
-132
10
-92
50
-52
90
-13
129
26
169
66
209
106
249
146
289
186
328
225
80
176.00
bu
11
-92
56
-46
102
-1
147
44
193
89
238
135
284
180
329
226
374
271
420
317
465
362
90
198.00
bu
91
-11
142
39
193
90
244
141
295
192
347
244
398
295
449
346
500
397
551
448
603
500
100
220.00
bu
171
68
228
125
285
182
342
239
398
295
455
352
512
409
569
466
626
523
683
580
740
637
110
242.00
bu
251
148
314
211
376
273
439
336
501
398
564
461
627
523
689
586
752
649
814
711
877
774
120
264.00
bu
331
228
400
297
468
365
536
433
604
501
673
570
741
638
809
706
877
774
946
843
1014
911
130
286.00
bu
412
309
486
383
560
456
633
530
707
604
781
678
855
752
929
826
1003
900
1077
974
1151
1048
140
308.00
bu
492
389
572
468
651
548
731
628
810
707
890
787
970
867
1049
946
1129
1026
1208
1105
1288
1185
150
330.00
bu
572
657
743
828
913
999
1084
1169
1255
1340
1425
469
554
640
725
810
896
981
1066
1152
1237
1322
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
11
12
Table 2.A
Estimated costs per acre
Corn, stale seedbed, BtRR, non-irrigated, 12row 38"
170 bu yield goal, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
0.2000
1.12 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.6300
45.23 _________
Potash (60% K2O)
cwt
26.30
1.2500
32.88 _________
Fert 10-34-0
gal
3.68
4.0000
14.72 _________
Zinc Plus
pt
3.40
2.0000
6.80 _________
UAN + Sulfur (28%)
gal
2.05
19.3063
39.58 _________
UAN (32%)
gal
2.10
36.7200
77.11 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2800
1.10 _________
SEED/PLANTS
Corn Seed BtRR
thous
3.75
28.0000
105.00 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
170.0000
39.10 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3457
5.28 _________
Harvesters
hour
15.27
0.1009
1.54 _________
HAND LABOR
Implements
hour
9.06
0.1354
1.22 _________
UNALLOCATED LABOR
hour
15.27
0.4020
6.14 _________
DIESEL FUEL
Tractors
gal
2.36
4.0040
9.44 _________
Harvesters
gal
2.36
1.3770
3.25 _________
REPAIR & MAINTENANCE
Implements
acre
8.56
1.0000
8.56 _________
Tractors
acre
2.68
1.0000
2.68 _________
Harvesters
acre
4.11
1.0000
4.11 _________
INTEREST ON OP. CAP.
acre
10.73
1.0000
10.73 _________
--------TOTAL DIRECT EXPENSES
528.09 _________
FIXED EXPENSES
Implements
acre
11.40
1.0000
11.40 _________
Tractors
acre
15.80
1.0000
15.80 _________
Harvesters
acre
15.26
1.0000
15.26 _________
--------TOTAL FIXED EXPENSES
42.46 _________
--------TOTAL SPECIFIED EXPENSES
570.55 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
13
Table 2.B
Summary of estimated costs and returns per acre
Corn, stale seedbed, BtRR, non-irrigated, 12row 38"
170 bu yield goal, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
170.0000
878.90 _________
--------TOTAL INCOME
878.90 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
8.12
216.32
49.38
1.10
105.00
7.50
39.10
39.29
6.00
3.33
9.06
15.27
15.27
2.36
15.35
10.73
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1354
0.4466
0.4020
5.3810
1.0000
1.0000
8.12
216.32
49.38
1.10
105.00
7.50
39.10
39.29
6.00
3.33
1.22
6.82
6.14
12.69
15.35
10.73
--------528.09
350.81
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
42.46 _________
--------TOTAL SPECIFIED EXPENSES
570.55 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
308.35 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
14
Table 2.C
Estimated resource use for field operations, per acre
Corn, stale seedbed, BtRR, non-irrigated, 12row 38"
170 bu yield goal, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant & Pre-Folding
Corn Seed BtRR
Fert 10-34-0
Zinc Plus
Custom Apply Fert
UAN + Sulfur (28%)
Spray (Broadcast)
Atrazine 4L
Halex GT
App by Air ( 3 gal)
Bifenthrin
Corn Consultant
Fert Appl (Liquid)
UAN (32%)
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
12R-38
thous
gal
pt
acre
gal
60'
pt
pt
appl
oz
acre
12R-38
gal
8R-38
700 bu
bu
20'
MFWD 225
0.042
0.33
0.33
1.00
Oct
Oct
Oct
0.3330
0.6660
0.04
0.04
0.08
0.03
0.06
0.06
0.06
0.05
0.05
0.05
0.10
0.04
0.02
0.02
0.04
0.02
0.05
0.05
0.07
0.04
0.10
0.02
0.10
0.02
0.10
0.02
0.09
0.02
1.6300
1.2500
MFWD 225
MFWD 225
MFWD 225
MFWD 225
0.062
0.053
0.028
0.051
1.00
1.00
Oct
Feb
1.00
Mar
1.00
Apr
1.00
Apr
0.20
May
1.00
1.00
May
May
1.0000
32.0000
0.5000
1.0000
28.0000
4.0000
2.0000
1.0000
19.3063
4.0000
3.6000
0.2000
1.2800
1.0000
36.7200
265 hp
MFWD 225
0.100
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
170.0000
0.08
0.08
0.08
0.07
------- ------- ------- ------TOTALS
0.44
0.44
0.58
0.40
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
15
Table 2.D
Estimated costs for field operations, per acre
Corn, stale seedbed, BtRR, non-irrigated, 12row 38"
170 bu yield goal, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant & Pre-Folding
Corn Seed BtRR
Fert 10-34-0
Zinc Plus
Custom Apply Fert
UAN + Sulfur (28%)
Spray (Broadcast)
Atrazine 4L
Halex GT
App by Air ( 3 gal)
Bifenthrin
Corn Consultant
Fert Appl (Liquid)
UAN (32%)
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
12R-38
thous
gal
pt
acre
gal
60'
pt
pt
appl
oz
acre
12R-38
gal
8R-38
700 bu
bu
20'
3.33
39.29
0.12
3.45
3.45
1.38
40.67
40.67
1.15
0.67
1.60
0.12
3.54
2.56
6.10
45.23
1.58
46.81
46.81
32.88
1.15
34.03
34.03
1.71
1.28
1.81
0.17
4.97
4.81
9.78
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.46
2.30
2.03
0.12
5.91
5.79
11.70
105.00
2.14 107.14
107.14
14.72
0.30
15.02
15.02
6.80
0.14
6.94
6.94
7.50
0.13
7.63
7.63
39.58
0.69
40.27
40.27
0.77
0.41
0.95
0.04
2.17
1.51
3.68
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
6.00
0.09
6.09
6.09
1.41
1.22
1.73
0.06
4.42
3.22
7.64
77.11
1.12
78.23
78.23
3.25
5.93
2.93
0.04
12.15
17.81
29.96
0.69
0.51
0.74
0.01
1.95
1.65
3.60
39.10
0.11
39.21
39.21
2.25
3.03
2.39
0.02
7.69
5.11
12.80
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
475.14
12.69
15.35
14.18
0.00
10.73 528.09
42.46 570.55
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
16
Table 2.E
Estimated monthly income and expense flows per acre
Corn, stale seedbed, BtRR, non-irrigated, 12row 38"
170 bu yield goal, Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
878.90
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
0.00
0.00
0.00
0.00
78.11
0.00
0.00
0.00
0.00
21.52
39.58
77.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
105.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
39.10
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.41
0.00
0.00
0.00
0.00
2.03
0.95
1.73
0.00
0.00
0.00
6.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.46
0.77
1.41
0.00
0.00
0.00
6.19
1.95
0.00
0.00
0.00
0.00
2.30
0.41
1.22
0.00
0.00
0.00
9.47
4.52
0.00
0.00
0.00
0.67
2.70
1.35
1.31
0.00
0.00
0.00
0.18
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------133.47
0.00
0.00
0.00
29.42
135.01
78.19
91.00
0.00
0.00
0.00
61.00
NET INCOME
-133.47
0.00
0.00
0.00
-29.42 -135.01
-78.19
-91.00
0.00
0.00
0.00
817.90
NET INCOME TO DATE
-133.47 -133.47 -133.47 -133.47 -162.89 -297.90 -376.09 -467.09 -467.09 -467.09 -467.09
350.81
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
17
Table 2.F
Estimated returns for various price/yield combinations, per acre
Corn, stale seedbed, BtRR, non-irrigated, 12row 38"
170 bu yield goal, Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
85.00
bu
-178
-221
-156
-199
-134
-177
-112
-155
-91
-133
-69
-111
-47
-89
-25
-67
-3
-45
18
-23
40
-1
60
102.00
bu
-116
-159
-90
-132
-64
-106
-37
-80
-11
-53
14
-27
41
-1
67
25
94
51
120
77
146
104
70
119.00
bu
-54
-97
-24
-66
6
-35
37
-5
68
25
98
56
129
87
160
117
191
148
221
179
252
210
80
136.00
bu
7
-35
42
-0
77
34
112
70
147
105
182
140
218
175
253
210
288
245
323
281
358
316
90
153.00
bu
69
26
108
66
148
105
187
145
227
184
266
224
306
263
345
303
385
343
425
382
464
422
100
170.00
bu
131
88
175
132
218
176
262
220
306
264
350
308
394
352
438
396
482
440
526
484
570
528
110
187.00
bu
193
150
241
198
289
247
338
295
386
343
434
392
483
440
531
488
579
537
628
585
676
634
120
204.00
bu
255
212
307
265
360
318
413
370
466
423
518
476
571
529
624
581
676
634
729
687
782
739
130
221.00
bu
317
274
374
331
431
388
488
446
545
503
602
560
659
617
716
674
774
731
831
788
888
845
140
238.00
bu
379
336
440
398
502
459
563
521
625
582
686
644
748
705
809
767
871
828
932
890
994
951
150
255.00
bu
441
506
572
638
704
770
836
902
968
1034
1100
398
464
530
596
662
728
794
860
925
991
1057
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
17
18
Table 3.A
Estimated costs per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Pivot Irrigated, 7.5 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
0.2000
1.12 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.9570
54.31 _________
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
Fert 10-34-0
gal
3.68
4.0000
14.72 _________
Zinc Plus
pt
3.40
2.0000
6.80 _________
UAN + Sulfur (28%)
gal
2.05
32.1712
65.95 _________
UAN (32%)
gal
2.10
30.0000
63.00 _________
Urea, Solid (46% N) cwt
28.63
1.0000
28.63 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2800
1.10 _________
SEED/PLANTS
Corn Seed BtRR
thous
3.75
34.0000
127.50 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
App Fert by Air
cwt
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
220.0000
50.60 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3699
5.65 _________
Harvesters
hour
15.27
0.1277
1.95 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1462
1.33 _________
UNALLOCATED LABOR
hour
15.29
0.4478
6.85 _________
DIESEL FUEL
Tractors
gal
2.36
4.2843
10.11 _________
Harvesters
gal
2.36
1.7419
4.11 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
10.06
1.0000
10.06 _________
Tractors
acre
2.87
1.0000
2.87 _________
Harvesters
acre
5.20
1.0000
5.20 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
13.14
1.0000
13.14 _________
--------TOTAL DIRECT EXPENSES
684.67 _________
FIXED EXPENSES
Implements
acre
13.51
1.0000
13.51 _________
Tractors
acre
16.91
1.0000
16.91 _________
Harvesters
acre
19.30
1.0000
19.30 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
118.42 _________
--------TOTAL SPECIFIED EXPENSES
803.09 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
19
Table 3.B
Summary of estimated costs and returns per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Pivot Irrigated, 7.5 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
220.0000
1137.40 _________
--------TOTAL INCOME
1137.40 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
8.12
272.86
49.38
1.10
127.50
15.00
50.60
39.29
6.00
3.33
9.06
9.06
15.27
15.29
2.36
40.08
13.14
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1462
0.2036
0.4976
0.4478
17.2274
1.0000
1.0000
8.12
272.86
49.38
1.10
127.50
15.00
50.60
39.29
6.00
3.33
1.33
1.84
7.60
6.85
40.65
40.08
13.14
--------684.67
452.73
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
118.42 _________
--------TOTAL SPECIFIED EXPENSES
803.09 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
334.31 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
20
Table 3.C
Estimated resource use for field operations, per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Pivot Irrigated, 7.5 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_______________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant & Pre-Folding
Corn Seed BtRR
Fert 10-34-0
Zinc Plus
Custom Apply Fert
UAN + Sulfur (28%)
Spray (Broadcast)
Atrazine 4L
Halex GT
App by Air ( 3 gal)
Bifenthrin
Corn Consultant
Fert Appl (Liquid)
UAN (32%)
App Fert by Air
Urea, Solid (46% N)
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
16R-30
thous
gal
pt
acre
gal
60'
pt
pt
appl
oz
acre
12R-30
gal
cwt
cwt
8R-30
700 bu
bu
20'
acre
MFWD 225
0.042
0.33 Oct
0.33 Oct
1.00 Oct
0.3330
0.6660
0.04
0.04
0.08
0.03
1.9570
1.5000
MFWD 225
MFWD 225
MFWD 225
MFWD 225
0.062
0.050
0.028
0.078
1.00
1.00
Oct
Feb
1.00
Mar
1.00
Apr
1.00
Apr
0.20
May
1.00
1.00
May
May
1.00
Jun
265 hp
MFWD 225
0.127
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
Jul
0.06
0.06
0.06
0.05
0.05
0.05
0.10
0.04
0.02
0.02
0.04
0.02
0.07
0.07
0.11
0.07
0.12
0.02
0.12
0.02
0.12
0.02
0.11
0.02
0.08
0.08
1.0000
32.0000
0.5000
1.0000
34.0000
4.0000
2.0000
1.0000
32.1712
4.0000
3.6000
0.2000
1.2800
1.0000
30.0000
1.0000
1.0000
220.0000
0.08
0.07
0.20
------- ------- ------- ------TOTALS
0.49
0.49
0.84
0.44
_______________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
21
Table 3.D
Estimated costs for field operations, per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Pivot Irrigated, 7.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant & Pre-Folding
Corn Seed BtRR
Fert 10-34-0
Zinc Plus
Custom Apply Fert
UAN + Sulfur (28%)
Spray (Broadcast)
Atrazine 4L
Halex GT
App by Air ( 3 gal)
Bifenthrin
Corn Consultant
Fert Appl (Liquid)
UAN (32%)
App Fert by Air
Urea, Solid (46% N)
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
16R-30
thous
gal
pt
acre
gal
60'
pt
pt
appl
oz
acre
12R-30
gal
cwt
cwt
8R-30
700 bu
bu
20'
acre
3.33
39.29
0.12
3.45
3.45
1.38
40.67
40.67
1.15
0.67
1.60
0.12
3.54
2.56
6.10
54.31
1.90
56.21
56.21
39.45
1.38
40.83
40.83
1.71
1.28
1.81
0.17
4.97
4.81
9.78
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.39
2.79
1.94
0.12
6.24
6.57
12.81
127.50
2.60 130.10
130.10
14.72
0.30
15.02
15.02
6.80
0.14
6.94
6.94
7.50
0.13
7.63
7.63
65.95
1.15
67.10
67.10
0.77
0.41
0.95
0.04
2.17
1.51
3.68
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
6.00
0.09
6.09
6.09
2.15
1.97
2.64
0.10
6.86
5.02
11.88
63.00
0.92
63.92
63.92
7.50
0.09
7.59
7.59
28.63
0.33
28.96
28.96
4.11
7.47
3.71
0.04
15.33
22.49
37.82
0.69
0.51
0.74
0.01
1.95
1.65
3.60
50.60
0.15
50.75
50.75
2.25
3.03
2.39
0.02
7.69
5.11
12.80
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
573.18
40.65
40.08
17.62
0.00
13.14 684.67 118.42 803.09
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
22
Table 3.E
Estimated monthly income and expense flows per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Pivot Irrigated, 7.5 ac-in., Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1137.40
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
0.00
0.00
0.00
0.00
93.76
0.00
0.00
0.00
0.00
21.52
65.95
63.00
28.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
127.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.60
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.41
0.00
0.00
0.00
0.00
1.94
2.29
2.79
0.20
0.15
0.00
6.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.39
0.77
10.08
10.57
7.93
0.00
7.05
1.95
0.00
0.00
0.00
0.00
2.79
0.41
20.44
1.99
1.49
0.00
11.01
5.07
0.00
0.00
0.00
0.67
3.16
1.83
1.54
0.57
0.08
0.00
0.22
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------149.67
0.00
0.00
0.00
29.42
158.30
106.38
106.07
49.46
9.65
0.00
75.72
NET INCOME
-149.67
0.00
0.00
0.00
-29.42 -158.30 -106.38 -106.07
-49.46
-9.65
0.00 1061.68
NET INCOME TO DATE
-149.67 -149.67 -149.67 -149.67 -179.09 -337.39 -443.77 -549.84 -599.30 -608.95 -608.95
452.73
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
23
Table 3.F
Estimated returns for various price/yield combinations, per acre
Corn, stale seedbed, BtRR, 16-row 30", 220 bu yield goal
Pivot Irrigated, 7.5 ac-in., Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
110.00
bu
-232
-351
-204
-322
-175
-294
-147
-265
-119
-237
-90
-209
-62
-180
-33
-152
-5
-123
23
-95
51
-66
60
132.00
bu
-152
-270
-118
-236
-84
-202
-50
-168
-16
-134
18
-100
52
-66
86
-32
120
2
154
36
188
70
70
154.00
bu
-72
-190
-32
-150
7
-111
47
-71
86
-31
126
8
166
48
206
87
246
127
285
167
325
207
80
176.00
bu
7
-110
53
-65
98
-19
144
25
189
71
235
116
280
162
326
207
371
253
417
298
462
344
90
198.00
bu
88
-30
139
20
190
72
241
123
292
174
344
225
395
276
446
328
497
379
548
430
599
481
100
220.00
bu
168
49
225
106
282
163
338
220
395
277
452
334
509
391
566
448
623
504
680
561
737
618
110
242.00
bu
248
130
311
192
373
255
436
317
498
380
561
442
623
505
686
568
749
630
811
693
874
755
120
264.00
bu
328
210
397
278
465
346
533
415
601
483
670
551
738
619
806
688
874
756
943
824
1011
892
130
286.00
bu
409
290
483
364
556
438
630
512
704
586
778
660
852
734
926
808
1000
882
1074
956
1148
1029
140
308.00
bu
489
370
568
450
648
530
728
609
807
689
887
768
967
848
1046
928
1126
1007
1205
1087
1285
1167
150
330.00
bu
569
654
740
825
910
996
1081
1166
1251
1337
1422
451
536
621
707
792
877
962
1048
1133
1218
1304
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
24
Table 4.A
Estimated costs per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, furrow irrigated, 13 ac-in.,Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
1.2000
6.72 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.9570
54.31 _________
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN + Sulfur (28%)
gal
2.05
32.1712
65.95 _________
UAN (32%)
gal
2.10
30.0000
63.00 _________
Urea, Solid (46% N) cwt
28.63
1.0000
28.63 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2800
1.10 _________
Intrepid 2F
oz
1.91
4.0000
7.64 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Corn Seed RR2
thous
3.25
34.0000
110.50 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
App Fert by Air
cwt
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
220.0000
50.60 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.6423
9.81 _________
Harvesters
hour
15.27
0.1009
1.54 _________
Self-Propelled
hour
15.27
0.0176
0.27 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.3250
2.96 _________
Implements
hour
9.06
0.0625
0.57 _________
HAND LABOR
Implements
hour
9.06
0.1175
1.06 _________
Self-Propelled
hour
9.06
0.0088
0.08 _________
UNALLOCATED LABOR
hour
15.25
0.6141
9.37 _________
DIESEL FUEL
Tractors
gal
2.36
7.2557
17.12 _________
Harvesters
gal
2.36
1.3770
3.25 _________
Self-Propelled
gal
2.36
0.1586
0.37 _________
Roll-Out Pipe Irr.
gal
2.36
10.5901
25.00 _________
REPAIR & MAINTENANCE
Implements
acre
10.98
1.0000
10.98 _________
Tractors
acre
4.81
1.0000
4.81 _________
Harvesters
acre
4.11
1.0000
4.11 _________
Self-Propelled
acre
0.20
1.0000
0.20 _________
Roll-Out Pipe Irr.
acre
7.16
1.0000
7.16 _________
INTEREST ON OP. CAP.
acre
12.88
1.0000
12.88 _________
--------TOTAL DIRECT EXPENSES
667.36 _________
FIXED EXPENSES
Implements
acre
17.95
1.0000
17.95 _________
Tractors
acre
28.44
1.0000
28.44 _________
Harvesters
acre
15.26
1.0000
15.26 _________
Self-Propelled
acre
1.26
1.0000
1.26 _________
Roll-Out Pipe Irr.
acre
49.28
1.0000
49.28 _________
--------TOTAL FIXED EXPENSES
112.19 _________
--------TOTAL SPECIFIED EXPENSES
779.55 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
25
Table 4.B
Summary of estimated costs and returns per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, furrow irrigated, 13 ac-in.,Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
220.0000
1137.40 _________
--------TOTAL INCOME
1137.40 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
13.72
251.34
49.38
8.74
7.92
110.50
15.00
50.60
39.29
6.00
3.33
9.06
9.06
15.27
15.25
2.36
27.26
12.88
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1263
0.3875
0.7609
0.6141
19.3816
1.0000
1.0000
13.72
251.34
49.38
8.74
7.92
110.50
15.00
50.60
39.29
6.00
3.33
1.14
3.53
11.62
9.37
45.74
27.26
12.88
--------667.36
470.04
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
112.19 _________
--------TOTAL SPECIFIED EXPENSES
779.55 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
357.85 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
26
Table 4.C
Estimated resource use for field operations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, furrow irrigated, 13 ac-in.,Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Subsoiler
Disk Harrow
Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Row Cond./Roll-Fold.
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Fert Appl (Liquid)
UAN (32%)
Cultivate
App Fert by Air
Urea, Solid (46% N)
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
Roll-Out Pipe Irr.
3 shank
42'
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
40'
12R-38
thous
acre
gal
60' 175hp
pt
pt
acre
appl
oz
12R-38
gal
12R-38
cwt
cwt
appl
oz
8R-38
700 bu
bu
20'
acre
MFWD 225
MFWD 225
MFWD 225
0.204
0.046
0.042
0.50
1.00
0.33
0.33
1.00
Oct
Oct
Oct
Oct
Oct
0.10
0.04
0.10
0.04
0.10
0.04
0.09
0.04
0.04
0.04
0.08
0.03
0.06
0.06
0.06
0.05
0.04
0.04
0.04
0.04
0.04
0.09
0.04
0.04
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.05
0.05
0.05
0.04
0.10
0.02
0.10
0.02
0.10
0.02
0.09
0.02
0.3330
0.6660
1.9570
1.5000
MFWD 225
MFWD 225
MFWD 225
0.062
0.046
0.049
0.017
MFWD 225
0.051
1.00
1.00
Oct
Feb
1.00
1.00
Mar
Mar
1.00
Apr
1.00
Apr
1.00
0.20
May
May
1.00
May
1.0000
32.0000
0.5000
1.0000
34.0000
1.0000
32.1712
4.0000
3.6000
1.0000
0.2000
1.2800
30.0000
MFWD 225
0.054
1.00
1.00
May
Jun
1.00
Jun
265 hp
MFWD 225
0.100
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
Jul
1.0000
1.0000
1.0000
4.0000
220.0000
0.08
0.08
0.08
0.07
0.07
0.07
0.46
------- ------- ------- ------TOTALS
0.76
0.74
1.27
0.61
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
27
Table 4.D
Estimated costs for field operations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, furrow irrigated, 13 ac-in.,Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Subsoiler
Disk Harrow
Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Row Cond./Roll-Fold.
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Fert Appl (Liquid)
UAN (32%)
Cultivate
App Fert by Air
Urea, Solid (46% N)
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
Roll-Out Pipe Irr.
3 shank
42'
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
40'
12R-38
thous
acre
gal
60' 175hp
pt
pt
acre
appl
oz
12R-38
gal
12R-38
cwt
cwt
appl
oz
8R-38
700 bu
bu
20'
acre
2.79
1.28
1.01
1.79
2.96
1.35
0.24
7.00
5.17
12.17
0.15
4.57
4.95
9.52
3.33
0.12
3.45
3.45
39.29
1.38
40.67
40.67
1.15
0.67
1.60
0.12
3.54
2.56
6.10
54.31
1.90
56.21
56.21
39.45
1.38
40.83
40.83
1.71
1.28
1.81
0.17
4.97
4.81
9.78
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.28
0.76
1.36
0.07
3.47
3.12
6.59
1.36
1.94
1.89
0.11
5.30
5.04
10.34
110.50
2.26 112.76
112.76
7.50
0.13
7.63
7.63
65.95
1.15
67.10
67.10
0.37
0.20
0.59
0.02
1.18
1.26
2.44
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
6.00
0.09
6.09
6.09
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
1.41
1.22
1.73
0.06
4.42
3.22
7.64
63.00
0.92
63.92
63.92
1.48
1.09
1.58
0.06
4.21
4.13
8.34
7.50
0.09
7.59
7.59
28.63
0.33
28.96
28.96
5.60
0.07
5.67
5.67
7.64
0.09
7.73
7.73
3.25
5.93
2.93
0.04
12.15
17.81
29.96
0.69
0.51
0.74
0.01
1.95
1.65
3.60
50.60
0.15
50.75
50.75
2.25
3.03
2.39
0.02
7.69
5.11
12.80
7.92
26.72
7.83
4.73
0.55
47.75
53.36 101.11
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
555.82
45.74
27.26
25.66
0.00
12.88 667.36 112.19 779.55
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
28
Table 4.E
Estimated monthly income and expense flows per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, furrow irrigated, 13 ac-in.,Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1137.40
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
5.60
0.00
0.00
0.00
93.76
0.00
0.00
0.00
0.00
0.00
65.95
63.00
28.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
7.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
110.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.60
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.30
0.00
0.00
0.00
0.00
3.25
0.59
3.54
3.06
0.23
0.63
6.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.81
0.00
0.00
0.00
0.00
2.64
0.37
2.89
19.20
6.25
0.39
6.19
5.07
0.00
0.00
0.00
0.00
2.70
0.20
2.31
6.29
1.05
0.17
9.47
5.52
0.00
0.00
0.00
0.67
2.44
1.79
1.17
1.00
0.06
0.01
0.22
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------163.08
0.00
0.00
0.00
29.42
121.53
104.03
81.13
86.84
7.59
1.20
72.54
NET INCOME
-163.08
0.00
0.00
0.00
-29.42 -121.53 -104.03
-81.13
-86.84
-7.59
-1.20 1064.86
NET INCOME TO DATE
-163.08 -163.08 -163.08 -163.08 -192.50 -314.03 -418.06 -499.19 -586.03 -593.62 -594.82
470.04
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 4.F
Estimated returns for various price/yield combinations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, furrow irrigated, 13 ac-in.,Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
110.00
bu
-215
-327
-187
-299
-158
-270
-130
-242
-101
-213
-73
-185
-44
-157
-16
-128
12
-100
40
-71
68
-43
60
132.00
bu
-135
-247
-101
-213
-66
-179
-32
-145
1
-110
35
-76
69
-42
103
-8
137
25
171
59
205
93
70
154.00
bu
-55
-167
-15
-127
24
-87
64
-47
104
-7
144
31
183
71
223
111
263
151
303
191
343
230
80
176.00
bu
25
-86
70
-41
116
4
161
49
207
95
252
140
298
186
343
231
389
277
434
322
480
368
90
198.00
bu
105
-6
156
44
207
95
259
146
310
198
361
249
412
300
463
351
514
402
566
453
617
505
100
220.00
bu
185
73
242
130
299
187
356
244
413
300
470
357
526
414
583
471
640
528
697
585
754
642
110
242.00
bu
265
153
328
216
391
278
453
341
516
403
578
466
641
529
703
591
766
654
828
716
891
779
120
264.00
bu
346
233
414
302
482
370
550
438
619
506
687
575
755
643
823
711
892
779
960
848
1028
916
130
286.00
bu
426
314
500
388
574
462
648
535
722
609
796
683
869
757
943
831
1017
905
1091
979
1165
1053
140
308.00
bu
506
394
586
474
665
553
745
633
825
712
904
792
984
872
1063
951
1143
1031
1223
1110
1302
1190
150
330.00
bu
586
672
757
842
928
1013
1098
1183
1269
1354
1439
474
559
645
730
815
901
986
1071
1157
1242
1327
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
29
30
Table 5.A
Estimated costs per acre
Corn, conventional tillage, RR2 seed, 12-row 38"
170 bu yield goal, non-irrigated, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
1.2000
6.72 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.6300
45.23 _________
Potash (60% K2O)
cwt
26.30
1.2500
32.88 _________
UAN + Sulfur (28%)
gal
2.05
19.3063
39.58 _________
UAN (32%)
gal
2.10
36.7200
77.11 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2804
1.10 _________
Intrepid 2F
oz
1.91
4.0000
7.64 _________
SEED/PLANTS
Corn Seed RR2
thous
3.25
28.0000
91.00 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
170.0000
39.10 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4903
7.48 _________
Harvesters
hour
15.27
0.1009
1.54 _________
Self-Propelled
hour
15.27
0.0176
0.27 _________
HAND LABOR
Implements
hour
9.06
0.1175
1.06 _________
Self-Propelled
hour
9.06
0.0088
0.08 _________
UNALLOCATED LABOR
hour
15.25
0.5480
8.36 _________
DIESEL FUEL
Tractors
gal
2.36
5.6788
13.40 _________
Harvesters
gal
2.36
1.3770
3.25 _________
Self-Propelled
gal
2.36
0.1586
0.37 _________
REPAIR & MAINTENANCE
Implements
acre
9.84
1.0000
9.84 _________
Tractors
acre
3.80
1.0000
3.80 _________
Harvesters
acre
4.11
1.0000
4.11 _________
Self-Propelled
acre
0.20
1.0000
0.20 _________
INTEREST ON OP. CAP.
acre
10.55
1.0000
10.55 _________
--------TOTAL DIRECT EXPENSES
517.17 _________
FIXED EXPENSES
Implements
acre
14.79
1.0000
14.79 _________
Tractors
acre
22.41
1.0000
22.41 _________
Harvesters
acre
15.26
1.0000
15.26 _________
Self-Propelled
acre
1.26
1.0000
1.26 _________
--------TOTAL FIXED EXPENSES
53.72 _________
--------TOTAL SPECIFIED EXPENSES
570.89 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
31
Table 5.B
Summary of estimated costs and returns per acre
Corn, conventional tillage, RR2 seed, 12-row 38"
170 bu yield goal, non-irrigated, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
170.0000
878.90 _________
--------TOTAL INCOME
878.90 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
13.72
194.80
49.38
8.74
91.00
7.50
39.10
39.29
6.00
3.33
9.06
15.27
15.25
2.36
17.95
10.55
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1263
0.6089
0.5480
7.2145
1.0000
1.0000
13.72
194.80
49.38
8.74
91.00
7.50
39.10
39.29
6.00
3.33
1.14
9.29
8.36
17.02
17.95
10.55
--------517.17
361.73
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
53.72 _________
--------TOTAL SPECIFIED EXPENSES
570.89 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
308.01 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
32
Table 5.C
Estimated resource use for field operations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38"
170 bu yield goal, non-irrigated, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Subsoiler
Disk Harrow
Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk (Hipper)
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Row Cond Folding
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Fert Appl (Liquid)
UAN (32%)
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
3 shank
42'
acre
ton
5 ton
cwt
cwt
12R-38
appl
oz
pt
pt
38'
12R-38
thous
acre
gal
60' 175hp
pt
pt
acre
appl
oz
12R-38
gal
appl
oz
8R-38
700 bu
bu
20'
MFWD 225
MFWD 225
MFWD 225
0.204
0.046
0.042
0.50
1.00
0.33
0.33
1.00
Oct
Oct
Oct
Oct
Oct
0.10
0.04
0.10
0.04
0.10
0.04
0.09
0.04
0.04
0.04
0.08
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.04
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.10
0.02
0.10
0.02
0.10
0.02
0.09
0.02
0.3330
0.6660
1.6300
1.2500
MFWD 225
MFWD 225
MFWD 225
0.049
0.040
0.049
0.017
MFWD 225
0.051
1.00
1.00
Oct
Feb
1.00
1.00
Mar
Mar
1.00
Apr
1.00
Apr
1.00
0.20
May
May
1.00
May
1.00
Jun
265 hp
MFWD 225
0.100
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
1.0000
32.0000
0.5000
1.0000
28.0000
1.0000
19.3063
4.0000
3.6000
1.0000
0.2000
1.2804
36.7200
1.0000
4.0000
170.0000
0.08
0.08
0.08
0.07
------- ------- ------- ------TOTALS
0.60
0.59
0.73
0.54
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
33
Table 5.D
Estimated costs for field operations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38"
170 bu yield goal, non-irrigated, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Subsoiler
Disk Harrow
Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk (Hipper)
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Row Cond Folding
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Fert Appl (Liquid)
UAN (32%)
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
3 shank
42'
acre
ton
5 ton
cwt
cwt
12R-38
appl
oz
pt
pt
38'
12R-38
thous
acre
gal
60' 175hp
pt
pt
acre
appl
oz
12R-38
gal
appl
oz
8R-38
700 bu
bu
20'
2.79
1.28
1.01
1.79
2.96
1.35
0.24
7.00
5.17
12.17
0.15
4.57
4.95
9.52
3.33
0.12
3.45
3.45
39.29
1.38
40.67
40.67
1.15
0.67
1.60
0.12
3.54
2.56
6.10
45.23
1.58
46.81
46.81
32.88
1.15
34.03
34.03
1.35
1.01
1.43
0.13
3.92
3.81
7.73
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.12
0.64
1.18
0.06
3.00
3.14
6.14
1.36
1.94
1.89
0.11
5.30
5.04
10.34
91.00
1.86
92.86
92.86
7.50
0.13
7.63
7.63
39.58
0.69
40.27
40.27
0.37
0.20
0.59
0.02
1.18
1.26
2.44
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
6.00
0.09
6.09
6.09
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
1.41
1.22
1.73
0.06
4.42
3.22
7.64
77.11
1.12
78.23
78.23
5.60
0.07
5.67
5.67
7.64
0.09
7.73
7.73
3.25
5.93
2.93
0.04
12.15
17.81
29.96
0.69
0.51
0.74
0.01
1.95
1.65
3.60
39.10
0.11
39.21
39.21
2.25
3.03
2.39
0.02
7.69
5.11
12.80
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
452.86
17.02
17.95
18.79
0.00
10.55 517.17
53.72 570.89
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
34
Table 5.E
Estimated monthly income and expense flows per acre
Corn, conventional tillage, RR2 seed, 12-row 38"
170 bu yield goal, non-irrigated, Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
878.90
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
5.60
0.00
0.00
0.00
78.11
0.00
0.00
0.00
0.00
0.00
39.58
77.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
7.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
91.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
39.10
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.34
0.00
0.00
0.00
0.00
3.07
0.59
1.73
0.00
0.00
0.00
6.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.57
0.00
0.00
0.00
0.00
2.48
0.37
1.41
0.00
0.00
0.00
6.19
4.48
0.00
0.00
0.00
0.00
2.58
0.20
1.22
0.00
0.00
0.00
9.47
4.87
0.00
0.00
0.00
0.67
2.03
1.33
1.31
0.16
0.00
0.00
0.18
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------143.99
0.00
0.00
0.00
29.42
101.16
77.20
91.00
13.40
0.00
0.00
61.00
NET INCOME
-143.99
0.00
0.00
0.00
-29.42 -101.16
-77.20
-91.00
-13.40
0.00
0.00
817.90
NET INCOME TO DATE
-143.99 -143.99 -143.99 -143.99 -173.41 -274.57 -351.77 -442.77 -456.17 -456.17 -456.17
361.73
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 5.F
Estimated returns for various price/yield combinations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38"
170 bu yield goal, non-irrigated, Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
85.00
bu
-167
-221
-146
-199
-124
-177
-102
-155
-80
-133
-58
-111
-36
-89
-14
-67
7
-45
29
-23
51
-1
60
102.00
bu
-105
-159
-79
-133
-53
-106
-26
-80
-0
-54
25
-27
52
-1
78
24
104
51
131
77
157
103
70
119.00
bu
-43
-97
-13
-66
17
-36
48
-5
79
25
109
56
140
86
171
117
202
148
232
179
263
209
80
136.00
bu
18
-35
53
-0
88
34
123
69
158
104
193
140
228
175
264
210
299
245
334
280
369
315
90
153.00
bu
80
26
119
65
159
105
198
144
238
184
277
224
317
263
356
303
396
342
435
382
475
421
100
170.00
bu
142
88
185
132
229
176
273
220
317
264
361
308
405
351
449
395
493
439
537
483
581
527
110
187.00
bu
204
150
252
198
300
246
349
295
397
343
445
391
494
440
542
488
590
536
639
585
687
633
120
204.00
bu
265
212
318
265
371
317
424
370
476
423
529
475
582
528
635
581
687
634
740
686
793
739
130
221.00
bu
327
274
385
331
442
388
499
445
556
502
613
559
670
617
727
674
785
731
842
788
899
845
140
238.00
bu
389
336
451
397
513
459
574
520
636
582
697
643
759
705
820
766
882
828
943
889
1005
951
150
255.00
bu
451
517
583
649
715
781
847
913
979
1045
1111
398
464
530
596
661
727
793
859
925
991
1057
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
35
36
Table 6.A
Estimated costs per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, Pivot Irrigated, 7.5 ac-in.,Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
1.2000
6.72 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.9570
54.31 _________
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN + Sulfur (28%)
gal
2.05
32.1712
65.95 _________
UAN (32%)
gal
2.10
30.0000
63.00 _________
Urea, Solid (46% N) cwt
28.63
1.0000
28.63 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2800
1.10 _________
Intrepid 2F
oz
1.91
4.0000
7.64 _________
SEED/PLANTS
Corn Seed RR2
thous
3.25
34.0000
110.50 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
App Fert by Air
cwt
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
220.0000
50.60 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5637
8.61 _________
Harvesters
hour
15.27
0.1009
1.54 _________
Self-Propelled
hour
15.27
0.0176
0.27 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1175
1.06 _________
Self-Propelled
hour
9.06
0.0088
0.08 _________
UNALLOCATED LABOR
hour
15.25
0.6141
9.37 _________
DIESEL FUEL
Tractors
gal
2.36
6.5294
15.40 _________
Harvesters
gal
2.36
1.3770
3.25 _________
Self-Propelled
gal
2.36
0.1586
0.37 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
10.76
1.0000
10.76 _________
Tractors
acre
4.36
1.0000
4.36 _________
Harvesters
acre
4.11
1.0000
4.11 _________
Self-Propelled
acre
0.20
1.0000
0.20 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
12.97
1.0000
12.97 _________
--------TOTAL DIRECT EXPENSES
670.47 _________
FIXED EXPENSES
Implements
acre
16.54
1.0000
16.54 _________
Tractors
acre
25.77
1.0000
25.77 _________
Harvesters
acre
15.26
1.0000
15.26 _________
Self-Propelled
acre
1.26
1.0000
1.26 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
127.53 _________
--------TOTAL SPECIFIED EXPENSES
798.00 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
37
Table 6.B
Summary of estimated costs and returns per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, Pivot Irrigated, 7.5 ac-in.,Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
220.0000
1137.40 _________
--------TOTAL INCOME
1137.40 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
13.72
251.34
49.38
8.74
110.50
15.00
50.60
39.29
6.00
3.33
9.06
9.06
15.27
15.25
2.36
41.38
12.97
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1263
0.2036
0.6823
0.6141
19.2663
1.0000
1.0000
13.72
251.34
49.38
8.74
110.50
15.00
50.60
39.29
6.00
3.33
1.14
1.84
10.42
9.37
45.45
41.38
12.97
--------670.47
466.93
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
127.53 _________
--------TOTAL SPECIFIED EXPENSES
798.00 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
339.40 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
38
Table 6.C
Estimated resource use for field operations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, Pivot Irrigated, 7.5 ac-in.,Delta Area, Mississippi, 2022
________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
________________________________________________________________________________________________________
-------------hours-----------Subsoiler
Disk Harrow
Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Row Cond./Roll-Fold.
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Fert Appl (Liquid)
UAN (32%)
Cultivate
App Fert by Air
Urea, Solid (46% N)
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
3 shank
42'
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
40'
12R-38
thous
acre
gal
60' 175hp
pt
pt
acre
appl
oz
12R-38
gal
12R-38
cwt
cwt
appl
oz
8R-38
700 bu
bu
20'
acre
MFWD 225
MFWD 225
MFWD 225
0.204
0.046
0.042
0.50
1.00
0.33
0.33
1.00
Oct
Oct
Oct
Oct
Oct
0.10
0.04
0.10
0.04
0.10
0.04
0.09
0.04
0.04
0.04
0.08
0.03
0.06
0.06
0.06
0.05
0.04
0.04
0.04
0.04
0.04
0.09
0.04
0.04
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.05
0.05
0.05
0.04
0.10
0.02
0.10
0.02
0.10
0.02
0.09
0.02
0.08
0.08
0.3330
0.6660
1.9570
1.5000
MFWD 225
MFWD 225
MFWD 225
0.062
0.046
0.049
0.017
MFWD 225
0.051
1.00
1.00
Oct
Feb
1.00
1.00
Mar
Mar
1.00
Apr
1.00
Apr
1.00
0.20
May
May
1.00
May
1.0000
32.0000
0.5000
1.0000
34.0000
1.0000
32.1712
4.0000
3.6000
1.0000
0.2000
1.2800
30.0000
MFWD 225
0.054
1.00
1.00
May
Jun
1.00
Jun
265 hp
MFWD 225
0.100
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
Jul
1.0000
1.0000
1.0000
4.0000
220.0000
0.08
0.07
0.20
------- ------- ------- ------TOTALS
0.68
0.66
1.01
0.61
________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
39
Table 6.D
Estimated costs for field operations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, Pivot Irrigated, 7.5 ac-in.,Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Subsoiler
Disk Harrow
Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Row Cond./Roll-Fold.
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Fert Appl (Liquid)
UAN (32%)
Cultivate
App Fert by Air
Urea, Solid (46% N)
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
3 shank
42'
acre
ton
5 ton
cwt
cwt
12R-30/40
appl
oz
pt
pt
40'
12R-38
thous
acre
gal
60' 175hp
pt
pt
acre
appl
oz
12R-38
gal
12R-38
cwt
cwt
appl
oz
8R-38
700 bu
bu
20'
acre
2.79
1.28
1.01
1.79
2.96
1.35
0.24
7.00
5.17
12.17
0.15
4.57
4.95
9.52
3.33
0.12
3.45
3.45
39.29
1.38
40.67
40.67
1.15
0.67
1.60
0.12
3.54
2.56
6.10
54.31
1.90
56.21
56.21
39.45
1.38
40.83
40.83
1.71
1.28
1.81
0.17
4.97
4.81
9.78
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.28
0.76
1.36
0.07
3.47
3.12
6.59
1.36
1.94
1.89
0.11
5.30
5.04
10.34
110.50
2.26 112.76
112.76
7.50
0.13
7.63
7.63
65.95
1.15
67.10
67.10
0.37
0.20
0.59
0.02
1.18
1.26
2.44
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
6.00
0.09
6.09
6.09
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
1.41
1.22
1.73
0.06
4.42
3.22
7.64
63.00
0.92
63.92
63.92
1.48
1.09
1.58
0.06
4.21
4.13
8.34
7.50
0.09
7.59
7.59
28.63
0.33
28.96
28.96
5.60
0.07
5.67
5.67
7.64
0.09
7.73
7.73
3.25
5.93
2.93
0.04
12.15
17.81
29.96
0.69
0.51
0.74
0.01
1.95
1.65
3.60
50.60
0.15
50.75
50.75
2.25
3.03
2.39
0.02
7.69
5.11
12.80
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
547.90
45.45
41.38
22.77
0.00
12.97 670.47 127.53 798.00
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
40
Table 6.E
Estimated monthly income and expense flows per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, Pivot Irrigated, 7.5 ac-in.,Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1137.40
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
5.60
0.00
0.00
0.00
93.76
0.00
0.00
0.00
0.00
0.00
65.95
63.00
28.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
7.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
110.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.60
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.72
0.00
0.00
0.00
0.00
3.25
1.93
3.46
0.20
0.15
0.00
6.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.93
0.00
0.00
0.00
0.00
2.64
0.37
10.82
10.57
7.93
0.00
6.19
4.75
0.00
0.00
0.00
0.00
2.70
0.20
20.78
1.99
1.49
0.00
9.47
5.46
0.00
0.00
0.00
0.67
2.44
1.81
1.56
0.73
0.08
0.00
0.22
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------161.24
0.00
0.00
0.00
29.42
121.53
105.39
107.84
62.86
9.65
0.00
72.54
NET INCOME
-161.24
0.00
0.00
0.00
-29.42 -121.53 -105.39 -107.84
-62.86
-9.65
0.00 1064.86
NET INCOME TO DATE
-161.24 -161.24 -161.24 -161.24 -190.66 -312.19 -417.58 -525.42 -588.28 -597.93 -597.93
466.93
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 6.F
Estimated returns for various price/yield combinations, per acre
Corn, conventional tillage, RR2 seed, 12-row 38",
220 bu yld goal, Pivot Irrigated, 7.5 ac-in.,Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
110.00
bu
-218
-346
-190
-317
-161
-289
-133
-260
-104
-232
-76
-203
-47
-175
-19
-147
8
-118
37
-90
65
-61
60
132.00
bu
-138
-265
-104
-231
-70
-197
-35
-163
-1
-129
32
-95
66
-61
100
-27
134
7
168
41
202
75
70
154.00
bu
-58
-185
-18
-145
21
-106
61
-66
101
-26
140
13
180
53
220
93
260
132
300
172
339
212
80
176.00
bu
22
-105
67
-59
113
-14
158
31
204
76
249
122
295
167
340
213
386
258
431
304
477
349
90
198.00
bu
102
-25
153
26
204
77
255
128
307
179
358
230
409
281
460
333
511
384
562
435
614
486
100
220.00
bu
182
55
239
111
296
168
353
225
410
282
466
339
523
396
580
453
637
510
694
566
751
623
110
242.00
bu
262
135
325
197
387
260
450
322
513
385
575
448
638
510
700
573
763
635
825
698
888
760
120
264.00
bu
343
215
411
283
479
351
547
420
616
488
684
556
752
624
820
693
888
761
957
829
1025
897
130
286.00
bu
423
295
497
369
571
443
645
517
718
591
792
665
866
739
940
813
1014
887
1088
961
1162
1035
140
308.00
bu
503
375
583
455
662
535
742
614
821
694
901
774
981
853
1060
933
1140
1012
1220
1092
1299
1172
150
330.00
bu
583
669
754
839
924
1010
1095
1180
1266
1351
1436
456
541
626
712
797
882
968
1053
1138
1223
1309
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
41
42
Table 7.A
Estimated costs per acre
Corn, stale seedbed, RR2 seed, 12-row 30",
170 bu yield goal, Non-Delta, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
1.2000
6.72 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.6300
45.23 _________
Potash (60% K2O)
cwt
26.30
1.2500
32.88 _________
UAN + Sulfur (28%)
gal
2.05
56.0263
114.85 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2804
1.10 _________
Intrepid 2F
oz
1.91
4.0000
7.64 _________
SEED/PLANTS
Corn Seed RR2
thous
3.25
28.0000
91.00 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
170.0000
39.10 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4295
6.56 _________
Harvesters
hour
15.27
0.1277
1.95 _________
Self-Propelled
hour
15.27
0.0176
0.27 _________
HAND LABOR
Implements
hour
9.06
0.1442
1.31 _________
Self-Propelled
hour
9.06
0.0088
0.08 _________
UNALLOCATED LABOR
hour
15.26
0.5173
7.90 _________
DIESEL FUEL
Tractors
gal
2.36
4.9741
11.74 _________
Harvesters
gal
2.36
1.7419
4.11 _________
Self-Propelled
gal
2.36
0.1586
0.37 _________
REPAIR & MAINTENANCE
Implements
acre
10.07
1.0000
10.07 _________
Tractors
acre
3.34
1.0000
3.34 _________
Harvesters
acre
5.20
1.0000
5.20 _________
Self-Propelled
acre
0.20
1.0000
0.20 _________
INTEREST ON OP. CAP.
acre
10.38
1.0000
10.38 _________
--------TOTAL DIRECT EXPENSES
514.51 _________
FIXED EXPENSES
Implements
acre
13.89
1.0000
13.89 _________
Tractors
acre
19.63
1.0000
19.63 _________
Harvesters
acre
19.30
1.0000
19.30 _________
Self-Propelled
acre
1.26
1.0000
1.26 _________
--------TOTAL FIXED EXPENSES
54.08 _________
--------TOTAL SPECIFIED EXPENSES
568.59 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices..
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3 rd year.
Lime cost prorated for application every 3 rd year.
43
Table 7.B
Summary of estimated costs and returns per acre
Corn, stale seedbed, RR2 seed, 12-row 30",
170 bu yield goal, Non-Delta, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
170.0000
878.90 _________
--------TOTAL INCOME
878.90 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
13.72
192.97
49.38
8.74
91.00
7.50
39.10
39.29
6.00
3.33
9.06
15.27
15.26
2.36
18.81
10.38
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1530
0.5748
0.5173
6.8748
1.0000
1.0000
13.72
192.97
49.38
8.74
91.00
7.50
39.10
39.29
6.00
3.33
1.39
8.78
7.90
16.22
18.81
10.38
--------514.51
364.39
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
54.08 _________
--------TOTAL SPECIFIED EXPENSES
568.59 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
310.31 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
44
Table 7.C
Estimated resource use for field operations, per acre
Corn, stale seedbed, RR2 seed, 12-row 30",
170 bu yield goal, Non-Delta, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Disk Heavy
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant - Rigid
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN + Sulfur (28%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
acre
ton
5 ton
cwt
cwt
28'
12R-30/40
appl
oz
pt
pt
12R-30
thous
acre
gal
60' 175hp
pt
pt
12R-30
gal
acre
appl
oz
appl
oz
8R-30
500 bu
bu
20'
MFWD 225
0.042
0.33
0.33
1.00
Oct
Oct
Oct
0.3330
0.6660
0.04
0.04
0.08
0.03
0.07
0.06
0.07
0.06
0.07
0.06
0.06
0.05
0.06
0.06
0.12
0.05
0.01
0.02
0.01
0.07
0.07
0.11
0.07
0.12
0.02
0.12
0.02
0.12
0.02
0.11
0.02
1.6300
1.2500
MFWD 225
MFWD 225
MFWD 225
0.075
0.062
0.062
0.017
1.00
1.00
1.00
Oct
Oct
Feb
1.00
Mar
1.00
Apr
1.00
Apr
1.0000
32.0000
0.5000
1.0000
28.0000
1.0000
19.3063
4.0000
3.6000
MFWD 225
0.078
1.00
May
1.00
0.20
May
May
1.00
Jun
265 hp
MFWD 225
0.127
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
36.7200
1.0000
0.2000
1.2804
1.0000
4.0000
170.0000
0.08
0.08
0.08
0.07
------- ------- ------- ------TOTALS
0.57
0.55
0.72
0.51
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
45
Table 7.D
Estimated costs for field operations, per acre
Corn, stale seedbed, RR2 seed, 12-row 30",
170 bu yield goal, Non-Delta, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Disk Heavy
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant - Rigid
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN + Sulfur (28%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
acre
ton
5 ton
cwt
cwt
28'
12R-30/40
appl
oz
pt
pt
12R-30
thous
acre
gal
60' 175hp
pt
pt
12R-30
gal
acre
appl
oz
appl
oz
8R-30
500 bu
bu
20'
3.33
39.29
0.12
3.45
3.45
1.38
40.67
40.67
1.15
0.67
1.60
0.12
3.54
2.56
6.10
45.23
1.58
46.81
46.81
32.88
1.15
34.03
34.03
2.07
1.79
2.20
0.21
6.27
5.81
12.08
1.71
1.28
1.81
0.17
4.97
4.81
9.78
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.72
2.00
2.39
0.12
6.23
5.54
11.77
91.00
1.86
92.86
92.86
7.50
0.13
7.63
7.63
39.58
0.69
40.27
40.27
0.37
0.20
0.59
0.02
1.18
1.26
2.44
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
2.15
1.97
2.64
0.10
6.86
5.02
11.88
75.28
1.10
76.38
76.38
6.00
0.09
6.09
6.09
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
5.60
0.07
5.67
5.67
7.64
0.09
7.73
7.73
4.11
7.47
3.71
0.04
15.33
22.49
37.82
0.69
0.40
0.74
0.01
1.84
1.48
3.32
39.10
0.11
39.21
39.21
2.25
3.03
2.39
0.02
7.69
5.11
12.80
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
451.03
16.22
18.81
18.07
0.00
10.38 514.51
54.08 568.59
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
46
Table 7.E
Estimated monthly income and expense flows per acre
Corn, stale seedbed, RR2 seed, 12-row 30",
170 bu yield goal, Non-Delta, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
878.90
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
5.60
0.00
0.00
0.00
78.11
0.00
0.00
0.00
0.00
0.00
39.58
75.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
7.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
91.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
39.10
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.61
0.00
0.00
0.00
0.00
2.39
0.59
2.64
0.00
0.00
0.00
6.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
0.00
0.00
0.00
0.00
1.72
0.37
2.15
0.00
0.00
0.00
7.05
3.74
0.00
0.00
0.00
0.00
2.00
0.20
1.97
0.00
0.00
0.00
10.90
4.73
0.00
0.00
0.00
0.67
1.98
1.33
1.33
0.16
0.00
0.00
0.18
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------139.74
0.00
0.00
0.00
29.42
99.09
77.20
91.59
13.40
0.00
0.00
64.07
NET INCOME
-139.74
0.00
0.00
0.00
-29.42
-99.09
-77.20
-91.59
-13.40
0.00
0.00
814.83
NET INCOME TO DATE
-139.74 -139.74 -139.74 -139.74 -169.16 -268.25 -345.45 -437.04 -450.44 -450.44 -450.44
364.39
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 7.F
Estimated returns for various price/yield combinations, per acre
Corn, stale seedbed, RR2 seed, 12-row 30",
170 bu yield goal, Non-Delta, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
85.00
bu
-165
-219
-143
-197
-121
-175
-99
-153
-77
-131
-55
-109
-33
-87
-11
-65
10
-43
32
-21
54
0
60
102.00
bu
-103
-157
-76
-131
-50
-104
-24
-78
2
-51
28
-25
54
0
81
27
107
53
133
79
160
106
70
119.00
bu
-41
-95
-10
-64
20
-33
50
-3
81
27
112
58
143
89
174
119
204
150
235
181
266
212
80
136.00
bu
20
-33
55
1
90
36
126
72
161
107
196
142
231
177
266
212
301
247
337
282
372
318
90
153.00
bu
82
28
122
68
161
107
201
147
240
186
280
226
319
265
359
305
399
344
438
384
478
424
100
170.00
bu
144
90
188
134
232
178
276
222
320
266
364
310
408
354
452
398
496
442
540
486
584
530
110
187.00
bu
206
152
255
200
303
249
351
297
400
345
448
394
496
442
545
490
593
539
641
587
690
635
120
204.00
bu
268
214
321
267
374
320
426
372
479
425
532
478
585
530
637
583
690
636
743
689
795
741
130
221.00
bu
330
276
387
333
444
390
502
447
559
505
616
562
673
619
730
676
787
733
844
790
901
847
140
238.00
bu
392
338
454
400
515
461
577
523
638
584
700
646
761
707
823
769
884
830
946
892
1007
953
150
255.00
bu
454
520
586
652
718
784
850
916
981
1047
1113
400
466
532
598
664
730
796
861
927
993
1059
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
47
48
Table 8.A
Estimated costs per acre
Corn, stale seedbed, RR2 seed, 16 row 30", Pivot
Irrigated, 220 bu yield goal, Non-Delta, Mississippi,2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
1.2000
6.72 _________
FERTILIZERS
Phosphorus(46% P2O5) cwt
27.75
1.6300
45.23 _________
Potash (60% K2O)
cwt
26.30
1.2500
32.88 _________
UAN + Sulfur (28%)
gal
2.05
56.0263
114.85 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
1.2804
1.10 _________
Intrepid 2F
oz
1.91
4.0000
7.64 _________
SEED/PLANTS
Corn Seed RR2
thous
3.25
28.0000
91.00 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
HAULING
Haul Corn
bu
0.23
220.0000
50.60 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6600
38.94 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3300
3.30 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4137
6.32 _________
Harvesters
hour
15.27
0.1277
1.95 _________
Self-Propelled
hour
15.27
0.0176
0.27 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1285
1.17 _________
Self-Propelled
hour
9.06
0.0088
0.08 _________
UNALLOCATED LABOR
hour
15.28
0.5032
7.69 _________
DIESEL FUEL
Tractors
gal
2.36
4.7921
11.31 _________
Harvesters
gal
2.36
1.7419
4.11 _________
Self-Propelled
gal
2.36
0.1586
0.37 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
10.59
1.0000
10.59 _________
Tractors
acre
3.22
1.0000
3.22 _________
Harvesters
acre
5.20
1.0000
5.20 _________
Self-Propelled
acre
0.20
1.0000
0.20 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
11.03
1.0000
11.03 _________
--------TOTAL DIRECT EXPENSES
575.88 _________
FIXED EXPENSES
Implements
acre
14.82
1.0000
14.82 _________
Tractors
acre
18.91
1.0000
18.91 _________
Harvesters
acre
19.30
1.0000
19.30 _________
Self-Propelled
acre
1.26
1.0000
1.26 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
122.99 _________
--------TOTAL SPECIFIED EXPENSES
698.87 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices..
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3 rd year.
Lime cost prorated for application every 3 rd year.
49
Table 8.B
Summary of estimated costs and returns per acre
Corn, stale seedbed, RR2 seed, 16 row 30", Pivot
Irrigated, 220 bu yield goal, Non-Delta, Mississippi,2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
220.0000
1137.40 _________
--------TOTAL INCOME
1137.40 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
13.72
192.97
49.38
8.74
91.00
7.50
50.60
38.94
6.00
3.30
9.06
9.06
15.27
15.28
2.36
41.16
11.03
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1373
0.2036
0.5591
0.5032
17.8938
1.0000
1.0000
13.72
192.97
49.38
8.74
91.00
7.50
50.60
38.94
6.00
3.30
1.25
1.84
8.54
7.69
42.22
41.16
11.03
--------575.88
561.52
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
122.99 _________
--------TOTAL SPECIFIED EXPENSES
698.87 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
438.53 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
50
Table 8.C
Estimated resource use for field operations, per acre
Corn, stale seedbed, RR2 seed, 16 row 30", Pivot
Irrigated, 220 bu yield goal, Non-Delta, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Disk Heavy
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN + Sulfur (28%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
acre
ton
5 ton
cwt
cwt
28'
12R-30/40
appl
oz
pt
pt
16R-30
thous
acre
gal
60' 175hp
pt
pt
12R-30
gal
acre
appl
oz
appl
oz
8R-30
500 bu
bu
20'
acre
MFWD 225
0.042
0.33
0.33
1.00
Oct
Oct
Oct
0.3300
0.6600
0.04
0.04
0.08
0.03
0.07
0.06
0.07
0.06
0.07
0.06
0.06
0.05
0.04
0.04
0.09
0.04
0.01
0.02
0.01
0.07
0.07
0.11
0.07
0.12
0.02
0.12
0.02
0.12
0.02
0.11
0.02
0.08
0.08
1.6300
1.2500
MFWD 225
MFWD 225
MFWD 225
0.075
0.062
0.047
0.017
1.00
1.00
1.00
Oct
Oct
Feb
1.00
Mar
1.00
Apr
1.00
Apr
1.0000
32.0000
0.5000
1.0000
28.0000
1.0000
19.3063
4.0000
3.6000
MFWD 225
0.078
1.00
May
1.00
1.00
May
May
1.00
Jun
265 hp
MFWD 225
0.127
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
Jul
36.7200
1.0000
0.2000
1.2804
1.0000
4.0000
220.0000
0.08
0.07
0.20
------- ------- ------- ------TOTALS
0.55
0.54
0.90
0.50
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
51
Table 8.D
Estimated costs for field operations, per acre
Corn, stale seedbed, RR2 seed, 16 row 30", Pivot
Irrigated, 220 bu yield goal, Non-Delta, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Spin Spreader
Phosphorus(46% P2O5)
Potash (60% K2O)
Disk Heavy
Bed/Disk w/roller
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Plant - Folding
Corn Seed RR2
Custom Apply Fert
UAN + Sulfur (28%)
Sprayer 600-750gal
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN + Sulfur (28%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
App by Air ( 3 gal)
Intrepid 2F
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
acre
ton
5 ton
cwt
cwt
28'
12R-30/40
appl
oz
pt
pt
16R-30
thous
acre
gal
60' 175hp
pt
pt
12R-30
gal
acre
appl
oz
appl
oz
8R-30
500 bu
bu
20'
acre
3.30
38.94
0.12
3.42
3.42
1.36
40.30
40.30
1.15
0.67
1.60
0.12
3.54
2.56
6.10
45.23
1.58
46.81
46.81
32.88
1.15
34.03
34.03
2.07
1.79
2.20
0.21
6.27
5.81
12.08
1.71
1.28
1.81
0.17
4.97
4.81
9.78
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.50
0.13
5.63
5.63
12.73
0.30
13.03
13.03
1.29
2.40
1.80
0.11
5.60
5.75
11.35
91.00
1.86
92.86
92.86
7.50
0.13
7.63
7.63
39.58
0.69
40.27
40.27
0.37
0.20
0.59
0.02
1.18
1.26
2.44
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
2.15
1.97
2.64
0.10
6.86
5.02
11.88
75.28
1.10
76.38
76.38
6.00
0.09
6.09
6.09
1.12
0.02
1.14
1.14
1.10
0.02
1.12
1.12
5.60
0.07
5.67
5.67
7.64
0.09
7.73
7.73
4.11
7.47
3.71
0.04
15.33
22.49
37.82
0.69
0.40
0.74
0.01
1.84
1.48
3.32
50.60
0.15
50.75
50.75
2.25
3.03
2.39
0.02
7.69
5.11
12.80
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
462.15
42.22
41.16
19.32
0.00
11.03 575.88 122.99 698.87
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
52
Table 8.E
Estimated monthly income and expense flows per acre
Corn, stale seedbed, RR2 seed, 16 row 30", Pivot
Irrigated, 220 bu yield goal, Non-Delta, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1137.40
0.00
0.00
0.00
0.00
7.00
0.00
0.00
1.12
5.60
0.00
0.00
0.00
78.11
0.00
0.00
0.00
0.00
0.00
39.58
75.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.10
7.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
91.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.60
38.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.61
0.00
0.00
0.00
0.00
1.80
1.93
2.79
0.20
0.15
0.00
6.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
0.00
0.00
0.00
0.00
1.29
0.37
10.08
10.57
7.93
0.00
7.05
3.74
0.00
0.00
0.00
0.00
2.40
0.20
20.44
1.99
1.49
0.00
10.90
4.71
0.00
0.00
0.00
0.67
1.97
1.35
1.72
0.31
0.08
0.00
0.22
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------139.34
0.00
0.00
0.00
29.42
98.46
78.56
118.53
26.31
9.65
0.00
75.61
NET INCOME
-139.34
0.00
0.00
0.00
-29.42
-98.46
-78.56 -118.53
-26.31
-9.65
0.00 1061.79
NET INCOME TO DATE
-139.34 -139.34 -139.34 -139.34 -168.76 -267.22 -345.78 -464.31 -490.62 -500.27 -500.27
561.52
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 8.F
Estimated returns for various price/yield combinations, per acre
Corn, stale seedbed, RR2 seed, 16 row 30", Pivot
Irrigated, 220 bu yield goal, Non-Delta, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
110.00
bu
-123
-246
-95
-218
-67
-190
-38
-161
-10
-133
18
-104
46
-76
75
-47
103
-19
131
8
160
37
60
132.00
bu
-43
-166
-9
-132
24
-98
58
-64
92
-30
126
3
160
37
195
72
229
106
263
140
297
174
70
154.00
bu
36
-86
76
-46
116
-6
155
32
195
72
235
112
275
152
315
192
354
231
394
271
434
311
80
176.00
bu
116
-6
162
39
207
84
253
130
298
175
344
221
389
266
435
312
480
357
526
403
571
448
90
198.00
bu
196
73
248
125
299
176
350
227
401
278
452
329
504
381
555
432
606
483
657
534
708
585
100
220.00
bu
277
154
334
211
390
267
447
324
504
381
561
438
618
495
675
552
732
609
789
666
845
722
110
242.00
bu
357
234
419
296
482
359
545
422
607
484
670
547
732
609
795
672
857
734
920
797
982
859
120
264.00
bu
437
314
505
382
574
451
642
519
710
587
778
655
847
724
915
792
983
860
1051
928
1120
997
130
286.00
bu
517
394
591
468
665
542
739
616
813
690
887
764
961
838
1035
912
1109
986
1183
1060
1257
1134
140
308.00
bu
598
475
677
554
757
634
836
713
916
793
996
873
1075
952
1155
1032
1235
1112
1314
1191
1394
1271
150
330.00
bu
678
763
848
934
1019
1104
1190
1275
1360
1446
1531
555
640
725
811
896
981
1067
1152
1237
1323
1408
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
53
54
Table 9.A
Estimated costs per acre
Corn, no-tillage, BtRR, 12-row 30", 170 bu yield goal
Non-Delta Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
1.0000
5.60 _________
FERTILIZERS
DAP
cwt
35.88
1.6300
58.48 _________
Potash (60% K2O)
cwt
26.30
1.2500
32.88 _________
Fert 10-34-0
gal
3.68
5.0000
18.40 _________
UAN (32%)
gal
2.10
43.8348
92.05 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
6.4020
5.51 _________
SEED/PLANTS
Corn Seed BtRR
thous
3.75
28.0000
105.00 _________
HAULING
Haul Corn
bu
0.23
170.0000
39.10 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3616
5.53 _________
Harvesters
hour
15.27
0.1277
1.95 _________
HAND LABOR
Implements
hour
9.06
0.1832
1.66 _________
UNALLOCATED LABOR
hour
15.28
0.4404
6.73 _________
DIESEL FUEL
Tractors
gal
2.36
4.1883
9.88 _________
Harvesters
gal
2.36
1.7419
4.11 _________
REPAIR & MAINTENANCE
Implements
acre
9.01
1.0000
9.01 _________
Tractors
acre
2.82
1.0000
2.82 _________
Harvesters
acre
5.20
1.0000
5.20 _________
INTEREST ON OP. CAP.
acre
9.50
1.0000
9.50 _________
--------TOTAL DIRECT EXPENSES
518.41 _________
FIXED EXPENSES
Implements
acre
11.14
1.0000
11.14 _________
Tractors
acre
16.52
1.0000
16.52 _________
Harvesters
acre
19.30
1.0000
19.30 _________
--------TOTAL FIXED EXPENSES
46.96 _________
--------TOTAL SPECIFIED EXPENSES
565.37 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
55
Table 9.B
Summary of estimated costs and returns per acre
Corn, no-tillage, BtRR, 12-row 30", 170 bu yield goal
Non-Delta Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
170.0000
878.90 _________
--------TOTAL INCOME
878.90 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
12.60
201.81
49.38
5.51
105.00
39.10
39.29
6.00
3.33
9.06
15.27
15.28
2.36
17.03
9.50
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1832
0.4893
0.4404
5.9303
1.0000
1.0000
12.60
201.81
49.38
5.51
105.00
39.10
39.29
6.00
3.33
1.66
7.48
6.73
13.99
17.03
9.50
--------518.41
360.49
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
46.96 _________
--------TOTAL SPECIFIED EXPENSES
565.37 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
313.53 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
56
Table 9.C
Estimated resource use for field operations, per acre
Corn, no-tillage, BtRR, 12-row 30", 170 bu yield goal
Non-Delta Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Spin Spreader
DAP
Potash (60% K2O)
NT Plant&Pre-Rigid
Corn Seed BtRR
Fert 10-34-0
Spray (Broadcast)
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN (32%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
acre
ton
appl
oz
pt
pt
5 ton
cwt
cwt
12R-30
thous
gal
27'
pt
pt
12R-30
gal
acre
appl
oz
8R-30
500 bu
bu
20'
MFWD 225
0.042
0.33
0.33
1.00
Oct
Oct
Feb
1.00
Mar
0.3330
0.6660
1.0000
32.0000
0.5000
1.0000
0.04
0.04
0.08
0.03
0.07
0.07
0.14
0.06
0.06
0.06
0.09
0.05
0.07
0.07
0.11
0.07
0.12
0.02
0.12
0.02
0.12
0.02
0.11
0.02
1.6300
1.2500
MFWD 225
0.070
1.00
Mar
28.0000
5.0000
MFWD 225
0.062
1.00
Apr
4.0000
3.6000
MFWD 225
0.078
1.00
Apr
1.00
1.00
May
May
265 hp
MFWD 225
0.127
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
43.8348
1.0000
1.0000
6.4020
170.0000
0.08
0.08
0.08
0.07
------- ------- ------- ------TOTALS
0.48
0.48
0.67
0.44
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
57
Table 9.D
Estimated costs for field operations, per acre
Corn, no-tillage, BtRR, 12-row 30", 170 bu yield goal
Non-Delta Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Spin Spreader
DAP
Potash (60% K2O)
NT Plant&Pre-Rigid
Corn Seed BtRR
Fert 10-34-0
Spray (Broadcast)
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN (32%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
acre
ton
appl
oz
pt
pt
5 ton
cwt
cwt
12R-30
thous
gal
27'
pt
pt
12R-30
gal
acre
appl
oz
8R-30
500 bu
bu
20'
3.33
39.29
7.00
3.52
5.50
12.73
0.12
3.45
3.45
1.38
40.67
40.67
0.16
7.16
7.16
0.08
3.60
3.60
0.13
5.63
5.63
0.30
13.03
13.03
1.15
0.67
1.60
0.07
3.49
2.56
6.05
58.48
1.19
59.67
59.67
32.88
0.67
33.55
33.55
1.93
2.84
2.69
0.15
7.61
7.27
14.88
105.00
2.14 107.14
107.14
18.40
0.38
18.78
18.78
1.71
0.65
2.10
0.08
4.54
3.03
7.57
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
2.15
1.97
2.64
0.12
6.88
5.02
11.90
92.05
1.61
93.66
93.66
6.00
0.09
6.09
6.09
5.60
0.08
5.68
5.68
5.51
0.08
5.59
5.59
4.11
7.47
3.71
0.04
15.33
22.49
37.82
0.69
0.40
0.74
0.01
1.84
1.48
3.32
39.10
0.11
39.21
39.21
2.25
3.03
2.39
0.02
7.69
5.11
12.80
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
462.02
13.99
17.03
15.87
0.00
9.50 518.41
46.96 565.37
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
58
Table 9.E
Estimated monthly income and expense flows per acre
Corn, no-tillage, BtRR, 12-row 30", 170 bu yield goal
Non-Delta Areas, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
878.90
0.00
0.00
0.00
0.00
7.00
0.00
0.00
5.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.76
92.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
105.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
39.10
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.29
4.74
0.00
0.00
0.00
0.00
6.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.08
3.86
0.00
0.00
0.00
0.00
7.05
0.00
0.00
0.00
0.00
0.00
3.51
2.62
0.00
0.00
0.00
0.00
10.90
1.50
0.00
0.00
0.00
0.67
4.60
2.30
0.25
0.00
0.00
0.00
0.18
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------44.12
0.00
0.00
0.00
29.42
230.24
133.20
17.36
0.00
0.00
0.00
64.07
NET INCOME
-44.12
0.00
0.00
0.00
-29.42 -230.24 -133.20
-17.36
0.00
0.00
0.00
814.83
NET INCOME TO DATE
-44.12
-44.12
-44.12
-44.12
-73.54 -303.78 -436.98 -454.34 -454.34 -454.34 -454.34
360.49
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
59
Table 9.F
Estimated returns for various price/yield combinations, per acre
Corn, no-tillage, BtRR, 12-row 30", 170 bu yield goal
Non-Delta Areas, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
85.00
bu
-169
-216
-147
-194
-125
-172
-103
-150
-81
-128
-59
-106
-37
-84
-15
-62
6
-40
28
-18
50
3
60
102.00
bu
-107
-154
-80
-127
-54
-101
-28
-75
-1
-48
24
-22
50
4
77
30
103
56
130
83
156
109
70
119.00
bu
-45
-92
-14
-61
16
-30
47
0
77
30
108
61
139
92
170
123
200
153
231
184
262
215
80
136.00
bu
16
-30
51
4
87
40
122
75
157
110
192
145
227
180
262
215
298
251
333
286
368
321
90
153.00
bu
78
31
118
71
157
110
197
150
236
190
276
229
316
269
355
308
395
348
434
387
474
427
100
170.00
bu
140
93
184
137
228
181
272
225
316
269
360
313
404
357
448
401
492
445
536
489
580
533
110
187.00
bu
202
155
251
204
299
252
347
300
396
349
444
397
492
445
541
494
589
542
637
590
686
639
120
204.00
bu
264
217
317
270
370
323
422
376
475
428
528
481
581
534
633
586
686
639
739
692
792
745
130
221.00
bu
326
279
383
336
441
394
498
451
555
508
612
565
669
622
726
679
783
736
840
793
898
851
140
238.00
bu
388
341
450
403
511
464
573
526
634
587
696
649
757
710
819
772
880
833
942
895
1003
957
150
255.00
bu
450
516
582
648
714
780
846
912
978
1044
1109
403
469
535
601
667
733
799
865
931
997
1062
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
59
60
Table 10.A
Estimated costs per acre
Corn, no-tillage, BtRR seed, 12 row 30", 220 bu yield
goal, Pivot Irrigated, Non-Delta Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
App by Air ( 3 gal) appl
5.60
1.0000
5.60 _________
FERTILIZERS
DAP
cwt
35.88
1.6300
58.48 _________
Potash (60% K2O)
cwt
26.30
1.2500
32.88 _________
Fert 10-34-0
gal
3.68
5.0000
18.40 _________
UAN (32%)
gal
2.10
43.8348
92.05 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Clarity
pt
11.00
0.5000
5.50 _________
Select Max
pt
12.73
1.0000
12.73 _________
Atrazine 4L
pt
1.67
4.0000
6.68 _________
Halex GT
pt
5.82
3.6000
20.95 _________
INSECTICIDES
Bifenthrin
oz
0.86
6.4020
5.51 _________
SEED/PLANTS
Corn Seed BtRR
thous
3.75
28.0000
105.00 _________
HAULING
Haul Corn
bu
0.23
220.0000
50.60 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Corn Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3616
5.53 _________
Harvesters
hour
15.27
0.1277
1.95 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1832
1.66 _________
UNALLOCATED LABOR
hour
15.28
0.4404
6.73 _________
DIESEL FUEL
Tractors
gal
2.36
4.1883
9.88 _________
Harvesters
gal
2.36
1.7419
4.11 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
9.01
1.0000
9.01 _________
Tractors
acre
2.82
1.0000
2.82 _________
Harvesters
acre
5.20
1.0000
5.20 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
9.89
1.0000
9.89 _________
--------TOTAL DIRECT EXPENSES
580.52 _________
FIXED EXPENSES
Implements
acre
11.14
1.0000
11.14 _________
Tractors
acre
16.52
1.0000
16.52 _________
Harvesters
acre
19.30
1.0000
19.30 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
115.66 _________
--------TOTAL SPECIFIED EXPENSES
696.18 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
61
Table 10.B
Summary of estimated costs and returns per acre
Corn, no-tillage, BtRR seed, 12 row 30", 220 bu yield
goal, Pivot Irrigated, Non-Delta Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn
bu
5.17
220.0000
1137.40 _________
--------TOTAL INCOME
1137.40 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
12.60
201.81
49.38
5.51
105.00
50.60
39.29
6.00
3.33
9.06
9.06
15.27
15.28
2.36
38.98
9.89
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1832
0.2036
0.4893
0.4404
17.1314
1.0000
1.0000
12.60
201.81
49.38
5.51
105.00
50.60
39.29
6.00
3.33
1.66
1.84
7.48
6.73
40.42
38.98
9.89
--------580.52
556.88
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
115.66 _________
--------TOTAL SPECIFIED EXPENSES
696.18 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
441.22 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
62
Table 10.C
Estimated resource use for field operations, per acre
Corn, no-tillage, BtRR seed, 12 row 30", 220 bu yield
goal, Pivot Irrigated, Non-Delta Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Spin Spreader
DAP
Potash (60% K2O)
NT Plant&Pre-Rigid
Corn Seed BtRR
Fert 10-34-0
Spray (Broadcast)
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN (32%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
acre
ton
appl
oz
pt
pt
5 ton
cwt
cwt
12R-30
thous
gal
27'
pt
pt
12R-30
gal
acre
appl
oz
8R-30
500 bu
bu
20'
acre
MFWD 225
0.042
0.33
0.33
1.00
Oct
Oct
Feb
1.00
Mar
0.3330
0.6660
1.0000
32.0000
0.5000
1.0000
0.04
0.04
0.08
0.03
0.07
0.07
0.14
0.06
0.06
0.06
0.09
0.05
0.07
0.07
0.11
0.07
0.12
0.02
0.12
0.02
0.12
0.02
0.11
0.02
0.08
0.08
1.6300
1.2500
MFWD 225
0.070
1.00
Mar
28.0000
5.0000
MFWD 225
0.062
1.00
Apr
4.0000
3.6000
MFWD 225
0.078
1.00
May
1.00
1.00
May
May
265 hp
MFWD 225
0.127
0.025
1.00
1.00
Sep
Sep
MFWD 225
0.082
1.00
Sep
Jul
43.8348
1.0000
1.0000
6.4020
220.0000
0.08
0.07
0.20
------- ------- ------- ------TOTALS
0.48
0.48
0.87
0.44
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
63
Table 10.D
Estimated costs for field operations, per acre
Corn, no-tillage, BtRR seed, 12 row 30", 220 bu yield
goal, Pivot Irrigated, Non-Delta Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Clarity
Select Max
Spin Spreader
DAP
Potash (60% K2O)
NT Plant&Pre-Rigid
Corn Seed BtRR
Fert 10-34-0
Spray (Broadcast)
Atrazine 4L
Halex GT
Fert Appl (Liquid)
UAN (32%)
Corn Consultant
App by Air ( 3 gal)
Bifenthrin
Header - Corn
Grain Cart Corn
Haul Corn
Stalk Shredder Flex
1/4-mi. Pivot Irr.
acre
ton
appl
oz
pt
pt
5 ton
cwt
cwt
12R-30
thous
gal
27'
pt
pt
12R-30
gal
acre
appl
oz
8R-30
500 bu
bu
20'
acre
3.33
39.29
7.00
3.52
5.50
12.73
0.12
3.45
3.45
1.38
40.67
40.67
0.16
7.16
7.16
0.08
3.60
3.60
0.13
5.63
5.63
0.30
13.03
13.03
1.15
0.67
1.60
0.07
3.49
2.56
6.05
58.48
1.19
59.67
59.67
32.88
0.67
33.55
33.55
1.93
2.84
2.69
0.15
7.61
7.27
14.88
105.00
2.14 107.14
107.14
18.40
0.38
18.78
18.78
1.71
0.65
2.10
0.08
4.54
3.03
7.57
6.68
0.12
6.80
6.80
20.95
0.37
21.32
21.32
2.15
1.97
2.64
0.10
6.86
5.02
11.88
92.05
1.34
93.39
93.39
6.00
0.09
6.09
6.09
5.60
0.08
5.68
5.68
5.51
0.08
5.59
5.59
4.11
7.47
3.71
0.04
15.33
22.49
37.82
0.69
0.40
0.74
0.01
1.84
1.48
3.32
50.60
0.15
50.75
50.75
2.25
3.03
2.39
0.02
7.69
5.11
12.80
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
473.52
40.42
38.98
17.71
0.00
9.89 580.52 115.66 696.18
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
64
Table 10.E
Estimated monthly income and expense flows per acre
Corn, no-tillage, BtRR seed, 12 row 30", 220 bu yield
goal, Pivot Irrigated, Non-Delta Areas, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1137.40
0.00
0.00
0.00
0.00
7.00
0.00
0.00
5.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.76
0.00
92.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
27.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
105.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.60
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.29
3.44
2.79
0.20
0.15
0.00
6.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.08
1.71
10.08
10.57
7.93
0.00
7.05
0.00
0.00
0.00
0.00
0.00
3.51
0.65
20.44
1.99
1.49
0.00
10.90
1.50
0.00
0.00
0.00
0.67
4.60
0.59
2.08
0.15
0.08
0.00
0.22
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------44.12
0.00
0.00
0.00
29.42
230.24
34.02
144.55
12.91
9.65
0.00
75.61
NET INCOME
-44.12
0.00
0.00
0.00
-29.42 -230.24
-34.02 -144.55
-12.91
-9.65
0.00 1061.79
NET INCOME TO DATE
-44.12
-44.12
-44.12
-44.12
-73.54 -303.78 -337.80 -482.35 -495.26 -504.91 -504.91
556.88
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 10.F
Estimated returns for various price/yield combinations, per acre
Corn, no-tillage, BtRR seed, 12 row 30", 220 bu yield
goal, Pivot Irrigated, Non-Delta Areas, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Corn
3.87
4.13
4.39
4.65
4.91
5.17
5.42
5.68
5.94
6.20
6.46
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
110.00
bu
-128
-244
-100
-215
-71
-187
-43
-158
-14
-130
13
-102
41
-73
70
-45
98
-16
127
11
155
40
60
132.00
bu
-48
-164
-14
-129
19
-95
53
-61
88
-27
122
6
156
40
190
74
224
108
258
143
292
177
70
154.00
bu
31
-83
71
-44
111
-4
151
35
191
75
230
115
270
155
310
194
350
234
390
274
429
314
80
176.00
bu
112
-3
157
41
203
87
248
132
294
178
339
223
385
269
430
314
476
360
521
405
567
451
90
198.00
bu
192
76
243
127
294
179
345
230
397
281
448
332
499
383
550
434
601
486
652
537
704
588
100
220.00
bu
272
156
329
213
386
270
443
327
500
384
556
441
613
498
670
554
727
611
784
668
841
725
110
242.00
bu
352
237
415
299
477
362
540
424
602
487
665
549
728
612
790
674
853
737
915
800
978
862
120
264.00
bu
432
317
501
385
569
453
637
522
705
590
774
658
842
726
910
795
978
863
1047
931
1115
999
130
286.00
bu
513
397
587
471
661
545
735
619
808
693
882
767
956
841
1030
915
1104
989
1178
1062
1252
1136
140
308.00
bu
593
477
673
557
752
637
832
716
911
796
991
875
1071
955
1150
1035
1230
1114
1310
1194
1389
1273
150
330.00
bu
673
758
844
929
1014
1100
1185
1270
1356
1441
1526
558
643
728
813
899
984
1069
1155
1240
1325
1411
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
65
66
Table 11.A
Estimated costs per acre
Grain sorghum, 12-row 30", 100 bu yield goal
All Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
1.0000
7.00 _________
FERTILIZERS
DAP
cwt
35.88
1.3000
46.64 _________
Potash (60% K2O)
cwt
26.30
1.0000
26.30 _________
UAN + Sulfur (28%)
gal
2.05
38.2883
78.49 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Select Max
pt
12.73
1.0000
12.73 _________
Lexar
pt
6.79
6.0000
40.74 _________
INSECTICIDES
Sivanto Prime
oz
3.24
8.0000
25.92 _________
Warrior II
oz
2.74
1.5000
4.11 _________
Prevathon
oz
1.12
14.0000
15.68 _________
SEED/PLANTS
Sorghum Concept+ Po lb
3.72
4.5000
16.74 _________
ADJUVANTS
Surfactant
pt
3.30
0.3000
0.99 _________
HAULING
Haul Sorghum
bu
0.25
100.0000
25.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Sorghum Consultant
acre
6.00
1.0000
6.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.2915
4.45 _________
Harvesters
hour
15.27
0.1021
1.56 _________
Self-Propelled
hour
15.27
0.0661
1.00 _________
HAND LABOR
Implements
hour
9.06
0.1442
1.31 _________
Self-Propelled
hour
9.06
0.0330
0.30 _________
UNALLOCATED LABOR
hour
15.22
0.4138
6.30 _________
DIESEL FUEL
Tractors
gal
2.36
3.3766
7.98 _________
Harvesters
gal
2.36
1.3935
3.29 _________
Self-Propelled
gal
2.36
0.8505
2.00 _________
REPAIR & MAINTENANCE
Implements
acre
5.64
1.0000
5.64 _________
Tractors
acre
2.27
1.0000
2.27 _________
Harvesters
acre
4.16
1.0000
4.16 _________
Self-Propelled
acre
1.05
1.0000
1.05 _________
INTEREST ON OP. CAP.
acre
6.78
1.0000
6.78 _________
--------TOTAL DIRECT EXPENSES
405.85 _________
FIXED EXPENSES
Implements
acre
10.13
1.0000
10.13 _________
Tractors
acre
13.31
1.0000
13.31 _________
Harvesters
acre
15.44
1.0000
15.44 _________
Self-Propelled
acre
6.55
1.0000
6.55 _________
--------TOTAL FIXED EXPENSES
45.43 _________
--------TOTAL SPECIFIED EXPENSES
451.28 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
67
Table 11.B
Summary of estimated costs and returns per acre
Grain sorghum, 12-row 30", 100 bu yield goal
All Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Grain Sorghum
bu
4.91
100.0000
491.00 _________
--------TOTAL INCOME
491.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
7.00
151.43
62.27
45.71
16.74
0.99
25.00
39.29
6.00
3.33
9.06
15.27
15.22
2.36
13.12
6.78
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1772
0.4598
0.4138
5.6208
1.0000
1.0000
7.00
151.43
62.27
45.71
16.74
0.99
25.00
39.29
6.00
3.33
1.61
7.01
6.30
13.27
13.12
6.78
--------405.85
85.15
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
45.43 _________
--------TOTAL SPECIFIED EXPENSES
451.28 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
39.72 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
68
Table 11.C
Estimated resource use for field operations, per acre
Grain sorghum, 12-row 30", 100 bu yield goal
All Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Disk Harrow
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Select Max
Surfactant
Spin Spreader
DAP
Potash (60% K2O)
Field Cultivate Fld
Plant - Folding
Sorghum Concept+ Po
Sprayer 800gal
Lexar
Sorghum Consultant
Fert Appl (Liquid)
UAN + Sulfur (28%)
Sprayer 800gal
Sivanto Prime
Sprayer 800gal
Warrior II
Sprayer 800gal
Prevathon
Sprayer 800gal
Sivanto Prime
Header Wheat/Sorghum
Haul Sorghum
acre
ton
32'
appl
oz
pt
pt
pt
5 ton
cwt
cwt
32'
12R-30
lb
80' 250hp
pt
acre
12R-30
gal
80' 250hp
oz
80' 250hp
oz
80' 250hp
oz
80' 250hp
oz
25' Rigid
bu
MFWD 225
MFWD 225
0.061
0.042
0.33
0.33
1.00
1.00
Oct
Oct
Nov
Feb
1.00
Apr
0.3330
0.6660
0.06
0.06
0.06
0.05
0.04
0.04
0.08
0.03
0.04
0.06
0.04
0.06
0.04
0.12
0.04
0.05
0.01
0.01
0.01
0.07
0.11
0.07
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.10
0.10
0.09
1.0000
32.0000
2.0000
1.0000
0.3000
1.3000
1.0000
MFWD 225
MFWD 225
0.046
0.062
1.00
1.00
Apr
Apr
0.013
1.00
Apr
4.5000
MFWD 225
0.078
1.00
1.00
May
May
6.0000
1.0000
0.07
38.2883
0.013
1.00
Jun
4.0000
0.013
1.00
Jul
1.5000
0.013
1.00
Jul
14.0000
0.013
1.00
Jul
4.0000
265 hp
0.102
1.00
Sep
0.10
100.0000
------- ------- ------- ------TOTALS
0.45
0.39
0.63
0.41
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
69
Table 11.D
Estimated costs for field operations, per acre
Grain sorghum, 12-row 30", 100 bu yield goal
All Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Disk Harrow
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Select Max
Surfactant
Spin Spreader
DAP
Potash (60% K2O)
Field Cultivate Fld
Plant - Folding
Sorghum Concept+ Po
Sprayer 800gal
Lexar
Sorghum Consultant
Fert Appl (Liquid)
UAN + Sulfur (28%)
Sprayer 800gal
Sivanto Prime
Sprayer 800gal
Warrior II
Sprayer 800gal
Prevathon
Sprayer 800gal
Sivanto Prime
Header Wheat/Sorghum
Haul Sorghum
acre
ton
32'
appl
oz
pt
pt
pt
5 ton
cwt
cwt
32'
12R-30
lb
80' 250hp
pt
acre
12R-30
gal
80' 250hp
oz
80' 250hp
oz
80' 250hp
oz
80' 250hp
oz
25' Rigid
bu
3.33
39.29
0.12
3.45
3.45
1.38
40.67
40.67
1.68
1.55
1.78
0.16
5.17
4.90
10.07
7.00
0.16
7.16
7.16
3.52
0.08
3.60
3.60
5.28
0.12
5.40
5.40
12.73
0.30
13.03
13.03
0.99
0.02
1.01
1.01
1.15
0.67
1.60
0.06
3.48
2.56
6.04
46.64
0.82
47.46
47.46
26.30
0.46
26.76
26.76
1.28
0.88
1.35
0.06
3.57
4.17
7.74
1.72
2.19
2.39
0.11
6.41
5.88
12.29
16.74
0.29
17.03
17.03
0.40
0.21
0.44
0.02
1.07
1.31
2.38
40.74
0.71
41.45
41.45
6.00
0.09
6.09
6.09
2.15
1.97
2.64
0.10
6.86
5.02
11.88
78.49
1.14
79.63
79.63
0.40
0.21
0.44
0.01
1.06
1.31
2.37
12.96
0.15
13.11
13.11
0.40
0.21
0.44
0.01
1.06
1.31
2.37
4.11
0.04
4.15
4.15
0.40
0.21
0.44
0.01
1.06
1.31
2.37
15.68
0.14
15.82
15.82
0.40
0.21
0.44
0.01
1.06
1.31
2.37
12.96
0.11
13.07
13.07
3.29
4.81
2.96
0.03
11.09
16.35
27.44
25.00
0.07
25.07
25.07
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
357.76
13.27
13.12
14.92
0.00
6.78 405.85
45.43 451.28
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
70
Table 11.E
Estimated monthly income and expense flows per acre
Grain sorghum, 12-row 30", 100 bu yield goal
All Areas, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
491.00
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.94
78.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.53
0.00
40.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.96
32.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.78
0.00
0.00
0.00
0.00
5.78
2.64
0.44
1.32
0.00
2.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.68
0.00
0.00
0.00
0.00
4.55
2.15
0.40
1.20
0.00
3.29
0.00
1.55
0.00
0.00
0.00
0.00
3.95
1.97
0.21
0.63
0.00
4.81
1.50
0.16
0.00
0.00
0.68
0.00
2.53
1.33
0.16
0.32
0.00
0.10
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------44.12
5.17
0.00
0.00
30.20
0.00
147.23
92.58
14.17
36.22
0.00
36.16
NET INCOME
-44.12
-5.17
0.00
0.00
-30.20
0.00 -147.23
-92.58
-14.17
-36.22
0.00
454.84
NET INCOME TO DATE
-44.12
-49.29
-49.29
-49.29
-79.49
-79.49 -226.72 -319.30 -333.47 -369.69 -369.69
85.15
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 11.F
Estimated returns for various price/yield combinations, per acre
Grain sorghum, 12-row 30", 100 bu yield goal
All Areas, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Grain Sorghum
3.68
3.92
4.17
4.41
4.66
4.91
5.15
5.40
5.64
5.89
6.13
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
50.00
bu
-209
-254
-196
-242
-184
-230
-172
-217
-160
-205
-147
-193
-135
-180
-123
-168
-110
-156
-98
-144
-86
-131
60
60.00
bu
-174
-220
-160
-205
-145
-190
-130
-176
-115
-161
-101
-146
-86
-131
-71
-117
-57
-102
-42
-87
-27
-73
70
70.00
bu
-140
-185
-123
-168
-106
-151
-88
-134
-71
-117
-54
-100
-37
-82
-20
-65
-3
-48
14
-31
31
-14
80
80.00
bu
-106
-151
-86
-132
-66
-112
-47
-92
-27
-73
-8
-53
11
-33
31
-14
50
5
70
25
90
44
90
90.00
bu
-71
-117
-49
-95
-27
-73
-5
-51
16
-28
38
-6
60
15
82
37
104
59
126
81
149
103
100
100.00
bu
-37
-83
-13
-58
11
-33
36
-9
60
15
85
39
109
64
134
88
158
113
183
137
207
162
110
110.00
bu
-3
-48
23
-21
50
5
77
32
104
59
131
86
158
113
185
140
212
167
239
194
266
221
120
120.00
bu
31
-14
60
15
89
44
119
73
148
103
178
132
207
162
237
191
266
221
296
250
325
280
130
130.00
bu
65
19
97
51
129
83
161
115
193
147
224
179
256
211
288
243
320
275
352
307
384
339
140
140.00
bu
99
54
134
88
168
122
202
157
237
191
271
226
305
260
340
294
374
329
409
363
443
397
150
150.00
bu
133
170
207
244
281
318
354
391
428
465
502
88
125
162
199
235
272
309
346
383
419
456
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
71
72
Table 12.A
Estimated costs per acre
Wheat followed by soybeans, 70 bu yield goal
All Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.0000
14.00 _________
App by Air ( 3 gal) appl
5.60
1.0000
5.60 _________
FERTILIZERS
DAP
cwt
35.88
1.0000
35.88 _________
Potash (60% K2O)
cwt
26.30
0.7500
19.73 _________
Fert 41-0-0-4
cwt
18.22
3.0480
55.53 _________
FUNGICIDES
CruiserMaxx Vibrance oz
4.60
4.5000
20.70 _________
Prosaro
oz
2.36
8.0000
18.88 _________
HERBICIDES
Axiom
oz
2.06
10.0000
20.60 _________
Harmony Extra SG
oz
10.86
0.7500
8.15 _________
Axial XL
oz
1.10
16.4000
18.04 _________
INSECTICIDES
Warrior II
oz
2.74
1.5000
4.11 _________
SEED/PLANTS
Wheat Seed Private
lb
0.28
90.0000
25.20 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
3.0480
22.86 _________
HAULING
Haul Wheat
bu
0.26
70.0000
18.20 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Wheat Consultant
acre
5.50
1.0000
5.50 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.2129
3.25 _________
Harvesters
hour
15.27
0.1021
1.56 _________
HAND LABOR
Implements
hour
9.06
0.1049
0.95 _________
UNALLOCATED LABOR
hour
15.27
0.2521
3.85 _________
DIESEL FUEL
Tractors
gal
2.36
2.4667
5.83 _________
Harvesters
gal
2.36
1.3935
3.29 _________
REPAIR & MAINTENANCE
Implements
acre
4.20
1.0000
4.20 _________
Tractors
acre
1.66
1.0000
1.66 _________
Harvesters
acre
4.16
1.0000
4.16 _________
INTEREST ON OP. CAP.
acre
7.21
1.0000
7.21 _________
--------TOTAL DIRECT EXPENSES
371.57 _________
FIXED EXPENSES
Implements
acre
8.57
1.0000
8.57 _________
Tractors
acre
9.72
1.0000
9.72 _________
Harvesters
acre
15.44
1.0000
15.44 _________
--------TOTAL FIXED EXPENSES
33.73 _________
--------TOTAL SPECIFIED EXPENSES
405.30 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
73
Table 12.B
Summary of estimated costs and returns per acre
Wheat followed by soybeans, 70 bu yield goal
All Areas, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Wheat
bu
7.28
70.0000
509.60 _________
--------TOTAL INCOME
509.60 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.60
111.15
39.58
46.79
4.11
25.20
22.86
18.20
39.29
5.50
3.33
9.06
15.27
15.27
2.36
10.02
7.21
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.1049
0.3151
0.2521
3.8602
1.0000
1.0000
19.60
111.15
39.58
46.79
4.11
25.20
22.86
18.20
39.29
5.50
3.33
0.95
4.81
3.85
9.12
10.02
7.21
--------371.57
138.03
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
33.73 _________
--------TOTAL SPECIFIED EXPENSES
405.30 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
104.30 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
74
Table 12.C
Estimated resource use for field operations, per acre
Wheat followed by soybeans, 70 bu yield goal
All Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Disk Harrow
Spin Spreader
DAP
Potash (60% K2O)
Field Cultivate Fld
Grain Drill
Wheat Seed Private
CruiserMaxx Vibrance
Wheat Consultant
App by Air ( 5 gal)
Axiom
App by Air ( 3 gal)
Warrior II
Harmony Extra SG
Axial XL
App Fert by Air
Fert 41-0-0-4
App Fert by Air
Fert 41-0-0-4
App by Air ( 5 gal)
Prosaro
Header Wheat/Sorghum
Haul Wheat
acre
ton
32'
5 ton
cwt
cwt
32'
30'
lb
oz
acre
appl
oz
appl
oz
oz
oz
cwt
cwt
cwt
cwt
appl
oz
25' Rigid
bu
MFWD 225
MFWD 225
0.061
0.042
0.33
0.33
1.00
1.00
Sep
Sep
Sep
Sep
0.3330
0.6660
0.06
0.04
0.06
0.04
0.06
0.08
0.04
0.03
0.04
0.06
0.04
0.06
0.04
0.12
0.03
0.05
0.10
0.10
0.10
0.08
1.0000
0.7500
MFWD 225
MFWD 225
265 hp
0.046
0.062
0.102
1.00
1.00
Sep
Oct
1.00
1.00
Oct
Nov
1.00
Feb
1.00
Feb
1.00
Mar
1.00
Apr
1.00
Jun
90.0000
4.5000
1.0000
1.0000
10.0000
1.0000
1.5000
0.7500
16.4000
1.5240
1.5240
1.5240
1.5240
1.0000
8.0000
70.0000
------- ------- ------- ------TOTALS
0.31
0.31
0.42
0.25
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
75
Table 12.D
Estimated costs for field operations, per acre
Wheat followed by soybeans, 70 bu yield goal
All Areas, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Disk Harrow
Spin Spreader
DAP
Potash (60% K2O)
Field Cultivate Fld
Grain Drill
Wheat Seed Private
CruiserMaxx Vibrance
Wheat Consultant
App by Air ( 5 gal)
Axiom
App by Air ( 3 gal)
Warrior II
Harmony Extra SG
Axial XL
App Fert by Air
Fert 41-0-0-4
App Fert by Air
Fert 41-0-0-4
App by Air ( 5 gal)
Prosaro
Header Wheat/Sorghum
Haul Wheat
acre
ton
32'
5 ton
cwt
cwt
32'
30'
lb
oz
acre
appl
oz
appl
oz
oz
oz
cwt
cwt
cwt
cwt
appl
oz
25' Rigid
bu
3.33
39.29
0.10
3.43
3.43
1.15
40.44
40.44
1.68
1.55
1.69
0.14
5.06
4.90
9.96
1.15
0.67
1.53
0.10
3.45
2.56
6.01
35.88
1.05
36.93
36.93
19.73
0.58
20.31
20.31
1.28
0.88
1.28
0.10
3.54
4.17
7.71
1.72
2.11
2.30
0.16
6.29
5.75
12.04
25.20
0.66
25.86
25.86
20.70
0.54
21.24
21.24
5.50
0.14
5.64
5.64
7.00
0.16
7.16
7.16
20.60
0.48
21.08
21.08
5.60
0.08
5.68
5.68
4.11
0.06
4.17
4.17
8.15
0.12
8.27
8.27
18.04
0.26
18.30
18.30
11.43
0.17
11.60
11.60
27.77
0.40
28.17
28.17
11.43
0.13
11.56
11.56
27.77
0.32
28.09
28.09
7.00
0.06
7.06
7.06
18.88
0.17
19.05
19.05
3.29
4.81
2.81
0.03
10.94
16.35
27.29
18.20
0.05
18.25
18.25
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
335.61
9.12
10.02
9.61
0.00
7.21 371.57
33.73 405.30
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
76
Table 12.E
Estimated monthly income and expense flows per acre
Wheat followed by soybeans, 70 bu yield goal
All Areas, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
CUSTOM FERTILIZE
HAULING
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
509.60
0.00
0.00
0.00
0.00
7.00
0.00
0.00
5.60
0.00
7.00
0.00
0.00
0.00
0.00
55.61
0.00
0.00
0.00
0.00
27.77
27.77
0.00
0.00
0.00
0.00
0.00
0.00
20.70
0.00
0.00
0.00
0.00
0.00
18.88
0.00
0.00
0.00
0.00
0.00
0.00
20.60
0.00
0.00
26.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.43
11.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.20
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
2.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.11
1.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.29
0.00
0.00
3.10
2.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.81
0.00
0.00
3.22
1.50
0.64
0.00
0.00
1.09
0.45
0.23
0.00
0.08
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------0.00
0.00
113.16
59.03
28.24
0.00
0.00
76.19
39.65
26.11
0.00
29.19
NET INCOME
0.00
0.00 -113.16
-59.03
-28.24
0.00
0.00
-76.19
-39.65
-26.11
0.00
480.41
NET INCOME TO DATE
0.00
0.00 -113.16 -172.19 -200.43 -200.43 -200.43 -276.62 -316.27 -342.38 -342.38
138.03
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 12.F
Estimated returns for various price/yield combinations, per acre
Wheat followed by soybeans, 70 bu yield goal
All Areas, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Wheat
5.46
5.82
6.18
6.55
6.91
7.28
7.64
8.00
8.37
8.73
9.10
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
35.00
bu
-171
-205
-158
-192
-145
-179
-133
-166
-120
-154
-107
-141
-94
-128
-82
-115
-69
-103
-56
-90
-43
-77
60
42.00
bu
-134
-168
-119
-153
-104
-138
-89
-122
-73
-107
-58
-92
-43
-76
-27
-61
-12
-46
2
-31
17
-15
70
49.00
bu
-98
-132
-80
-114
-62
-96
-45
-78
-27
-60
-9
-43
8
-25
26
-7
44
10
61
28
79
46
80
56.00
bu
-62
-95
-41
-75
-21
-55
-1
-34
19
-14
39
6
60
26
80
46
100
67
121
87
141
107
90
63.00
bu
-25
-59
-2
-36
20
-13
43
9
65
32
88
55
111
78
134
101
157
123
180
146
203
169
100
70.00
bu
10
-23
36
2
61
27
87
53
112
78
138
104
163
129
188
155
214
180
239
206
265
231
110
77.00
bu
47
13
75
41
103
69
131
97
159
125
187
153
215
181
243
209
271
237
299
265
327
293
120
84.00
bu
83
49
113
80
144
110
175
141
205
171
236
202
266
233
297
263
328
294
358
324
389
355
130
91.00
bu
119
86
152
119
186
152
219
185
252
218
285
251
318
284
351
317
384
351
417
384
451
417
140
98.00
bu
156
122
191
158
227
193
263
229
298
265
334
300
370
336
405
372
441
407
477
443
512
479
150
105.00
bu
192
230
269
307
345
383
421
460
498
536
574
158
197
235
273
311
349
388
426
464
502
541
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
77
APPENDIX
80
Appendix Table 1.
Tractors/Harvesters: estimated purchase price, annual use, useful life, fuel
use, and direct and fixed cost per hour, Mississippi, 2022
_______________________________________________________________________________________________________
Purchase Annual Useful
Fuel Labor Fuel R&M
Total Fixed Total
Item Name
Size
Price
Use
Life
Use
Direct
Cost
_______________________________________________________________________________________________________
dollars hours years gal/hr ----------------$/hour---------------Combine (250-299 hp)
265 hp
391,000
300
8 13.64 15.27 32.19 40.72 88.18 151.14 239.33
Combine (300-349 hp)
325 hp
413,700
300
8 16.73 15.27 39.48 43.09 97.84 159.92 257.76
Combine (350-399 hp)
355 hp
437,900
300
8 18.27 15.27 43.11 45.61 104.00 169.27 273.27
Combine (400-449 hp)
425 hp
474,800
300
8 21.87 15.27 51.62 49.45 116.35 183.54 299.89
Combine (450-499hp)
475 hp
489,900
300
8 24.44 15.27 57.69 51.03 124.00 189.37 313.37
Tractor( 20-39hp)CB
MFWD 30
28,600
600
8
1.54 15.27 3.64 0.89 19.80
5.01 24.81
Tractor( 20-39hp)RB
MFWD 30
21,400
600
8
1.54 15.27 3.64 0.66 19.58
3.74 23.33
Tractor( 40-59hp)CB
2WD 50
32,100
600
8
2.57 15.27 6.07 1.00 22.34
5.62 27.97
Tractor( 40-59hp)CB
MFWD 50
42,600
600
8
2.57 15.27 6.07 1.33 22.67
7.46 30.13
Tractor( 40-59hp)RB
2WD 50
23,300
600
8
2.57 15.27 6.07 0.72 22.07
4.08 26.15
Tractor( 40-59hp)RB
MFWD 50
30,500
600
8
2.57 15.27 6.07 0.95 22.29
5.34 27.64
Tractor( 60-89hp)CB
2WD 75
56,700
600
8
3.86 15.27 9.11 1.77 26.15
9.93 36.08
Tractor( 60-89hp)CB
MFWD 75
60,500
600
8
3.86 15.27 9.11 1.89 26.27 10.59 36.87
Tractor( 60-89hp)RB
2WD 75
43,100
600
8
3.86 15.27 9.11 1.34 25.72
7.55 33.27
Tractor( 60-89hp)RB
MFWD 75
43,800
600
8
3.86 15.27 9.11 1.36 25.74
7.67 33.42
Tractor( 90-119hp)CB
2WD 105
74,700
600
8
5.40 15.27 12.75 2.33 30.35 13.08 43.44
Tractor( 90-119hp)CB
MFWD 105
94,500
600
8
5.40 15.27 12.75 2.95 30.97 16.55 47.53
Tractor( 90-119hp)RB
2WD 105
67,100
600
8
5.40 15.27 12.75 2.09 30.12 11.75 41.87
Tractor( 90-119hp)RB
MFWD 105
75,300
600
8
5.40 15.27 12.75 2.35 30.37 13.19 43.57
Tractor(120-139hp)CB
2WD 130
117,400
600
8
6.69 15.27 15.79 3.66 34.73 20.56 55.29
Tractor(120-139hp)CB
MFWD 130
131,100
600
8
6.69 15.27 15.79 4.09 35.15 22.96 58.12
Tractor(140-159hp)
2WD 150
116,100
600
8
7.72 15.27 18.22 3.62 37.11 20.34 57.45
Tractor(140-159hp)CB
MFWD 150
143,000
600
8
7.72 15.27 18.22 4.46 37.96 25.05 63.01
Tractor(160-179hp)CB
MFWD 170
164,000
600
8
8.75 15.27 20.65 5.12 41.04 30.21 71.26
Tractor(180-199hp)CB
MFWD 190
206,000
600
8
9.77 15.27 23.08 6.43 44.78 37.95 82.74
Tractor(200-249hp)CB
MFWD 225
248,000
600
8 11.58 15.27 27.33 7.75 50.35 45.69 96.04
Tractor(250-349hp)CB
4WD 300
343,000
600
8 15.44 15.27 36.44 10.71 62.43 63.19 125.62
Tractor(250-349hp)CB
MFWD 300
324,000
600
8 15.44 15.27 36.44 10.12 61.83 59.69 121.53
Tractor(250-349hp)CB
Track 300
329,000
600
8 15.44 15.27 36.44 10.28 61.99 60.61 122.60
Tractor(350-449hp)
Track 400
492,000
600
8 20.58 15.27 48.59 15.37 79.23 90.64 169.88
Tractor(350-449hp)CB
4WD 400
406,000
600
8 20.58 15.27 48.59 12.68 76.54 74.80 151.34
Tractor(450-550hp)CB
4WD 500
430,000
600
8 25.73 15.27 60.73 13.43 89.44 79.22 168.66
Tractor(450-550hp)CB
Track 500
496,000
600
8 25.73 15.27 60.73 15.50 91.50 91.38 182.88
Utility Vehicle
800 CC
12,200
200
8
0.70 15.27 1.96 1.90 19.14
7.07 26.21
Utility Vehicle
900 CC
15,800
200
8
1.00 15.27 2.81 2.46 20.54
9.16 29.71
_______________________________________________________________________________________________________
Notes:
Labor: Includes allocated labor from power unit.
Total Direct: Does not include interest on operating capital.
81
81
Appendix Table 2.
Self-propelled machines: estimated purchase price, annual use, useful life, fuel use,
performance rate,and direct and fixed cost per acre, Mississippi, 2022
______________________________________________________________________________________________________________
Purchase Annual Useful
Fuel
Perf Labor Fuel
R&M Total Fixed Total
Item Name
Size
Price
Use
Life
Use
Rate
Direct
Cost
______________________________________________________________________________________________________________
dollars hours years gal/hr hr/ac ----------------$/acre---------------Cotton Picker
4R-38(250) 268,000
200
8 12.86 0.257
6.27 7.82 10.79 24.89 40.05 64.95
Cotton Picker
4R-38(350) 351,000
200
8 18.01 0.257
6.27 10.95 14.13 31.36 52.46 83.83
Cotton Picker
4R2x1(350) 357,000
200
8 18.01 0.172
4.19 7.32 9.61 21.12 35.66 56.79
Cotton Picker
6R-30(355) 465,000
200
8 18.27 0.218
5.31 9.41 15.85 30.57 58.84 89.42
Cotton Picker
6R-38(355) 465,000
200
8 18.27 0.172
4.19 7.43 12.51 24.14 46.45 70.60
Cotton Picker/Modu
4R-38(365) 536,000
200
8 20.58 0.257
6.27 12.52 21.58 40.38 80.11 120.50
Cotton Picker/Module
6R-30(500) 854,000
200
8 25.73 0.218
5.31 13.25 29.12 47.68 108.07 155.76
Cotton Picker/Module
6R-38(500) 854,000
200
8 25.73 0.172
4.19 10.46 22.99 37.65 85.32 122.97
Dry Applicator SP
70'300cuft 365,000
350
8 16.98 0.015
0.29 0.60 0.29
1.20
1.82
3.02
Sprayer 600-750gal
60' 175hp
216,000
350
8
9.00 0.017
0.34 0.37 0.20
0.92
1.26
2.18
Sprayer 600-825gal
80' 175hp
234,000
350
8 11.81 0.013
0.26 0.36 0.16
0.79
1.02
1.82
Sprayer 600-825gal
90' 250hp
328,000
350
8 12.73 0.011
0.23 0.35 0.20
0.79
1.27
2.06
Sprayer 800gal
100' 250hp 333,000
350
8 14.15 0.010
0.20 0.35 0.18
0.75
1.16
1.91
Sprayer 800gal
80' 250hp
300,000
350
8 12.86 0.013
0.26 0.40 0.21
0.87
1.31
2.18
Sprayer 1000-1400gal
90' 275hp
332,000
350
8 14.15 0.010
0.20 0.35 0.18
0.75
1.16
1.91
Sprayer 1000gal
100' 300hp 379,000
350
8 15.44 0.010
0.20 0.38 0.21
0.80
1.32
2.13
Sprayer 1200+gal
120' 300hp 401,000
350
8 15.44 0.008
0.17 0.32 0.18
0.68
1.17
1.85
______________________________________________________________________________________________________________
Notes:
Labor: includes allocated labor plus any additional labor from self-propelled machine.
Direct: Does not include interest on operating capital.
82
Appendix Table 3.
Towed equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Bed-Paratill w/ro
Bed-Paratill w/ro
Bed-Paratill w/ro
Bed-Rip/Disk Fold.
Bed-Rip/Disk Fold.
Bed-Rip/Disk Fold.
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk/Cond.
Bed-Rip/Disk/Cond.
Bed-Subsoil
Fold
Bed-Subsoil
Fold
Bed-Subsoil
Fold
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)Fl
Bed/Disk (Hipper)Rd
Bed/Disk w/roller
Bed/Disk w/roller
Bed/Disk w/roller
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Ri
Blade-Box
Blade-Box
Blade-Box
Blade-Scraper
Blade-Scraper
Blade-Scraper
Boll Buggy
Boll Buggy
Boll Buggy
Boll Buggy
Boll Buggy
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Rigid
Chisel Plow-Rigid
Chisel Plow-Rigid
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate & Post
Cultivate & Post
4R-30
4R-38
6R-38
8R-38
12R-30
12R-38
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
6-Row
8-Row
8R-38
8R-38 2x1
12R-38
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
4R-38
6R-38
8R-30
8R-38 2x1
12R-30
12R-38
16R40
8R-38
8R-38
8R-30
8R-38
12R-30/40
4R-38
6R-38
8R-30
8R-38
8R-38 2x1
12R-38
16R-30
16R40
8R-38
12R-30
12R-38
16R-30
8R-38
6'-7'
8'-10'
12'-16'
6'-7'
8'-10'
12'-16'
4R-38(250)
4R-38(350)
4R2x1(350)
6R-30(355)
6R-38(355)
24'
32'
42'
50'
61'
10'
15'
20'
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
8R-38 2x1
12R-30
12R-38
16R-30
4R-30
4R-38
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 150
MFWD 170
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 300
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 150
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 300
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 105
MFWD 105
MFWD 105
MFWD 105
MFWD 105
MFWD 105
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 170
2WD 130
MFWD 225
2WD 105
2WD 105
MFWD 150
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
2WD 105
2WD 105
18,700
18,700
25,500
49,200
69,800
69,800
22,600
22,600
31,200
31,200
41,700
41,700
24,800
33,000
49,200
69,800
69,800
17,500
16,800
24,300
25,300
32,500
33,600
10,500
16,200
20,800
51,400
40,100
51,400
60,800
22,000
22,700
26,900
30,800
50,900
18,100
20,400
24,900
25,000
40,400
40,400
54,700
56,900
28,300
37,800
38,400
48,700
25,000
1,500
3,890
6,190
1,280
4,010
10,790
30,500
30,500
30,500
30,500
30,500
45,200
58,400
67,000
88,800
102,400
7,930
13,800
13,400
15,800
16,000
19,700
20,600
25,100
30,200
46,300
45,300
46,300
65,500
21,100
21,300
150
150
150
300
300
300
300
300
300
300
300
300
150
150
150
150
150
150
150
150
150
150
150
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
200
200
200
200
200
200
200
200
200
200
200
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
12
12
12
20
20
20
20
20
20
20
20
20
12
12
12
12
12
12
12
12
12
12
12
10
10
10
10
10
10
10
10
10
10
10
10
8
8
8
8
8
8
8
8
10
10
10
10
10
20
20
20
20
20
20
10
10
10
10
10
12
12
12
12
12
12
12
12
10
10
10
10
10
10
10
10
10
10
10
10
0.204
0.160
0.107
0.073
0.061
0.046
0.184
0.146
0.123
0.097
0.139
0.073
0.107
0.080
0.080
0.053
0.053
0.204
0.160
0.136
0.107
0.102
0.080
0.147
0.098
0.093
0.049
0.062
0.049
0.035
0.074
0.074
0.093
0.074
0.062
0.228
0.120
0.114
0.090
0.060
0.060
0.035
0.043
0.095
0.080
0.063
0.060
0.095
0.020
0.000
0.000
0.000
0.000
0.000
0.257
0.257
0.172
0.218
0.172
0.076
0.057
0.044
0.036
0.030
0.184
0.123
0.102
0.206
0.162
0.137
0.108
0.103
0.073
0.054
0.068
0.054
0.051
0.220
0.173
3.12
2.45
1.64
1.11
0.94
0.70
2.82
2.24
1.88
1.48
2.12
1.11
1.64
1.23
1.23
0.82
0.82
3.12
2.45
2.08
1.64
1.56
1.23
2.25
1.50
1.43
0.75
0.95
0.75
0.54
1.13
1.13
1.43
1.13
0.95
3.48
1.83
1.74
1.37
0.91
0.91
0.53
0.65
1.46
1.23
0.97
0.92
1.46
0.30
0.00
0.00
0.00
0.00
0.00
3.93
3.93
2.63
3.33
2.63
1.16
0.88
0.67
0.56
0.46
2.82
1.88
1.56
3.14
2.47
2.09
1.65
1.57
1.12
0.82
1.04
0.82
0.78
4.35
3.42
5.58
4.39
2.93
1.68
1.68
1.26
4.26
3.38
2.84
2.24
3.20
1.68
2.93
2.20
2.20
1.46
1.46
5.58
4.39
3.72
2.93
2.79
2.20
2.69
2.03
2.16
1.13
1.70
1.34
1.28
1.71
1.71
2.16
1.71
1.70
4.16
2.19
2.63
2.08
1.38
1.64
0.96
1.57
2.21
2.21
1.74
1.65
2.21
0.25
0.00
0.00
0.00
0.00
0.00
5.94
5.94
3.97
5.03
3.97
1.76
1.57
1.20
1.01
0.82
3.81
1.94
2.80
2.63
2.07
2.50
1.97
2.38
1.70
1.25
1.87
1.48
1.40
2.80
2.20
1.37
1.08
0.99
0.17
0.21
0.16
0.20
0.16
0.19
0.15
0.28
0.15
0.96
0.96
1.43
1.35
1.35
1.29
0.97
1.19
0.98
1.19
0.97
0.38
0.39
0.48
0.63
0.62
0.63
0.53
0.40
0.42
0.63
0.57
0.79
0.96
0.57
0.66
0.52
0.56
0.56
0.45
0.57
0.67
0.76
0.61
0.73
0.59
0.01
0.00
0.00
0.00
0.00
0.00
1.96
1.96
1.31
1.66
1.31
1.24
1.21
1.06
1.18
1.12
0.52
0.61
0.49
0.86
0.69
0.72
0.59
0.69
0.59
0.67
0.83
0.67
0.90
1.23
0.98
1.58
1.24
0.83
0.47
0.47
0.35
1.19
0.94
0.79
0.62
0.89
0.47
0.83
0.62
0.62
0.41
0.41
1.58
1.24
1.05
0.83
0.79
0.62
0.65
0.50
0.60
0.31
0.48
0.38
0.35
0.47
0.47
0.60
0.47
0.48
1.02
0.53
0.73
0.58
0.38
0.46
0.27
0.43
0.61
0.62
0.49
0.47
0.61
0.04
0.00
0.00
0.00
0.00
0.00
1.65
1.65
1.10
1.40
1.10
0.49
0.44
0.34
0.28
0.23
0.94
0.45
0.79
0.48
0.34
0.61
0.48
0.66
0.47
0.34
0.53
0.42
0.39
0.46
0.36
11.66
9.18
6.40
3.45
3.31
2.48
8.48
6.73
5.71
4.50
6.51
3.42
6.37
5.02
5.50
4.06
4.06
11.57
9.07
8.05
6.39
6.34
5.04
5.99
4.45
4.68
2.84
3.77
3.11
2.72
3.72
3.73
4.82
3.88
3.94
9.63
5.13
5.78
4.57
3.26
3.59
2.21
3.23
4.97
4.83
3.82
3.79
4.89
0.62
0.00
0.00
0.00
0.00
0.00
13.51
13.51
9.03
11.43
9.03
4.67
4.12
3.28
3.04
2.64
8.11
4.89
5.66
7.13
5.58
5.94
4.71
5.30
3.89
3.10
4.29
3.40
3.49
8.86
6.98
2.20
1.73
1.58
0.76
0.91
0.68
0.88
0.70
0.81
0.64
1.22
0.64
1.53
1.53
2.29
2.16
2.16
2.06
1.56
1.91
1.57
1.91
1.56
0.95
0.98
1.19
1.55
1.53
1.55
1.32
1.00
1.03
1.54
1.40
1.95
2.85
1.69
1.96
1.55
1.67
1.67
1.32
1.69
1.66
1.87
1.50
1.81
1.47
0.01
0.00
0.00
0.00
0.00
0.00
3.70
3.70
2.47
3.13
2.47
1.99
1.94
1.70
1.89
1.79
0.84
0.98
0.79
2.13
1.70
1.77
1.46
1.69
1.45
1.64
2.04
1.64
2.21
3.04
2.41
9.33 23.20
7.35 18.27
4.91 12.90
2.77
6.98
2.81
7.04
2.11
5.28
7.01 16.38
5.56 13.00
4.67 11.20
3.69
8.84
5.27 13.01
2.77
6.84
4.91 12.83
3.69 10.25
3.69 11.48
2.45
8.68
2.45
8.68
9.33 22.97
7.35 17.98
6.22 16.18
4.91 12.88
4.66 12.92
3.69 10.30
3.69 10.64
2.98
8.41
3.55
9.44
1.87
6.27
2.85
8.16
2.25
6.93
2.11
6.15
2.81
7.54
2.81
7.58
3.55
9.93
2.81
8.10
2.85
8.75
5.72 18.21
3.01
9.84
4.33 12.07
3.42
9.55
2.28
7.21
2.74
8.01
1.60
5.15
2.57
7.50
3.64 10.28
3.69 10.41
2.91
8.25
2.77
8.37
3.64 10.00
0.26
0.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.78 26.99
9.78 26.99
6.53 18.04
8.28 22.85
6.53 18.04
2.90
9.56
2.63
8.71
2.01
6.99
1.68
6.63
1.38
5.82
5.58 14.54
2.53
8.41
4.69 11.15
2.69 11.96
1.90
9.19
3.44 11.16
2.71
8.90
3.91 10.91
2.79
8.14
2.06
6.80
3.14
9.47
2.48
7.53
2.35
8.06
2.58 14.48
2.03 11.44
(continued)
83
83
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Disk & Incorporate
Disk & Incorporate
Disk & Incorporate
Disk & Incorporate
Disk & Incorporate
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow 40-100hp
Disk Heavy
Disk Heavy
Disk Heavy
Disk Ripper
Ditcher
Ditcher (1m/160a)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Field Cult & Inc
Field Cult & Inc
Field Cult & Inc Fld
Field Cult & Inc Fld
Field Cult & Inc Rdg
Field Cultivate Fld
Field Cultivate Fld
Field Cultivate Fld
Field Cultivate Fld
Field Cultivate Rdg
Grain Cart Corn
Grain Cart Corn
Grain Cart Corn
Grain Cart Rice
Grain Cart Rice
Grain Cart Rice
Grain Cart Soybean
Grain Cart Soybean
Grain Cart Soybean
Grain Cart Wht/Sor
Grain Cart Wht/Sor
Grain Cart Wht/Sor
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre T
Harrow - Folding
Harrow - Folding
Harrow - Folding
Harrow - Folding
Header - Corn
Header - Corn
Header - Corn
6R-30
6R-38
8R-30
8R-38
8R-38 2x1
12R-30
12R-38
16R-30
14'
20'
24'
28'
32'
14'
20'
24'
28'
32'
42'
14'
14'
20'
28'
15'
4R-38
6R-30
6R-38
8R-30
8R-38
8R-38 2x1
12R-30
12R-38
42'
50'
24'
32'
12'
24'
32'
42'
50'
12'
500 bu
700 bu
1000 bu
500 bu
700 bu
1000 bu
500 bu
700 bu
1000 bu
500 bu
700 bu
1000 bu
10'
12'
15'
20'
24'
30'
35'
10'
12'
15'
20'
24'
30'
35'
8R-38
24'
30'
40'
48'
6R-30
6R-38
8R-30
MFWD 150
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
2WD 130
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
2WD 75
MFWD 150
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 170
MFWD 190
2WD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 225
2WD 150
MFWD 190
MFWD 190
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 225
265 hp
265 hp
265 hp
25,100
25,900
30,400
35,500
51,600
50,600
51,600
70,800
32,200
79,300
52,200
62,300
67,900
26,900
47,100
46,900
56,900
62,600
110,100
16,700
26,900
73,900
56,900
50,800
6,480
6,480
19,000
19,800
19,800
20,100
22,600
25,200
25,900
23,700
70,900
76,700
37,200
49,800
18,200
31,800
44,400
60,600
67,600
12,900
29,100
44,900
59,400
29,100
44,900
59,400
29,100
44,900
59,400
29,100
44,900
59,400
28,700
28,200
34,400
41,900
67,300
68,900
93,600
34,000
33,500
39,800
47,200
72,600
74,200
104,000
57,000
13,800
15,300
21,300
26,000
54,200
53,800
71,200
150
150
150
150
150
150
150
150
200
200
200
200
200
180
180
180
180
180
180
180
180
180
180
180
200
200
150
150
150
150
150
150
150
150
100
100
100
100
100
100
100
100
100
100
200
200
200
200
200
200
200
200
200
200
200
200
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
200
200
200
200
300
300
300
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
8
8
8
8
8
8
8
8
10
10
10
10
10
10
10
10
10
10
12
12
12
12
12
12
12
12
12
12
12
12
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
10
10
10
10
8
8
8
0.146
0.115
0.110
0.086
0.057
0.073
0.057
0.055
0.149
0.092
0.087
0.074
0.065
0.140
0.098
0.081
0.070
0.061
0.046
0.140
0.145
0.097
0.075
0.136
0.020
0.009
0.154
0.130
0.103
0.098
0.077
0.051
0.078
0.051
0.037
0.031
0.066
0.049
0.132
0.062
0.046
0.035
0.029
0.124
0.025
0.025
0.025
0.062
0.055
0.045
0.025
0.021
0.021
0.025
0.021
0.021
0.188
0.157
0.125
0.094
0.078
0.062
0.053
0.203
0.169
0.135
0.101
0.084
0.067
0.058
0.062
0.064
0.051
0.038
0.032
0.170
0.134
0.127
2.90
2.29
2.17
1.72
1.14
1.45
1.14
1.08
2.96
1.83
1.72
1.48
1.29
2.14
1.49
1.24
1.07
0.93
0.71
2.14
2.22
1.48
1.15
2.08
0.30
0.14
3.06
2.59
2.04
1.94
1.53
1.02
1.55
1.02
0.74
0.62
1.30
0.98
2.61
0.95
0.71
0.54
0.45
1.90
0.38
0.38
0.38
0.95
0.83
0.69
0.38
0.32
0.32
0.38
0.32
0.32
4.58
3.82
3.05
2.29
1.91
1.52
1.31
4.94
4.11
3.29
2.47
2.05
1.64
1.41
1.52
0.98
0.79
0.59
0.49
2.60
2.05
1.95
2.67
2.10
2.53
2.00
1.33
2.00
1.58
1.50
2.36
2.13
2.01
2.04
1.78
2.21
2.26
1.88
1.91
1.67
1.27
1.27
2.65
2.24
2.06
3.72
0.31
0.14
2.81
2.70
2.13
2.26
1.79
1.19
2.14
1.41
1.03
0.86
1.36
1.14
2.40
1.28
1.07
0.97
0.81
2.26
0.58
0.58
0.69
1.44
1.26
1.05
0.58
0.49
0.49
0.58
0.49
0.49
2.97
2.48
2.29
1.94
1.81
1.71
1.47
3.20
2.67
2.46
2.09
1.95
1.85
1.58
1.71
1.49
1.19
0.89
0.88
5.48
4.32
4.11
0.98
0.79
0.89
0.82
0.79
0.98
0.79
1.03
1.44
2.19
1.36
1.39
1.33
1.04
1.28
1.06
1.10
1.06
1.43
0.65
1.09
1.99
1.19
1.92
0.05
0.02
1.95
1.72
1.36
1.31
1.16
0.86
1.35
0.81
0.66
0.60
0.61
0.61
0.60
0.49
0.51
0.53
0.50
0.40
0.19
0.30
0.40
0.49
0.66
0.73
0.20
0.25
0.34
0.20
0.25
0.34
2.02
1.66
1.62
1.48
1.98
1.62
1.89
2.58
2.12
2.02
1.79
2.30
1.88
2.26
1.34
0.31
0.27
0.28
0.29
2.30
1.80
2.27
0.65
0.51
0.70
0.55
0.37
0.56
0.44
0.42
0.54
0.59
0.56
0.57
0.50
0.51
0.63
0.52
0.54
0.47
0.36
0.18
0.65
0.62
0.58
1.05
0.07
0.03
0.69
0.67
0.52
0.63
0.49
0.33
0.60
0.40
0.29
0.24
0.33
0.31
0.47
0.31
0.30
0.27
0.23
0.45
0.16
0.16
0.19
0.40
0.35
0.29
0.16
0.13
0.13
0.16
0.13
0.13
0.69
0.57
0.56
0.48
0.50
0.48
0.41
0.74
0.62
0.60
0.52
0.54
0.52
0.44
0.48
0.41
0.33
0.24
0.25
6.93
5.47
5.20
7.21
5.71
6.31
5.11
3.65
5.01
3.97
4.05
7.32
6.75
5.67
5.50
4.92
5.92
5.68
4.73
4.64
4.15
3.78
4.26
6.63
6.35
5.00
8.78
0.74
0.34
8.53
7.69
6.07
6.15
4.99
3.41
5.66
3.65
2.74
2.34
3.62
3.06
6.10
3.04
2.60
2.32
2.00
5.02
1.33
1.44
1.68
3.29
3.13
2.79
1.34
1.21
1.29
1.34
1.21
1.29
10.28
8.54
7.53
6.20
6.21
5.35
5.09
11.48
9.53
8.38
6.88
6.86
5.90
5.70
5.07
3.21
2.59
2.02
1.92
17.32
13.66
13.53
2.41 3.67 13.30
1.96 2.90 10.58
2.19 4.17 12.68
2.02 3.30 10.43
1.95 2.19
7.80
2.43 3.35 10.79
1.95 2.64
8.57
2.55 2.51
9.12
2.36 3.07 12.76
3.60 3.50 13.86
2.23 3.31 11.22
2.29 3.41 11.21
2.18 2.99 10.10
2.06 2.88 10.86
2.52 3.72 11.93
2.09 3.10
9.93
2.17 3.20 10.02
2.09 2.80
9.06
2.81 2.13
8.73
1.27 1.05
6.59
2.14 3.65 12.43
3.92 3.69 13.97
2.35 3.45 10.81
3.77 6.22 18.78
0.06 0.41
1.22
0.02 0.19
0.57
2.05 3.87 14.46
1.81 3.95 13.47
1.43 3.12 10.63
1.38 3.72 11.27
1.22 2.94
9.17
0.91 1.96
6.29
1.42 3.58 10.68
0.85 2.36
6.87
2.63 1.72
7.10
2.39 1.44
6.19
2.41 1.99
8.04
2.42 1.88
7.37
2.36 2.68 11.16
1.94 1.87
6.87
2.03 1.77
6.41
2.11 1.62
6.07
1.98 1.36
5.35
1.57 2.53
9.12
0.31 0.96
2.61
0.49 0.96
2.89
0.65 1.15
3.48
0.78 2.37
6.45
1.06 2.08
6.28
1.17 1.73
5.70
0.32 0.96
2.63
0.41 0.80
2.42
0.54 0.80
2.64
0.32 0.96
2.63
0.41 0.80
2.42
0.54 0.80
2.64
3.59 3.87 17.76
2.94 3.23 14.72
2.87 3.14 13.55
2.62 2.84 11.68
3.51 2.98 12.70
2.87 2.87 11.10
3.35 2.46 10.90
4.58 4.17 20.24
3.76 3.48 16.78
3.58 3.39 15.35
3.18 3.06 13.13
4.08 3.21 14.15
3.33 3.09 12.33
4.01 2.65 12.37
2.38 2.87 10.33
0.43 2.45
6.10
0.38 1.96
4.94
0.40 1.47
3.90
0.41 1.47
3.81
3.23 25.73 46.29
2.53 20.31 36.51
3.18 19.30 36.02
(continued)
84
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Header - Corn
Header - Corn
Header - Corn
Header - Draper (CL)
Header - Draper (CL)
Header - Draper (CL)
Header - Draper (CL)
Header - Draper (SL)
Header - Draper (SL)
Header - Draper (SL)
Header - Draper (SL)
Header -RiceStrp(CL)
Header -RiceStrp(CL)
Header -RiceStrp(CL)
Header -RiceStrp(SL)
Header -RiceStrp(SL)
Header -RiceStrp(SL)
Header -Soybean
Header -Soybean
Header -Soybean
Header -Soybean
Header Wheat/Sorghum
Header Wheat/Sorghum
Header Wheat/Sorghum
Land Plane
Levee Pull & Seed
Levee Pull (1m/80a)
Levee Splitter (1/80
Module Builder
Module Builder
Module Builder
Module Builder
Module Builder
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-TwinRow
NT Plant&Pre-TwinRow
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
8R-38
12R-20
12R-30
25' Rigid
30' Rigid
36' Rigid
40' Rigid
25' Rigid
30' Rigid
36' Rigid
40' Rigid
20'
24'
32'
20'
24'
32'
22' Flex
25' Flex
30' Flex
35' Flex
22' Rigid
25' Rigid
30' Rigid
50'x16'
8 Blade
8 blade
32"
4R-38(250)
4R-38(350)
4R2x1(350)
6R-30(355)
6R-38(355)
10'
12'
15'
20'
24'
30'
10'
12'
15'
20'
24'
30'
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
325 hp
325 hp
325 hp
265 hp
325 hp
355 hp
425 hp
325 hp
325 hp
355 hp
425 hp
265 hp
325 hp
325 hp
265 hp
325 hp
325 hp
265 hp
325 hp
325 hp
355 hp
265 hp
325 hp
325 hp
MFWD 190
MFWD 170
MFWD 170
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
72,200
105,000
118,000
74,100
78,600
82,300
86,900
74,100
78,600
82,300
86,900
50,600
54,000
60,800
50,600
54,000
60,800
33,800
37,000
44,700
52,200
19,800
25,400
29,100
11,100
12,000
8,760
3,860
34,700
34,700
34,700
34,700
34,700
34,900
46,900
56,900
68,700
98,000
104,300
40,200
52,300
62,200
74,000
103,000
110,000
67,800
107,000
82,800
94,600
107,000
142,000
192,000
214,000
223,000
232,000
230,000
33,800
34,800
43,600
42,700
54,200
52,100
65,100
64,300
66,600
86,500
87,300
173,000
134,900
62,500
96,300
77,500
84,300
96,300
132,000
182,000
204,000
208,000
222,000
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
200
100
100
100
200
200
200
200
200
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
10
10
10
10
10
10
10
10
10
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
0.100
0.127
0.085
0.203
0.169
0.141
0.126
0.176
0.146
0.122
0.110
0.253
0.211
0.158
0.220
0.183
0.137
0.116
0.102
0.085
0.072
0.116
0.102
0.085
0.151
0.003
0.003
0.004
0.257
0.257
0.172
0.218
0.172
0.235
0.163
0.130
0.098
0.081
0.065
0.211
0.176
0.141
0.105
0.088
0.070
0.083
0.055
0.105
0.070
0.055
0.052
0.073
0.052
0.035
0.054
0.052
0.211
0.166
0.141
0.111
0.105
0.083
0.143
0.115
0.105
0.070
0.113
0.055
0.083
0.077
0.051
0.098
0.065
0.051
0.049
0.068
0.049
0.032
0.050
1.54
1.95
1.30
3.10
2.58
2.15
1.93
2.68
2.23
1.86
1.67
3.87
3.23
2.42
3.35
2.79
2.09
1.77
1.56
1.30
1.11
1.77
1.56
1.30
2.31
0.05
0.05
0.06
6.27
6.27
4.19
5.31
4.19
5.73
3.98
3.18
2.38
1.99
1.59
5.14
4.28
3.43
2.57
2.14
1.71
2.03
1.35
2.57
1.71
1.35
1.28
1.78
1.28
0.85
1.32
1.28
5.14
4.05
3.43
2.70
2.57
2.03
3.50
2.81
2.57
1.71
2.75
1.35
2.03
1.88
1.25
2.38
1.59
1.25
1.19
1.65
1.19
0.79
1.23
3.98
5.04
3.36
6.53
6.68
6.08
6.55
6.94
5.79
5.26
5.67
8.17
8.35
6.26
7.08
7.23
5.42
3.73
4.03
3.36
3.14
3.73
4.03
3.36
3.50
0.07
0.07
0.07
5.94
5.94
3.97
5.03
3.97
3.72
2.58
2.38
2.02
1.88
1.78
3.34
2.78
2.56
2.18
2.03
1.92
1.72
1.14
2.44
1.62
1.28
1.22
1.69
1.22
0.81
1.49
1.44
3.34
2.63
2.56
2.02
2.18
1.72
2.97
2.38
2.44
1.62
2.61
1.52
2.28
1.60
1.06
2.26
1.51
1.19
1.13
1.57
1.13
0.75
1.38
1.82 4.35
3.35 5.50
2.51 3.66
3.44 8.27
3.04 7.29
2.65 6.43
2.52 6.27
2.98 7.58
2.64 6.32
2.30 5.57
2.19 5.44
3.21 10.33
2.85 9.11
2.41 6.83
2.78 8.96
2.47 7.90
2.09 5.92
0.98 4.72
0.94 4.40
0.95 3.66
0.95 3.32
0.57 4.72
0.64 4.40
0.61 3.66
0.33 0.97
0.00 0.01
0.00 0.01
0.00 0.01
2.23 1.65
2.23 1.65
1.49 1.10
1.89 1.40
1.49 1.10
3.08 0.86
2.87 0.60
2.79 0.58
2.53 0.50
3.00 0.52
2.56 0.50
3.18 0.77
3.45 0.64
3.28 0.63
2.93 0.54
3.40 0.56
2.90 0.54
2.12 0.42
2.23 0.28
3.28 0.68
2.50 0.45
2.23 0.35
2.81 0.34
5.28 0.47
4.24 0.34
2.94 0.22
4.75 0.42
4.56 0.40
2.68 0.77
2.17 0.61
2.30 0.63
1.78 0.49
2.14 0.54
1.63 0.42
3.51 0.73
2.78 0.59
2.64 0.68
2.28 0.45
3.70 0.72
3.61 0.43
4.22 0.64
1.81 0.39
1.86 0.26
2.85 0.63
2.06 0.42
1.86 0.33
2.43 0.31
4.65 0.43
3.75 0.31
2.55 0.21
4.22 0.39
11.70
15.84
10.84
21.35
19.60
17.32
17.29
20.20
16.99
15.01
14.98
25.59
23.55
17.93
22.18
20.41
15.54
11.21
10.94
9.28
8.54
10.81
10.64
8.95
7.12
0.15
0.15
0.16
16.11
16.11
10.77
13.64
10.77
13.40
10.04
8.95
7.45
7.41
6.45
12.45
11.17
9.92
8.23
8.15
7.09
6.31
5.02
8.97
6.29
5.23
5.66
9.24
7.09
4.84
8.00
7.70
11.94
9.46
8.93
7.01
7.44
5.82
10.72
8.57
8.33
6.08
9.79
6.91
9.19
5.70
4.45
8.14
5.59
4.65
5.07
8.32
6.40
4.31
7.24
2.55
4.69
3.52
5.00
4.42
3.85
3.66
4.33
3.83
3.34
3.17
4.50
4.00
3.37
3.90
3.46
2.92
1.37
1.32
1.33
1.33
0.80
0.90
0.86
0.82
0.04
0.03
0.01
4.21
4.21
2.81
3.56
2.81
5.46
5.10
4.95
4.48
5.33
4.53
5.65
6.12
5.82
5.20
6.03
5.15
3.76
3.95
5.82
4.43
3.95
4.99
9.37
7.52
5.22
8.42
8.08
4.75
3.85
4.08
3.15
3.80
2.89
6.22
4.93
4.68
4.05
6.56
6.40
7.49
3.22
3.30
5.05
3.66
3.30
4.30
8.24
6.65
4.52
7.48
16.14 30.40
20.42 40.97
13.61 27.97
30.69 57.05
27.06 51.09
23.87 45.05
23.29 44.25
28.14 52.68
23.45 44.27
20.68 39.04
20.18 38.35
38.36 68.46
33.82 61.38
25.37 46.68
33.25 59.33
29.31 53.20
21.98 40.46
17.54 30.14
16.33 28.60
13.61 24.23
12.35 22.23
17.54 29.16
16.33 27.89
13.61 23.43
5.75 13.71
0.10
0.30
0.10
0.29
0.10
0.28
9.78 30.11
9.78 30.11
6.53 20.12
8.28 25.49
6.53 20.12
4.84 23.72
3.36 18.51
3.28 17.18
2.96 14.90
3.10 15.85
2.99 13.98
4.35 22.45
3.62 20.92
3.53 19.28
3.19 16.63
3.34 17.52
3.22 15.47
2.52 12.60
1.68 10.66
4.01 18.81
2.67 13.40
2.11 11.30
2.00 12.66
2.78 21.40
2.00 16.61
1.33 11.41
2.49 18.92
2.41 18.20
4.35 21.04
3.42 16.74
3.53 16.55
2.78 12.96
3.19 14.45
2.52 11.24
4.34 21.29
3.49 17.01
4.01 17.03
2.67 12.81
4.29 20.65
2.54 15.86
3.82 20.51
2.34 11.28
1.56
9.32
3.72 16.92
2.48 11.74
1.96
9.92
1.86 11.24
2.58 19.16
1.86 14.92
1.24 10.08
2.31 17.05
(continued)
85
85
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------NT Plant-Folding
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-TwinRow
NT Plant-TwinRow
Peanut Cond.& Lifter
Peanut Conditioner
Peanut Dig/Invertor
Peanut Dig/Invertor
Peanut Dig/Invertor
Peanut Dump Cart
Peanut Harvester
Peanut Harvester
Peanut Harvester
Peanut Lifter
Peanut Plt&Pre Fold.
Peanut Plt&Pre Rigid
Peanut Plt&Pre Rigid
Peanut Ptlt&PreTwin
Pipe Spool 160ac
Pipe Trailer 1m/160a
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-TwinRow
Plant & Pre-TwinRow
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - TwinRow
Plant - TwinRow
Roller/Cultipacker
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
6-Row
6-Row
4R-30
4R-38
6R-38
6-Row
4R-30
4R-38
6R-38
6-Row
12R-38
8R-30
8R-38
8R-30/40
1/4m roll
30'
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
12'
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
2WD 130
2WD 130
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
2WD 150
MFWD 225
MFWD 225
2WD 130
219,000
28,400
29,500
38,300
37,300
48,900
46,800
59,700
59,000
61,200
76,200
77,000
163,000
130,000
15,200
18,500
38,600
38,600
54,700
57,400
160,000
160,000
175,000
7,440
94,300
46,000
43,900
127,000
6,500
1,980
59,600
94,300
70,600
82,400
94,300
126,000
169,000
190,000
198,000
200,000
197,000
29,700
30,800
37,500
36,600
46,000
43,900
53,900
53,100
54,300
74,200
72,000
160,700
127,000
54,300
84,000
65,200
72,100
84,000
115,000
158,000
179,000
184,000
190,000
187,000
24,400
25,400
32,200
31,200
40,700
38,600
48,500
47,800
49,000
64,000
61,700
150,000
121,000
7,470
150
150
150
150
150
150
150
150
150
150
150
150
150
150
300
300
300
300
300
300
300
300
300
300
150
150
150
150
15
100
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
300
8
8
8
8
8
8
8
8
8
8
8
8
8
8
20
20
15
15
15
20
20
20
20
20
8
8
8
8
12
15
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
12
0.049
0.196
0.154
0.130
0.103
0.098
0.077
0.133
0.107
0.098
0.065
0.105
0.051
0.077
0.100
0.100
0.235
0.186
0.124
0.310
0.849
0.934
0.625
0.100
0.080
0.152
0.120
0.120
0.003
0.003
0.080
0.053
0.101
0.067
0.053
0.050
0.070
0.050
0.033
0.052
0.050
0.203
0.159
0.135
0.106
0.101
0.080
0.148
0.110
0.101
0.067
0.108
0.053
0.080
0.074
0.049
0.094
0.062
0.049
0.047
0.065
0.047
0.031
0.048
0.047
0.188
0.148
0.125
0.099
0.094
0.074
0.137
0.103
0.094
0.062
0.094
0.049
0.074
0.124
1.19 1.34
4.77 3.10
3.76 2.44
3.18 2.38
2.51 1.88
2.38 2.02
1.88 1.60
3.25 2.75
2.61 2.21
2.38 2.26
1.59 1.51
2.55 2.42
1.25 1.41
1.88 2.12
1.52 2.30
1.52 2.30
3.60 5.44
2.84 4.29
1.89 2.86
4.73 7.15
12.97 23.23
14.27 25.54
9.54 17.08
1.52 2.73
1.95 1.85
3.71 3.52
2.93 2.78
2.93 2.78
0.10 0.04
0.19 0.05
1.95 1.65
1.30 1.10
2.47 2.34
1.64 1.56
1.30 1.23
1.23 1.17
1.71 1.62
1.23 1.17
0.82 0.78
1.27 1.43
1.23 1.38
4.94 3.20
3.89 2.52
3.29 2.46
2.60 1.94
2.47 2.09
1.95 1.65
3.60 3.06
2.69 2.29
2.47 2.34
1.64 1.56
2.64 2.50
1.30 1.46
1.95 2.19
1.81 1.53
1.20 1.02
2.29 2.17
1.52 1.45
1.20 1.14
1.14 1.08
1.59 1.51
1.14 1.08
0.76 0.72
1.18 1.33
1.14 1.28
4.58 2.97
3.61 2.34
3.05 2.29
2.41 1.80
2.29 1.94
1.81 1.53
3.34 2.84
2.50 2.12
2.29 2.17
1.52 1.45
2.29 1.71
1.20 1.35
1.81 2.03
1.90 1.96
4.03
2.09
1.71
1.88
1.44
1.80
1.36
2.99
2.37
2.25
1.87
3.03
3.15
3.78
0.25
0.37
2.26
1.78
1.19
1.03
7.70
8.47
5.28
0.15
2.84
2.63
1.98
5.75
0.01
0.00
1.79
1.88
2.68
2.09
1.88
2.39
4.46
3.61
2.51
3.93
3.75
2.26
1.84
1.90
1.46
1.75
1.32
2.99
2.20
2.06
1.88
2.93
3.22
3.82
1.51
1.56
2.30
1.69
1.56
2.03
3.87
3.16
2.16
3.47
3.30
1.72
1.41
1.51
1.16
1.43
1.07
2.50
1.84
1.73
1.50
2.18
2.79
3.38
0.21
0.38
0.72
0.56
0.58
0.46
0.50
0.39
0.68
0.55
0.63
0.42
0.67
0.40
0.60
0.64
0.64
1.51
1.19
0.79
1.99
6.58
7.24
4.84
0.77
0.51
0.98
0.77
0.77
0.01
0.01
0.41
0.27
0.65
0.43
0.34
0.32
0.45
0.32
0.21
0.40
0.39
0.74
0.58
0.60
0.47
0.52
0.41
0.75
0.56
0.65
0.43
0.69
0.41
0.62
0.38
0.25
0.60
0.40
0.31
0.30
0.42
0.30
0.20
0.37
0.36
0.69
0.54
0.56
0.44
0.48
0.38
0.70
0.52
0.60
0.40
0.34
0.38
0.57
0.45
6.95
10.69
8.48
8.03
6.30
6.72
5.25
9.68
7.75
7.54
5.39
8.68
6.23
8.39
4.73
4.84
12.82
10.12
6.74
14.92
50.50
55.53
36.75
5.18
7.17
10.86
8.49
12.25
0.17
0.26
5.81
4.56
8.15
5.73
4.76
5.13
8.26
6.35
4.33
7.05
6.76
11.15
8.84
8.26
6.49
6.83
5.34
10.42
7.76
7.53
5.52
8.78
6.39
8.59
5.25
4.04
7.38
5.08
4.23
4.57
7.40
5.70
3.86
6.36
6.10
9.98
7.91
7.42
5.82
6.16
4.81
9.39
7.00
6.80
4.89
6.53
5.73
7.80
4.54
7.14
3.70
3.03
3.33
2.56
3.19
2.41
5.30
4.20
3.99
3.31
5.37
5.59
6.70
0.33
0.35
2.50
1.97
1.86
3.76
25.74
29.98
21.92
0.14
5.03
4.67
3.52
10.19
0.11
0.00
3.17
3.34
4.76
3.70
3.34
4.25
7.91
6.41
4.45
6.97
6.64
4.00
3.27
3.37
2.59
3.10
2.34
5.30
3.91
3.66
3.33
5.19
5.70
6.77
2.68
2.77
4.08
3.01
2.77
3.60
6.87
5.60
3.84
6.15
5.85
3.05
2.50
2.69
2.05
2.55
1.91
4.43
3.27
3.07
2.67
3.86
4.94
5.99
0.27
2.24 16.34
4.04 18.44
3.18 14.69
3.28 14.65
2.58 11.45
2.96 12.88
2.34 10.01
4.03 19.02
3.24 15.20
3.72 15.26
2.48 11.19
3.98 18.05
2.36 14.19
3.54 18.65
3.79
8.86
3.79
8.99
8.95 24.28
7.06 19.17
4.70 13.32
11.76 30.45
38.83 115.08
42.70 128.21
28.55 87.24
4.56
9.89
3.05 15.26
5.79 21.33
4.58 16.59
4.58 27.03
0.06
0.35
0.07
0.35
2.42 11.42
1.61
9.53
3.85 16.77
2.56 12.01
2.02 10.14
1.92 11.31
2.67 18.86
1.92 14.68
1.28 10.07
2.39 16.42
2.31 15.73
4.17 19.34
3.28 15.41
3.39 15.03
2.67 11.76
3.06 13.01
2.42 10.11
4.47 20.21
3.35 15.03
3.85 15.05
2.56 11.43
4.12 18.09
2.44 14.54
3.66 19.03
2.25 10.19
1.49
8.31
3.57 15.04
2.38 10.48
1.88
8.88
1.78
9.96
2.48 16.76
1.78 13.09
1.19
8.89
2.22 14.74
2.15 14.11
3.87 16.91
3.05 13.47
3.14 13.26
2.48 10.37
2.84 11.56
2.25
8.97
4.15 17.99
3.11 13.39
3.57 13.45
2.38
9.95
1.91 12.32
2.26 12.95
3.40 17.20
2.55
7.37
(continued)
86
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Roller/Cultipacker
20'
MFWD 150
12,500
300
12 0.074
1.14 1.36 0.22 0.33
3.05 0.27 1.87
5.20
Roller/Cultipacker
30'
MFWD 170
16,900
300
12 0.049
0.75 1.02 0.19 0.25
2.24 0.25 1.50
3.99
Roller/Cultipacker
38'
MFWD 225
24,200
300
12 0.039
0.60 1.07 0.22 0.30
2.20 0.28 1.79
4.28
Roller/Stubble
20'
2WD 50
14,600
300
12 0.074
1.14 0.45 0.25 0.05
1.90 0.32 0.30
2.53
Roller/Stubble
32'
MFWD 225
24,500
300
12 0.046
0.71 1.27 0.26 0.36
2.61 0.34 2.13
5.09
Rotary Cutter
7'
MFWD 130
0
185
10 0.168
2.57 2.65 0.00 0.68
5.91 0.00 3.86
9.78
Rotary Cutter
12'
2WD 150
14,100
185
10 0.098
1.49 1.78 1.12 0.35
4.76 0.73 1.99
7.50
Rotary Cutter-Flex
15'
MFWD 150
21,800
185
10 0.078
1.19 1.43 1.38 0.35
4.37 0.91 1.96
7.24
Rotary Cutter-Flex
20'
MFWD 150
30,100
185
10 0.058
0.89 1.07 1.43 0.26
3.67 0.94 1.47
6.09
Row Cond & Inc-Fold. 26'
MFWD 190
29,200
100
10 0.063
1.25 1.46 0.46 0.40
3.59 1.82 2.40
7.82
Row Cond & Inc-Fold. 38'
MFWD 225
41,800
100
10 0.043
0.85 1.18 0.45 0.33
2.83 1.78 1.98
6.60
Row Cond & Inc-Rigid 13'
2WD 130
13,400
100
10 0.126
2.51 2.00 0.42 0.46
5.40 1.67 2.61
9.69
Row Cond & Inc-Rigid 21'
2WD 170
19,500
100
10 0.078
1.55 1.62 0.38 0.29
3.85 1.50 1.72
7.08
Row Cond & Inc-Rigid 26'
MFWD 190
23,900
100
10 0.026
0.52 0.61 0.15 0.17
1.47 0.62 1.00
3.10
Row Cond Folding
26'
MFWD 225
23,900
100
10 0.059
0.91 1.63 0.35 0.46
3.36 1.40 2.72
7.49
Row Cond Folding
38'
MFWD 225
31,500
100
10 0.040
0.62 1.11 0.32 0.31
2.37 1.26 1.86
5.51
Row Cond Rigid
13'
2WD 130
8,670
100
10 0.119
1.82 1.88 0.25 0.43
4.40 1.01 2.45
7.88
Row Cond Rigid
21'
2WD 170
14,200
100
10 0.073
1.12 1.52 0.26 0.27
3.19 1.03 1.62
5.84
Row Cond Rigid
26'
MFWD 190
18,600
100
10 0.059
0.91 1.37 0.27 0.38
2.95 1.09 2.26
6.31
Row Cond./Roll-Fol
30'
MFWD 190
46,200
160
10 0.062
0.95 1.44 0.72 0.40
3.52 1.77 2.37
7.66
Row Cond./Roll-Fold. 26'
MFWD 190
26,500
160
10 0.072
1.10 1.66 0.47 0.46
3.70 1.17 2.73
7.61
Row Cond./Roll-Fold. 40'
MFWD 225
34,000
160
10 0.046
0.71 1.28 0.39 0.36
2.75 0.97 2.14
5.88
Row Cond./Roll-Rig
21'
MFWD 190
25,800
160
10 0.089
1.36 2.06 0.57 0.57
4.57 1.41 3.38
9.37
Row Cond./Roll-Rig
26'
MFWD 190
28,400
160
10 0.072
1.10 1.66 0.51 0.46
3.74 1.25 2.73
7.73
Spin Spreader
5 ton
MFWD 190
14,500
100
8 0.042
1.02 0.97 0.34 0.27
2.60 0.64 1.59
4.84
Spray (ATV Ropewick) 75"
800 CC
720
200
8 0.260
5.15 0.51 0.08 0.49
6.25 0.09 1.84
8.19
Spray (ATV)
20'
800 CC
1,690
200
8 0.084
1.67 0.16 0.06 0.16
2.07 0.07 0.59
2.74
Spray (Band)
27' Fold
MFWD 170
5,300
200
8 0.062
1.24 1.29 0.15 0.32
3.01 0.17 1.89
5.08
Spray (Band)
40' Fold
MFWD 170
10,200
200
8 0.042
0.83 0.87 0.20 0.21
2.13 0.22 1.27
3.63
Spray (Band)
50' Fold
MFWD 170
9,160
200
8 0.033
0.67 0.69 0.14 0.17
1.68 0.16 1.02
2.87
Spray (Band)
60' Fold
MFWD 170
14,700
200
8 0.028
0.55 0.58 0.19 0.14
1.48 0.21 0.85
2.55
Spray (Bcast/HB)
13' Rigid MFWD 150
8,500
200
8 0.130
2.57 2.37 0.51 0.58
6.05 0.58 3.26
9.89
Spray (Bcast/HB)
20' Rigid MFWD 150
9,960
200
8 0.084
1.67 1.54 0.39 0.37
3.99 0.44 2.11
6.55
Spray (Bcast/HB)
27' Fold
MFWD 170
16,100
200
8 0.062
1.24 1.29 0.47 0.32
3.32 0.53 1.89
5.75
Spray (Bcast/HB)
27' Rigid MFWD 170
11,700
200
8 0.062
1.24 1.29 0.34 0.32
3.20 0.38 1.89
5.47
Spray (Bcast/HB)
30' Fold
MFWD 170
17,100
200
8 0.056
1.11 1.16 0.45 0.28
3.02 0.50 1.70
5.23
Spray (Bcast/HB)
40' Fold
MFWD 170
19,900
200
8 0.042
0.83 0.87 0.39 0.21
2.32 0.44 1.27
4.04
Spray (Broadcast)
27'
MFWD 170
5,300
200
8 0.062
1.24 1.29 0.15 0.32
3.01 0.17 1.89
5.08
Spray (Broadcast)
40'
MFWD 170
10,200
200
8 0.042
0.83 0.87 0.20 0.21
2.13 0.22 1.27
3.63
Spray (Broadcast)
50'
MFWD 170
9,200
200
8 0.033
0.67 0.69 0.14 0.17
1.68 0.16 1.02
2.87
Spray (Broadcast)
60'
MFWD 170
14,700
200
8 0.028
0.55 0.58 0.19 0.14
1.48 0.21 0.85
2.55
Spray (Direct/Hood)
8R-30
MFWD 170
17,800
200
8 0.084
1.67 1.74 0.70 0.43
4.56 0.79 2.55
7.91
Spray (Direct/Hood)
8R-38
MFWD 170
18,700
200
8 0.066
1.32 1.38 0.58 0.34
3.63 0.65 2.02
6.31
Spray (Direct/Hood)
12R-30
MFWD 170
24,900
200
8 0.056
1.11 1.16 0.65 0.28
3.22 0.73 1.70
5.67
Spray (Direct/Hood)
12R-38
MFWD 170
26,100
200
8 0.044
0.88 0.91 0.54 0.22
2.57 0.61 1.34
4.53
Spray (Direct/Layby) 8R-30
MFWD 170
15,500
200
8 0.084
1.67 1.74 0.61 0.43
4.47 0.68 2.55
7.71
Spray (Direct/Layby) 8R-38
MFWD 170
15,500
200
8 0.066
1.32 1.38 0.48 0.34
3.53 0.54 2.02
6.10
Spray (Direct/Layby) 8R-38 2x1 MFWD 170
22,900
200
8 0.044
0.88 0.91 0.47 0.22
2.50 0.53 1.34
4.38
Spray (Direct/Layby) 12R-30
MFWD 170
22,900
200
8 0.056
1.11 1.16 0.60 0.28
3.17 0.67 1.70
5.55
Spray (Direct/Layby) 12R-38
MFWD 170
22,900
200
8 0.044
0.88 0.91 0.47 0.22
2.50 0.53 1.34
4.38
Spray (Direct/Layby) 16R-20/30 MFWD 225
26,700
200
8 0.062
1.24 1.71 0.78 0.48
4.22 0.87 2.86
7.96
Spray (Levee Leaper) 50'
MFWD 225
13,400
200
8 0.033
0.67 0.92 0.21 0.26
2.07 0.23 1.54
3.85
Spray (Pull Type)
60'
MFWD 225
49,600
200
8 0.028
0.55 0.77 0.65 0.21
2.20 0.73 1.28
4.22
Spray (Pull Type)
80'
MFWD 225
53,300
200
8 0.021
0.41 0.57 0.52 0.16
1.68 0.59 0.96
3.24
Spray (Pull Type)
90'
MFWD 225
54,200
200
8 0.018
0.37 0.51 0.47 0.14
1.50 0.53 0.85
2.90
Spray (Pull Type)
120'
MFWD 225
84,300
200
8 0.014
0.27 0.38 0.55 0.10
1.33 0.62 0.64
2.59
Spray (Ropewick)
20'
MFWD 190
4,100
200
8 0.084
1.67 1.95 0.16 0.54
4.33 0.18 3.21
7.72
Spray (Spot)
27'
MFWD 170
5,300
200
8 0.062
1.24 1.29 0.15 0.32
3.01 0.17 1.89
5.08
Spray (Spot)
40'
MFWD 170
10,200
200
8 0.042
0.83 0.87 0.20 0.21
2.13 0.22 1.27
3.63
Spray (Spot)
50'
MFWD 170
9,200
200
8 0.033
0.67 0.69 0.14 0.17
1.68 0.16 1.02
2.87
Spray (Spot)
60'
MFWD 225
14,700
200
8 0.028
0.55 0.77 0.19 0.21
1.74 0.21 1.28
3.24
Stalk Shredder
14'
MFWD 150
18,400
200
10 0.117
1.79 2.14 1.89 0.52
6.37 1.06 2.95 10.39
Stalk Shredder Flex
20'
MFWD 150
33,100
200
10 0.082
1.25 1.50 2.38 0.36
5.52 1.34 2.06
8.93
Stalk Shredder-Flail 12'
MFWD 150
25,900
200
10 0.137
2.09 2.50 3.11 0.61
8.33 1.75 3.44 13.53
Stalk Shredder-Flail 15'
MFWD 150
26,000
200
10 0.110
1.67 2.00 2.50 0.49
6.67 1.40 2.75 10.83
Stalk Shredder-Flail 18'
MFWD 150
29,600
200
10 0.091
1.39 1.67 2.37 0.40
5.85 1.33 2.29
9.48
Stalk Shredder-Flail 20'
MFWD 150
31,700
200
10 0.082
1.25 1.50 2.28 0.36
5.42 1.28 2.06
8.77
Stalk Shredder-Flail 25'
MFWD 150
46,900
200
10 0.066
1.00 1.20 2.70 0.29
5.21 1.52 1.65
8.38
Strip Till
8R-38
MFWD 225
43,000
150
10 0.061
0.94 1.68 1.14 0.47
4.25 1.73 2.81
8.80
Strip Till
12R-30
MFWD 225
69,600
150
10 0.061
0.94 1.68 1.85 0.47
4.96 2.81 2.81 10.58
Strip Till
12R-40
MFWD 225
75,400
150
10 0.046
0.70 1.26 1.51 0.35
3.83 2.28 2.11
8.23
Subsoiler
3 shank
MFWD 190
6,500
100
15 0.204
3.12 4.71 0.44 1.31
9.59 0.99 7.75 18.34
Subsoiler
4 shank
MFWD 225
11,430
100
15 0.153
2.34 4.19 0.58 1.19
8.32 1.31 7.01 16.65
Subsoiler
5 shank
MFWD 225
14,630
100
15 0.122
1.86 3.34 0.59 0.94
6.75 1.34 5.59 13.69
Subsoiler low-till
6 shank
MFWD 225
20,000
100
15 0.102
1.56 2.79 0.68 0.79
5.82 1.53 4.66 12.02
Subsoiler low-till
8 shank
MFWD 225
21,400
100
15 0.076
1.16 2.09 0.54 0.59
4.39 1.22 3.49
9.12
___________________________________________________________________________________________________________________________
Notes:
Labor: Includes labor from Power unit plus additional labor from the implement.
Total Direct: Does not include interest on operating capital.
Appendix Table 4. Operating inputs: estimated prices, Mississippi, 2022
____________________________________________________________________________________
ITEM NAME
UNIT
PRICE
ITEM NAME
UNIT
__________________________________________________________________________________
dollars
ADJUVANTS
Agri-Dex
AMS SuperMax
Class Act NG
Crop Oil Conc.(Pet.)
Crop Oil Conc.(Veg.)
Dyne-A-Pak
Fire-Zone
Herbimax
Induce
MSO
Penetrator Plus
Surfactant
CLEANING
Cleaning Peanuts
CROP CONSULTANT
Corn Consultant
Cotton Consultant
Peanut Consultant
Rice Consultant
Sorghum Consultant
Soybeans Consultant
Wheat Consultant
CUSTOM FERTILIZE
App Fert by Air
App Fert by Air(Mi
Custom Apply Fert
CUSTOM LIME
Lime (Spread)
CUSTOM PLANT
Custom Plant
Custom Plant Air
CUSTOM SPRAY
App by Air ( 3 gal)
App by Air ( 5 gal)
App by Air (10 gal)
Custom Spray Ground
DRYING
Dry Corn
Dry Grain Sorghum
Dry Peanuts
Dry Rice
ERADICATION FEE
Eradication
FERTILIZERS
Agrotain Ultra
Amm Sulfate (21% N)
Boron Plus
DAP
Fert 10-34-0
Fert 10-34-0
Fert 11-37-0
Fert 41-0-0-4
Lime
NBPT
Phosphorus(46% P2O5)
Potash (60% K2O)
Sulfur Plus
UAN (32% N)
UAN (32%)
UAN + Sulfur (28%)
UAN + Sulfur (28%)
Urea, Solid (46% N)
Zinc Plus
FUNGICIDES
Abound
Alfa Guard
Allegiance Flowabl
Ameristar Top
Approach Prima
Apron Maxx RTA
pt
pt
pt
pt
pt
pt
pt
pt
pt
pt
pt
pt
ton
1.75
3.81
4.75
2.86
2.90
4.13
2.87
4.00
3.00
4.38
2.58
3.30
18.00
acre
acre
acre
acre
acre
acre
acre
6.00
8.00
9.25
8.00
6.00
6.50
5.50
cwt
appl
acre
7.50
7.50
7.50
ton
59.00
acre
cwt
7.50
7.50
appl
appl
appl
acre
5.60
7.00
9.30
7.00
bu
cwt
ton
bu
acre
0.19
0.25
24.00
0.40
1.00
pt
cwt
pt
cwt
cwt
gal
cwt
cwt
ton
pt
cwt
cwt
pt
cwt
gal
cwt
gal
cwt
pt
11.30
19.88
4.64
35.88
31.55
3.68
26.26
18.22
49.00
12.93
27.75
26.30
2.62
19.00
2.10
18.45
2.05
28.63
3.40
oz
lb
oz
oz
pt
oz
1.96
1.26
3.35
2.51
28.00
0.84
Artisan
Avaris
Avicta Complete Bean
Bravo Weather Stick
Captan 50 WP
Convoy
Cotton Seed Trt.
CruiserMaxx Vibrance
Elatus
Flint Extra
Headline EC
Miravis Top
Prior Xemium
Propimax EC
Prosaro
Provost Optimum
Quadris
Quadris Top
Quadris Top SBX
Quilt
Quilt XCEL
Stratego
Stratego YLD
Tilt 3.6 EC
Tilt/ Bravo SE
Trivapro
GINNING
Gin & Haul
GROWTH REGULATORS
Mepex
Mepichlor 4.2%
Mepiquat
Mepstar 6
Palisade
Pentia
Pix WSB
Stance
Veto
HARVEST AIDS
Adios
Boll Buster
Def/Folex
Defol 5
Display
Ethephon 6E
Finish 6
Folex 6EC
Freefall SC
Ginstar EC
Gramoxone SL
Sharpen
Sodium Chlorate 5L
SuperBoll
Thidiazuron 4lb
Tribufos 6lb
Vacate
HAULING
Haul Corn
Haul Peanuts
Haul Rice
Haul Sorghum
Haul Soybeans
Haul Wheat
HERBICIDES
2,4-D Amine 4
2,4-D Ester
AAtrex 4L
Accent Q
Acuron
oz
oz
oz
pt
lb
oz
acre
oz
oz
oz
oz
oz
oz
pt
oz
oz
oz
oz
oz
pt
pt
pt
oz
oz
oz
oz
87
______
PRICE
________
dollars
0.23
1.68
0.26
4.12
6.59
1.17
20.00
4.60
3.31
8.75
4.44
1.34
3.91
12.50
2.36
219.44
1.56
2.59
2.77
20.23
24.10
23.93
3.46
0.90
0.72
1.50
lb
0.11
oz
oz
oz
oz
oz
oz
oz
oz
oz
0.09
0.09
0.21
0.08
1.20
0.41
1.32
1.27
0.06
oz
oz
pt
gal
oz
pt
pt
pt
oz
pt
oz
oz
gal
oz
oz
pt
oz
1.00
0.34
11.73
8.54
10.23
3.89
11.74
11.74
1.63
27.59
0.19
5.99
8.54
0.24
2.07
11.74
1.39
bu
ton
bu
bu
bu
bu
0.23
14.50
0.35
0.25
0.27
0.26
pt
pt
pt
oz
oz
2.64
2.41
1.90
18.15
0.51
(continued)
88
Appendix Table 4. Operating inputs: estimated prices, Mississippi, 2022 (continued)
___________________________________________________________________
ITEM NAME
UNIT
PRICE
ITEM NAME
UNIT
___________________________________________________________________
dollars
Aim
oz
5.79
Harmony Extra SG
oz
Anthem Flex
oz
3.57
Helmet
oz
Anthem Maxx
oz
5.38
Huskie
oz
Armezon Pro
oz
0.92
Impact
oz
Atrazine 4L
pt
1.67
Intimidator
oz
Atrazine 90DF
lb
3.36
Leadoff
oz
Authority First
lb
68.23
League
oz
Authority Elite
pt
13.75
Lexar
pt
Authority Maxx
lb
68.82
Liberty 280
oz
Authority MTZ
lb
20.63
Loyant
oz
Avatar
pt
9.62
Makaze
oz
Avenger
pt
11.75
Metolachlor
pt
Axial XL
oz
1.10
Metribuzin 4L
pt
Axiom
oz
2.06
Metribuzin 75
lb
Banvel
pt
4.81
MSMA
pt
Barrage
pt
5.36
Newpath
oz
Basagran
pt
5.43
Obey
oz
Boundary
pt
10.45
Osprey
oz
Brake
oz
1.48
Outlook
pt
Broadaxe
pt
13.95
Panther Pro
oz
Broadhead
lb
58.21
Parallel
pt
Buccaneer Plus
pt
2.97
Paraquat
oz
Buctril
pt
4.28
Parazone 3SL
oz
Butyrac 200 (2,4-DB) pt
2.90
Permit
oz
Cadre
oz
3.33
Permit Plus
oz
Canopy
oz
2.91
PowerFlex
oz
Caparol
pt
4.87
Preface
oz
Capreno
oz
3.96
Prefix
pt
Cinch
pt
14.18
Provisia
oz
Cinch ATZ
pt
5.96
Prowl 3.3 EC
pt
Clarity
pt
11.00
Quelex
oz
Classic
oz
12.00
RealmQ
oz
Clearpath
oz
4.06
RebelEx
oz
Clethodim 2E
oz
0.50
Reflex
pt
Clincher SF
oz
2.56
Regiment
oz
Cobra
oz
1.23
Resicore
oz
Command 3ME
pt
18.00
Resource
oz
Corvus
oz
4.69
RiceBeaux
pt
Cotoran
pt
5.79
Riceshot
pt
Cotton Pro
pt
3.45
Ricestar HT
pt
Dicamba
pt
6.35
Ringside
pt
Direx
pt
2.44
Roundup Power Max
oz
Diuron
pt
3.50
Roundup PowerMax
pt
Dual II Magnum
pt
11.15
Roundup PowerMax ii oz
Dual Magnum
pt
10.02
Roundup Pro
pt
Duet
pt
6.22
Scepter 70 DG
oz
Engenia
oz
0.83
Select Max
pt
Envive
oz
4.06
Sencor/Tricor.Metrib lb
Envoke
oz
0.80
Sequence
pt
Facet L
pt
14.83
Sharpen
oz
Fierce
oz
6.50
Sinister
pt
Fierce XLT
oz
3.91
Sonic
oz
Finesse
oz
12.45
Stalwart
pt
Firestorm
pt
3.44
Stam 80 EDF
lb
First Rate
oz
37.79
Stam M4
qt
Flexstar
pt
7.34
Staple LX
oz
Flexstar GT
pt
4.73
Storm
pt
Fusilade DX
oz
0.88
Strada
oz
Gambit
oz
16.50
Strada Pro
oz
Glyphosate 3lbs a.e pt
1.81
Strada XT2
pt
Glyphosate 3lbs a.e oz
0.11
Superwham
qt
Goal 2XL
pt
8.69
Suprend
lb
Gramoxone SL 2.0
oz
0.19
SureStart II
oz
Grandstand R
pt
17.79
Surveil
oz
Grasp
oz
12.07
Synchrony XP
oz
Grasp Xtra
oz
1.61
Tempest
pt
Halex GT
pt
5.82
Touchdown Total
qt
Halomax
oz
21.11
Treflan
pt
___
__ __
PRICE
_____
__
dollars
10.86
0.41
0.82
15.32
0.64
6.00
4.39
6.79
0.59
2.29
0.21
5.02
8.25
14.73
3.42
3.84
1.01
4.00
13.88
6.61
4.01
0.16
0.18
21.96
21.96
7.00
4.99
6.17
0.76
5.69
7.42
5.34
2.00
6.71
45.50
0.60
2.11
5.38
4.92
26.88
5.63
0.20
3.24
0.19
0.20
4.64
12.73
23.95
5.72
5.99
13.77
4.04
3.82
9.45
10.83
7.89
11.16
5.88
6.56
3.26
10.07
13.52
0.39
6.70
11.26
19.50
10.21
2.50
(continued)
89
Appendix Table 4. Operating inputs: estimated prices, Mississippi, 2022 (continued)
_______________________________________________________
____________
ITEM NAME
UNIT
PRICE
ITEM NAME
UNIT
PRICE
___________________________________________________________________
_____
dollars
dollars
Trifluralin
pt
3.73
Mustang Max
oz
0.97
Triflurex
pt
3.47
Nuprid 4F
oz
0.94
Ultra Blazer
pt
5.25
Oberon
oz
2.78
Valor EZ
oz
4.71
Orthene 90
lb
11.15
Valor SX
oz
3.60
Permethrin
oz
0.40
Valor XLT
oz
3.45
Portal XLO
oz
0.74
Vamos
pt
6.49
Pounce 25WP
lb
19.52
Verdict
oz
1.54
Prevathon
oz
1.05
Veritas
pt
7.49
Python WDG
oz
19.80
Villain
pt
5.24
Radiant
oz
8.28
Volunteer
pt
10.63
Sevin 4F
pt
56.11
Warrant
pt
3.97
Sevin XLR Plus
qt
16.01
XtendiMax
oz
0.42
Sivanto Prime
oz
3.24
Zidua DF
oz
8.76
Tempest
oz
1.70
Zidua SC
oz
4.93
Transform WG
oz
7.63
INOCULANT
Up-Cyde
oz
0.36
Inoculant-Soybean
acre
1.55
Warrior ZT
oz
2.74
Optimize LIFT
oz
0.50
Zeal
oz
8.42
INSECTICIDES
IRRIGATION SUPPLIES
Abamectin .15EC
oz
1.75
Roll-Out Pipe
ft
0.24
Acephate 90%
lb
9.87
SEED/PLANTS
Acephate 90SP
lb
8.58
Corn Seed BtRR
thous
3.75
Admire Pro
oz
1.57
Corn Seed Conv.
thous
1.93
Agri-Mek
oz
2.66
Corn Seed Op Leptra thous
3.66
Asana .66 XL
oz
0.63
Corn Seed RR2
thous
3.25
Avenger
oz
0.28
Corn Seed VT2P
thous
3.63
Baythroid XL
oz
1.04
Cot. Seed B3XF/W3FE thous
2.59
Belt
oz
6.80
Cotton Seed B3XF
thous
2.59
Besiege
oz
2.38
Cotton Seed GLB2
thous
2.05
Bidrin 8EC
oz
1.34
Cotton Seed W3FE
thous
2.59
Bifenthrin
oz
0.86
Cotton Seed W3RF
thous
1.98
Bifenture 2EC
oz
0.51
Peanut Seed
lb
0.84
Brigade EC
pt
18.77
Rice Conv Hyb Trt
lb
6.60
Capture LFR
oz
1.37
Rice Fullpage Hyb Tr lb
7.37
Centric 40WG
oz
4.97
Rice Seed CF(Levees) lb
1.03
Cypermethrin
oz
1.31
Rice Seed Clearfield lb
1.03
Declare
oz
1.95
Rice Seed Conv.
lb
0.32
Diamond .83EC
oz
1.28
Rice Seed Cv(Levees) lb
0.32
Dimethoate 4E
pt
5.65
Rice Seed CvH(Levee) lb
1.93
Dimilin 2L
oz
1.70
Rice Seed FPH(Levee) lb
2.67
Endigo
oz
1.53
Rice Seed Provisia
lb
1.25
Force 3G
lb
7.28
Rice Seed Trt/Insect lbseed
0.29
Hero
oz
1.09
Sorghum Concept
lb
3.10
Imidacloprid 4F
oz
0.78
Sorghum Concept+ Po lb
3.72
Imidan 70 WSB
oz
0.79
Soybean Enlist E3
lb
1.20
IncidentalPestTrt $8 acre
8.00
Soybean Seed LL
lb
1.16
IncidentalPestTrt$15 acre
15.00
Soybean Seed RR2
lb
1.16
IncidentalPestTrt$22 acre
22.00
Soybean Seed RR2X
lb
1.34
IncidentalPestTrt$30 acre
30.00
Wheat Seed Private
lb
0.28
Intrepid 2F
oz
1.91
SOIL TEST
Intruder 70WSP
oz
1.13
Soil Test
acre
10.00
Lambda
oz
1.88
SURVEY & MARK LEVEES
Lannate LV
pt
9.30
Survey & Mark Levees acre
4.50
Macho
oz
0.47
Survey & Mark Levees acre
4.50
Malathion 8E
pt
9.84
____________________________________________________________________________________________
90
Appendix Table 5.
Estimated fuel prices
and interest rates, Mississippi, 2022
___________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________
dollars
FUEL TYPES
Diesel Fuel
gal
2.36
Gasoline
gal
2.81
INTEREST RATES
Short-term
%
3.50
Intermediate-term
%
4.00
___________________________________________________________
Appendix Table 6.
Labor types, wage rates and unallocated labor
Multipliers for crop enterprises, Mississippi, 2022
______________________________________________________________________
Item name
Unit
Wage Rate
__________________________________________________
OPERATOR LABOR
IRRIGATE LABOR
HAND LABOR
HAND. & STOR. LABOR
RICE MGT. LABOR
hour
hour
hour
hour
hour
15.27
9.06
9.06
9.06
9.06
CROP ENTERPRISE
UNALLOCATED LABOR MULTIPLIERS (%)
Corn
90
Cotton
80
Grain Sorghum
90
Peanuts
80
Rice
90
Soybeans
90
Wheat
80
_______________________________________________________________________
91
Appendix Table 7. Futures contract prices, basis levels,
forward contract prices, and loan rates
used in row crop budgets, Mississippi, 2022
Crop
unit
Futures
Contract
Month
Futures
Contract
Pricea
Basisb
Forward
Contract
Pricec
Loan Rated
Budget
Pricee
Corn
bu
Dec '22
5.31
-0.14
5.17
2.35
5.17
Cotton Lint
lb
Dec '22
0.87
-0.016
0.8544
0.52
0.8544
Cottonseed
lb
0.11f
Grain Sorghum bu
4.91
4.09
4.91
430.00
354.89
430.00
Peanuts
ton
Soybeans
bu
Nov '22
12.45
0.01
12.46
6.41
12.46
Rice
bu
Nov '22
6.16
-0.36
5.80
3.21
5.80
Wheat
bu
Jul '22
7.44
0.16
7.28
3.60
7.28
a
Average of the daily closing futures contract prices during the first 5 trading days in October
2021 for the stated contract months.
b
Basis is the cash price minus the futures contract price for the stated contract month. The
reported basis is a daily average from 2009 to 2020 for corn, soybeans and wheat at Greenville,
MS. Rice basis is a weekly average price for river point delivery. June harvest delivery for
wheat. September harvest delivery for corn, rice and soybeans. October harvest delivery for
cotton.
c
The forward contract price for corn, cotton, rice, soybeans and wheat is the futures contract
price plus the basis. The forward contract price for grain sorghum is 95% of the forward
contract price for corn. The forward contract price for peanuts is an estimate from a poll of
Extension Peanut Marketing Specialists.
d
Average Mississippi County CCC Loan Rate for 2021 crop year for corn, grain sorghum, soybeans
and wheat. Mississippi CCC 2020 Farm-stored Loan Rate for long grain rough rice. National 2020
Upland Cotton Marketing Assistance Loan Base Rate for cotton lint.
e
Price used in MSU Extension Service Planning Budgets.
f
Cottonseed price is the average marketing year price over the years 2008-2021.
92
Appendix Table 8
Estimated costs for field operations, per acre
Irrigation with a 1/4-mile center pivot system
135-acre system, 7.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Set Up Engine
IRRIGATE LABOR
Maintenance
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Pivot, 1/4 CP
Well & Pump, 1/4 CP
Engine, 1/4 CP, 65
June Irr. [email protected]"
July Irr. [email protected]"
Aug Irr. [email protected]"
hour
0.27
hour
1.07
hour
hour
hour
each
each
each
ac-in
ac-in
ac-in
0.27
0.27
1.09
1.09
0.15
0.15
0.15
0.20
0.20
0.20
0.02
0.15
0.15
63.28
12.89
9.76
7.93
1.49
0.14
9.56
9.56
10.57
1.99
0.15
12.71
12.71
7.93
1.49
0.08
9.50
9.50
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
0.00
26.43
21.95
1.84
0.00
0.64
50.86
68.70 119.56
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
13.48
3.50
0.20
0.05
0.15
13.68
3.55
49.60
9.34
9.76
93
Appendix Table 9
Estimated costs for field operations, per acre
Corn irrigated with roll-out pipe
160-acre system, 13 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Land Plane
Set Up Engine
IRRIGATE LABOR
Ditcher (1m/160a)
Roll-Out Pipe
Lay Roll-out Pipe
Pipe Spool 160ac
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Pick Up Pipe
Pipe Spool 160ac
Land Forming ($450)
Well & Pump, Furrow
Main Line Pipe
Engine, RPF, Corn
1st June Irrigation
2nd June Irrigation
3rd June Irrigation
July Irrigation
50'x16'
0.88
0.32
0.58
0.19
0.07
0.23
0.14
hour
ft
7.92
1/4m roll
hour
0.26
0.11
0.42
1.81
0.06
1.84
1.65
3.49
0.31
0.09
0.23
0.40
8.01
0.23
0.71
8.01
0.01
0.02
0.80
1.83
0.85
1.65
1.83
hour
0.23
0.23
0.23
hour
0.23
0.23
0.23
hour
0.23
0.23
0.23
hour
0.23
0.23
0.23
1/4m roll
each
each
each
each
ac-in
ac-in
ac-in
ac-in
0.39
0.17
0.63
0.01
1.20
1.27
28.81
7.88
4.36
8.23
2.47
28.81
2.96
0.03
2.99
10.87
4.36
8.23
6.25
1.05
0.09
7.39
7.39
6.25
1.05
0.09
7.39
7.39
6.25
1.05
0.09
7.39
7.39
6.25
1.05
0.06
7.36
7.36
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
7.92
26.72
7.83
4.73
0.00
0.55
47.75
53.36 101.11
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
94
Literature Cited
1.
Agricultural Engineers Yearbook of Standards. American Society of Agricultural Engineers, St. Joseph,
Michigan.
2.
Boehlje, M.D. and V.R. Eidman. Farm Management. New York: John Wiley and Sons, 1984.
3.
Bolton, Bill, J.B. Penn, Fred T. Cooke Jr., and Arthur M. Heagler. "Days Suitable for Fieldwork,
Mississippi River Delta Cotton Area." D.A.E. Research Report No. 384, Louisiana State University,
November 1968.".
4.
Budgets for Major Farm Enterprises in the Mississippi River Delta of Arkansas, Louisiana, and
Mississippi." D.A.E. Circular No. 281, Department of Agricultural Economics and Agribusiness,
Agricultural Experiment Station, Louisiana State University, June 1961
5.
Caillavet, DeWitt F. "An Economic Assessment of Production Alternatives Resulting From Changes in the
Machinery Complement of Representative Farms in the Delta Area of Mississippi." Master of Science
Thesis, Department of Agricultural Economics, Mississippi State University, May 1984.
6.
Cooke, Fred T. Jr., J.M. Anderson, and Arthur M. Heagler. "Crop Budgets and Planning Data for Major
Farm Enterprises in the Yazoo-Mississippi Delta." Mississippi Agricultural and Forestry Experiment
Station Bulletin 794, July 1972.
7.
Cooke, Fred T. Jr., J.M. Anderson, D.W. Parvin Jr., A.M. Heagler, Kenneth Paxton, Shelby Holders
Jr., and James G. Hamill. "Crop Budgets and Planning Data for Major Farm Enterprises in the MississippiLouisiana Delta, 1975." Mississippi Agricultural and Forestry Experiment Station Bulletin 834, May 1975.
8.
"Corn, Grain Sorghum & Wheat 2021 Planning Budgets." Budget Report No. 2020-03, Department of
Agricultural Economics, Mississippi State University, October 2020.
9.
"Costs of Producing Selected Crops in the U.S., 1974." Senate Committee Project No. 63-092, Committee
on Agriculture and Forestry, U.S. Senate, January 8, 1976.
10. "Cotton 2021 Planning Budgets." Budget Report No. 2020-01, Department of Agricultural Economics,
Mississippi State University, October 2020.
11. Cox, Laura Rebecca. "Overhead Labor Cost in the Delta Area of Mississippi." Master of Science Thesis,
Department of Agricultural Economics, Mississippi State University, October 1982.
12. "Forage 2022 Planning Budgets." Budget Report No. 2021-08, Department of Agricultural Economics,
Mississippi State University, April 2021.
13. Laughlin, David H. and Robert K. Mehrle. "An Economic Evaluation: Straight Versus Contour Levee Rice
Production Practices in Mississippi." Mississippi Agricultural and Forestry Experiment Station Bulletin
1063. December 1996.
14. Laughlin, David H. and Stan Spurlock. “User’s Guide for the Mississippi State Budget Generator Version
6.0 for Windows.” AEC Staff Report No. 2003-01, Department of Agricultural Economics, Mississippi
State University, March 2003.
15. “Peanuts 2021 Planning Budgets." Budget Report No. 2020-07, Department of Agricultural Economics, Mississippi
State University, October 2020.
16. "Rice 2021 Planning Budgets." Budget Report No. 2020-04, Department of Agricultural Economics,
Mississippi State University, October 2020.
17. "Soybeans 2021 Planning Budgets." Budget Report No. 2020-02, Department of Agricultural Economics,
Mississippi State University, October 2020.
18. United States Department of Agriculture Farm Service Agency. Commodity Loan Rates.
https://www.fsa.usda.gov/programs-and-services/price-support/commodity-loan-rates/index.
Accessed October 22, 2021.
19. "Vegetables 2018 Planning Budgets." Budget Report No. 2017-09, Department of Agricultural Economics,
Mississippi State University December 2017.
96
Mark E. Keenum, President
Division of Agriculture, Forestry, and Veterinary Medicine
Keith H. Coble, Vice President
Department of Agricultural Economics
Ardian Harri, Interim Department Head
Mississippi State University is an equal opportunity institution. Discrimination in university employment, programs or
activities based on race, color, ethnicity, sex, pregnancy, religion, national origin, disability, age, sexual orientation,
genetic information, status as a U.S. veteran, or any other status protected by applicable law is prohibited. For more
information, please contact the Office of Compliance and Integrity.
| File Type | application/pdf |
| File Title | Corn, Grain Sorghum, and Wheat 2022 Planning Budgets |
| Author | Agricultural Economics Dept. |
| File Modified | 2021-11-05 |
| File Created | 2021-11-04 |