Rice Planning Budgets (Mississippi)

1

RICE
2022
PLANNING BUDGETS

Mississippi State University
Department of Agricultural Economics
Budget Report 2021-04

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 long-run 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.

ii

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

Contour levee rice
Flood irrigated, 33 ac-in,...............................................................................................................................6
Straight levee rice
Flood irrigated, 27 ac-in,.............................................................................................................................12
Straight levee rice
Multi inlet flood irrigated, 23 ac-in,............................................................................................................18
Straight levee rice – zero grade
Flood irrigated, 19 ac-in,.............................................................................................................................24
Conventional hybrid contour levee rice
Flood irrigated, 33 ac-in,.............................................................................................................................30
Conventional hybrid straight levee rice
Flood irrigated, 27 ac-in,.............................................................................................................................36
Conventional hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in,.............................................................................................................................42
Conventional hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in,.............................................................................................................................48
Clearfield contour levee rice
Flood irrigated, 33 ac-in,.............................................................................................................................54
Clearfield straight levee rice
Flood irrigated, 27 ac-in,.............................................................................................................................60
Clearfield straight levee multi inlet rice
Flood irrigated, 23 ac-in,.............................................................................................................................66
Clearfield straight levee-zero grade rice
Flood irrigated, 19 ac-in,.............................................................................................................................72

iv

13
14
15
16
17
18
19
20

Fullpage hybrid contour levee rice
Flood irrigated, 33 ac-in,............................................................................................................................ 78
Fullpage hybrid straight levee rice
Flood irrigated, 27 ac-in,............................................................................................................................ 84
Fullpage hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in,............................................................................................................................ 90
Fullpage hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in,............................................................................................................................ 96
Provisia contour levee rice
Flood irrigated, 33 ac-in,.......................................................................................................................... 102
Provisia straight levee rice
Flood irrigated, 27 ac-in,.......................................................................................................................... 108
Provisia straight levee multi inlet rice
Flood irrigated, 23 ac-in,.......................................................................................................................... 114
Provisia straight levee-zero grade rice
Flood irrigated, 19 ac-in,.......................................................................................................................... 120

Appendix
Table
1
2
3
4
5
6
7
8
9
10
11

Tractors/Harvesters: estimated purchase price, annual use, useful life, fuel use,
and direct and fixed costs per hour .......................................................................................................... 128
Self-propelled machines: estimated purchase price, annual use, useful life, fuel use,
performance rate, and direct and fixed costs per acre.............................................................................. 129
Towed equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed costs per acre ........................................................................................................... 130
Operating inputs: estimated prices ........................................................................................................... 135
Estimated fuel prices and interest rates .................................................................................................... 138
Labor types, wage rates and unallocated labor multipliers for crop enterprises....................................... 138
Futures contract prices, basis levels, forward contract prices,
and loan rates used in row crop budgets .................................................................................................. 139
Contour levee rice flood irrigation system
80-acre system, 33 ac-in., Delta Area....................................................................................................... 140
Straight levee rice flood irrigation system
80-acre system, 27 ac-in., Delta Area ...................................................................................................... 141
Straight levee rice multi-inlet flood irrigation system
80-acre system, 23 ac-in., Delta Area ...................................................................................................... 142
Straight levee rice - zero grade flood irrigation system
80-acre system, 19 ac-in., Delta Area ...................................................................................................... 143

Literature Cited ...................................................................................................................................................... 145

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.

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

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.

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

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.

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

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

IIR
CRF =
1 – (1 + IIR)

-TYL

where:
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

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.

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, notillage, irrigation, and double-cropping are
tempered with unpublished research and
judgments of the commodity committees.
Producers should use yield estimates that are
reflective of their own operations.
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.

Irrigation Costs
Estimated costs of various irrigation
systems are presented in Appendix Tables 8, 9,
10, and 11.

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
Contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
5.5000
38.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Conv.
lb
0.32
75.0000
24.00 _________
Rice Seed Trt/Insect lbseed
0.29
88.6000
25.69 _________
Rice Seed Cv(Levees) lb
0.32
13.6000
4.35 _________
ADJUVANTS
Class Act NG
pt
4.75
0.5000
2.38 _________
MSO
pt
4.38
1.5000
6.57 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.4000
1.14 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
1.0000
4.50 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5475
8.36 _________
Harvesters
hour
15.27
0.2030
3.10 _________
IRRIGATE LABOR
Special Labor
hour
9.06
3.5250
31.96 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
1.5000
13.59 _________
UNALLOCATED LABOR
hour
15.24
0.5633
8.59 _________
DIESEL FUEL
Tractors
gal
2.36
5.9886
14.13 _________
Harvesters
gal
2.36
3.3975
8.02 _________
Flood Irr.
gal
2.36
26.8827
63.44 _________
REPAIR & MAINTENANCE
Implements
acre
9.64
1.0000
9.64 _________
Tractors
acre
3.91
1.0000
3.91 _________
Harvesters
acre
8.75
1.0000
8.75 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
10.17
1.0000
10.17 _________
--------TOTAL DIRECT EXPENSES
815.51 _________
FIXED EXPENSES
Implements
acre
18.85
1.0000
18.85 _________
Tractors
acre
23.08
1.0000
23.08 _________
Harvesters
acre
32.48
1.0000
32.48 _________
Flood Irr.
acre
40.09
1.0000
40.09 _________
--------TOTAL FIXED EXPENSES
114.50 _________
--------TOTAL SPECIFIED EXPENSES
930.01 _________
_______________________________________________________________________
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.

7
Table 1.B

Summary of estimated costs and returns per acre
Contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

46.90
152.11
25.10
142.37
8.22
54.04
12.49
37.50
56.00
64.00
4.50
8.00
3.33
9.06
9.06
15.27
9.06
15.24
2.36
36.61
10.17

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
3.5250
0.7506
1.5000
0.5633
36.2688
1.0000
1.0000

46.90
152.11
25.10
142.37
8.22
54.04
12.49
37.50
56.00
64.00
4.50
8.00
3.33
2.98
31.96
11.46
13.59
8.59
85.59
36.61
10.17
--------815.51
112.49

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

114.50 _________
--------TOTAL SPECIFIED EXPENSES
930.01 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-2.01 _________
_______________________________________________________________________
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.

8
Table 1.C

Estimated resource use for field operations, per acre
Contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed Cv(Levees)
Rice Seed Trt/Insect
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (CL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
pt
oz
pt
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
13.6000
13.6000
1.0000
1.0000
0.5000
0.5000
1.0000
0.5000
0.5000
2.5000
2.5000
0.7500
0.30

hour
cwt
cwt

1.0000
2.6900
0.7500
0.4000
0.5000
7.5000
1.0000
0.50

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Sep
Oct
Oct
Feb

75.0000
75.0000

lb
lbseed
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.50

325 hp
MFWD 225

0.203
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.20
0.01

0.20
0.01

0.20
0.20
0.01

0.18
0.00

0.25
MFWD 225

0.075

160.0000
160.0000

0.15
0.15
0.15
0.13
0.12
0.12
3.64
------- ------- ------- ------TOTALS
0.75
0.75
6.10
0.56
_________________________________________________________________________________________________________
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.
1.0000

9

Table 1.D

Estimated costs for field operations, per acre
Contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed Cv(Levees)
Rice Seed Trt/Insect
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (CL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.38
2.19

0.01
0.25
0.10
0.16
0.12
0.12
0.14
0.42
0.38
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.34
7.26
2.87
7.16
5.40
5.40
7.87
24.42
22.13
3.45
7.12
3.58
18.32
12.19
2.42
2.23

lb
lbseed
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

4.35
3.94
8.00
7.50
9.94
17.94
7.00
22.75
2.07
18.75
71.58
9.70

0.08
0.07
0.12
0.11
0.14
0.26
0.10
0.33
0.03
0.27
1.04
0.14

4.43
4.01
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

4.43
4.01
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

hour
appl
pt
oz
pt
appl
oz
pt

2.72
7.00
39.89
16.47
1.14
3.50
19.20
4.38

0.04
0.10
0.58
0.24
0.02
0.04
0.22
0.05

2.76
7.10
40.47
16.71
1.16
3.54
19.42
4.43

2.76
7.10
40.47
16.71
1.16
3.54
19.42
4.43

hour
cwt
cwt

4.53
11.25
42.95

0.05
0.13
0.50

4.58
11.38
43.45

4.58
11.38
43.45

hour
appl
oz
pt
appl
oz

4.53
7.00
25.10
0.33
8.40
8.22

0.04
0.06
0.22

4.57
7.06
25.32
0.33
8.47
8.29

4.57
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
24.00
21.75

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
8.02
0.30

12.20
0.22

1.81
5.89
0.32
2.27

0.01
0.15

1.82
26.26
0.84

8.33
2.18

7.10
2.52

37.48
0.71

3.34
15.59
5.05
7.16
5.40
5.40
14.97
24.42
22.13
5.97
7.12
3.58
18.32
12.19
2.42
2.23

1.82
63.74
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
4.50
66.01
15.10
33.87
1.59 121.07
44.56 165.63
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
614.56
85.59
36.61
68.58
0.00
10.17 815.51 114.50 930.01
_________________________________________________________________________________________________________
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.
56.00
64.00

10

Table 1.E

Estimated monthly income and expense flows per acre
Contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
54.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.21
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.33
3.82
0.00
0.00
0.00
0.00
0.00
16.29
9.52
11.33
11.33
11.90
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.67
17.30
17.30
17.30
9.27
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.23
8.20
2.29
2.29
12.69
3.56
0.35
0.00
0.00
0.00
0.40
0.00
2.49
4.00
1.30
0.69
0.89
0.05
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------10.13
0.00
0.00
0.00
17.96
0.00
144.29
278.75
113.50
80.66
154.75
15.47

NET INCOME
-10.13
0.00
0.00
0.00
-17.96
0.00 -144.29 -278.75 -113.50
-80.66
773.25
-15.47
NET INCOME TO DATE
-10.13
-10.13
-10.13
-10.13
-28.09
-28.09 -172.38 -451.13 -564.63 -645.29
127.96
112.49
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
* Lease costs are based on hourly usage costs

Table 1.F

Estimated returns for various price/yield combinations, per acre
Contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-407
-521

-383
-498

-360
-475

-337
-452

-314
-428

-291
-405

-267
-382

-244
-359

-221
-336

-198
-312

-175
-289

60

96.00

bu

-349
-464

-321
-436

-293
-408

-266
-380

-238
-352

-210
-324

-182
-297

-154
-269

-126
-241

-99
-213

-71
-185

70

112.00

bu

-292
-406

-259
-374

-227
-341

-194
-309

-162
-276

-129
-244

-97
-211

-64
-179

-32
-146

0
-114

32
-81

80

128.00

bu

-234
-349

-197
-311

-160
-274

-123
-237

-86
-200

-48
-163

-11
-126

25
-89

62
-52

99
-14

136
22

90

144.00

bu

-177
-291

-135
-249

-93
-208

-51
-166

-10
-124

31
-82

73
-40

115
0

157
42

198
84

240
126

100

160.00

bu

-119
-234

-73
-187

-26
-141

19
-94

66
-48

112
-2

158
44

205
90

251
137

298
183

344
229

110

176.00

bu

-61
-176

-10
-125

40
-74

91
-23

142
27

193
78

244
129

295
180

346
231

397
282

448
333

120

192.00

bu

-4
-118

51
-63

106
-7

162
48

218
103

273
159

329
215

385
270

440
326

496
382

552
437

130

208.00

bu

53
-61

113
-1

173
59

234
119

294
179

354
240

415
300

475
360

535
421

595
481

656
541

140

224.00

bu

110
-3

175
61

240
126

305
190

370
255

435
320

500
385

565
450

630
515

695
580

760
645

150

240.00

bu

168
237
307
376
446
516
585
655
724
794
864
53
123
192
262
332
401
471
540
610
680
749
________________________________________________________________________________________________________________________
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
Straight levee rice
Flood irrigated, 27 ac-in, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
5.5000
38.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Conv.
lb
0.32
75.0000
24.00 _________
Rice Seed Trt/Insect lbseed
0.29
88.6000
25.69 _________
Rice Seed Cv(Levees) lb
0.32
13.6000
4.35 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.4000
1.14 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4999
7.63 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
2.3750
21.52 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.5719
13.15 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
21.9949
51.92 _________
REPAIR & MAINTENANCE
Implements
acre
9.11
1.0000
9.11 _________
Tractors
acre
3.67
1.0000
3.67 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
9.83
1.0000
9.83 _________
--------TOTAL DIRECT EXPENSES
778.21 _________
FIXED EXPENSES
Implements
acre
17.86
1.0000
17.86 _________
Tractors
acre
21.64
1.0000
21.64 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.67
1.0000
61.67 _________
--------TOTAL FIXED EXPENSES
129.32 _________
--------TOTAL SPECIFIED EXPENSES
907.53 _________
_______________________________________________________________________
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.

13
Table 2.B

Summary of estimated costs and returns per acre
Straight levee rice
Flood irrigated, 27 ac-in, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

46.90
152.11
25.10
142.37
8.22
54.04
12.49
37.50
56.00
64.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.67
9.83

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
2.3750
0.6759
0.7000
0.5389
30.5114
1.0000
1.0000

46.90
152.11
25.10
142.37
8.22
54.04
12.49
37.50
56.00
64.00
2.25
8.00
3.33
2.98
21.52
10.32
6.34
8.22
72.02
34.67
9.83
--------778.21
149.79

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

129.32 _________
--------TOTAL SPECIFIED EXPENSES
907.53 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
20.47 _________
_______________________________________________________________________
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.

14
Table 2.C

Estimated resource use for field operations, per acre
Straight levee rice
Flood irrigated, 27 ac-in, 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Cv(Levees)
Rice Seed Trt/Insect
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
pt
oz
pt
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
13.6000
13.6000
1.0000
1.0000
0.5000
0.5000
1.0000
0.5000
0.5000
2.5000
2.5000
0.7500
0.10

hour
cwt
cwt

1.0000
2.6900
0.7500
0.4000
0.5000
7.5000
1.0000
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

75.0000
75.0000

lb
lbseed
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

160.0000
160.0000

0.15
0.15
0.15
0.13
0.07
0.07
2.45
------- ------- ------- ------TOTALS
0.67
0.67
4.07
0.53
_________________________________________________________________________________________________________
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.
1.0000

15

Table 2.D

Estimated costs for field operations, per acre
Straight levee rice
Flood irrigated, 27 ac-in, 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Cv(Levees)
Rice Seed Trt/Insect
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
0.42
0.38
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
24.42
22.13
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

4.35
3.94
8.00
7.50
9.94
17.94
7.00
22.75
2.07
18.75
71.58
9.70

0.08
0.07
0.12
0.11
0.14
0.26
0.10
0.33
0.03
0.27
1.04
0.14

4.43
4.01
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

4.43
4.01
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

hour
appl
pt
oz
pt
appl
oz
pt

0.91
7.00
39.89
16.47
1.14
3.50
19.20
4.38

0.01
0.10
0.58
0.24
0.02
0.04
0.22
0.05

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
24.00
21.75

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
24.42
22.13
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
2.25
53.51
14.79
22.70
1.24
94.49
64.38 158.87
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
612.31
72.02
34.67
49.38
0.00
9.83 778.21 129.32 907.53
_________________________________________________________________________________________________________
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.
56.00
64.00

16

Table 2.E

Estimated monthly income and expense flows per acre
Straight levee rice
Flood irrigated, 27 ac-in, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
54.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.21
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
12.25
5.44
6.34
6.34
10.80
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.12
13.46
13.46
13.46
7.77
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.37
8.09
2.18
2.18
10.94
3.56
0.47
0.00
0.00
0.00
0.40
0.00
2.36
3.88
1.19
0.62
0.87
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
137.46
270.60
104.45
71.65
150.38
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -137.46 -270.60 -104.45
-71.65
777.62
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -169.00 -439.60 -544.05 -615.70
161.92
149.79
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs

Table 2.F

Estimated returns for various price/yield combinations, per acre
Straight levee rice
Flood irrigated, 27 ac-in, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-369
-499

-346
-475

-323
-452

-300
-429

-277
-406

-253
-383

-230
-359

-207
-336

-184
-313

-161
-290

-137
-267

60

96.00

bu

-312
-441

-284
-413

-256
-385

-228
-358

-200
-330

-173
-302

-145
-274

-117
-246

-89
-218

-61
-191

-33
-163

70

112.00

bu

-254
-384

-222
-351

-189
-319

-157
-286

-124
-254

-92
-221

-59
-189

-27
-156

5
-124

37
-91

70
-59

80

128.00

bu

-197
-326

-160
-289

-123
-252

-85
-215

-48
-178

-11
-140

25
-103

62
-66

99
-29

136
7

173
44

90

144.00

bu

-139
-269

-97
-227

-56
-185

-14
-143

27
-102

69
-60

110
-18

152
23

194
65

236
106

277
148

100

160.00

bu

-82
-211

-35
-165

10
-118

56
-72

103
-25

149
20

196
66

242
113

288
159

335
206

381
252

110

176.00

bu

-24
-154

26
-102

77
-51

128
-0

179
50

230
101

281
152

332
203

383
254

434
305

485
356

120

192.00

bu

32
-96

88
-40

144
14

199
70

255
126

311
181

366
237

422
293

478
348

533
404

589
460

130

208.00

bu

90
-38

150
21

211
81

271
142

331
202

391
262

452
322

512
383

572
443

633
503

693
564

140

224.00

bu

147
18

212
83

277
148

342
213

407
278

472
343

537
408

602
473

667
538

732
603

797
668

150

240.00

bu

205
275
344
414
483
553
623
692
762
831
901
76
145
215
284
354
424
493
563
632
702
772
________________________________________________________________________________________________________________________
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
Straight levee rice
Multi inlet flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
5.5000
38.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Rice Seed Conv.
lb
0.32
75.0000
24.00 _________
Rice Seed Trt/Insect lbseed
0.29
88.6000
25.69 _________
Rice Seed Cv(Levees) lb
0.32
13.6000
4.35 _________
ADJUVANTS
Class Act NG
pt
4.75
0.5000
2.38 _________
MSO
pt
4.38
1.5000
6.57 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.5000
1.43 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5281
8.06 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.1250
10.18 _________
Implements
hour
9.06
0.0375
0.34 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.8180
13.73 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
18.7364
44.23 _________
REPAIR & MAINTENANCE
Implements
acre
9.20
1.0000
9.20 _________
Tractors
acre
3.81
1.0000
3.81 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
13.96
1.0000
13.96 _________
INTEREST ON OP. CAP.
acre
9.74
1.0000
9.74 _________
--------TOTAL DIRECT EXPENSES
768.53 _________
FIXED EXPENSES
Implements
acre
18.59
1.0000
18.59 _________
Tractors
acre
22.49
1.0000
22.49 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.35
1.0000
61.35 _________
--------TOTAL FIXED EXPENSES
130.58 _________
--------TOTAL SPECIFIED EXPENSES
899.11 _________
_______________________________________________________________________
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.

19
Table 3.B

Summary of estimated costs and returns per acre
Straight levee rice
Multi inlet flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

46.90
152.11
25.10
142.37
8.22
7.92
54.04
12.78
37.50
56.00
64.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.55
9.74

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.1625
0.7041
0.7000
0.5389
27.4990
1.0000
1.0000

46.90
152.11
25.10
142.37
8.22
7.92
54.04
12.78
37.50
56.00
64.00
2.25
8.00
3.33
2.98
10.52
10.75
6.34
8.22
64.91
34.55
9.74
--------768.53
159.47

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

130.58 _________
--------TOTAL SPECIFIED EXPENSES
899.11 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
28.89 _________
_______________________________________________________________________
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.

20
Table 3.C

Estimated resource use for field operations, per acre
Straight levee rice
Multi inlet flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed Cv(Levees)
Rice Seed Trt/Insect
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
pt
oz
pt
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
13.6000
13.6000
1.0000
1.0000
0.5000
0.5000
1.0000
0.5000
0.5000
2.5000
2.5000
0.7500
0.10

hour
cwt
cwt

1.0000
2.6900
0.7500
0.5000
0.5000
7.5000
1.0000
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

75.0000
75.0000

lb
lbseed
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

160.0000
160.0000

0.15
0.15
0.15
0.13
0.10
0.10
1.26
------- ------- ------- ------TOTALS
0.70
0.70
2.89
0.53
_________________________________________________________________________________________________________
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.
1.0000

21

Table 3.D

Estimated costs for field operations, per acre
Straight levee rice
Multi inlet flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed Cv(Levees)
Rice Seed Trt/Insect
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.38
2.19

0.12
0.25
0.10
0.16
0.12
0.12
0.14
0.42
0.38
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
24.42
22.13
3.45
7.12
3.58
18.32
12.19
2.42
2.23

lb
lbseed
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

4.35
3.94
8.00
7.50
9.94
17.94
7.00
22.75
2.07
18.75
71.58
9.70

0.08
0.07
0.12
0.11
0.14
0.26
0.10
0.33
0.03
0.27
1.04
0.14

4.43
4.01
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

4.43
4.01
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

hour
appl
pt
oz
pt
appl
oz
pt

0.91
7.00
39.89
16.47
1.43
3.50
19.20
4.38

0.01
0.10
0.58
0.24
0.02
0.04
0.22
0.05

0.92
7.10
40.47
16.71
1.45
3.54
19.42
4.43

0.92
7.10
40.47
16.71
1.45
3.54
19.42
4.43

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
24.00
21.75

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
24.42
22.13
5.97
7.12
3.58
18.32
12.19
2.42
2.23

1.82
55.24
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
10.17
46.40
14.67
12.13
1.15
84.52
65.64 150.16
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
620.52
64.91
34.55
38.81
0.00
9.74 768.53 130.58 899.11
_________________________________________________________________________________________________________
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.
56.00
64.00

22

Table 3.E

Estimated monthly income and expense flows per acre
Straight levee rice
Multi inlet flood irrigated, 23 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
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
0.00
0.00
0.00
54.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.50
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
10.09
2.72
3.62
3.62
10.55
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
14.64
11.54
11.54
11.54
7.90
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.44
8.01
2.10
2.10
10.99
3.56
0.47
0.00
0.00
0.00
0.40
0.00
2.44
3.81
1.14
0.58
0.86
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
141.89
266.10
99.68
66.89
150.30
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -141.89 -266.10
-99.68
-66.89
777.70
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -173.43 -439.53 -539.21 -606.10
171.60
159.47
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs

Table 3.F

Estimated returns for various price/yield combinations, per acre
Straight levee rice
Multi inlet flood irrigated, 23 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-360
-490

-336
-467

-313
-444

-290
-421

-267
-397

-244
-374

-220
-351

-197
-328

-174
-305

-151
-281

-128
-258

60

96.00

bu

-302
-433

-274
-405

-246
-377

-219
-349

-191
-321

-163
-294

-135
-266

-107
-238

-79
-210

-52
-182

-24
-154

70

112.00

bu

-245
-375

-212
-343

-180
-310

-147
-278

-115
-245

-82
-213

-50
-180

-17
-148

14
-115

47
-83

79
-50

80

128.00

bu

-187
-318

-150
-281

-113
-243

-76
-206

-39
-169

-1
-132

35
-95

72
-58

109
-21

146
15

183
53

90

144.00

bu

-130
-260

-88
-218

-46
-177

-4
-135

36
-93

78
-51

120
-10

162
31

204
73

245
115

287
156

100

160.00

bu

-72
-203

-26
-156

20
-110

66
-63

113
-17

159
28

205
75

252
121

298
168

345
214

391
260

110

176.00

bu

-15
-145

36
-94

87
-43

138
7

189
58

240
109

291
160

342
211

393
262

444
313

495
364

120

192.00

bu

42
-88

98
-32

153
23

209
78

265
134

320
190

376
246

432
301

487
357

543
413

599
468

130

208.00

bu

100
-30

160
29

220
90

281
150

341
210

401
271

461
331

522
391

582
452

642
512

703
572

140

224.00

bu

157
27

222
91

287
156

352
221

417
286

482
351

547
416

612
481

677
546

742
611

807
676

150

240.00

bu

215
284
354
423
493
563
632
702
771
841
911
84
154
223
293
362
432
502
571
641
710
780
________________________________________________________________________________________________________________________
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.

23

24
Table 4.A

Estimated costs per acre
Straight levee rice - zero grade
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
5.5000
38.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Conv.
lb
0.32
75.0000
24.00 _________
Rice Seed Trt/Insect lbseed
0.29
75.0000
21.75 _________
ADJUVANTS
Class Act NG
pt
4.75
0.5000
2.38 _________
MSO
pt
4.38
1.5000
6.57 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.5000
1.43 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4228
6.45 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.0500
9.53 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
4.8970
11.56 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
15.4779
36.52 _________
REPAIR & MAINTENANCE
Implements
acre
9.02
1.0000
9.02 _________
Tractors
acre
3.28
1.0000
3.28 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
11.80
1.0000
11.80 _________
INTEREST ON OP. CAP.
acre
9.21
1.0000
9.21 _________
--------TOTAL DIRECT EXPENSES
734.19 _________
FIXED EXPENSES
Implements
acre
17.48
1.0000
17.48 _________
Tractors
acre
19.31
1.0000
19.31 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.03
1.0000
61.03 _________
--------TOTAL FIXED EXPENSES
125.97 _________
--------TOTAL SPECIFIED EXPENSES
860.16 _________
_______________________________________________________________________
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.

25
Table 4.B

Summary of estimated costs and returns per acre
Straight levee rice - zero grade
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

46.90
152.11
25.10
142.37
8.22
45.75
12.78
37.50
56.00
64.00
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
31.68
9.21

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.0500
0.5988
0.7000
0.5389
23.3194
1.0000
1.0000

46.90
152.11
25.10
142.37
8.22
45.75
12.78
37.50
56.00
64.00
8.00
3.33
2.98
9.53
9.14
6.34
8.22
55.03
31.68
9.21
--------734.19
193.81

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

125.97 _________
--------TOTAL SPECIFIED EXPENSES
860.16 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
67.84 _________
_______________________________________________________________________
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.

26
Table 4.C

Estimated resource use for field operations, per acre
Straight levee rice - zero grade
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
1.0000
1.0000
0.5000
0.5000
1.0000
0.5000
0.5000
2.5000
2.5000
0.7500
0.10

hour
cwt
cwt

1.0000
2.6900
0.7500
0.5000
0.5000
7.5000
1.0000
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

75.0000
75.0000

hour
appl
pt
oz
pt
appl
oz
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

160.0000
160.0000
0.15

0.15
0.13
1.05
------- ------- ------- ------TOTALS
0.59
0.59
2.67
0.53
_________________________________________________________________________________________________________
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.
1.0000

0.15

27
Table 4.D

Estimated costs for field operations, per acre
Straight levee rice - zero grade
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Conv.
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Rice Consultant
App Fert by Air
Amm Sulfate (21% N)
DAP
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt
acre
cwt
cwt
cwt
appl
oz
pt
cwt
cwt
pt

3.33

7.00
3.52
18.00
11.98
2.38
2.19
8.00
7.50
9.94
17.94
7.00
22.75
2.07
18.75
71.58
9.70

hour
appl
pt
oz
pt
appl
oz
pt

7.00
39.89
16.47
1.43
3.50
19.20
4.38

hour
cwt
cwt

11.25
42.95

hour
appl
oz
pt
appl
oz

7.00
25.10
0.33
8.40
8.22

3.45
7.26
2.87
7.16
5.40
5.40
7.87
24.42
22.13
3.45
7.12
3.58
18.32
12.19
2.42
2.23
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

0.91

0.01
0.10
0.58
0.24
0.02
0.04
0.22
0.05

0.92
7.10
40.47
16.71
1.45
3.54
19.42
4.43

0.92
7.10
40.47
16.71
1.45
3.54
19.42
4.43

1.81

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

1.81

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
24.00
21.75

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

0.12
0.25
0.10
0.16
0.12
0.12
0.14
0.42
0.38
0.06
0.12
0.06
0.32
0.21
0.04
0.04
0.12
0.11
0.14
0.26
0.10
0.33
0.03
0.27
1.04
0.14

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
24.42
22.13
5.97
7.12
3.58
18.32
12.19
2.42
2.23
8.12
7.61
10.08
18.20
7.10
23.08
2.10
19.02
72.62
9.84

1.82
55.24
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
36.52
11.80
9.53
0.77
58.62
61.03 119.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
602.06
55.03
31.68
36.21
0.00
9.21 734.19 125.97 860.16
_________________________________________________________________________________________________________
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.
56.00
64.00

28

Table 4.E

Estimated monthly income and expense flows per acre
Straight levee rice - zero grade
Flood irrigated, 19 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
45.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.50
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
7.15
3.18
4.08
4.08
9.51
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
11.20
9.61
9.61
9.61
7.25
4.14
2.35
0.00
0.00
0.00
0.00
0.00
4.42
7.46
1.55
1.55
10.79
3.56
0.47
0.00
0.00
0.00
0.40
0.00
2.00
3.77
1.12
0.56
0.85
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
115.59
264.04
97.64
64.85
148.40
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -115.59 -264.04
-97.64
-64.85
779.60
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -147.13 -411.17 -508.81 -573.66
205.94
193.81
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 4.F

Estimated returns for various price/yield combinations, per acre
Straight levee rice - zero grade
Flood irrigated, 19 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-325
-451

-302
-428

-279
-405

-256
-382

-233
-359

-209
-335

-186
-312

-163
-289

-140
-266

-117
-243

-93
-219

60

96.00

bu

-268
-394

-240
-366

-212
-338

-184
-310

-156
-282

-129
-255

-101
-227

-73
-199

-45
-171

-17
-143

10
-115

70

112.00

bu

-210
-336

-178
-304

-145
-271

-113
-239

-80
-206

-48
-174

-15
-141

16
-109

49
-76

81
-44

114
-11

80

128.00

bu

-153
-279

-116
-242

-79
-204

-41
-167

-4
-130

32
-93

69
-56

106
-19

143
17

180
54

217
91

90

144.00

bu

-95
-221

-53
-179

-12
-138

29
-96

71
-54

113
-12

154
28

196
70

238
112

280
154

321
195

100

160.00

bu

-38
-164

8
-117

54
-71

101
-24

147
21

193
67

240
114

286
160

333
207

379
253

425
299

110

176.00

bu

19
-106

70
-55

121
-4

172
46

223
97

274
148

325
199

376
250

427
301

478
352

529
403

120

192.00

bu

76
-49

132
6

188
62

243
117

299
173

355
229

410
284

466
340

522
396

577
452

633
507

130

208.00

bu

134
8

194
68

255
129

315
189

375
249

436
310

496
370

556
430

616
490

677
551

737
611

140

224.00

bu

191
65

256
130

321
195

386
260

451
325

516
390

581
455

646
520

711
585

776
650

841
715

150

240.00

bu

29

249
319
388
458
527
597
667
736
806
875
945
123
193
262
332
401
471
541
610
680
749
819
________________________________________________________________________________________________________________________
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.

30
Table 5.A

Estimated costs per acre
Conventional hybrid contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Conv Hyb Trt
lb
6.60
23.0000
151.80 _________
Rice Seed CvH(Levee) lb
1.93
4.2500
8.20 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.4000
1.14 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
1.0000
4.50 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5475
8.36 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
3.5250
31.96 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.9886
14.13 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
26.8827
63.44 _________
REPAIR & MAINTENANCE
Implements
acre
9.18
1.0000
9.18 _________
Tractors
acre
3.91
1.0000
3.91 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
11.61
1.0000
11.61 _________
--------TOTAL DIRECT EXPENSES
872.11 _________
FIXED EXPENSES
Implements
acre
18.18
1.0000
18.18 _________
Tractors
acre
23.08
1.0000
23.08 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
40.09
1.0000
40.09 _________
--------TOTAL FIXED EXPENSES
109.50 _________
--------TOTAL SPECIFIED EXPENSES
981.61 _________
_______________________________________________________________________
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.

31
Table 5.B

Summary of estimated costs and returns per acre
Conventional hybrid contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

39.90
133.33
142.37
8.22
161.23
12.16
32.41
63.00
72.00
4.50
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.98
11.61

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
3.5250
0.7235
0.7000
0.5389
35.8158
1.0000
1.0000

39.90
133.33
142.37
8.22
161.23
12.16
32.41
63.00
72.00
4.50
8.00
3.33
2.98
31.96
11.05
6.34
8.22
84.52
34.98
11.61
--------872.11
171.89

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

109.50 _________
--------TOTAL SPECIFIED EXPENSES
981.61 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
62.39 _________
_______________________________________________________________________
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.

32
Table 5.C

Estimated resource use for field operations, per acre
Conventional hybrid contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
pt
oz
pt
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
0.5000
0.5000
1.0000
1.0000
0.5000
0.5000
2.6700
2.6700
0.8000
0.10

hour
cwt
cwt

1.0000
2.6900
0.7500
0.4000
0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000

0.15
0.15
0.15
0.13
0.12
0.12
3.64
------- ------- ------- ------TOTALS
0.72
0.72
5.27
0.53
_________________________________________________________________________________________________________
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.
1.0000

33
Table 5.D

Estimated costs for field operations, per acre
Conventional hybrid contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.66
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
154.46
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

8.20
1.23
7.50
9.94
17.94
8.00
7.00
22.75
2.07
20.02
76.44
10.34

0.14
0.02
0.11
0.14
0.26
0.12
0.10
0.33
0.03
0.29
1.11
0.15

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

hour
appl
pt
oz
pt
appl
oz
pt

0.91
7.00
39.89
16.47
1.14
3.50
19.20
4.38

0.01
0.10
0.58
0.24
0.02
0.04
0.22
0.05

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
151.80

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
154.46
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
4.50
66.01
15.10
33.87
1.59 121.07
44.56 165.63
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
680.45
84.52
34.98
60.55
0.00
11.61 872.11 109.50 981.61
_________________________________________________________________________________________________________
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.
63.00
72.00

34

Table 5.E

Estimated monthly income and expense flows per acre
Conventional hybrid contour levee rice
Flood irrigated, 33 ac-in., 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
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
161.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.21
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
16.29
7.71
8.61
8.61
11.12
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.67
17.30
17.30
17.30
8.20
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.23
8.20
2.29
2.29
11.06
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.36
4.07
0.92
0.39
0.96
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
253.35
283.78
79.76
45.21
166.34
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -253.35 -283.78
-79.76
-45.21
877.66
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -284.89 -568.67 -648.43 -693.64
184.02
171.89
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs

Table 5.F

Estimated returns for various price/yield combinations, per acre
Conventional hybrid contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-412
-522

-386
-496

-360
-470

-334
-443

-308
-417

-282
-391

-256
-365

-230
-339

-203
-313

-177
-287

-151
-261

60

108.00

bu

-347
-457

-316
-426

-285
-394

-254
-363

-222
-332

-191
-300

-160
-269

-128
-238

-97
-206

-66
-175

-34
-144

70

126.00

bu

-283
-392

-246
-356

-210
-319

-173
-283

-137
-246

-100
-210

-64
-173

-27
-136

9
-100

45
-63

82
-27

80

144.00

bu

-218
-328

-176
-286

-135
-244

-93
-202

-51
-161

-9
-119

32
-77

73
-35

115
6

157
47

199
89

90

162.00

bu

-153
-263

-106
-216

-59
-169

-12
-122

34
-75

81
-28

128
18

175
65

222
112

268
159

315
206

100

180.00

bu

-89
-198

-36
-146

15
-94

67
-42

119
10

171
62

224
114

276
166

328
218

380
271

432
323

110

198.00

bu

-24
-133

33
-76

90
-19

147
38

205
95

262
153

320
210

377
268

434
325

492
382

549
440

120

216.00

bu

40
-69

102
-6

165
56

228
118

290
181

353
244

416
306

478
369

541
431

604
494

666
557

130

234.00

bu

105
-4

172
63

240
131

308
199

376
266

444
334

512
402

580
470

647
538

715
606

783
674

140

252.00

bu

169
60

242
133

315
206

389
279

462
352

535
425

608
498

681
571

754
644

827
717

900
791

150

270.00

bu

234
312
391
469
547
625
704
782
860
939
1017
124
203
281
359
438
516
594
673
751
829
907
________________________________________________________________________________________________________________________
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
Conventional hybrid straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Conv Hyb Trt
lb
6.60
23.0000
151.80 _________
Rice Seed CvH(Levee) lb
1.93
4.2500
8.20 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.4000
1.14 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4999
7.63 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
2.3750
21.52 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.5719
13.15 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
21.9949
51.92 _________
REPAIR & MAINTENANCE
Implements
acre
9.11
1.0000
9.11 _________
Tractors
acre
3.67
1.0000
3.67 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
11.26
1.0000
11.26 _________
--------TOTAL DIRECT EXPENSES
845.53 _________
FIXED EXPENSES
Implements
acre
17.86
1.0000
17.86 _________
Tractors
acre
21.64
1.0000
21.64 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.67
1.0000
61.67 _________
--------TOTAL FIXED EXPENSES
129.32 _________
--------TOTAL SPECIFIED EXPENSES
974.85 _________
_______________________________________________________________________
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.

37
Table 6.B

Summary of estimated costs and returns per acre
Conventional hybrid straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

39.90
133.33
142.37
8.22
161.23
12.16
32.41
63.00
72.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.67
11.26

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
2.3750
0.6759
0.7000
0.5389
30.5114
1.0000
1.0000

39.90
133.33
142.37
8.22
161.23
12.16
32.41
63.00
72.00
2.25
8.00
3.33
2.98
21.52
10.32
6.34
8.22
72.02
34.67
11.26
--------845.53
198.47

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

129.32 _________
--------TOTAL SPECIFIED EXPENSES
974.85 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
69.15 _________
_______________________________________________________________________
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.

38
Table 6.C

Estimated resource use for field operations, per acre
Conventional hybrid straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
pt
oz
pt
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
0.5000
0.5000
1.0000
1.0000
0.5000
0.5000
2.6700
2.6700
0.8000
0.10

hour
cwt
cwt

1.0000
2.6900
0.7500
0.4000
0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000

0.15
0.15
0.15
0.13
0.07
0.07
2.45
------- ------- ------- ------TOTALS
0.67
0.67
4.07
0.53
_________________________________________________________________________________________________________
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.
1.0000

39
Table 6.D

Estimated costs for field operations, per acre
Conventional hybrid straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.66
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
154.46
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

8.20
1.23
7.50
9.94
17.94
8.00
7.00
22.75
2.07
20.02
76.44
10.34

0.14
0.02
0.11
0.14
0.26
0.12
0.10
0.33
0.03
0.29
1.11
0.15

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

hour
appl
pt
oz
pt
appl
oz
pt

0.91
7.00
39.89
16.47
1.14
3.50
19.20
4.38

0.01
0.10
0.58
0.24
0.02
0.04
0.22
0.05

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
151.80

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
154.46
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
2.25
53.51
14.79
22.70
1.24
94.49
64.38 158.87
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
678.20
72.02
34.67
49.38
0.00
11.26 845.53 129.32 974.85
_________________________________________________________________________________________________________
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.
63.00
72.00

40

`

Table 6.E

Estimated monthly income and expense flows per acre
Conventional hybrid straight levee rice
Flood irrigated, 27 ac-in., 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
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
161.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.21
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
12.25
5.44
6.34
6.34
10.80
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.12
13.46
13.46
13.46
7.77
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.37
8.09
2.18
2.18
10.94
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.23
3.98
0.84
0.34
0.96
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
246.52
277.47
73.46
38.94
165.47
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -246.52 -277.47
-73.46
-38.94
878.53
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -278.06 -555.53 -628.99 -667.93
210.60
198.47
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

39
Table 6.F

Estimated returns for various price/yield combinations, per acre
Conventional hybrid straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-386
-515

-360
-489

-333
-463

-307
-437

-281
-411

-255
-384

-229
-358

-203
-332

-177
-306

-151
-280

-125
-254

60

108.00

bu

-321
-450

-290
-419

-258
-388

-227
-356

-196
-325

-164
-294

-133
-262

-102
-231

-70
-200

-39
-168

-8
-137

70

126.00

bu

-256
-386

-220
-349

-183
-312

-147
-276

-110
-239

-73
-203

-37
-166

-0
-130

35
-93

72
-57

108
-20

80

144.00

bu

-191
-321

-150
-279

-108
-237

-66
-196

-24
-154

16
-112

58
-70

100
-28

142
12

183
54

225
96

90

162.00

bu

-127
-256

-80
-209

-33
-162

13
-115

60
-68

107
-21

154
25

201
72

248
119

295
166

342
213

100

180.00

bu

-62
-191

-10
-139

41
-87

94
-35

146
16

198
69

250
121

302
173

355
225

407
277

459
330

110

198.00

bu

2
-127

59
-69

117
-12

174
45

231
102

289
159

346
217

404
274

461
332

518
389

576
447

120

216.00

bu

66
-62

129
0

192
62

254
125

317
188

380
250

442
313

505
376

568
438

630
501

693
563

130

234.00

bu

131
2

199
70

267
138

335
205

403
273

470
341

538
409

606
477

674
545

742
613

810
680

140

252.00

bu

196
67

269
140

342
213

415
286

488
359

561
432

634
505

707
578

780
651

854
724

927
797

150

270.00

bu

261
339
417
495
574
652
730
809
887
965
1044
131
210
288
366
444
523
601
679
758
836
914
________________________________________________________________________________________________________________________
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
Conventional hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Rice Conv Hyb Trt
lb
6.60
23.0000
151.80 _________
Rice Seed CvH(Levee) lb
1.93
4.2500
8.20 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.4000
1.14 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5281
8.06 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.1250
10.18 _________
Implements
hour
9.06
0.0375
0.34 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.8180
13.73 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
18.7364
44.23 _________
REPAIR & MAINTENANCE
Implements
acre
9.20
1.0000
9.20 _________
Tractors
acre
3.81
1.0000
3.81 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
13.96
1.0000
13.96 _________
INTEREST ON OP. CAP.
acre
11.17
1.0000
11.17 _________
--------TOTAL DIRECT EXPENSES
835.56 _________
FIXED EXPENSES
Implements
acre
18.59
1.0000
18.59 _________
Tractors
acre
22.49
1.0000
22.49 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.35
1.0000
61.35 _________
--------TOTAL FIXED EXPENSES
130.58 _________
--------TOTAL SPECIFIED EXPENSES
966.14 _________
_______________________________________________________________________
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.

43
Table 7.B

Summary of estimated costs and returns per acre
Conventional hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

39.90
133.33
142.37
8.22
7.92
161.23
12.16
32.41
63.00
72.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.55
11.17

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.1625
0.7041
0.7000
0.5389
27.4990
1.0000
1.0000

39.90
133.33
142.37
8.22
7.92
161.23
12.16
32.41
63.00
72.00
2.25
8.00
3.33
2.98
10.52
10.75
6.34
8.22
64.91
34.55
11.17
--------835.56
208.44

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

130.58 _________
--------TOTAL SPECIFIED EXPENSES
966.14 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
77.86 _________
_______________________________________________________________________
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.

44
Table 7.C

Estimated resource use for field operations, per acre
Conventional hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
pt
oz
pt
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
0.5000
0.5000
1.0000
1.0000
0.5000
0.5000
2.6700
2.6700
0.8000
0.10

hour
cwt
cwt

1.0000
2.6900
0.7500
0.4000
0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000

0.15
0.15
0.15
0.13
0.10
0.10
1.26
------- ------- ------- ------TOTALS
0.70
0.70
2.89
0.53
_________________________________________________________________________________________________________
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.
1.0000

45
Table 7.D

Estimated costs for field operations, per acre
Conventional hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.66
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
154.46
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

8.20
1.23
7.50
9.94
17.94
8.00
7.00
22.75
2.07
20.02
76.44
10.34

0.14
0.02
0.11
0.14
0.26
0.12
0.10
0.33
0.03
0.29
1.11
0.15

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

hour
appl
pt
oz
pt
appl
oz
pt

0.91
7.00
39.89
16.47
1.14
3.50
19.20
4.38

0.01
0.10
0.58
0.24
0.02
0.04
0.22
0.05

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
151.80

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
154.46
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
10.17
46.40
14.67
12.13
1.15
84.52
65.64 150.16
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
686.12
64.91
34.55
38.81
0.00
11.17 835.56 130.58 966.14
_________________________________________________________________________________________________________
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.
63.00
72.00

46

Table 7.E

Estimated monthly income and expense flows per acre
Conventional hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
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
0.00
0.00
0.00
161.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.21
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
10.09
2.72
3.62
3.62
10.55
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
14.64
11.54
11.54
11.54
7.90
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.44
8.01
2.10
2.10
10.99
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.31
3.91
0.79
0.30
0.95
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
250.95
272.68
68.69
34.18
165.39
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -250.95 -272.68
-68.69
-34.18
878.61
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -282.49 -555.17 -623.86 -658.04
220.57
208.44
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 7.F

Estimated returns for various price/yield combinations, per acre
Conventional hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-376
-506

-350
-480

-323
-454

-297
-428

-271
-402

-245
-376

-219
-350

-193
-324

-167
-297

-141
-271

-115
-245

60

108.00

bu

-311
-442

-280
-410

-248
-379

-217
-348

-186
-316

-154
-285

-123
-254

-92
-222

-60
-191

-29
-160

1
-128

70

126.00

bu

-246
-377

-210
-340

-173
-304

-137
-267

-100
-231

-64
-194

-27
-158

9
-121

45
-84

82
-48

118
-11

80

144.00

bu

-182
-312

-140
-270

-98
-229

-56
-187

-14
-145

26
-103

68
-62

110
-20

152
21

193
63

235
105

90

162.00

bu

-117
-247

-70
-200

-23
-153

23
-106

70
-59

117
-12

164
34

211
80

258
127

305
174

352
221

100

180.00

bu

-52
-183

-0
-130

51
-78

104
-26

156
25

208
77

260
130

312
182

365
234

417
286

469
338

110

198.00

bu

12
-118

69
-60

127
-3

184
53

241
111

299
168

356
226

414
283

471
340

528
398

586
455

120

216.00

bu

76
-53

139
8

202
71

264
134

327
196

390
259

452
322

515
384

578
447

640
510

703
572

130

234.00

bu

141
11

209
78

277
146

345
214

413
282

480
350

548
418

616
486

684
553

752
621

820
689

140

252.00

bu

206
75

279
148

352
221

425
294

498
368

571
441

644
514

717
587

790
660

864
733

937
806

150

270.00

bu

271
349
427
505
584
662
740
819
897
975
1054
140
218
297
375
453
531
610
688
766
845
923
________________________________________________________________________________________________________________________
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
Conventional hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Regiment
oz
45.50
0.5000
22.75 _________
Facet L
pt
14.83
2.6900
39.89 _________
Permit
oz
21.96
0.7500
16.47 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Conv Hyb Trt
lb
6.60
23.0000
151.80 _________
Rice Seed CvH(Levee) lb
1.93
4.2500
8.20 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Dyne-A-Pak
pt
4.13
0.5000
2.07 _________
Crop Oil Conc.(Pet.) pt
2.86
0.4000
1.14 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4228
6.45 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.0500
9.53 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
4.8970
11.56 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
15.4779
36.52 _________
REPAIR & MAINTENANCE
Implements
acre
9.02
1.0000
9.02 _________
Tractors
acre
3.28
1.0000
3.28 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
11.80
1.0000
11.80 _________
INTEREST ON OP. CAP.
acre
10.79
1.0000
10.79 _________
--------TOTAL DIRECT EXPENSES
809.66 _________
FIXED EXPENSES
Implements
acre
17.48
1.0000
17.48 _________
Tractors
acre
19.31
1.0000
19.31 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.03
1.0000
61.03 _________
--------TOTAL FIXED EXPENSES
125.97 _________
--------TOTAL SPECIFIED EXPENSES
935.63 _________
_______________________________________________________________________
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.

49
Table 8.B

Summary of estimated costs and returns per acre
Conventional hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. 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
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

39.90
133.33
142.37
8.22
161.23
12.16
32.41
63.00
72.00
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
31.68
10.79

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.0500
0.5988
0.7000
0.5389
23.3194
1.0000
1.0000

39.90
133.33
142.37
8.22
161.23
12.16
32.41
63.00
72.00
8.00
3.33
2.98
9.53
9.14
6.34
8.22
55.03
31.68
10.79
--------809.66
234.34

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

125.97 _________
--------TOTAL SPECIFIED EXPENSES
935.63 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
108.37 _________
_______________________________________________________________________
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.

50
Table 8.C

Estimated resource use for field operations, per acre
Conventional hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
pt
oz
pt
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
0.5000
0.5000
1.0000
1.0000
0.5000
0.5000
2.6700
2.6700
0.8000
0.10

hour
cwt
cwt

1.0000
2.6900
0.7500
0.4000
0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000
0.15

0.15
0.13
1.05
------- ------- ------- ------TOTALS
0.59
0.59
2.67
0.53
_________________________________________________________________________________________________________
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.
1.0000

0.15

51
Table 8.D

Estimated costs for field operations, per acre
Conventional hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Conv Hyb Trt
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CvH(Levee)
Rice Seed Trt/Insect
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
App Fert by Air
Urea, Solid (46% N)
NBPT
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Facet L
Permit
Crop Oil Conc.(Pet.)
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.66
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
154.46
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
cwt
cwt
cwt
acre
appl
oz
pt
cwt
cwt
pt

8.20
1.23
7.50
9.94
17.94
8.00
7.00
22.75
2.07
20.02
76.44
10.34

0.14
0.02
0.11
0.14
0.26
0.12
0.10
0.33
0.03
0.29
1.11
0.15

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

8.34
1.25
7.61
10.08
18.20
8.12
7.10
23.08
2.10
20.31
77.55
10.49

hour
appl
pt
oz
pt
appl
oz
pt

0.91
7.00
39.89
16.47
1.14
3.50
19.20
4.38

0.01
0.10
0.58
0.24
0.02
0.04
0.22
0.05

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

0.92
7.10
40.47
16.71
1.16
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
151.80

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
154.46
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
36.52
11.80
9.53
0.77
58.62
61.03 119.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
675.95
55.03
31.68
36.21
0.00
10.79 809.66 125.97 935.63
_________________________________________________________________________________________________________
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.
63.00
72.00

52

Table 8.E

Estimated monthly income and expense flows per acre
Conventional hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
CUSTOM FERTILIZE
HAULING
DRYING
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
7.00
14.00
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
33.50
79.11
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
161.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.57
3.21
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
7.15
3.18
4.08
4.08
9.51
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
11.20
9.61
9.61
9.61
7.25
4.14
2.35
0.00
0.00
0.00
0.00
0.00
4.42
7.46
1.55
1.55
10.79
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.02
3.87
0.77
0.28
0.94
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
233.09
270.62
66.65
32.14
163.49
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -233.09 -270.62
-66.65
-32.14
880.51
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -264.63 -535.25 -601.90 -634.04
246.47
234.34
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

55
Table 8.F

Estimated returns for various price/yield combinations, per acre
Conventional hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-350
-476

-324
-450

-298
-424

-271
-397

-245
-371

-219
-345

-193
-319

-167
-293

-141
-267

-115
-241

-89
-215

60

108.00

bu

-285
-411

-254
-380

-222
-348

-191
-317

-160
-286

-128
-254

-97
-223

-66
-192

-34
-160

-3
-129

27
-98

70

126.00

bu

-220
-346

-184
-310

-147
-273

-111
-237

-74
-200

-38
-164

-1
-127

34
-91

71
-54

108
-17

144
18

80

144.00

bu

-156
-282

-114
-240

-72
-198

-30
-156

10
-115

52
-73

94
-31

136
10

177
52

219
93

261
135

90

162.00

bu

-91
-217

-44
-170

2
-123

49
-76

96
-29

143
17

190
64

237
111

284
158

331
205

378
252

100

180.00

bu

-26
-152

25
-100

77
-48

129
3

182
56

234
108

286
160

338
212

390
264

443
317

495
369

110

198.00

bu

38
-87

95
-30

152
26

210
84

267
141

325
199

382
256

440
314

497
371

554
428

612
486

120

216.00

bu

102
-23

165
39

228
102

290
164

353
227

415
290

478
352

541
415

603
477

666
540

729
603

130

234.00

bu

167
41

235
109

303
177

371
245

438
312

506
380

574
448

642
516

710
584

778
652

846
720

140

252.00

bu

232
106

305
179

378
252

451
325

524
398

597
471

670
544

743
617

816
690

889
763

963
837

150

270.00

bu

296
375
453
531
610
688
766
845
923
1001
1079
170
249
327
405
484
562
640
719
797
875
953
________________________________________________________________________________________________________________________
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
Clearfield contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Clearpath
oz
4.06
9.6000
38.98 _________
Newpath
oz
3.84
6.0000
23.04 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Clearfield lb
1.03
65.0000
66.95 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
Rice Seed CF(Levees) lb
1.03
12.0000
12.36 _________
ADJUVANTS
Class Act NG
pt
4.75
0.5000
2.38 _________
MSO
pt
4.38
1.5000
6.57 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
1.0000
4.50 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5475
8.36 _________
Harvesters
hour
15.27
0.2030
3.10 _________
IRRIGATE LABOR
Special Labor
hour
9.06
3.5250
31.96 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
1.5000
13.59 _________
UNALLOCATED LABOR
hour
15.24
0.5633
8.59 _________
DIESEL FUEL
Tractors
gal
2.36
5.9886
14.13 _________
Harvesters
gal
2.36
3.3975
8.02 _________
Flood Irr.
gal
2.36
26.8827
63.44 _________
REPAIR & MAINTENANCE
Implements
acre
9.64
1.0000
9.64 _________
Tractors
acre
3.91
1.0000
3.91 _________
Harvesters
acre
8.75
1.0000
8.75 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
11.30
1.0000
11.30 _________
--------TOTAL DIRECT EXPENSES
866.37 _________
FIXED EXPENSES
Implements
acre
18.85
1.0000
18.85 _________
Tractors
acre
23.08
1.0000
23.08 _________
Harvesters
acre
32.48
1.0000
32.48 _________
Flood Irr.
acre
40.09
1.0000
40.09 _________
--------TOTAL FIXED EXPENSES
114.50 _________
--------TOTAL SPECIFIED EXPENSES
980.87 _________
_______________________________________________________________________
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.

55
Table 9.B

Summary of estimated costs and returns per acre
Clearfield contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
133.97
8.22
101.64
20.72
37.50
56.00
64.00
4.50
8.00
3.33
9.06
9.06
15.27
9.06
15.24
2.36
36.61
11.30

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
3.5250
0.7506
1.5000
0.5633
36.2688
1.0000
1.0000

49.20
152.11
25.10
133.97
8.22
101.64
20.72
37.50
56.00
64.00
4.50
8.00
3.33
2.98
31.96
11.46
13.59
8.59
85.59
36.61
11.30
--------866.37
61.63

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

114.50 _________
--------TOTAL SPECIFIED EXPENSES
980.87 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-52.87 _________
_______________________________________________________________________
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.

56
Table 9.C

Estimated resource use for field operations, per acre
Clearfield contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (CL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
9.6000
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
6.0000
2.0000
1.5000
0.30

hour
cwt
cwt

0.5000
7.5000
1.0000
0.50

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.50

325 hp
MFWD 225

0.203
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.20
0.01

0.20
0.01

0.20
0.20
0.01

0.18
0.00

0.25
MFWD 225

0.075

160.0000
160.0000

0.15
0.15
0.15
0.13
0.12
0.12
3.64
------- ------- ------- ------TOTALS
0.75
0.75
6.10
0.56
_________________________________________________________________________________________________________
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.
1.0000

57
Table 9.D

Estimated costs for field operations, per acre
Clearfield contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (CL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.38
2.19

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.17
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
68.12
19.18
3.45
7.12
3.58
18.32
12.19
2.42
2.23

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

12.36
3.48
7.00
38.98
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
23.04
5.72
8.69

0.22
0.06
0.12
0.68
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.34
0.08
0.13

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

hour
appl
oz
pt

2.72
3.50
19.20
4.38

0.04
0.04
0.22
0.05

2.76
3.54
19.42
4.43

2.76
3.54
19.42
4.43

hour
cwt
cwt

4.53
11.25
42.95

0.05
0.13
0.50

4.58
11.38
43.45

4.58
11.38
43.45

hour
appl
oz
pt
appl
oz

4.53
7.00
25.10
0.33
8.40
8.22

0.04
0.06
0.22

4.57
7.06
25.32
0.33
8.47
8.29

4.57
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
66.95
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
8.02
0.30

12.20
0.22

1.81
5.89
0.32
2.27

0.01
0.15

1.82
26.26
0.84

8.33
2.18

7.10
2.52

37.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
68.12
19.18
5.97
7.12
3.58
18.32
12.19
2.42
2.23

1.82
63.74
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
4.50
66.01
15.10
33.87
1.59 121.07
44.56 165.63
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
664.29
85.59
36.61
68.58
0.00
11.30 866.37 114.50 980.87
_________________________________________________________________________________________________________
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.
56.00
64.00

58

Table 9.E

Estimated monthly income and expense flows per acre
Clearfield contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
72.48
31.73
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
16.29
9.52
11.33
11.33
11.90
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.67
17.30
17.30
17.30
9.27
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.23
8.20
2.29
2.29
12.69
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.22
3.29
1.30
0.69
0.89
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
245.32
228.47
113.50
80.66
154.75
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -245.32 -228.47 -113.50
-80.66
773.25
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -276.86 -505.33 -618.83 -699.49
73.76
61.63
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 9.F

Estimated returns for various price/yield combinations, per acre
Clearfield contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-458
-572

-434
-549

-411
-526

-388
-502

-365
-479

-342
-456

-318
-433

-295
-410

-272
-386

-249
-363

-226
-340

60

96.00

bu

-400
-514

-372
-487

-344
-459

-316
-431

-289
-403

-261
-375

-233
-347

-205
-320

-177
-292

-149
-264

-122
-236

70

112.00

bu

-342
-457

-310
-424

-278
-392

-245
-360

-213
-327

-180
-295

-148
-262

-115
-230

-83
-197

-50
-165

-18
-132

80

128.00

bu

-285
-399

-248
-362

-211
-325

-174
-288

-136
-251

-99
-214

-62
-177

-25
-140

11
-102

48
-65

85
-28

90

144.00

bu

-227
-342

-186
-300

-144
-258

-102
-217

-60
-175

-19
-133

22
-91

64
-50

106
-8

147
33

189
75

100

160.00

bu

-170
-284

-123
-238

-77
-192

-31
-145

15
-99

61
-52

108
-6

154
39

200
86

247
132

293
179

110

176.00

bu

-112
-227

-61
-176

-10
-125

40
-74

91
-23

142
27

193
78

244
129

295
180

346
232

397
283

120

192.00

bu

-55
-169

0
-114

56
-58

111
-2

167
52

223
108

278
164

334
219

390
275

445
331

501
386

130

208.00

bu

2
-112

62
-51

122
8

183
68

243
129

303
189

364
249

424
309

484
370

545
430

605
490

140

224.00

bu

59
-54

124
10

189
75

254
140

319
205

384
270

449
335

514
399

579
464

644
529

709
594

150

240.00

bu

59

117
186
256
326
395
465
534
604
674
743
813
2
72
141
211
281
350
420
489
559
629
698
________________________________________________________________________________________________________________________
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..

60
Table 10.A

Estimated costs per acre
Clearfield straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Clearpath
oz
4.06
9.6000
38.98 _________
Newpath
oz
3.84
6.0000
23.04 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Clearfield lb
1.03
65.0000
66.95 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
Rice Seed CF(Levees) lb
1.03
12.0000
12.36 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4999
7.63 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
2.3750
21.52 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.5719
13.15 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
21.9949
51.92 _________
REPAIR & MAINTENANCE
Implements
acre
9.11
1.0000
9.11 _________
Tractors
acre
3.67
1.0000
3.67 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
10.85
1.0000
10.85 _________
--------TOTAL DIRECT EXPENSES
828.96 _________
FIXED EXPENSES
Implements
acre
17.86
1.0000
17.86 _________
Tractors
acre
21.64
1.0000
21.64 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.67
1.0000
61.67 _________
--------TOTAL FIXED EXPENSES
129.32 _________
--------TOTAL SPECIFIED EXPENSES
958.28 _________
_______________________________________________________________________
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.

61
Table 10.B

Summary of estimated costs and returns per acre
Clearfield straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
133.97
8.22
101.64
20.72
37.50
56.00
64.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.67
10.85

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
2.3750
0.6759
0.7000
0.5389
30.5114
1.0000
1.0000

49.20
152.11
25.10
133.97
8.22
101.64
20.72
37.50
56.00
64.00
2.25
8.00
3.33
2.98
21.52
10.32
6.34
8.22
72.02
34.67
10.85
--------828.96
99.04

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

129.32 _________
--------TOTAL SPECIFIED EXPENSES
958.28 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-30.28 _________
_______________________________________________________________________
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.

62
Table 10.C

Estimated resource use for field operations, per acre
Clearfield straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
9.6000
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
6.0000
2.0000
1.5000
0.10

hour
cwt
cwt

0.5000
7.5000
1.0000
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

160.0000
160.0000

0.15
0.15
0.15
0.13
0.07
0.07
2.45
------- ------- ------- ------TOTALS
0.67
0.67
4.07
0.53
_________________________________________________________________________________________________________
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.
1.0000

63
Table 10.D

Estimated costs for field operations, per acre
Clearfield straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.17
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
68.12
19.18
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

12.36
3.48
7.00
38.98
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
23.04
5.72
8.69

0.22
0.06
0.12
0.68
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.34
0.08
0.13

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

hour
appl
oz
pt

0.91
3.50
19.20
4.38

0.01
0.04
0.22
0.05

0.92
3.54
19.42
4.43

0.92
3.54
19.42
4.43

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
66.95
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
68.12
19.18
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
2.25
53.51
14.79
22.70
1.24
94.49
64.38 158.87
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
662.04
72.02
34.67
49.38
0.00
10.85 828.96 129.32 958.28
_________________________________________________________________________________________________________
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.
56.00
64.00

64

Table 10.E

Estimated monthly income and expense flows per acre
Clearfield straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
72.48
31.73
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
12.25
5.44
6.34
6.34
10.80
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.12
13.46
13.46
13.46
7.77
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.37
8.09
2.18
2.18
10.94
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.09
3.17
1.19
0.62
0.87
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
238.49
220.32
104.45
71.65
150.38
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -238.49 -220.32 -104.45
-71.65
777.62
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -270.03 -490.35 -594.80 -666.45
111.17
99.04
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs

Table 10.F

Estimated returns for various price/yield combinations, per acre
Clearfield straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-420
-549

-397
-526

-374
-503

-351
-480

-327
-457

-304
-433

-281
-410

-258
-387

-235
-364

-211
-341

-188
-317

60

96.00

bu

-363
-492

-335
-464

-307
-436

-279
-408

-251
-381

-223
-353

-196
-325

-168
-297

-140
-269

-112
-241

-84
-214

70

112.00

bu

-305
-434

-273
-402

-240
-369

-208
-337

-175
-304

-143
-272

-110
-239

-78
-207

-45
-175

-13
-142

19
-110

80

128.00

bu

-248
-377

-210
-340

-173
-303

-136
-265

-99
-228

-62
-191

-25
-154

11
-117

48
-80

86
-43

123
-6

90

144.00

bu

-190
-319

-148
-278

-106
-236

-65
-194

-23
-152

18
-111

60
-69

101
-27

143
14

185
56

227
97

100

160.00

bu

-132
-262

-86
-215

-40
-169

6
-123

52
-76

99
-30

145
16

191
62

238
108

284
155

331
201

110

176.00

bu

-75
-204

-24
-153

26
-102

77
-51

128
-0

179
50

230
101

281
152

332
203

383
254

434
305

120

192.00

bu

-17
-147

37
-91

93
-35

149
19

204
75

260
131

316
186

371
242

427
298

483
353

538
409

130

208.00

bu

39
-89

99
-29

160
30

220
91

280
151

341
211

401
272

461
332

522
392

582
453

642
513

140

224.00

bu

97
-32

162
32

227
97

292
162

357
227

421
292

486
357

551
422

616
487

681
552

746
617

150

240.00

bu

154
224
293
363
433
502
572
641
711
781
850
25
94
164
234
303
373
442
512
582
651
721
________________________________________________________________________________________________________________________
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
Clearfield straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Clearpath
oz
4.06
9.6000
38.98 _________
Newpath
oz
3.84
6.0000
23.04 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Rice Seed Clearfield lb
1.03
65.0000
66.95 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
Rice Seed CF(Levees) lb
1.03
12.0000
12.36 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5281
8.06 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.1250
10.18 _________
Implements
hour
9.06
0.0375
0.34 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.8180
13.73 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
18.7364
44.23 _________
REPAIR & MAINTENANCE
Implements
acre
9.20
1.0000
9.20 _________
Tractors
acre
3.81
1.0000
3.81 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
13.96
1.0000
13.96 _________
INTEREST ON OP. CAP.
acre
10.76
1.0000
10.76 _________
--------TOTAL DIRECT EXPENSES
818.99 _________
FIXED EXPENSES
Implements
acre
18.59
1.0000
18.59 _________
Tractors
acre
22.49
1.0000
22.49 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.35
1.0000
61.35 _________
--------TOTAL FIXED EXPENSES
130.58 _________
--------TOTAL SPECIFIED EXPENSES
949.57 _________
_______________________________________________________________________
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.

67
Table 11.B

Summary of estimated costs and returns per acre
Clearfield straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
133.97
8.22
7.92
101.64
20.72
37.50
56.00
64.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.55
10.76

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.1625
0.7041
0.7000
0.5389
27.4990
1.0000
1.0000

49.20
152.11
25.10
133.97
8.22
7.92
101.64
20.72
37.50
56.00
64.00
2.25
8.00
3.33
2.98
10.52
10.75
6.34
8.22
64.91
34.55
10.76
--------818.99
109.01

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

130.58 _________
--------TOTAL SPECIFIED EXPENSES
949.57 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-21.57 _________
_______________________________________________________________________
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.

68
Table 11.C

Estimated resource use for field operations, per acre
Clearfield straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
9.6000
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
6.0000
2.0000
1.5000
0.10

hour
cwt
cwt

0.5000
7.5000
1.0000
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

160.0000
160.0000

0.15
0.15
0.15
0.13
0.10
0.10
1.26
------- ------- ------- ------TOTALS
0.70
0.70
2.89
0.53
_________________________________________________________________________________________________________
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.
1.0000

69
Table 11.D

Estimated costs for field operations, per acre
Clearfield straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.17
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
68.12
19.18
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

12.36
3.48
7.00
38.98
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
23.04
5.72
8.69

0.22
0.06
0.12
0.68
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.34
0.08
0.13

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

hour
appl
oz
pt

0.91
3.50
19.20
4.38

0.01
0.04
0.22
0.05

0.92
3.54
19.42
4.43

0.92
3.54
19.42
4.43

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
66.95
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
68.12
19.18
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
10.17
46.40
14.67
12.13
1.15
84.52
65.64 150.16
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
669.96
64.91
34.55
38.81
0.00
10.76 818.99 130.58 949.57
_________________________________________________________________________________________________________
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.
56.00
64.00

70

Table 11.E

Estimated monthly income and expense flows per acre
Clearfield straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
72.48
31.73
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
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
0.00
0.00
0.00
101.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
10.09
2.72
3.62
3.62
10.55
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
14.64
11.54
11.54
11.54
7.90
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.44
8.01
2.10
2.10
10.99
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.17
3.10
1.14
0.58
0.86
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
242.92
215.53
99.68
66.89
150.30
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -242.92 -215.53
-99.68
-66.89
777.70
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -274.46 -489.99 -589.67 -656.56
121.14
109.01
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

39
Table 11.F

Estimated returns for various price/yield combinations, per acre
Clearfield straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-410
-541

-387
-518

-364
-494

-341
-471

-317
-448

-294
-425

-271
-402

-248
-378

-225
-355

-201
-332

-178
-309

60

96.00

bu

-353
-483

-325
-455

-297
-428

-269
-400

-241
-372

-213
-344

-186
-316

-158
-288

-130
-260

-102
-233

-74
-205

70

112.00

bu

-295
-426

-263
-393

-230
-361

-198
-328

-165
-296

-133
-263

-100
-231

-68
-198

-35
-166

-3
-133

29
-101

80

128.00

bu

-238
-368

-200
-331

-163
-294

-126
-257

-89
-220

-52
-183

-15
-145

21
-108

58
-71

96
-34

133
2

90

144.00

bu

-180
-311

-138
-269

-97
-227

-55
-185

-13
-144

28
-102

70
-60

111
-18

153
22

195
64

237
106

100

160.00

bu

-122
-253

-76
-207

-30
-160

16
-114

62
-67

109
-21

155
24

201
71

248
117

294
164

341
210

110

176.00

bu

-65
-196

-14
-145

36
-93

87
-42

138
8

189
59

240
110

291
161

342
212

393
263

444
314

120

192.00

bu

-7
-138

47
-82

103
-27

159
28

214
84

270
139

326
195

381
251

437
306

493
362

548
418

130

208.00

bu

49
-80

109
-20

170
39

230
99

290
160

351
220

411
280

471
341

532
401

592
461

652
522

140

224.00

bu

107
-23

172
41

237
106

302
171

366
236

431
301

496
366

561
431

626
496

691
561

756
626

150

240.00

bu

164
234
303
373
443
512
582
651
721
791
860
34
103
173
242
312
382
451
521
590
660
730
________________________________________________________________________________________________________________________
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
Clearfield straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Clearpath
oz
4.06
9.6000
38.98 _________
Newpath
oz
3.84
6.0000
23.04 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Clearfield lb
1.03
65.0000
66.95 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
Rice Seed CF(Levees) lb
1.03
12.0000
12.36 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
160.0000
56.00 _________
DRYING
Dry Rice
bu
0.40
160.0000
64.00 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4228
6.45 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.0500
9.53 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
4.8970
11.56 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
15.4779
36.52 _________
REPAIR & MAINTENANCE
Implements
acre
9.02
1.0000
9.02 _________
Tractors
acre
3.28
1.0000
3.28 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
11.80
1.0000
11.80 _________
INTEREST ON OP. CAP.
acre
10.38
1.0000
10.38 _________
--------TOTAL DIRECT EXPENSES
793.09 _________
FIXED EXPENSES
Implements
acre
17.48
1.0000
17.48 _________
Tractors
acre
19.31
1.0000
19.31 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.03
1.0000
61.03 _________
--------TOTAL FIXED EXPENSES
125.97 _________
--------TOTAL SPECIFIED EXPENSES
919.06 _________
_______________________________________________________________________
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.

73
Table 12.B

Summary of estimated costs and returns per acre
Clearfield straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
160.0000
928.00 _________
--------TOTAL INCOME
928.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
133.97
8.22
101.64
20.72
37.50
56.00
64.00
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
31.68
10.38

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.0500
0.5988
0.7000
0.5389
23.3194
1.0000
1.0000

49.20
152.11
25.10
133.97
8.22
101.64
20.72
37.50
56.00
64.00
8.00
3.33
2.98
9.53
9.14
6.34
8.22
55.03
31.68
10.38
--------793.09
134.91

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

125.97 _________
--------TOTAL SPECIFIED EXPENSES
919.06 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
8.94 _________
_______________________________________________________________________
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.

74
Table 12.C

Estimated resource use for field operations, per acre
Clearfield straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
9.6000
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
6.0000
2.0000
1.5000
0.10

hour
cwt
cwt

0.5000
7.5000
1.0000
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

160.0000
160.0000
0.15

0.15
0.13
1.05
------- ------- ------- ------TOTALS
0.59
0.59
2.67
0.53
_________________________________________________________________________________________________________
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.
1.0000

0.15

75
Table 12.D

Estimated costs for field operations, per acre
Clearfield straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Clearfield
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed CF(Levees)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Clearpath
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Newpath
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.17
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
68.12
19.18
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

12.36
3.48
7.00
38.98
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
23.04
5.72
8.69

0.22
0.06
0.12
0.68
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.34
0.08
0.13

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

12.58
3.54
7.12
39.66
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
23.38
5.80
8.82

hour
appl
oz
pt

0.91
3.50
19.20
4.38

0.01
0.04
0.22
0.05

0.92
3.54
19.42
4.43

0.92
3.54
19.42
4.43

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
66.95
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
68.12
19.18
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.33
56.33
56.33
0.37
64.37
64.37
4.14
3.56
4.39
0.04
12.13
11.62
23.75
36.52
11.80
9.53
0.77
58.62
61.03 119.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
659.79
55.03
31.68
36.21
0.00
10.38 793.09 125.97 919.06
_________________________________________________________________________________________________________
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.
56.00
64.00

76

Table 12.E

Estimated monthly income and expense flows per acre
Clearfield straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
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

928.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
72.48
31.73
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
56.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
7.15
3.18
4.08
4.08
9.51
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
11.20
9.61
9.61
9.61
7.25
4.14
2.35
0.00
0.00
0.00
0.00
0.00
4.42
7.46
1.55
1.55
10.79
3.56
0.47
0.00
0.00
0.00
0.40
0.00
3.88
3.06
1.12
0.56
0.85
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
225.06
213.47
97.64
64.85
148.40
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -225.06 -213.47
-97.64
-64.85
779.60
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -256.60 -470.07 -567.71 -632.56
147.04
134.91
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs

Table 12.F

Estimated returns for various price/yield combinations, per acre
Clearfield straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

80.00

bu

-384
-510

-361
-487

-338
-464

-315
-441

-291
-417

-268
-394

-245
-371

-222
-348

-199
-325

-175
-301

-152
-278

60

96.00

bu

-327
-453

-299
-425

-271
-397

-243
-369

-215
-341

-188
-313

-160
-286

-132
-258

-104
-230

-76
-202

-48
-174

70

112.00

bu

-269
-395

-237
-363

-204
-330

-172
-298

-139
-265

-107
-233

-74
-200

-42
-168

-9
-135

22
-103

55
-70

80

128.00

bu

-212
-338

-175
-301

-137
-263

-100
-226

-63
-189

-26
-152

10
-115

47
-78

84
-41

121
-4

159
33

90

144.00

bu

-154
-280

-112
-238

-71
-197

-29
-155

12
-113

54
-71

95
-30

137
11

179
53

221
95

262
137

100

160.00

bu

-97
-223

-50
-176

-4
-130

42
-83

88
-37

134
8

181
55

227
101

274
148

320
194

366
240

110

176.00

bu

-39
-165

11
-114

62
-63

113
-12

164
38

215
89

266
140

317
191

368
242

419
293

470
344

120

192.00

bu

17
-108

73
-52

129
3

185
59

240
114

296
170

352
226

407
281

463
337

519
393

574
448

130

208.00

bu

75
-50

135
9

196
70

256
130

316
190

377
251

437
311

497
371

558
432

618
492

678
552

140

224.00

bu

133
7

197
72

262
136

327
201

392
266

457
331

522
396

587
461

652
526

717
591

782
656

150

240.00

bu

190
260
329
399
468
538
608
677
747
816
886
64
134
203
273
342
412
482
551
621
690
760
________________________________________________________________________________________________________________________
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

78
Table 13.A

Estimated costs per acre
Fullpage hybrid contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
3.5000
24.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Preface
oz
4.99
11.0000
54.89 _________
Facet L
pt
14.83
2.0000
29.66 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Fullpage Hyb Tr lb
7.37
23.0000
169.51 _________
Rice Seed FPH(Levee) lb
2.67
4.2500
11.35 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
1.0000
4.50 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5475
8.36 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
3.5250
31.96 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.9886
14.13 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
26.8827
63.44 _________
REPAIR & MAINTENANCE
Implements
acre
9.18
1.0000
9.18 _________
Tractors
acre
3.91
1.0000
3.91 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
12.55
1.0000
12.55 _________
--------TOTAL DIRECT EXPENSES
918.57 _________
FIXED EXPENSES
Implements
acre
18.18
1.0000
18.18 _________
Tractors
acre
23.08
1.0000
23.08 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
40.09
1.0000
40.09 _________
--------TOTAL FIXED EXPENSES
109.50 _________
--------TOTAL SPECIFIED EXPENSES
1028.07 _________
_______________________________________________________________________
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.

79
Table 13.B

Summary of estimated costs and returns per acre
Fullpage hybrid contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

42.20
133.33
156.50
8.22
182.09
20.39
32.41
63.00
72.00
4.50
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.98
12.55

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
3.5250
0.7235
0.7000
0.5389
35.8158
1.0000
1.0000

42.20
133.33
156.50
8.22
182.09
20.39
32.41
63.00
72.00
4.50
8.00
3.33
2.98
31.96
11.05
6.34
8.22
84.52
34.98
12.55
--------918.57
125.43

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

109.50 _________
--------TOTAL SPECIFIED EXPENSES
1028.07 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
15.93 _________
_______________________________________________________________________
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.

80
Table 13.C

Estimated resource use for field operations, per acre
Fullpage hybrid contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
5.0000
2.0000
2.0000
1.0000
0.5000
0.5000
1.0000
2.6700
2.6700
0.8000
1.0000
6.0000
2.0000
1.5000
0.10

hour
cwt
cwt

0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000

0.15
0.15
0.15
0.13
0.12
0.12
3.64
------- ------- ------- ------TOTALS
0.72
0.72
5.27
0.53
_________________________________________________________________________________________________________
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.
1.0000

81
Table 13.D

Estimated costs for field operations, per acre
Fullpage hybrid contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.97
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
172.48
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

11.35
1.23
7.00
24.95
29.66
5.72
7.50
9.94
17.94
8.00
20.02
76.44
10.34
9.30
29.94
5.72
8.69

0.20
0.02
0.12
0.44
0.52
0.10
0.11
0.14
0.26
0.12
0.29
1.11
0.15
0.14
0.44
0.08
0.13

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

hour
appl
oz
pt

0.91
3.50
19.20
4.38

0.01
0.04
0.22
0.05

0.92
3.54
19.42
4.43

0.92
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
169.51

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
172.48
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
4.50
66.01
15.10
33.87
1.59 121.07
44.56 165.63
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
725.97
84.52
34.98
60.55
0.00
12.55 918.57 109.50 1028.07
_________________________________________________________________________________________________________
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.
63.00
72.00

82

Table 13.E

Estimated monthly income and expense flows per acre
Fullpage hybrid contour levee rice
Flood irrigated, 33 ac-in., 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
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
88.11
38.63
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
182.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
16.29
7.71
8.61
8.61
11.12
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.67
17.30
17.30
17.30
8.20
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.23
8.20
2.29
2.29
11.06
3.56
0.47
0.00
0.00
0.00
0.40
0.00
5.91
3.46
0.92
0.39
0.96
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
343.09
240.50
79.76
45.21
166.34
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -343.09 -240.50
-79.76
-45.21
877.66
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -374.63 -615.13 -694.89 -740.10
137.56
125.43
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 13.F

Estimated returns for various price/yield combinations, per acre
Fullpage hybrid contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-459
-568

-433
-542

-406
-516

-380
-490

-354
-464

-328
-438

-302
-412

-276
-385

-250
-359

-224
-333

-198
-307

60

108.00

bu

-394
-503

-363
-472

-331
-441

-300
-409

-269
-378

-237
-347

-206
-316

-175
-284

-143
-253

-112
-222

-81
-190

70

126.00

bu

-329
-439

-293
-402

-256
-366

-220
-329

-183
-293

-147
-256

-110
-219

-73
-183

-37
-146

-0
-110

35
-73

80

144.00

bu

-265
-374

-223
-332

-181
-290

-139
-249

-97
-207

-56
-165

-14
-123

27
-82

69
-40

110
1

152
43

90

162.00

bu

-200
-309

-153
-262

-106
-215

-59
-168

-12
-121

34
-74

81
-27

128
19

175
66

222
113

269
160

100

180.00

bu

-135
-245

-83
-192

-31
-140

21
-88

73
-36

125
15

177
68

229
120

282
172

334
224

386
276

110

198.00

bu

-70
-180

-13
-122

43
-65

101
-8

158
49

216
106

273
164

331
221

388
279

445
336

503
393

120

216.00

bu

-6
-115

56
-52

119
9

181
72

244
134

307
197

369
260

432
322

494
385

557
448

620
510

130

234.00

bu

58
-50

126
16

194
84

262
152

330
220

397
288

465
356

533
424

601
491

669
559

737
627

140

252.00

bu

123
13

196
86

269
159

342
233

415
306

488
379

561
452

634
525

707
598

781
671

854
744

150

270.00

bu

188
266
344
422
501
579
657
736
814
892
971
78
156
235
313
391
470
548
626
704
783
861
________________________________________________________________________________________________________________________
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.

83

84
Table 14.A

Estimated costs per acre
Fullpage hybrid straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
3.5000
24.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Preface
oz
4.99
11.0000
54.89 _________
Facet L
pt
14.83
2.0000
29.66 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Fullpage Hyb Tr lb
7.37
23.0000
169.51 _________
Rice Seed FPH(Levee) lb
2.67
4.2500
11.35 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4999
7.63 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
2.3750
21.52 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.5719
13.15 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
21.9949
51.92 _________
REPAIR & MAINTENANCE
Implements
acre
9.11
1.0000
9.11 _________
Tractors
acre
3.67
1.0000
3.67 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
12.20
1.0000
12.20 _________
--------TOTAL DIRECT EXPENSES
891.99 _________
FIXED EXPENSES
Implements
acre
17.86
1.0000
17.86 _________
Tractors
acre
21.64
1.0000
21.64 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.67
1.0000
61.67 _________
--------TOTAL FIXED EXPENSES
129.32 _________
--------TOTAL SPECIFIED EXPENSES
1021.31 _________
_______________________________________________________________________
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.

85
Table 14.B

Summary of estimated costs and returns per acre
Fullpage hybrid straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

42.20
133.33
156.50
8.22
182.09
20.39
32.41
63.00
72.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.67
12.20

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
2.3750
0.6759
0.7000
0.5389
30.5114
1.0000
1.0000

42.20
133.33
156.50
8.22
182.09
20.39
32.41
63.00
72.00
2.25
8.00
3.33
2.98
21.52
10.32
6.34
8.22
72.02
34.67
12.20
--------891.99
152.01

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

129.32 _________
--------TOTAL SPECIFIED EXPENSES
1021.31 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
22.69 _________
_______________________________________________________________________
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.

86
Table 14.C

Estimated resource use for field operations, per acre
Fullpage hybrid straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
5.0000
2.0000
2.0000
1.0000
0.5000
0.5000
1.0000
2.6700
2.6700
0.8000
1.0000
6.0000
2.0000
1.5000
0.10

hour
cwt
cwt

0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000

0.15
0.15
0.15
0.13
0.07
0.07
2.45
------- ------- ------- ------TOTALS
0.67
0.67
4.07
0.53
_________________________________________________________________________________________________________
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.
1.0000

87
Table 14.D

Estimated costs for field operations, per acre
Fullpage hybrid straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.97
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
172.48
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

11.35
1.23
7.00
24.95
29.66
5.72
7.50
9.94
17.94
8.00
20.02
76.44
10.34
9.30
29.94
5.72
8.69

0.20
0.02
0.12
0.44
0.52
0.10
0.11
0.14
0.26
0.12
0.29
1.11
0.15
0.14
0.44
0.08
0.13

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

hour
appl
oz
pt

0.91
3.50
19.20
4.38

0.01
0.04
0.22
0.05

0.92
3.54
19.42
4.43

0.92
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
169.51

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
172.48
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
2.25
53.51
14.79
22.70
1.24
94.49
64.38 158.87
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
723.72
72.02
34.67
49.38
0.00
12.20 891.99 129.32 1021.31
_________________________________________________________________________________________________________
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.
63.00
72.00

88

Table 14.E

Estimated monthly income and expense flows per acre
Fullpage hybrid straight levee rice
Flood irrigated, 27 ac-in., 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
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
88.11
38.63
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
182.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
12.25
5.44
6.34
6.34
10.80
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.12
13.46
13.46
13.46
7.77
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.37
8.09
2.18
2.18
10.94
3.56
0.47
0.00
0.00
0.00
0.40
0.00
5.78
3.37
0.84
0.34
0.96
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
336.26
234.19
73.46
38.94
165.47
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -336.26 -234.19
-73.46
-38.94
878.53
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -367.80 -601.99 -675.45 -714.39
164.14
152.01
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 14.F

Estimated returns for various price/yield combinations, per acre
Fullpage hybrid straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-432
-561

-406
-535

-380
-509

-354
-483

-328
-457

-302
-431

-275
-405

-249
-379

-223
-353

-197
-327

-171
-300

60

108.00

bu

-367
-497

-336
-465

-305
-434

-273
-403

-242
-371

-211
-340

-179
-309

-148
-277

-117
-246

-85
-215

-54
-183

70

126.00

bu

-303
-432

-266
-395

-230
-359

-193
-322

-156
-286

-120
-249

-83
-213

-47
-176

-10
-140

25
-103

62
-67

80

144.00

bu

-238
-367

-196
-325

-154
-284

-113
-242

-71
-200

-29
-158

12
-117

53
-75

95
-33

137
8

179
49

90

162.00

bu

-173
-303

-126
-256

-79
-209

-32
-162

14
-115

61
-68

108
-21

155
25

202
72

249
119

296
166

100

180.00

bu

-108
-238

-56
-186

-4
-133

47
-81

99
-29

152
22

204
74

256
127

308
179

360
231

413
283

110

198.00

bu

-44
-173

13
-116

70
-58

127
-1

185
56

242
113

300
170

357
228

415
285

472
343

529
400

120

216.00

bu

20
-108

83
-46

145
16

208
79

271
141

333
204

396
266

458
329

521
392

584
454

646
517

130

234.00

bu

85
-44

153
23

220
91

288
159

356
227

424
295

492
363

560
430

628
498

695
566

763
634

140

252.00

bu

149
20

222
93

296
166

369
239

442
312

515
385

588
459

661
532

734
605

807
678

880
751

150

270.00

bu

214
292
371
449
527
606
684
762
841
919
997
85
163
241
320
398
476
555
633
711
789
868
________________________________________________________________________________________________________________________
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.

89

90
Table 15.A

Estimated costs per acre
Fullpage hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
3.5000
24.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Preface
oz
4.99
11.0000
54.89 _________
Facet L
pt
14.83
2.0000
29.66 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Rice Fullpage Hyb Tr lb
7.37
23.0000
169.51 _________
Rice Seed FPH(Levee) lb
2.67
4.2500
11.35 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5281
8.06 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.1250
10.18 _________
Implements
hour
9.06
0.0375
0.34 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.8180
13.73 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
18.7364
44.23 _________
REPAIR & MAINTENANCE
Implements
acre
9.20
1.0000
9.20 _________
Tractors
acre
3.81
1.0000
3.81 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
13.96
1.0000
13.96 _________
INTEREST ON OP. CAP.
acre
12.11
1.0000
12.11 _________
--------TOTAL DIRECT EXPENSES
882.02 _________
FIXED EXPENSES
Implements
acre
18.59
1.0000
18.59 _________
Tractors
acre
22.49
1.0000
22.49 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.35
1.0000
61.35 _________
--------TOTAL FIXED EXPENSES
130.58 _________
--------TOTAL SPECIFIED EXPENSES
1012.60 _________
_______________________________________________________________________
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.

Table 15.B

Summary of estimated costs and returns per acre
Fullpage hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

42.20
133.33
156.50
8.22
7.92
182.09
20.39
32.41
63.00
72.00
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.55
12.11

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.1625
0.7041
0.7000
0.5389
27.4990
1.0000
1.0000

42.20
133.33
156.50
8.22
7.92
182.09
20.39
32.41
63.00
72.00
2.25
8.00
3.33
2.98
10.52
10.75
6.34
8.22
64.91
34.55
12.11
--------882.02
161.98

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

130.58 _________
--------TOTAL SPECIFIED EXPENSES
1012.60 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
31.40 _________
_______________________________________________________________________
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.

91

92
Table 15.C

Estimated resource use for field operations, per acre
Fullpage hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
5.0000
2.0000
2.0000
1.0000
0.5000
0.5000
1.0000
2.6700
2.6700
0.8000
1.0000
6.0000
2.0000
1.5000
0.10

hour
cwt
cwt

0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000

0.15
0.15
0.15
0.13
0.10
0.10
1.26
------- ------- ------- ------TOTALS
0.70
0.70
2.89
0.53
_________________________________________________________________________________________________________
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.
1.0000

93
Table 15.D

Estimated costs for field operations, per acre
Fullpage hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.97
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
172.48
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

11.35
1.23
7.00
24.95
29.66
5.72
7.50
9.94
17.94
8.00
20.02
76.44
10.34
9.30
29.94
5.72
8.69

0.20
0.02
0.12
0.44
0.52
0.10
0.11
0.14
0.26
0.12
0.29
1.11
0.15
0.14
0.44
0.08
0.13

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

hour
appl
oz
pt

0.91
3.50
19.20
4.38

0.01
0.04
0.22
0.05

0.92
3.54
19.42
4.43

0.92
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
169.51

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
172.48
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
10.17
46.40
14.67
12.13
1.15
84.52
65.64 150.16
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
731.64
64.91
34.55
38.81
0.00
12.11 882.02 130.58 1012.60
_________________________________________________________________________________________________________
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.
63.00
72.00

94

Table 15.E

Estimated monthly income and expense flows per acre
Fullpage hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
88.11
38.63
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
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
0.00
0.00
0.00
182.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
10.09
2.72
3.62
3.62
10.55
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
14.64
11.54
11.54
11.54
7.90
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.44
8.01
2.10
2.10
10.99
3.56
0.47
0.00
0.00
0.00
0.40
0.00
5.86
3.30
0.79
0.30
0.95
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
340.69
229.40
68.69
34.18
165.39
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -340.69 -229.40
-68.69
-34.18
878.61
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -372.23 -601.63 -670.32 -704.50
174.11
161.98
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 15.F

Estimated returns for various price/yield combinations, per acre
Fullpage hybrid straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-422
-553

-396
-527

-370
-501

-344
-474

-318
-448

-292
-422

-266
-396

-239
-370

-213
-344

-187
-318

-161
-292

60

108.00

bu

-357
-488

-326
-457

-295
-425

-263
-394

-232
-363

-201
-331

-169
-300

-138
-269

-107
-237

-76
-206

-44
-175

70

126.00

bu

-293
-423

-256
-387

-220
-350

-183
-314

-147
-277

-110
-241

-73
-204

-37
-167

-0
-131

35
-94

72
-58

80

144.00

bu

-228
-359

-186
-317

-144
-275

-103
-233

-61
-192

-19
-150

22
-108

63
-66

105
-24

147
16

189
58

90

162.00

bu

-163
-294

-116
-247

-69
-200

-22
-153

24
-106

71
-59

118
-12

165
34

212
81

259
128

306
175

100

180.00

bu

-99
-229

-46
-177

5
-125

57
-73

109
-20

161
31

214
83

266
135

318
188

370
240

422
292

110

198.00

bu

-34
-164

23
-107

80
-50

137
7

195
64

252
122

310
179

367
237

425
294

482
351

539
409

120

216.00

bu

30
-100

93
-37

155
25

218
87

280
150

343
213

406
275

468
338

531
400

594
463

656
526

130

234.00

bu

95
-35

163
32

230
100

298
168

366
236

434
303

502
371

570
439

638
507

705
575

773
643

140

252.00

bu

159
29

232
102

306
175

379
248

452
321

525
394

598
467

671
540

744
613

817
687

890
760

150

270.00

bu

224
302
381
459
537
616
694
772
850
929
1007
94
172
250
328
407
485
563
642
720
798
877
________________________________________________________________________________________________________________________
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.

95

96
Table 16.A

Estimated costs per acre
Fullpage hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
3.5000
24.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
3.3220
95.11 _________
NBPT
pt
12.93
0.8000
10.34 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Preface
oz
4.99
11.0000
54.89 _________
Facet L
pt
14.83
2.0000
29.66 _________
Aim
oz
5.79
1.5000
8.69 _________
Clincher SF
oz
2.56
7.5000
19.20 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Fullpage Hyb Tr lb
7.37
23.0000
169.51 _________
Rice Seed FPH(Levee) lb
2.67
4.2500
11.35 _________
Rice Seed Trt/Insect lbseed
0.29
4.2500
1.23 _________
ADJUVANTS
MSO
pt
4.38
1.5000
6.57 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
4.3220
32.42 _________
HAULING
Haul Rice
bu
0.35
180.0000
63.00 _________
DRYING
Dry Rice
bu
0.40
180.0000
72.00 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4228
6.45 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.0500
9.53 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
4.8970
11.56 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
15.4779
36.52 _________
REPAIR & MAINTENANCE
Implements
acre
9.02
1.0000
9.02 _________
Tractors
acre
3.28
1.0000
3.28 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
11.80
1.0000
11.80 _________
INTEREST ON OP. CAP.
acre
11.73
1.0000
11.73 _________
--------TOTAL DIRECT EXPENSES
856.12 _________
FIXED EXPENSES
Implements
acre
17.48
1.0000
17.48 _________
Tractors
acre
19.31
1.0000
19.31 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.03
1.0000
61.03 _________
--------TOTAL FIXED EXPENSES
125.97 _________
--------TOTAL SPECIFIED EXPENSES
982.09 _________
_______________________________________________________________________
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.

Table 16.B

Summary of estimated costs and returns per acre
Fullpage hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
180.0000
1044.00 _________
--------TOTAL INCOME
1044.00 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. 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
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

42.20
133.33
156.50
8.22
182.09
20.39
32.41
63.00
72.00
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
31.68
11.73

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.0500
0.5988
0.7000
0.5389
23.3194
1.0000
1.0000

42.20
133.33
156.50
8.22
182.09
20.39
32.41
63.00
72.00
8.00
3.33
2.98
9.53
9.14
6.34
8.22
55.03
31.68
11.73
--------856.12
187.88

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

125.97 _________
--------TOTAL SPECIFIED EXPENSES
982.09 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
61.91 _________
_______________________________________________________________________
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.

97

98
Table 16.C

Estimated resource use for field operations, per acre
Fullpage hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
4.2500
4.2500
1.0000
5.0000
2.0000
2.0000
1.0000
0.5000
0.5000
1.0000
2.6700
2.6700
0.8000
1.0000
6.0000
2.0000
1.5000
0.10

hour
cwt
cwt

0.5000
7.5000
1.0000
0.20

hour
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

23.0000

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

0.6520
0.6520
0.20

325 hp
MFWD 225

0.176
0.055

1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

180.0000
180.0000
0.15

0.15
0.13
1.05
------- ------- ------- ------TOTALS
0.59
0.59
2.67
0.53
_________________________________________________________________________________________________________
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.
1.0000

0.15

99
Table 16.D

Estimated costs for field operations, per acre
Fullpage hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Fullpage Hyb Tr
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed FPH(Levee)
Rice Seed Trt/Insect
App by Air ( 5 gal)
Preface
Facet L
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Preface
Crop Oil Conc.(Pet.)
Aim
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Clincher SF
MSO
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
2.97
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
172.48
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
pt
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt
oz

11.35
1.23
7.00
24.95
29.66
5.72
7.50
9.94
17.94
8.00
20.02
76.44
10.34
9.30
29.94
5.72
8.69

0.20
0.02
0.12
0.44
0.52
0.10
0.11
0.14
0.26
0.12
0.29
1.11
0.15
0.14
0.44
0.08
0.13

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

11.55
1.25
7.12
25.39
30.18
5.82
7.61
10.08
18.20
8.12
20.31
77.55
10.49
9.44
30.38
5.80
8.82

hour
appl
oz
pt

0.91
3.50
19.20
4.38

0.01
0.04
0.22
0.05

0.92
3.54
19.42
4.43

0.92
3.54
19.42
4.43

hour
cwt
cwt

1.81
4.89
18.67

0.02
0.06
0.22

1.83
4.95
18.89

1.83
4.95
18.89

hour
appl
oz

1.81
8.40
8.22

0.02
0.07
0.07

1.83
8.47
8.29

1.83
8.47
8.29

1.81
5.11
0.32

0.01
0.13

1.82
22.76
0.84

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
169.51

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

6.95
0.30

10.57
0.22

2.27

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
172.48
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.37
63.37
63.37
0.42
72.42
72.42
4.14
3.56
4.39
0.04
12.13
11.62
23.75
36.52
11.80
9.53
0.77
58.62
61.03 119.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
721.47
55.03
31.68
36.21
0.00
11.73 856.12 125.97 982.09
_________________________________________________________________________________________________________
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.
63.00
72.00

100

Table 16.E

Estimated monthly income and expense flows per acre
Fullpage hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
CUSTOM FERTILIZE
HAULING
DRYING
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

1044.00

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.66
18.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
88.11
38.63
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
182.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
4.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.52
4.89
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
63.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
7.15
3.18
4.08
4.08
9.51
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
11.20
9.61
9.61
9.61
7.25
4.14
2.35
0.00
0.00
0.00
0.00
0.00
4.42
7.46
1.55
1.55
10.79
3.56
0.47
0.00
0.00
0.00
0.40
0.00
5.57
3.26
0.77
0.28
0.94
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
322.83
227.34
66.65
32.14
163.49
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -322.83 -227.34
-66.65
-32.14
880.51
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -354.37 -581.71 -648.36 -680.50
200.01
187.88
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 16.F

Estimated returns for various price/yield combinations, per acre
Fullpage hybrid straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

90.00

bu

-396
-522

-370
-496

-344
-470

-318
-444

-292
-418

-266
-392

-240
-366

-214
-339

-187
-313

-161
-287

-135
-261

60

108.00

bu

-332
-457

-300
-426

-269
-395

-238
-364

-206
-332

-175
-301

-144
-270

-112
-238

-81
-207

-50
-176

-18
-144

70

126.00

bu

-267
-393

-230
-356

-194
-320

-157
-283

-121
-247

-84
-210

-48
-174

-11
-137

25
-100

61
-64

98
-27

80

144.00

bu

-202
-328

-160
-286

-119
-245

-77
-203

-35
-161

6
-119

47
-77

89
-36

131
5

173
47

215
89

90

162.00

bu

-137
-263

-90
-216

-43
-169

3
-122

50
-75

97
-28

144
18

191
65

237
112

284
159

331
205

100

180.00

bu

-73
-199

-20
-146

31
-94

83
-42

135
9

187
61

240
114

292
166

344
218

396
270

448
322

110

198.00

bu

-8
-134

49
-76

106
-19

163
37

221
95

278
152

336
210

393
267

450
324

508
382

565
439

120

216.00

bu

56
-69

118
-7

181
55

244
118

306
180

369
243

432
306

494
368

557
431

620
494

682
556

130

234.00

bu

121
-4

188
62

256
130

324
198

392
266

460
334

528
402

596
470

663
537

731
605

799
673

140

252.00

bu

185
59

258
132

331
205

405
279

478
352

551
425

624
498

697
571

770
644

843
717

916
790

150

270.00

bu

250
328
407
485
563
641
720
798
876
955
1033
124
202
281
359
437
516
594
672
750
829
907
________________________________________________________________________________________________________________________
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.

101

102
Table 17.A

Estimated costs per acre
Provisia contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Provisia
oz
0.76
31.0000
23.56 _________
Aim
oz
5.79
1.0000
5.79 _________
Permit
oz
21.96
0.7500
16.47 _________
Regiment
oz
45.50
0.2500
11.38 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Provisia
lb
1.25
77.0000
96.25 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
ADJUVANTS
Class Act NG
pt
4.75
0.5000
2.38 _________
MSO
pt
4.38
0.5000
2.19 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Dyne-A-Pak
pt
4.13
0.2500
1.03 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
156.0000
54.60 _________
DRYING
Dry Rice
bu
0.40
156.0000
62.40 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
1.0000
4.50 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5475
8.36 _________
Harvesters
hour
15.27
0.2030
3.10 _________
IRRIGATE LABOR
Special Labor
hour
9.06
3.5250
31.96 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
1.5000
13.59 _________
UNALLOCATED LABOR
hour
15.24
0.5633
8.59 _________
DIESEL FUEL
Tractors
gal
2.36
5.9886
14.13 _________
Harvesters
gal
2.36
3.3975
8.02 _________
Flood Irr.
gal
2.36
26.8827
63.44 _________
REPAIR & MAINTENANCE
Implements
acre
9.64
1.0000
9.64 _________
Tractors
acre
3.91
1.0000
3.91 _________
Harvesters
acre
8.75
1.0000
8.75 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
11.06
1.0000
11.06 _________
--------TOTAL DIRECT EXPENSES
844.01 _________
FIXED EXPENSES
Implements
acre
18.85
1.0000
18.85 _________
Tractors
acre
23.08
1.0000
23.08 _________
Harvesters
acre
32.48
1.0000
32.48 _________
Flood Irr.
acre
40.09
1.0000
40.09 _________
--------TOTAL FIXED EXPENSES
114.50 _________
--------TOTAL SPECIFIED EXPENSES
958.51 _________
_______________________________________________________________________
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.

103
Table 17.B

Summary of estimated costs and returns per acre
Provisia contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
156.0000
904.80 _________
--------TOTAL INCOME
904.80 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
101.26
8.22
118.58
17.37
37.50
54.60
62.40
4.50
8.00
3.33
9.06
9.06
15.27
9.06
15.24
2.36
36.61
11.06

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
3.5250
0.7506
1.5000
0.5633
36.2688
1.0000
1.0000

49.20
152.11
25.10
101.26
8.22
118.58
17.37
37.50
54.60
62.40
4.50
8.00
3.33
2.98
31.96
11.46
13.59
8.59
85.59
36.61
11.06
--------844.01
60.79

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

114.50 _________
--------TOTAL SPECIFIED EXPENSES
958.51 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-53.71 _________
_______________________________________________________________________
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.

104
Table 17.C

Estimated resource use for field operations, per acre
Provisia contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (CL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
15.5000
1.0000
0.7500
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
15.5000
2.0000
0.30

hour
cwt
cwt

0.5000
0.2500
0.2500
0.50

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.50

325 hp
MFWD 225

0.203
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.20
0.01

0.20
0.01

0.20
0.20
0.01

0.18
0.00

0.25
MFWD 225

0.075

156.0000
156.0000

0.15
0.15
0.15
0.13
0.12
0.12
3.64
------- ------- ------- ------TOTALS
0.75
0.75
6.10
0.56
_________________________________________________________________________________________________________
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.
1.0000

105
Table 17.D

Estimated costs for field operations, per acre
Provisia contour levee rice
Flood irrigated, 33 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
Class Act NG
MSO
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (CL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.38
2.19

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.42
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
82.67
19.18
3.45
7.12
3.58
18.32
12.19
2.42
2.23

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

15.00
3.48
7.00
11.78
5.79
16.47
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
11.78
5.72

0.26
0.06
0.12
0.21
0.10
0.29
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.17
0.08

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

hour
appl
oz
pt

2.72
3.50
11.38
1.03

0.04
0.04
0.13
0.01

2.76
3.54
11.51
1.04

2.76
3.54
11.51
1.04

hour
cwt
cwt

4.53
11.25
42.95

0.05
0.13
0.50

4.58
11.38
43.45

4.58
11.38
43.45

hour
appl
oz
pt
appl
oz

4.53
7.00
25.10
0.33
8.40
8.22

0.04
0.06
0.22

4.57
7.06
25.32
0.33
8.47
8.29

4.57
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
81.25
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
8.02
0.30

12.20
0.22

1.81
5.89
0.32
2.27

0.01
0.15

1.82
26.26
0.84

8.33
2.18

7.10
2.52

37.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
82.67
19.18
5.97
7.12
3.58
18.32
12.19
2.42
2.23

1.82
63.74
1.55

0.01
2.28
2.28
0.32
54.92
54.92
0.36
62.76
62.76
4.14
3.56
4.39
0.04
12.13
11.62
23.75
4.50
66.01
15.10
33.87
1.59 121.07
44.56 165.63
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
642.17
85.59
36.61
68.58
0.00
11.06 844.01 114.50 958.51
_________________________________________________________________________________________________________
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.
54.60
62.40

106

Table 17.E

Estimated monthly income and expense flows per acre
Provisia contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

904.80

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
67.54
11.78
11.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
118.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
1.03
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
54.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
16.29
9.52
11.33
11.33
11.90
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.67
17.30
17.30
17.30
9.27
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.23
8.20
2.29
2.29
12.69
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.43
2.99
1.17
0.69
0.87
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
257.53
208.22
102.20
80.66
151.73
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -257.53 -208.22 -102.20
-80.66
753.07
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -289.07 -497.29 -599.49 -680.15
72.92
60.79
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 17.F

Estimated returns for various price/yield combinations, per acre
Provisia contour levee rice
Flood irrigated, 33 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

78.00

bu

-445
-560

-423
-537

-400
-515

-378
-492

-355
-469

-332
-447

-310
-424

-287
-402

-264
-379

-242
-356

-219
-334

60

93.60

bu

-389
-504

-362
-477

-335
-449

-308
-422

-281
-395

-254
-368

-226
-341

-199
-314

-172
-287

-145
-259

-118
-232

70

109.20

bu

-333
-448

-302
-416

-270
-384

-238
-353

-207
-321

-175
-289

-143
-258

-112
-226

-80
-194

-48
-163

-17
-131

80

124.80

bu

-277
-392

-241
-355

-205
-319

-169
-283

-132
-247

-96
-211

-60
-174

-24
-138

11
-102

48
-66

84
-30

90

140.40

bu

-221
-336

-180
-295

-140
-254

-99
-213

-58
-173

-17
-132

22
-91

63
-50

104
-10

144
30

185
71

100

156.00

bu

-165
-279

-120
-234

-74
-189

-29
-144

15
-98

60
-53

106
-8

151
36

196
82

241
127

286
172

110

171.60

bu

-109
-223

-59
-174

-9
-124

39
-74

89
-24

139
25

189
74

239
124

288
174

338
224

388
273

120

187.20

bu

-53
-167

1
-113

55
-59

109
-4

163
49

218
103

272
158

326
212

381
266

435
320

489
375

130

202.80

bu

2
-111

61
-52

120
5

179
64

238
123

296
182

355
241

414
300

473
358

532
417

590
476

140

218.40

bu

58
-55

122
7

185
71

248
134

312
197

375
261

438
324

502
387

565
451

628
514

692
577

150

234.00

bu

115
182
250
318
386
454
522
590
657
725
793
0
68
136
204
271
339
407
475
543
611
679
________________________________________________________________________________________________________________________
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.

107

108
Table 18.A

Estimated costs per acre
Provisia straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Provisia
oz
0.76
31.0000
23.56 _________
Aim
oz
5.79
1.0000
5.79 _________
Permit
oz
21.96
0.7500
16.47 _________
Regiment
oz
45.50
0.2500
11.38 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Provisia
lb
1.25
77.0000
96.25 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
ADJUVANTS
MSO
pt
4.38
0.5000
2.19 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Dyne-A-Pak
pt
4.13
0.2500
1.03 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
156.0000
54.60 _________
DRYING
Dry Rice
bu
0.40
156.0000
62.40 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4999
7.63 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
2.3750
21.52 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.5719
13.15 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
21.9949
51.92 _________
REPAIR & MAINTENANCE
Implements
acre
9.11
1.0000
9.11 _________
Tractors
acre
3.67
1.0000
3.67 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
14.31
1.0000
14.31 _________
INTEREST ON OP. CAP.
acre
10.61
1.0000
10.61 _________
--------TOTAL DIRECT EXPENSES
806.60 _________
FIXED EXPENSES
Implements
acre
17.86
1.0000
17.86 _________
Tractors
acre
21.64
1.0000
21.64 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.67
1.0000
61.67 _________
--------TOTAL FIXED EXPENSES
129.32 _________
--------TOTAL SPECIFIED EXPENSES
935.92 _________
_______________________________________________________________________
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.

Table 18.B

Summary of estimated costs and returns per acre
Provisia straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
156.0000
904.80 _________
--------TOTAL INCOME
904.80 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
101.26
8.22
118.58
17.37
37.50
54.60
62.40
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.67
10.61

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
2.3750
0.6759
0.7000
0.5389
30.5114
1.0000
1.0000

49.20
152.11
25.10
101.26
8.22
118.58
17.37
37.50
54.60
62.40
2.25
8.00
3.33
2.98
21.52
10.32
6.34
8.22
72.02
34.67
10.61
--------806.60
98.20

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

129.32 _________
--------TOTAL SPECIFIED EXPENSES
935.92 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-31.12 _________
_______________________________________________________________________
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.

109

110
Table 18.C

Estimated resource use for field operations, per acre
Provisia straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
15.5000
1.0000
0.7500
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
15.5000
2.0000
0.10

hour
cwt
cwt

0.5000
0.2500
0.2500
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

156.0000
156.0000

0.15
0.15
0.15
0.13
0.07
0.07
2.45
------- ------- ------- ------TOTALS
0.67
0.67
4.07
0.53
_________________________________________________________________________________________________________
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.
1.0000

111
Table 18.D

Estimated costs for field operations, per acre
Provisia straight levee rice
Flood irrigated, 27 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.42
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
82.67
19.18
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

15.00
3.48
7.00
11.78
5.79
16.47
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
11.78
5.72

0.26
0.06
0.12
0.21
0.10
0.29
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.17
0.08

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

hour
appl
oz
pt

0.91
3.50
11.38
1.03

0.01
0.04
0.13
0.01

0.92
3.54
11.51
1.04

0.92
3.54
11.51
1.04

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
81.25
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
82.67
19.18
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.32
54.92
54.92
0.36
62.76
62.76
4.14
3.56
4.39
0.04
12.13
11.62
23.75
2.25
53.51
14.79
22.70
1.24
94.49
64.38 158.87
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
639.92
72.02
34.67
49.38
0.00
10.61 806.60 129.32 935.92
_________________________________________________________________________________________________________
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.
54.60
62.40

112

Table 18.E

Estimated monthly income and expense flows per acre
Provisia straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

904.80

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
67.54
11.78
11.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
118.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
1.03
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
54.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
12.25
5.44
6.34
6.34
10.80
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
16.12
13.46
13.46
13.46
7.77
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.37
8.09
2.18
2.18
10.94
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.30
2.87
1.06
0.62
0.85
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
250.70
200.07
93.15
71.65
147.36
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -250.70 -200.07
-93.15
-71.65
757.44
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -282.24 -482.31 -575.46 -647.11
110.33
98.20
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 18.F

Estimated returns for various price/yield combinations, per acre
Provisia straight levee rice
Flood irrigated, 27 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

78.00

bu

-408
-537

-385
-515

-363
-492

-340
-469

-317
-447

-295
-424

-272
-402

-250
-379

-227
-356

-204
-334

-182
-311

60

93.60

bu

-352
-481

-325
-454

-298
-427

-270
-400

-243
-373

-216
-345

-189
-318

-162
-291

-135
-264

-108
-237

-80
-210

70

109.20

bu

-296
-425

-264
-393

-232
-362

-201
-330

-169
-298

-137
-267

-106
-235

-74
-203

-42
-172

-11
-140

20
-108

80

124.80

bu

-240
-369

-203
-333

-167
-297

-131
-260

-95
-224

-59
-188

-23
-152

13
-116

49
-79

85
-43

121
-7

90

140.40

bu

-184
-313

-143
-272

-102
-231

-61
-191

-21
-150

19
-109

60
-69

100
-28

141
12

182
53

223
93

100

156.00

bu

-128
-257

-82
-212

-37
-166

7
-121

52
-76

98
-31

143
14

188
59

233
104

279
149

324
195

110

171.60

bu

-71
-201

-22
-151

27
-101

77
-51

127
-2

176
47

226
97

276
147

326
196

375
246

425
296

120

187.20

bu

-15
-145

38
-90

92
-36

147
17

201
72

255
126

309
180

364
234

418
289

472
343

527
397

130

202.80

bu

40
-89

99
-30

157
28

216
87

275
146

334
205

393
263

451
322

510
381

569
440

628
499

140

218.40

bu

96
-32

159
30

223
93

286
157

349
220

413
283

476
347

539
410

603
473

666
537

729
600

150

234.00

bu

152
220
288
356
423
491
559
627
695
763
831
23
91
158
226
294
362
430
498
566
633
701
________________________________________________________________________________________________________________________
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.

113

114
Table 19.A

Estimated costs per acre
Provisia straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Provisia
oz
0.76
31.0000
23.56 _________
Aim
oz
5.79
1.0000
5.79 _________
Permit
oz
21.96
0.7500
16.47 _________
Regiment
oz
45.50
0.2500
11.38 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Rice Seed Provisia
lb
1.25
77.0000
96.25 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
ADJUVANTS
MSO
pt
4.38
0.5000
2.19 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Dyne-A-Pak
pt
4.13
0.2500
1.03 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
156.0000
54.60 _________
DRYING
Dry Rice
bu
0.40
156.0000
62.40 _________
SURVEY & MARK LEVEES
Survey & Mark Levees acre
4.50
0.5000
2.25 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5281
8.06 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.1250
10.18 _________
Implements
hour
9.06
0.0375
0.34 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
5.8180
13.73 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
18.7364
44.23 _________
REPAIR & MAINTENANCE
Implements
acre
9.20
1.0000
9.20 _________
Tractors
acre
3.81
1.0000
3.81 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
13.96
1.0000
13.96 _________
INTEREST ON OP. CAP.
acre
10.52
1.0000
10.52 _________
--------TOTAL DIRECT EXPENSES
796.63 _________
FIXED EXPENSES
Implements
acre
18.59
1.0000
18.59 _________
Tractors
acre
22.49
1.0000
22.49 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.35
1.0000
61.35 _________
--------TOTAL FIXED EXPENSES
130.58 _________
--------TOTAL SPECIFIED EXPENSES
927.21 _________
_______________________________________________________________________
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.

Table 19.B

Summary of estimated costs and returns per acre
Provisia straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
156.0000
904.80 _________
--------TOTAL INCOME
904.80 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
101.26
8.22
7.92
118.58
17.37
37.50
54.60
62.40
2.25
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
34.55
10.52

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.1625
0.7041
0.7000
0.5389
27.4990
1.0000
1.0000

49.20
152.11
25.10
101.26
8.22
7.92
118.58
17.37
37.50
54.60
62.40
2.25
8.00
3.33
2.98
10.52
10.75
6.34
8.22
64.91
34.55
10.52
--------796.63
108.17

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

130.58 _________
--------TOTAL SPECIFIED EXPENSES
927.21 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-22.41 _________
_______________________________________________________________________
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.

115

116
Table 19.C

Estimated resource use for field operations, per acre
Provisia straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
15.5000
1.0000
0.7500
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
15.5000
2.0000
0.10

hour
cwt
cwt

0.5000
0.2500
0.2500
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

156.0000
156.0000

0.15
0.15
0.15
0.13
0.10
0.10
1.26
------- ------- ------- ------TOTALS
0.70
0.70
2.89
0.53
_________________________________________________________________________________________________________
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.
1.0000

Table 19.D

Estimated costs for field operations, per acre
Provisia straight levee multi inlet rice
Flood irrigated, 23 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.42
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
82.67
19.18
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

15.00
3.48
7.00
11.78
5.79
16.47
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
11.78
5.72

0.26
0.06
0.12
0.21
0.10
0.29
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.17
0.08

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

hour
appl
oz
pt

0.91
3.50
11.38
1.03

0.01
0.04
0.13
0.01

0.92
3.54
11.51
1.04

0.92
3.54
11.51
1.04

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
81.25
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
82.67
19.18
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.32
54.92
54.92
0.36
62.76
62.76
4.14
3.56
4.39
0.04
12.13
11.62
23.75
10.17
46.40
14.67
12.13
1.15
84.52
65.64 150.16
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
647.84
64.91
34.55
38.81
0.00
10.52 796.63 130.58 927.21
_________________________________________________________________________________________________________
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.
54.60
62.40

117

118

Table 19.E

Estimated monthly income and expense flows per acre
Provisia straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
SURVEY & MARK LEVEES
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

904.80

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
67.54
11.78
11.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
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
0.00
0.00
0.00
118.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
1.03
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
54.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
10.09
2.72
3.62
3.62
10.55
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
14.64
11.54
11.54
11.54
7.90
4.14
2.35
0.00
0.00
0.00
0.00
0.00
5.44
8.01
2.10
2.10
10.99
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.38
2.80
1.01
0.58
0.84
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
255.13
195.28
88.38
66.89
147.28
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -255.13 -195.28
-88.38
-66.89
757.52
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -286.67 -481.95 -570.33 -637.22
120.30
108.17
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 19.F

Estimated returns for various price/yield combinations, per acre
Provisia straight levee multi inlet rice
Flood irrigated, 23 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

78.00

bu

-398
-529

-375
-506

-353
-483

-330
-461

-308
-438

-285
-415

-262
-393

-240
-370

-217
-348

-194
-325

-172
-302

60

93.60

bu

-342
-472

-315
-445

-288
-418

-260
-391

-233
-364

-206
-337

-179
-310

-152
-282

-125
-255

-98
-228

-70
-201

70

109.20

bu

-286
-416

-254
-385

-222
-353

-191
-321

-159
-290

-127
-258

-96
-226

-64
-195

-32
-163

-1
-131

30
-100

80

124.80

bu

-230
-360

-194
-324

-157
-288

-121
-252

-85
-216

-49
-179

-13
-143

23
-107

59
-71

95
-35

131
1

90

140.40

bu

-174
-304

-133
-263

-92
-223

-51
-182

-11
-141

29
-101

70
-60

110
-19

151
21

192
61

233
102

100

156.00

bu

-118
-248

-72
-203

-27
-158

17
-112

62
-67

108
-22

153
22

198
68

243
113

289
158

334
203

110

171.60

bu

-61
-192

-12
-142

37
-92

87
-43

137
6

186
56

236
106

286
155

336
205

385
255

435
305

120

187.20

bu

-5
-136

48
-82

102
-27

157
26

211
80

265
135

319
189

374
243

428
297

482
352

537
406

130

202.80

bu

50
-80

109
-21

167
37

226
96

285
154

344
213

403
272

461
331

520
390

579
448

638
507

140

218.40

bu

106
-24

169
39

233
102

296
165

359
229

423
292

486
355

549
419

613
482

676
545

739
609

150

234.00

bu

162
230
298
366
433
501
569
637
705
773
841
31
99
167
235
303
371
439
506
574
642
710
________________________________________________________________________________________________________________________
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.

119

120
Table 20.A

Estimated costs per acre
Provisia straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
4.5000
31.50 _________
App by Air (10 gal) appl
9.30
1.0000
9.30 _________
App by Air ( 3 gal) appl
5.60
1.5000
8.40 _________
FERTILIZERS
Amm Sulfate (21% N) cwt
19.88
0.5000
9.94 _________
DAP
cwt
35.88
0.5000
17.94 _________
Urea, Solid (46% N) cwt
28.63
4.0000
114.52 _________
NBPT
pt
12.93
0.7500
9.70 _________
FUNGICIDES
Ameristar Top
oz
2.51
10.0000
25.10 _________
HERBICIDES
Glyphosate 3lbs a.e oz
0.11
80.0000
8.80 _________
2,4-D Amine 4
pt
2.64
2.0000
5.28 _________
Command 3ME
pt
18.00
1.0000
18.00 _________
Sharpen
oz
5.99
2.0000
11.98 _________
Provisia
oz
0.76
31.0000
23.56 _________
Aim
oz
5.79
1.0000
5.79 _________
Permit
oz
21.96
0.7500
16.47 _________
Regiment
oz
45.50
0.2500
11.38 _________
INSECTICIDES
Warrior ZT
oz
2.74
3.0000
8.22 _________
SEED/PLANTS
Rice Seed Provisia
lb
1.25
77.0000
96.25 _________
Rice Seed Trt/Insect lbseed
0.29
77.0000
22.33 _________
ADJUVANTS
MSO
pt
4.38
0.5000
2.19 _________
Class Act NG
pt
4.75
0.5000
2.38 _________
Crop Oil Conc.(Pet.) pt
2.86
4.0000
11.44 _________
Dyne-A-Pak
pt
4.13
0.2500
1.03 _________
Surfactant
pt
3.30
0.1000
0.33 _________
CUSTOM FERTILIZE
App Fert by Air
cwt
7.50
5.0000
37.50 _________
HAULING
Haul Rice
bu
0.35
156.0000
54.60 _________
DRYING
Dry Rice
bu
0.40
156.0000
62.40 _________
CROP CONSULTANT
Rice Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4228
6.45 _________
Harvesters
hour
15.27
0.1760
2.69 _________
IRRIGATE LABOR
Special Labor
hour
9.06
1.0500
9.53 _________
HAND LABOR
Special Labor
hour
9.06
0.2500
2.27 _________
Implements
hour
9.06
0.0785
0.71 _________
RICE MGT. LABOR
Special Labor
hour
9.06
0.7000
6.34 _________
UNALLOCATED LABOR
hour
15.25
0.5389
8.22 _________
DIESEL FUEL
Tractors
gal
2.36
4.8970
11.56 _________
Harvesters
gal
2.36
2.9444
6.95 _________
Flood Irr.
gal
2.36
15.4779
36.52 _________
REPAIR & MAINTENANCE
Implements
acre
9.02
1.0000
9.02 _________
Tractors
acre
3.28
1.0000
3.28 _________
Harvesters
acre
7.58
1.0000
7.58 _________
Flood Irr.
acre
11.80
1.0000
11.80 _________
INTEREST ON OP. CAP.
acre
10.14
1.0000
10.14 _________
--------TOTAL DIRECT EXPENSES
770.73 _________
FIXED EXPENSES
Implements
acre
17.48
1.0000
17.48 _________
Tractors
acre
19.31
1.0000
19.31 _________
Harvesters
acre
28.15
1.0000
28.15 _________
Flood Irr.
acre
61.03
1.0000
61.03 _________
--------TOTAL FIXED EXPENSES
125.97 _________
--------TOTAL SPECIFIED EXPENSES
896.70 _________
_______________________________________________________________________
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.

121
Table 20.B

Summary of estimated costs and returns per acre
Provisia straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Rice
bu
5.80
156.0000
904.80 _________
--------TOTAL INCOME
904.80 _________
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
RICE MGT. LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.

acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
hour
gal
acre
acre

TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES

49.20
152.11
25.10
101.26
8.22
118.58
17.37
37.50
54.60
62.40
8.00
3.33
9.06
9.06
15.27
9.06
15.25
2.36
31.68
10.14

1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3285
1.0500
0.5988
0.7000
0.5389
23.3194
1.0000
1.0000

49.20
152.11
25.10
101.26
8.22
118.58
17.37
37.50
54.60
62.40
8.00
3.33
2.98
9.53
9.14
6.34
8.22
55.03
31.68
10.14
--------770.73
134.07

_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________

125.97 _________
--------TOTAL SPECIFIED EXPENSES
896.70 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
8.10 _________
_______________________________________________________________________
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.

122
Table 20.C

Estimated resource use for field operations, per acre
Provisia straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

MFWD 225
MFWD 225

MFWD 225

0.046
0.038

0.078

MFWD 225

0.049

hour
appl
oz
pt

1.00

Apr

0.3330
0.09
0.03

0.09
0.03

0.09
0.03

0.08
0.03

0.07

0.07

0.15

0.07

0.04

0.04

0.04

0.04

1.0000
48.0000
2.0000

1.00
1.00

Apr
Apr

1.00

Apr

1.00

Apr

1.00

May

1.00
1.00

May
May

1.00

May

1.00

May

0.50

Jun

1.00

Jun

1.00

Jun

1.00

Jul

1.00

Jul

1.50

Jul

1.00

Aug

1.00
0.20
1.00

Aug
Aug
Aug

1.00
1.00
2.00

Aug
Aug
Sep
Jan

1.0000
32.0000
1.0000
2.0000
0.5000
0.5000
12.0000
12.0000
1.0000
15.5000
1.0000
0.7500
2.0000
1.0000
0.5000
0.5000
1.0000
2.5000
2.5000
0.7500
1.0000
15.5000
2.0000
0.10

hour
cwt
cwt

0.5000
0.2500
0.2500
0.20

hour
appl
oz
pt
appl
oz

hour
bu
bu
28'
acre

Oct
Oct
Oct
Feb

65.0000
65.0000

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

hour
25' Rigid
700 bu

0.33
2.00
1.00
1.00

1.5000
1.5000
0.20

325 hp
MFWD 225

0.176
0.055

1.0000
10.0000
0.1000
1.5000
3.0000
0.17
0.01

0.17
0.01

0.20
0.17
0.01

0.15
0.00

0.25
MFWD 225

0.075

156.0000
156.0000
0.15

0.15
0.13
1.05
------- ------- ------- ------TOTALS
0.59
0.59
2.67
0.53
_________________________________________________________________________________________________________
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.
1.0000

0.15

123

Table 20.D

Estimated costs for field operations, per acre
Provisia straight levee-zero grade rice
Flood irrigated, 19 ac-in., 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
Field Cultivate Fld
Harrow - Folding
App by Air ( 5 gal)
Glyphosate 3lbs a.e
2,4-D Amine 4
Grain Drill
Rice Seed Provisia
Rice Seed Trt/Insect
Roller/Cultipacker
App by Air ( 5 gal)
Glyphosate 3lbs a.e
Command 3ME
Sharpen
MSO
Class Act NG
Seed Levees
Rice Seed Provisia
Rice Seed Trt/Insect
App by Air ( 5 gal)
Provisia
Aim
Permit
Crop Oil Conc.(Pet.)
App Fert by Air
Amm Sulfate (21% N)
DAP
Rice Consultant
App Fert by Air
Urea, Solid (46% N)
NBPT
App by Air (10 gal)
Provisia
Crop Oil Conc.(Pet.)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Regiment
Dyne-A-Pak
Rice Management
RICE MGT. LABOR
App Fert by Air
Urea, Solid (46% N)
Rice Management
RICE MGT. LABOR
App by Air ( 5 gal)
Ameristar Top
Surfactant
App by Air ( 3 gal)
Warrior ZT
Rice Management
RICE MGT. LABOR
Header - Draper (SL)
Grain Cart Rice
Handling & Storage
HAND LABOR
Haul Rice
Dry Rice
Disk Heavy
Flood Irr.

acre
32'
40'
appl
oz
pt
24'
lb
lbseed
30'
appl
oz
pt
oz
pt
pt

3.33

7.00
3.52
18.00
11.98
2.19
2.38

0.12
0.25
0.10
0.16
0.12
0.12
0.14
1.42
0.33
0.06
0.12
0.06
0.32
0.21
0.04
0.04

3.45
7.26
2.87
7.16
5.40
5.40
7.87
82.67
19.18
3.45
7.12
3.58
18.32
12.19
2.23
2.42

lb
lbseed
appl
oz
oz
oz
pt
cwt
cwt
cwt
acre
cwt
cwt
pt
appl
oz
pt

15.00
3.48
7.00
11.78
5.79
16.47
5.72
7.50
9.94
17.94
8.00
18.75
71.58
9.70
9.30
11.78
5.72

0.26
0.06
0.12
0.21
0.10
0.29
0.10
0.11
0.14
0.26
0.12
0.27
1.04
0.14
0.14
0.17
0.08

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

15.26
3.54
7.12
11.99
5.89
16.76
5.82
7.61
10.08
18.20
8.12
19.02
72.62
9.84
9.44
11.95
5.80

hour
appl
oz
pt

0.91
3.50
11.38
1.03

0.01
0.04
0.13
0.01

0.92
3.54
11.51
1.04

0.92
3.54
11.51
1.04

hour
cwt
cwt

1.81
11.25
42.95

0.02
0.13
0.50

1.83
11.38
43.45

1.83
11.38
43.45

hour
appl
oz
pt
appl
oz

1.81
7.00
25.10
0.33
8.40
8.22

0.02
0.06
0.22

1.83
7.06
25.32
0.33
8.47
8.29

1.83
7.06
25.32
0.33
8.47
8.29

1.76
0.59

2.70
1.12

2.15

2.59

2.99

1.36

0.59

1.44

7.00
5.28
5.28
81.25
18.85

hour
25' Rigid
700 bu
hour
bu
bu
28'
acre

2.55
1.06

0.07
0.07
6.95
0.30

10.57
0.22

1.81
5.11
0.32
2.27

0.01
0.13

1.82
22.76
0.84

8.33
2.18

7.10
2.52

32.48
0.71

3.45
15.59
5.05
7.16
5.40
5.40
14.97
82.67
19.18
5.97
7.12
3.58
18.32
12.19
2.23
2.42

1.82
55.24
1.55

0.01
2.28
2.28
0.32
54.92
54.92
0.36
62.76
62.76
4.14
3.56
4.39
0.04
12.13
11.62
23.75
36.52
11.80
9.53
0.77
58.62
61.03 119.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
637.67
55.03
31.68
36.21
0.00
10.14 770.73 125.97 896.70
_________________________________________________________________________________________________________
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.
54.60
62.40

124

Table 20.E

Estimated monthly income and expense flows per acre
Provisia straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
ADJUVANTS
CUSTOM FERTILIZE
HAULING
DRYING
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

904.80

0.00

0.00
0.00
0.00
0.00
7.00
0.00
14.00
9.30
3.50
15.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
109.16
42.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.10
0.00
0.00
0.00
0.00
0.00
0.00
10.56
0.00
67.54
11.78
11.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
118.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.29
5.72
1.03
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.25
11.25
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
54.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
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
3.82
0.00
0.00
0.00
0.00
0.00
7.15
3.18
4.08
4.08
9.51
4.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.61
0.00
0.00
0.00
0.00
0.00
11.20
9.61
9.61
9.61
7.25
4.14
2.35
0.00
0.00
0.00
0.00
0.00
4.42
7.46
1.55
1.55
10.79
3.56
0.47
0.00
0.00
0.00
0.40
0.00
4.09
2.76
0.99
0.56
0.83
0.04
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------13.58
0.00
0.00
0.00
17.96
0.00
237.27
193.22
86.34
64.85
145.38
12.13

NET INCOME
-13.58
0.00
0.00
0.00
-17.96
0.00 -237.27 -193.22
-86.34
-64.85
759.42
-12.13
NET INCOME TO DATE
-13.58
-13.58
-13.58
-13.58
-31.54
-31.54 -268.81 -462.03 -548.37 -613.22
146.20
134.07
__________________________________________________________________________________________________________________________________
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.
* Lease costs are based on hourly usage costs.

Table 20.F

Estimated returns for various price/yield combinations, per acre
Provisia straight levee-zero grade rice
Flood irrigated, 19 ac-in., Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Rice
4.35
4.64
4.93
5.22
5.51
5.80
6.09
6.38
6.67
6.96
7.25
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50

78.00

bu

-372
-498

-349
-475

-327
-453

-304
-430

-282
-408

-259
-385

-236
-362

-214
-340

-191
-317

-169
-294

-146
-272

60

93.60

bu

-316
-442

-289
-415

-262
-388

-235
-361

-207
-333

-180
-306

-153
-279

-126
-252

-99
-225

-72
-198

-45
-171

70

109.20

bu

-260
-386

-228
-354

-197
-323

-165
-291

-133
-259

-102
-228

-70
-196

-38
-164

-7
-133

24
-101

56
-69

80

124.80

bu

-204
-330

-168
-294

-131
-257

-95
-221

-59
-185

-23
-149

12
-113

49
-76

85
-40

121
-4

157
31

90

140.40

bu

-148
-274

-107
-233

-66
-192

-26
-152

14
-111

55
-70

96
-29

136
10

177
51

218
92

258
132

100

156.00

bu

-92
-218

-46
-172

-1
-127

43
-82

88
-37

134
8

179
53

224
98

269
143

315
189

360
234

110

171.60

bu

-36
-162

13
-112

63
-62

113
-12

163
37

212
86

262
136

312
186

362
236

411
285

461
335

120

187.20

bu

20
-105

74
-51

128
2

182
56

237
111

291
165

345
219

400
274

454
328

508
382

562
436

130

202.80

bu

76
-49

134
8

193
67

252
126

311
185

370
244

429
303

487
361

546
420

605
479

664
538

140

218.40

bu

132
6

195
69

258
132

322
196

385
259

448
322

512
386

575
449

638
512

702
576

765
639

150

234.00

bu

188
256
324
391
459
527
595
663
731
799
866
62
130
198
265
333
401
469
537
605
673
740
________________________________________________________________________________________________________________________
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.

125

APPENDIX

128
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.

129
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.

130
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)

131
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)

132

Appendix Table 3.

Towed Equipmen: 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)

133
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)

134

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.

135
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

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

1.96
1.26
3.35
2.51
28.00

Apron Maxx RTA
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
oz
pt
lb
oz
acre
oz
oz
oz
oz
oz
oz
pt
oz
oz
oz
oz
oz
pt
pt
pt
oz
oz
oz
oz

______
PRICE
________
dollars
0.84
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)

136
Appendix

Table 4. Operating inputs: estimated prices, Mississippi, 2022 (continued)
__________________________________________________________________________________________
ITEM NAME
UNIT
PRICE
ITEM NAME
UNIT
PRICE
__________________________________________________________________________________________
dollars
dollars
Aim
Anthem Flex
Anthem Maxx
Armezon Pro
Atrazine 4L
Atrazine 90DF
Authority First
Authority Elite
Authority Maxx
Authority MTZ
Avatar
Avenger
Axial XL
Axiom
Banvel
Barrage
Basagran
Boundary
Brake
Broadaxe
Broadhead
Buccaneer Plus
Buctril
Butyrac 200 (2,4-DB)
Cadre
Canopy
Caparol
Capreno
Cinch
Cinch ATZ
Clarity
Classic
Clearpath
Clethodim 2E
Clincher SF
Cobra
Command 3ME
Corvus
Cotoran
Cotton Pro
Dicamba
Direx
Diuron
Dual II Magnum
Dual Magnum
Duet
Engenia
Envive
Envoke
Facet L
Fierce
Fierce XLT
Finesse
Firestorm
First Rate
Flexstar
Flexstar GT
Fusilade DX
Gambit
Glyphosate 3lbs a.e
Glyphosate 3lbs a.e
Goal 2XL
Gramoxone SL 2.0
Grandstand R
Grasp
Grasp Xtra
Halex GT
Halomax

oz
oz
oz
oz
pt
lb
lb
pt
lb
lb
pt
pt
oz
oz
pt
pt
pt
pt
oz
pt
lb
pt
pt
pt
oz
oz
pt
oz
pt
pt
pt
oz
oz
oz
oz
oz
pt
oz
pt
pt
pt
pt
pt
pt
pt
pt
oz
oz
oz
pt
oz
oz
oz
pt
oz
pt
pt
oz
oz
pt
oz
pt
oz
pt
oz
oz
pt
oz

5.79
3.57
5.38
0.92
1.67
3.36
68.23
13.75
68.82
20.63
9.62
11.75
1.10
2.06
4.81
5.36
5.43
10.45
1.48
13.95
58.21
2.97
4.28
2.90
3.33
2.91
4.87
3.96
14.18
5.96
11.00
12.00
4.06
0.50
2.56
1.23
18.00
4.69
5.79
3.45
6.35
2.44
3.50
11.15
10.02
6.22
0.83
4.06
0.80
14.83
6.50
3.91
12.45
3.44
37.79
7.34
4.73
0.88
16.50
1.81
0.11
8.69
0.19
17.79
12.07
1.61
5.82
21.11

Harmony Extra SG
Helmet
Huskie
Impact
Intimidator
Leadoff
League
Lexar
Liberty 280
Loyant
Makaze
Metolachlor
Metribuzin 4L
Metribuzin 75
MSMA
Newpath
Obey
Osprey
Outlook
Panther Pro
Parallel
Paraquat
Parazone 3SL
Permit
Permit Plus
PowerFlex
Preface
Prefix
Provisia
Prowl 3.3 EC
Quelex
RealmQ
RebelEx
Reflex
Regiment
Resicore
Resource
RiceBeaux
Riceshot
Ricestar HT
Ringside
Roundup Power Max
Roundup PowerMax
Roundup PowerMax ii
Roundup Pro
Scepter 70 DG
Select Max
Sencor/Tricor.Metrib
Sequence
Sharpen
Sinister
Sonic
Stalwart
Stam 80 EDF
Stam M4
Staple LX
Storm
Strada
Strada Pro
Strada XT2
Superwham
Suprend
SureStart II
Surveil
Synchrony XP
Tempest
Touchdown Total
Treflan

oz
oz
oz
oz
oz
oz
oz
pt
oz
oz
oz
pt
pt
lb
pt
oz
oz
oz
pt
oz
pt
oz
oz
oz
oz
oz
oz
pt
oz
pt
oz
oz
oz
pt
oz
oz
oz
pt
pt
pt
pt
oz
pt
oz
pt
oz
pt
lb
pt
oz
pt
oz
pt
lb
qt
oz
pt
oz
oz
pt
qt
lb
oz
oz
oz
pt
qt
pt

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)

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
____________________________________________
________________________________________

137

138

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
_______________________________________________________________________

139

Appendix Table 7.

Futures contract prices, basis levels,
forward contract prices, and loan rates
used in row crop budgets, Mississippi, 2022

Corn

bu

Futures
Contract
Month
Dec '22

Cotton Lint

lb

Dec '22

Cottonseed

lb

Crop

unit

Futures
Contract
Pricea
5.31
0.87

Basisb
-0.14

Forward
Contract
Pricec
5.17

Loan Rated
2.35

Budget
Pricee
5.17

-0.016

0.8544

0.52

0.8544
0.11f

Grain Sorghum bu

4.91

4.09

4.91

Peanuts

ton

430.00

354.895

430.00

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 2021 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.

140
Appendix Table 8

Estimated costs for field operations, per acre
Contour levee rice flood irrigation system
80-acre system, 33 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
Build Outside Levee
Levee Pull (1m/80a)
Survey & Mark Levees
Build Inside Levees
Levee Pull (1m/80a)
Butt Levees
Blade-Box
IRRIGATE LABOR
Install Gates
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Remove Gates
IRRIGATE LABOR
Tear Down Levees
Levee Splitter (1/80
Tear Down Levees
Levee Splitter (1/80
Land Forming ($113)
Levee Gates
Well & Pump, Flood
Engine, Rice CL, 75
May Irrigation
June Irrigation
July Irrigation
August Irrigation

hour
8 blade
acre

0.45

0.01

0.46

0.46

0.33

0.11

0.25

0.01
0.08

0.70
4.58

0.63

1.33
4.58

8 blade

0.88

0.30

0.65

0.03

1.86

1.66

3.52

6'-7'
hour

0.41

0.11

0.31
0.68

0.01
0.01

0.84
0.69

0.61

1.45
0.69

hour

2.72

0.05

2.77

2.77

hour

6.80

0.12

6.92

6.92

hour

6.80

0.10

6.90

6.90

hour

6.80

0.08

6.88

6.88

hour

6.80

0.06

6.86

6.86

hour

0.91

0.01

0.92

0.92

0.01

1.41

1.14

0.52

0.43
7.23
0.64
15.76
16.46

4.50

32"

0.69

0.20

0.51

32"
each
each
each
each
ac-in
ac-in
ac-in
ac-in

0.26

0.07

0.19

2.55

0.95
7.23
0.64
5.91
0.09
6.00
21.76
16.46
11.54
1.53
0.23
13.30
13.30
17.30
2.29
0.29
19.88
19.88
17.30
2.29
0.23
19.82
19.82
17.30
2.29
0.17
19.76
19.76
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
4.50
66.01
15.10
33.87
0.00
1.59 121.07
44.56 165.63
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.

141

Appendix Table 9

Estimated costs for field operations, per acre
Straight levee rice flood irrigation system
80-acre system, 27 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
Survey & Mark Levees
Build Inside Levees
Levee Pull (1m/80a)
Butt Levees
Blade-Box
IRRIGATE LABOR
Install Gates
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Remove Gates
IRRIGATE LABOR
Tear Down Levees
Levee Splitter (1/80
Land Forming ($450)
Levee Gates
Well & Pump, Flood
Engine, Rice SL, 75
May Irrigation
June Irrigation
July Irrigation
August Irrigation

hour
acre

0.45

0.01
0.04

0.46
2.29

2.25

0.46
2.29

8 blade

0.66

0.22

0.49

0.02

1.39

1.25

2.64

6'-7'
hour

0.41

0.11

0.31
0.68

0.01
0.01

0.84
0.69

0.61

1.45
0.69

hour

1.36

0.02

1.38

1.38

hour

4.53

0.08

4.61

4.61

hour

4.53

0.07

4.60

4.60

hour

4.53

0.05

4.58

4.58

hour

4.53

0.04

4.57

4.57

hour

0.91

0.01

0.92

0.92

0.38

0.01

1.06

32"
each
each
each
each
ac-in
ac-in
ac-in
ac-in

0.52

0.15

0.85
28.81
0.64
15.76
16.46

1.91
28.81
0.64
5.91
0.09
6.00
21.76
16.46
11.54
1.86
0.23
13.63
13.63
13.46
2.18
0.23
15.87
15.87
13.46
2.18
0.18
15.82
15.82
13.46
2.18
0.14
15.78
15.78
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
2.25
53.51
14.79
22.70
0.00
1.24
94.49
64.38 158.87
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.

142
Appendix Table 10

Estimated costs for field operations, per acre
Straight levee rice multi inlet flood irrigation system
80-acre system, 23 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
Survey & Mark Levees
Build Inside Levees
Levee Pull (1m/80a)
Butt Levees
Blade-Box
IRRIGATE LABOR
Ditcher (1m/160a)
Roll-Out Pipe
Lay Roll-out Pipe
Pipe Spool 160ac
Install Gates
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Remove Gates
IRRIGATE LABOR
Tear Down Levees
Levee Splitter (1/80
Pick Up Pipe
Pipe Spool 160ac
Land Forming ($450)
Levee Gates
Well & Pump, Flood
Engine, Mult In Rice
May Irrigation
June Irrigation
July Irrigation
August Irrigation

hour
acre

0.45

0.01
0.04

0.46
2.29

2.25

0.46
2.29

8 blade

0.66

0.22

0.49

0.02

1.39

1.25

2.64

6'-7'
hour

0.41

0.11
0.07

0.01
0.01
0.01
0.14

0.84
0.69
0.41
8.06

0.61

0.19

0.31
0.68
0.14

1.45
0.69
0.72
8.06

0.26

0.11

0.42

0.01

0.80

hour

1.36

0.02

1.38

1.38

hour

1.81

0.03

1.84

1.84

hour

1.81

0.03

1.84

1.84

hour

1.81

0.02

1.83

1.83

hour

1.81

0.02

1.83

1.83

hour

0.45

0.45

0.45

ft

7.92
1/4m roll

32"
1/4m roll
each
each
each
each
ac-in
ac-in
ac-in
ac-in

0.52

0.15

0.38

0.13

0.05

0.21

0.01

0.31
0.85

1.06

0.85

0.39

0.42
28.81
0.32
15.76
16.46

1.65

1.91

0.81
28.81
0.32
5.91
0.09
6.00
21.76
16.46
9.61
1.75
0.20
11.56
11.56
11.54
2.10
0.20
13.84
13.84
11.54
2.10
0.16
13.80
13.80
11.54
2.10
0.12
13.76
13.76
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
10.17
46.40
14.67
12.13
0.00
1.15
84.52
65.64 150.16
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.

143

Appendix Table 11

Estimated costs for field operations, per acre
Straight levee rice - zero grade flood irrigation
80-acre system, 19 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
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Land Forming ($450)
Well & Pump, Flood
Engine, Rice SL, 75
May Irrigation
June Irrigation
July Irrigation
August Irrigation

hour

0.45

0.01

0.46

0.46

hour

2.27

0.04

2.31

2.31

hour

2.27

0.03

2.30

2.30

hour

2.27

0.03

2.30

2.30

2.27

0.02

2.29

hour
each
each
each
ac-in
ac-in
ac-in
ac-in

2.29
28.81
5.91
0.09
6.00
21.76
16.46
7.69
1.24
0.16
9.09
9.09
9.61
1.55
0.16
11.32
11.32
9.61
1.55
0.13
11.29
11.29
9.61
1.55
0.10
11.26
11.26
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
0.00
36.52
11.80
9.53
0.00
0.77
58.62
61.03 119.65
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
28.81
15.76
16.46

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.

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.