nebraska crop budget
TRANSCRIPT
-
7/28/2019 Nebraska Crop Budget
1/56
The following individuals contributed to these budgets in their specialty areaRobert Wright Research and Extension EntomologistTamra Jackson Plant Pathologist - Corn and SorghumLoren Giesler Plant Pathologist - Soybean and TurfStephen Wegulo Plant Pathologist - Wheat and Ornamental
WARNING:These budget projections were created using assumptions thouNebraska. However, each individual farming operation is unique so no budget a
being released in worksheet format so producers can modify them to match thei
a tool that can subsequently be modified is that there is no way to verify that no
data entered. Therefore, users of this tool are responsible for independently veri
Extension is a Division of the Institute of Agriculture and Natural Resources at t
with the Counties and the United States Department of Agriculture. University
abide with the nondiscrimination policies of the University of Nebraska
Lincol
Agriculture.
The Board of Regents of the University of Nebraska on behalf of the Universi
reserved.
-
7/28/2019 Nebraska Crop Budget
2/56
[email protected]@[email protected]@unl.edu
ht to be valid for many producers in
plies to more than one. These budgets are
r specific situation. The danger of releasing
alterations have been made or unrealistic
fying all results prior to relying on them.
he University of NebraskaLincoln cooperating
of Nebraska Lincoln Extension programs
n and the United States Department of
ity of Nebraska Lincoln Extension. All rights
mailto:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected] -
7/28/2019 Nebraska Crop Budget
3/56
Dryland
Unit Power Imp. Power Imp.
1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Harrow 1 1.18 0.44 0.24 0.48 1.25 2.11 5.704 Harrow 1 1.18 0.44 0.24 0.48 1.25 2.11 5.705 Roll 1 2.22 2.44 0.51 0.02 2.58 0.27 8.046 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.387 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.308 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.86
Total for Field Operations 12.30 10.86 2.38 6.62 15.00 7.55 54.71
Materials & Services Rate Unit Total
11-52-0 1 100% 100 pound 0.35 35.00Alfalfa w/Inoculant 6 100% 12 pound 5.00 60.00Buctril 2E 7 100% 1 pint 10.00 10.00Pursuit 7 100% 3 ounce 4.02 12.07Lorsban 4 E 8 20% 1 pint 6.25 1.25
Total Materials & Services 118.32
Total listed costs for Field Operations and Materials & Services 173.03Interest on Opns Capital 150.48$ 5.00% for 6.0 mo. 3.76
Total Operating and Use Related Ownership Costs 176.79
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 321.04
per acre @
cash expense @
Dryland (State) per acre @
FertilizerSeed
HerbicideHerbicideInsecticide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 1. Alfafla, Fall Establishment
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
4/56
Dryland
Unit Power Imp. Power Imp.
1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Seeder/Packer 1 4.48 3.52 0.38 1.03 8.33 4.45 22.195 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.866 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Swath/Cond Hay 2 5.00 5.03 3.31 6.30 19.648 Turn Windrows 0.5 0.88 0.37 0.20 0.09 1.02 1.28 3.849 Sm Sq Bale 2.50 ton 12.76 4.89 2.90 9.75 14.79 2.36 47.45
10 Stack Sm Sq 2.50 ton 10.00 3.54 2.28 1.73 11.59 1.10 30.24
Total for Field Operations 39.38 24.41 9.98 15.08 51.58 11.96 152.39
Materials & Services Rate Unit Total
11-52-0 1 100% 100 pound 0.35 35.00Seeder-Packer 4 100% 1 acre 12.00 12.00
Alfalfa w/Inoculant 4 100% 12 pound 5.00 60.00Lorsban 4 E 5 20% 1 pint 6.25 1.25Buctril 2E 6 100% 1 pint 10.00 10.00Pursuit 6 100% 3 ounce 4.02 12.07Twine Sm Sq 9 100% 2.50 ton 2.26 5.65
Total Materials & Services 135.97
Total listed costs for Field Operations and Materials & Services 288.36Interest on Opns Capital 224.82$ 5.00% for 6.0 mo. 5.62
Total Operating and Use Related Ownership Costs 293.98
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 438.23
Cost per ton 175.29Cash Cost per ton 102.12
per acre @
cash expense @
Dryland (State) per acre @
FertilizerRentalSeed
InsecticideHerbicideHerbicide
Other
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 2. Alfalfa, Establish spring seed w/herb (2.5 ton Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
5/56
Pivot Irrigated, 800 GPM 35 PSI, 12 acre-inches
Unit Power Imp. Power Imp.
1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Seeder/Packer 1 4.48 3.52 0.38 1.03 8.33 4.45 22.195 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.866 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 PivotD 125Lift 12 ai 8.33 89.62 3.92 24.90 5.68 14.89 147.348 Swath/Cond Hay 2 5.00 5.03 3.31 6.30 19.649 Turn Windrows 0.5 0.88 0.37 0.20 0.09 1.02 1.28 3.84
10 Lg Sq Bale 3.30 ton 4.52 5.11 0.39 3.55 8.39 7.19 29.1511 Load Lg Sq 3.30 ton 8.07 5.90 0.69 1.72 14.98 0.60 31.9612 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.15
Total for Field Operations 38.04 116.85 9.90 34.13 54.78 31.60 285.30
Materials & Services Rate Unit Total
11-52-0 1 100% 100 pound 0.35 35.00Seeder-Packer 4 100% 1 acre 12.00 12.00
Alfalfa w/Inoculant 4 100% 12 pound 5.00 60.00Lorsban 4 E 5 20% 1 pint 6.25 1.25Buctril 2E 6 100% 1 pint 10.00 10.00Pursuit 6 100% 3 ounce 4.02 12.07Twine Lg Sq 10 100% 3.30 ton 0.76 2.51Lorsban 4 E 12 100% 1 pint 6.25 6.25
Total Materials & Services 139.08
Total listed costs for Field Operations and Materials & Services 424.38Interest on Opns Capital 338.00$ 5.00% for 6.0 mo. 8.45
Total Operating and Use Related Ownership Costs 432.83
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 744.58
Cost per ton 225.63Cash Cost per ton 122.67
per acre @
cash expense @
Pivot (State) per acre @
FertilizerRentalSeed
InsecticideHerbicideHerbicide
OtherInsecticide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 3. Alfalfa, Establish spring seed w/herb (3.3 ton Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
6/56
Canal Irrigated, 18 acre-inches
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.983 Roll 1 2.22 2.44 0.51 0.02 2.58 0.27 8.044 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.385 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.866 Corrugate 1 3.13 2.52 0.65 0.91 3.30 5.51 16.027 Swath/Cond Hay 2 5.00 5.03 3.31 6.30 19.648 Turn Windrows 0.5 0.88 0.37 0.20 0.09 1.02 1.28 3.849 Lg Rd Bale 2.25 ton 3.72 1.96 0.77 1.66 3.92 1.94 13.97
10 Move Lg Rd 2.25 ton 4.09 2.99 0.85 4.31 0.99 13.2311 Ditch Irrigation 18 ai 58.33 58.3312 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.30
Total for Field Operations 85.09 22.85 7.68 8.32 31.35 13.05 168.34
Materials & Services Rate Unit Total
11-52-0 2 100% 100 pound 0.35 35.00Alfalfa w/Inoculant 4 100% 12 pound 5.00 60.00Oats 4 100% 0.5 bushel 9.00 4.50Lorsban 4 E 5 20% 1 pint 6.25 1.25Twine Lg Rd 9 100% 2.25 ton 0.99 2.22Water Charge 11 100% 1 acre 40.00 40.00Raptor 12 100% 5 ounce 4.30 21.48
Total Materials & Services 164.45
Total listed costs for Field Operations and Materials & Services 332.79Interest on Opns Capital 288.39$ 5.00% for 6.0 mo. 7.21
Total Operating and Use Related Ownership Costs 340.00
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00
Real Estate Opportunity 2,440$ 4.00% 97.60Real Estate Taxes 2,440$ 1.00% 24.40
Total Cost per Acre Including Overhead 482.00
Cost per ton 214.22Cash Cost per ton 142.22
per acre @
cash expense @
Gravity (Panhandle) per acre @
FertilizerSeedSeed
InsecticideOtherOther
Herbicide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 4. Alfalfa, Establish with oats (2.25 ton Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
7/56
Dryland
Unit Power Imp. Power Imp.
1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 4 10.00 10.06 6.62 12.60 39.283 Turn Windrows 1 1.75 0.74 0.40 0.17 2.03 2.57 7.664 Double Windrows 3 3.30 1.27 0.68 0.48 3.48 3.57 12.785 Lg Rd Bale 4.4 ton 7.27 3.82 1.50 3.24 7.66 3.79 27.286 Move Lg Rd 4.4 ton 7.99 5.85 1.65 8.42 1.93 25.847 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07
Total for Field Operations 32.13 23.08 11.26 4.07 36.28 12.07 118.89
Materials & Services Rate Unit Total
11-52-0 1 100% 75 pound 0.35 26.25Twine Lg Rd 4 100% 4.4 ton 0.99 4.35Mustang Max EC 6 25% 3 ounce 1.84 1.38
Total Materials & Services 31.98
Total listed costs for Field Operations and Materials & Services 150.87Interest on Opns Capital 102.52$ 5.00% for 6.0 mo. 2.56
Total Operating and Use Related Ownership Costs 153.43
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 297.68
Cost per ton 67.65Cash Cost per ton 29.53
per acre @
cash expense @
Dryland (State) per acre @
FertilizerOther
Insecticide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 5. Alfalfa, Large Round (4.4 ton Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
8/56
Pivot Irrigated, 800 GPM 35 PSI, 16 acre-inches
Unit Power Imp. Power Imp.
1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 4 10.00 10.06 6.62 12.60 39.283 Turn Windrows 1 1.75 0.74 0.40 0.17 2.03 2.57 7.664 Double Windrows 4 4.40 1.70 0.91 0.64 4.64 4.76 17.055 Lg Sq Bale 4.4 ton 6.02 6.82 0.52 4.73 11.19 9.58 38.866 Load Lg Sq Custom ton7 Sm Sq Bale 2.2 ton 11.22 4.30 2.55 8.58 13.01 2.08 41.748 Stack Sm Sq 2.2 ton 8.80 3.11 2.00 1.52 10.20 0.97 26.609 PivotE 125Lift 16 ai 11.11 58.61 4.46 33.20 8.07 19.86 135.31
10 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.0711 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07
Total for Field Operations 55.37 86.80 17.92 49.20 64.09 40.24 313.62
Materials & Services Rate Unit Total
11-52-0 1 100% 75 pound 0.35 26.25Twine Lg Sq 5 67% 4.4 ton 0.76 2.23Load Large Square Bales 6 100% 4.4 ton 3.35 14.74Twine Sm Sq 7 33% 2.2 ton 2.26 1.66Electricity Fixed 9 100% 1 acre 28.36 28.36Pursuit 10 25% 4.5 ounce 4.02 4.53Crop Oil Concentrate 10 25% 2 pint 1.04 0.52Mustang Max EC 11 25% 3 ounce 1.84 1.38
Total Materials & Services 79.67
Total listed costs for Field Operations and Materials & Services 393.29Interest on Opns Capital 288.96$ 5.00% for 6.0 mo. 7.22
Total Operating and Use Related Ownership Costs 400.51
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00
Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 712.26
Cost per ton 107.92Cash Cost per ton 53.72
per acre @
cash expense @
Pivot (State) per acre @
FertilizerOther
CustomOtherOther
HerbicideAdditive
Insecticide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 6. Alfalfa, Large & Sm Square (6.6 ton Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
9/56
Canal Irrigated, 22 acre-inches
Unit Power Imp. Power Imp.
1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 4 10.00 10.06 6.62 12.60 39.283 Turn Windrows 1 1.75 0.74 0.40 0.17 2.03 2.57 7.664 Double Windrows 4 4.40 1.70 0.91 0.64 4.64 4.76 17.055 Lg Sq Bale Custom6 Load Lg Sq Custom7 Corrugate 1 3.13 2.52 0.65 0.91 3.30 5.51 16.028 Ditch Irrigation 22 ai 71.30 71.309 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07
10 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.07
Total for Field Operations 92.65 16.48 9.04 2.08 24.92 13.26 158.43
Materials & Services Rate Unit Total
11-52-0 1 100% 75 pound 0.35 26.25Bale Lg Sq 1570 lb 5 100% 6.6 ton 19.23 126.92Load Large Square Bales 6 100% 6.6 ton 3.35 22.11Water Charge 8 100% 1 acre 40.00 40.00Pursuit 9 25% 4.5 ounce 4.02 4.53Crop Oil Concentrate 9 25% 2 pint 1.04 0.52Mustang Max EC 10 25% 3 ounce 1.84 1.38
Total Materials & Services 221.71
Total listed costs for Field Operations and Materials & Services 380.14Interest on Opns Capital 341.96$ 5.00% for 6.0 mo. 8.55
Total Operating and Use Related Ownership Costs 388.69
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,365$ 4.00% 214.60Real Estate Taxes 5,365$ 1.00% 53.65
Total Cost per Acre Including Overhead 676.94
Cost per ton 102.57Cash Cost per ton 61.24
per acre @
cash expense @
Gravity (State) per acre @
FertilizerCustomCustomOther
HerbicideAdditive
Insecticide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 7. Alfalfa, Large Square (6.6 ton Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
10/56
Dryland
Unit Power Imp. Power Imp.
1 Chisel 1 1.98 3.00 0.17 0.95 3.68 5.15 14.932 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.306 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.158 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.079 Spray Custom
10 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8811 Cart 85 bu 0.55 0.70 0.11 0.06 0.58 1.80 3.8012 Truck Custom13 Dry Grain Custom14 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03
Total for Field Operations 18.29 20.45 8.15 9.79 31.61 23.48 111.77
Materials & Services Rate Unit Total
82-0-0 2 100% 90 lbs N 0.56 50.40Corn 4 100% 0.16 bag 200.00 32.50Regent 4 SC 4 100% 4.16 ounce 8.70 36.1910-34-0 4 100% 6 gallon 3.35 20.10Lumax EZ 5 100% 2.7 quart 17.75 47.93Spray 8 50% 1 acre 6.00 3.00Distinct 8 50% 4 ounces 0.45 0.91NIS 8 50% 6 ounce 0.16 0.4732-0-0 (Q) 8 50% 1 quart 0.49 0.24Spray 9 50% 1 acre 6.00 3.00Lorsban 15 G 9 10% 5 pound 2.50 1.25Brigade 2EC 9 10% 2.5 ounce 0.86 0.21Brigade 2EC 9 10% 5.12 ounce 0.86 0.44
Mustang Max EC 9 20% 2 ounce 1.84 0.73Haul Grain bu 12 100% 85 bushel 0.12 10.20Dry 4 Points Removed 13 100% 85 bushel 0.24 20.40Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00
Total Materials & Services 13,000 seeds per acre, 80,000 per bag 274.97
Total listed costs for Field Operations and Materials & Services 386.74Interest on Opns Capital 331.65$ 5.00% for 6.0 mo. 8.29
Total Operating and Use Related Ownership Costs 395.03
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 539.28
Cost per bu 6.34Cash Cost per bu 4.29
per acre @
Insecticide
InsecticideCustomCustomScouting
Crop Insurance
cash expense @
Dryland (State) per acre @
Insecticide
FertilizerSeed
InsecticideFertilizerHerbicideCustom
HerbicideAdditiveFertilizerCustom
Insecticide
OperationIndex
Percent
AcresApplied
Application AppliedPrice
YourEstimate
2013 Budget 8. Corn, Conventional, Continuous, 90 bu yield goal (85 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
11/56
Dryland
Unit Power Imp. Power Imp.
1 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.362 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Spray Custom5 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.886 Cart 110 bu 0.71 0.91 0.15 0.08 0.75 2.32 4.927 Truck Custom8 Dry Grain Custom
Total for Field Operations 9.74 9.95 7.10 6.44 17.39 11.68 62.30
Materials & Services Rate Unit Total
32-0-0 1 100% 115 lbs N 0.69 79.27Expert 1 100% 3 quart 9.25 27.75Corn Bt ECB&RW 2 80% 0.21 bag 250.00 42.00Corn 2 20% 0.21 bag 200.00 8.40
* Regent 4 SC 2 20% 4.16 ounce 8.70 7.2410-34-0-1Z 2 100% 6 gallon 3.65 21.90Glyphosate w/Surf 3 100% 32 ounce 0.13 4.0021-0-0-24S 3 100% 1.7 pound 0.30 0.51Status 3 50% 2.5 ounce 3.50 4.38
* Spray 4 32% 1 acre 6.00 1.92* Lorsban 15 G 4 2% 2 pound 2.50 0.10* Brigade 2EC 4 10% 5.12 ounce 0.86 0.44* Mustang Max EC 4 20% 2 ounce 1.84 0.73
Haul Grain bu 7 100% 110 bushel 0.12 13.20Dry 4 Points Removed 8 100% 110 bushel 0.24 26.40Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00
Total Materials & Services 16,800 seeds per acre, 80,000 per bag,20% Refuge 285.24
*Insecticides for 1st & 2nd brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.
Total listed costs for Field Operations and Materials & Services 347.54Interest on Opns Capital 318.47$ 5.00% for 6.0 mo. 7.96
Total Operating and Use Related Ownership Costs 355.50
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 499.75
Cost per bu 4.54Cash Cost per bu 3.19
per acre @
InsecticideCustomCustomScouting
Crop Insurance
cash expense @
Dryland (State) per acre @
Insecticide
FertilizerHerbicide
SeedSeed
InsecticideFertilizerHerbicideAdditiveHerbicideCustom
Insecticide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 9. Corn, No-till, RR&Bt, RW&ECB, Continuous, 120 bu yield goal (110 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
12/56
Dryland
Unit Power Imp. Power Imp.
1 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.362 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Spray Custom5 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.886 Cart 120 bu 0.78 0.99 0.16 0.09 0.82 2.53 5.377 Truck Custom8 Dry Grain Custom
Total for Field Operations 9.81 10.03 7.11 6.45 17.46 11.89 62.75
Materials & Services Rate Unit Total
32-0-0 1 100% 125 lbs N 0.69 86.16Expert 1 100% 3 quart 9.25 27.75Corn Refuge-In-A-Bag 2 100% 0.24 bag 325.00 78.0010-34-0 2 100% 6 gallon 3.35 20.10Glyphosate w/Surf 3 100% 32 ounce 0.13 4.0021-0-0-24S 3 100% 1.7 pound 0.30 0.51Status 4 50% 2.5 ounce 3.50 4.38Spray 4 25% 1 acre 6.00 1.50Brigade 2EC 4 10% 5.12 ounce 0.86 0.44Haul Grain bu 7 100% 120 bushel 0.12 14.40Dry 4 Points Removed 8 100% 120 bushel 0.24 28.80Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00
Total Materials & Services 19,200 seeds per acre, 80,000 per bag,5% Refuge 313.04
Total listed costs for Field Operations and Materials & Services 375.79Interest on Opns Capital 346.44$ 5.00% for 6.0 mo. 8.66
Total Operating and Use Related Ownership Costs 384.45
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 528.70
Cost per bu 4.41Cash Cost per bu 3.17
per acre @
Crop Insurance
cash expense @
Dryland (State) per acre @
Scouting
FertilizerHerbicide
SeedFertilizerHerbicideAdditiveHerbicideCustom
InsecticideCustomCustom
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 10. Corn, No-till, Refuge-In-A-Bag, Continuous, 130 bu yield goal (120 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
13/56
Dryland
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.075 Spray Custom6 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.887 Cart 115 bu 0.74 0.95 0.15 0.08 0.78 2.43 5.138 Truck Custom9 Dry Grain Custom
Total for Field Operations 9.39 10.09 7.22 6.96 15.70 11.16 60.52
Materials & Services Rate Unit Total
32-0-0 1 100% 75 lbs N 0.69 51.69Corn Bt ECB 2 80% 0.23 bag 230.00 42.32Corn 2 20% 0.23 bag 200.00 9.2010-34-0 2 100% 6 gallon 3.35 20.10Expert 3 100% 3 quart 9.25 27.7521-0-0-24S 3 100% 1.7 pound 0.30 0.51Laudis 4 50% 3 ounce 5.57 8.36Crop Oil Concentrate 4 50% 1 pint 1.04 0.5232-0-0 (Q) 4 50% 1.5 quart 0.49 0.37
* Spray 5 32% 1 acre 6.00 1.92* Lorsban 15 G 5 2% 2 pound 2.50 0.10* Brigade 2EC 5 10% 5.12 ounce 0.86 0.44* Mustang Max EC 5 20% 2 ounce 1.84 0.73
Haul Grain bu 8 100% 115 bushel 0.12 13.80Dry 4 Points Removed 9 50% 115 bushel 0.24 13.80Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland 100% 1 acre 37.00 37.00
Total Materials & Services 18,400 seeds per acre, 80,000 per bag,20% Refuge 238.61*Insecticides for 1st & 2nd brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.
Total listed costs for Field Operations and Materials & Services 299.13Interest on Opns Capital 272.27$ 5.00% for 6.0 mo. 6.81
Total Operating and Use Related Ownership Costs 305.94
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 450.19
Cost per bu 3.91Cash Cost per bu 2.64
per acre @
InsecticideCustomCustomScouting
Crop Insurance
cash expense @
Dryland (State) per acre @
Insecticide
FertilizerSeedSeed
FertilizerHerbicideAdditiveHerbicideAdditiveFertilizerCustom
Insecticide
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 11. Corn, No-Till, Bt ECB After Soybean, 125 bu yield goal (115 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
14/56
Dryland
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.303 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.845 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.306 Spray Custom7 Combine Dryland Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.888 Cart 115 bu 0.74 0.95 0.15 0.08 0.78 2.43 5.139 Truck Custom
10 Dry Grain Custom
Total for Field Operations 11.14 10.93 7.59 8.22 17.54 12.63 68.05
Materials & Services Rate Unit Total
Glyphosate w/Surf 1 100% 32 ounce 0.13 4.0021-0-0-24S 1 100% 1.7 pound 0.30 0.51Rugged 1 100% 1 quart 10.75 10.75
AAtrex 4L 2 100% 1.5 quart 4.75 7.13Glyphosate w/Surf 2 100% 32 ounce 0.13 4.0021-0-0-24S 2 100% 1.7 pound 0.30 0.5132-0-0 3 100% 120 lbs N 0.69 82.71
AAtrex 4L 3 100% 0.5 quart 4.75 2.38Balance Flexx 3 100% 4 ounce 5.50 22.0010-34-0 4 100% 6 gallon 3.35 20.10Corn Bt ECB 4 80% 0.23 bag 230.00 42.32Corn 4 20% 0.23 bag 200.00 9.20Glyphosate w/Surf 5 100% 32 ounce 0.13 4.00
* 21-0-0-24S 5 100% 1.7 pound 0.30 0.51Status 6 50% 2.5 ounce 3.50 4.38
* Spray 6 34% 1 acre 6.00 2.04* Lorsban 15 G 6 2% 2 pound 2.50 0.10
* Brigade 2EC 6 2% 2.5 ounce 0.86 0.04* Brigade 2EC 6 10% 5.12 ounce 0.86 0.44
Mustang Max EC 6 20% 2 ounce 1.84 0.73Haul Grain bu 9 100% 115 bushel 0.12 13.80Dry 4 Points Removed 10 100% 115 bushel 0.24 27.60Scouting Dryland Corn 100% 1 acre 10.00 10.00Corn Dryland Budget 12 100% 1 acre 49.00 49.00
Total Materials & Services 40,000 seeds per acre, 80,000 per bag,20% Refuge 318.25*Insecticides for 1st & 2nd brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.
Total listed costs for Field Operations and Materials & Services 386.30Interest on Opns Capital 356.13$ 5.00% for 6.0 mo. 8.90
Total Operating and Use Related Ownership Costs 395.20
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 1,250$ 4.00% 50.00
Real Estate Taxes 1,250$ 1.00% 12.50Total Cost per Acre Including Overhead 477.70
Cost per bu 4.15Cash Cost per bu 3.28
per acre @
HerbicideAdditiveHerbicideCustom
Insecticide
InsecticideInsecticide
Crop Insurance
cash expense @
Dryland (Southwest) per acre @
InsecticideCustomCustomScouting
Seed
HerbicideAdditiveHerbicideHerbicideHerbicideAdditiveFertilizerHerbicideHerbicideFertilizer
Seed
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 12. EcoFallow Corn, Follows Wheat, 2 Crops in 3 Yr, RR&Bt ECB, 125 bu yield goal (115 bu
Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
15/56
Gravity Irrigated, 1,000 GPM 10 PSI, 18 acre-inches
Unit Power Imp. Power Imp.
1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Ridge Plant 1 3.38 2.11 0.29 4.18 6.28 2.66 18.904 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.045 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.046 Spray Custom7 Spray Custom8 Pipe D125 Lift 18 ai 35.00 97.57 4.70 3.42 8.00 6.08 154.779 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.88
10 Cart 215 bu 1.39 1.78 0.29 0.16 1.47 4.54 9.6311 Truck Custom12 Dry Grain Custom13 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03
Total for Field Operations 51.12 116.38 11.96 10.95 40.63 24.54 255.58
Materials & Services Rate Unit Total
2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 1 20% 32 ounce 0.13 0.8021-0-0-24S 1 20% 1.7 pound 0.30 0.1082-0-0 2 100% 215 lbs N 0.56 120.4010-34-0 3 100% 6 gallon 3.35 20.10Bicep II Magnum 3 40% 1.8 quart 13.25 9.54Corn Bt ECB&RW 3 80% 0.38 bag 250.00 76.00Corn 3 20% 0.38 bag 200.00 15.20
* Regent 4 SC 3 20% 4.16 ounce 8.70 7.24Spray 6 50% 1 acre 6.00 3.00Distinct 6 50% 4 ounce 0.45 0.91NIS 6 50% 6 ounce 0.16 0.4732-0-0 (Q) 6 50% 1 quart 0.49 0.24
* Spray 6 32% 1 acre 6.00 1.92
* Lorsban 15 G 6 2% 5 pound 2.50 0.25* Brigade 2EC 6 10% 5.12 ounce 0.86 0.44* Mustang Max EC 6 20% 2 ounce 1.84 0.73
Spray 7 40% 1 acre 6.00 2.40Headline 7 40% 10 ounce 3.52 14.06Haul Grain bu 11 100% 215 bushel 0.12 25.80Dry 4 Points Removed 12 100% 215 bushel 0.24 51.60Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 30,400 seeds per acre, 80,000 per bag,20% Refuge 398.99*Insecticides for rootworm (refuge), 1st brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.
Total listed costs for Field Operations and Materials & Services 654.57Interest on Opns Capital 589.40$ 5.00% for 6.0 mo. 14.74
Total Operating and Use Related Ownership Costs 669.31
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,365$ 4.00% 214.60Real Estate Taxes 5,365$ 1.00% 53.65
Total Cost per Acre Including Overhead 957.56
Cost per bu 4.45Cash Cost per bu 3.06
per acre @
Custom
FertilizerHerbicide
SeedSeed
Insecticide
CustomFungicide
Crop Insurance
HerbicideAdditiveFertilizerCustom
InsecticideInsecticide
Total
Ownership
ApplicationPercent
Acres
Applied
Operation
Index
Applied
Price
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
2013 Budget 13. Corn, Ridge-Till, Bt,ECB & RW, Continuous, 230 bu yield goal (215 bu Actual Yield)
cash expense @
Gravity (State) per acre @
Insecticide
HerbicideHerbicideAdditiveFertilizer
CustomCustomScouting
Your
Estimate
Your
Estimate
-
7/28/2019 Nebraska Crop Budget
16/56
Gravity Irrigated, 1,000 GPM 10 PSI, 18 acre-inches
Unit Power Imp. Power Imp.
1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Ridge Plant 1 3.38 2.11 0.29 4.18 6.28 2.66 18.904 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.045 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.046 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.157 Spray Custom8 Spray Custom9 Pipe D125 Lift 18 ai 35.00 97.57 4.70 3.42 8.00 6.08 154.77
10 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8811 Cart 225 bu 1.46 1.86 0.30 0.17 1.53 4.75 10.0712 Truck Custom13 Dry Grain Custom14 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03
Total for Field Operations 51.69 116.70 12.07 11.32 41.22 25.17 258.17
Materials & Services Rate Unit Total
2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 1 20% 32 ounce 0.13 0.8021-0-0-24S 1 20% 1.7 pound 0.30 0.1082-0-0 2 100% 225 lbs N 0.56 126.0010-34-0 3 100% 6 gallon 3.35 20.10Bicep II Magnum 3 40% 1.8 quart 13.25 9.54Corn Refuge-In-A-Bag 3 100% 0.41 bag 325.00 133.25Glyphosate w/Surf 6 50% 32.00 ounce 0.13 2.0021-0-0-24S 6 50% 1.7 pound 0.30 0.26Status 6 50% 2.5 ounce 3.50 4.38Spray 7 10% 1 acre 6.00 0.60Brigade 2EC 7 10% 5.12 ounce 0.86 0.44Spray 8 40% 1 acre 6.00 2.40
Headline 8 40% 10 ounce 3.52 14.06Haul Grain bu 12 100% 225 bushel 0.12 27.00Dry 4 Points Removed 13 100% 225 bushel 0.24 54.00Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 32,800 seeds per acre, 80,000 per bag,5% Refuge 442.72
Total listed costs for Field Operations and Materials & Services 700.89Interest on Opns Capital 634.50$ 5.00% for 6.0 mo. 15.86
Total Operating and Use Related Ownership Costs 716.75
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,365$ 4.00% 214.60Real Estate Taxes 5,365$ 1.00% 53.65
Total Cost per Acre Including Overhead 1,005.00
Cost per bu 4.47Cash Cost per bu 3.13
per acre @
Custom
FungicideCustom
ScoutingCrop Insurance
cash expense @
Gravity (State) per acre @
Insecticide
HerbicideHerbicideAdditiveFertilizerFertilizerHerbicide
SeedHerbicideAdditiveHerbicideCustom
Custom
OperationIndex
Percent
AcresApplied
Application AppliedPrice
YourEstimate
2013 Budget 14. Corn, Ridge-Till, Refuge-In-A-Bag, Continuous, 240 bu yield goal (225 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
17/56
Pivot Irrigated, 800 GPM 35 PSI, 9 acre-inches
Unit Power Imp. Power Imp.
1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.076 Spray Custom7 Spray Custom8 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.529 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.88
10 Cart 220 bu 1.42 1.82 0.29 0.16 1.50 4.65 9.8411 Truck Custom12 Dry Grain Custom
Total for Field Operations 18.11 80.42 10.35 25.87 24.65 26.95 186.35
Materials & Services Rate Unit Total
2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 2 20% 32 ounce 0.13 0.8021-0-0-24S 2 20% 1.7 pound 0.30 0.1082-0-0 2 100% 220 lbs N 0.56 123.20Lumax EZ 3 100% 2.7 quart 17.75 47.93Corn Bt ECB&RW 4 80% 0.39 bag 250.00 78.00Corn 4 20% 0.39 bag 200.00 15.60
* Regent 4 SC 4 20% 4.16 ounce 8.70 7.2410-34-0 4 100% 6 gallon 3.35 20.10Distinct 5 50% 4 ounce 0.45 0.91NIS 5 50% 6 ounce 0.16 0.4732-0-0 (Q) 5 50% 1 quart 0.49 0.24
* Spray 6 32% 1 acre 6.00 1.92* Lorsban 15 G 6 2% 5 pound 2.50 0.25* Brigade 2EC 6 10% 5.12 ounce 0.86 0.44
* Mustang Max EC 6 20% 2 ounce 1.84 0.73Spray 7 40% 1 acre 6.00 2.40Headline 7 40% 10 ounce 3.52 14.06Haul Grain bu 11 100% 220 bushel 0.12 26.40Dry 4 Points Removed 12 100% 220 bushel 0.24 52.80Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 31,200 seeds per acre, 80,000 per bag,20% Refuge 441.38*Insecticides for rootworm (refuge), 1st brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.
Total listed costs for Field Operations and Materials & Services 627.73Interest on Opns Capital 576.13$ 5.00% for 6.0 mo. 14.40
Total Operating and Use Related Ownership Costs 642.13
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40
Real Estate Taxes 5,835$ 1.00% 58.35Total Cost per Acre Including Overhead 953.88
Cost per bu 4.34Cash Cost per bu 2.95
per acre @
CustomInsecticideInsecticide
InsecticideCustom
FungicideCustom
Crop Insurance
cash expense @
Pivot (State) per acre @
CustomScouting
Fertilizer
HerbicideHerbicideAdditiveFertilizerHerbicide
SeedSeed
InsecticideFertilizerHerbicideAdditive
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 15. Corn, No-Till, Bt ECB&RW, Continuous, 235 bu yield goal (220 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
18/56
Pivot Irrigated, 800 GPM 35 PSI, 9 acre-inches
Unit Power Imp. Power Imp.
1 Spray 0.2 0.20 0.10 0.04 0.14 0.21 0.17 0.862 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 0.25 0.25 0.12 0.05 0.18 0.26 0.21 1.076 Spray Custom7 Spray Custom8 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.529 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.88
10 Cart 235 bu 1.52 1.95 0.31 0.17 1.60 4.96 10.5111 Truck Custom12 Dry Grain Custom
Total for Field Operations 18.21 80.55 10.37 25.88 24.75 27.26 187.02
Materials & Services Rate Unit Total
2,4-D Ester 4# 1 20% 1.5 pint 2.63 0.79Glyphosate w/Surf 4 20% 32 ounce 0.13 0.8021-0-0-24S 2 20% 1.7 pound 0.30 0.1082-0-0 2 100% 240 lbs N 0.56 134.40Lumax EZ 3 100% 2.7 quart 17.75 47.93Corn Refuge-In-A-Bag 4 100% 0.42 bag 325.00 136.5010-34-0 4 100% 6 gallon 3.35 20.10Glyphosate w/Surf 5 50% 32 ounce 0.13 2.0021-0-0-24S 5 50% 1.7 pound 0.30 0.26Status 5 50% 2.5 ounce 3.50 4.38Spray 6 10% 1 acre 6.00 0.60Brigade 2EC 6 10% 5.12 ounce 0.86 0.44Spray 7 40% 1 acre 6.00 2.40Headline 7 40% 10 ounce 3.52 14.06Haul Grain bu 11 100% 235 bushel 0.12 28.20
Dry 4 Points Removed 12 100% 235 bushel 0.24 56.40Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 32,800 seeds per acre, 80,000 per bag,5% Refuge 496.36
Total listed costs for Field Operations and Materials & Services 683.38Interest on Opns Capital 631.37$ 5.00% for 6.0 mo. 15.78
Total Operating and Use Related Ownership Costs 699.16
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 1,010.91
Cost per bu 4.30Cash Cost per bu 3.00
per acre @
CustomFungicideCustom
CustomScouting
Crop Insurance
cash expense @
Pivot (State) per acre @
Insecticide
HerbicideHerbicideAdditiveFertilizerHerbicide
SeedFertilizerHerbicideAdditiveHerbicideCustom
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 16. Corn, No-Till, Refuge-In-A-Bag, Continuous, 250 bu yield goal (235 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
19/56
Pivot Irrigated, 800 GPM 35 PSI, 13 acre-inches
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.305 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.158 Spray Custom9 Spray Custom
10 PivotD 125Lift 13 ai 9.03 97.09 4.25 26.98 6.15 16.14 159.6411 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8812 Cart 210 bu 1.36 1.74 0.28 0.15 1.43 4.44 9.4013 Truck Custom14 Dry Grain Custom15 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03
Total for Field Operations 27.92 118.52 12.52 36.62 38.41 37.77 271.76
Materials & Services Rate Unit Total
82-0-0 2 100% 210 lbs N 0.56 117.60Balance Flexx 4 100% 4 ounce 5.50 22.00Bicep II Magnum 4 100% 2.1 quart 13.25 27.8310-34-0 5 100% 6 gallon 3.35 20.10Corn Bt ECB&RW 5 80% 0.38 bag 250.00 76.00Corn 5 20% 0.38 bag 200.00 15.20Regent 4 SC 5 20% 4.16 ounce 8.70 7.24
* Spray 8 32% 1 acre 6.00 1.92* Lorsban 15 G 8 2% 5 pound 2.50 0.25* Brigade 2EC 8 10% 5.12 ounce 0.86 0.44* Mustang Max EC 8 20% 2 ounce 1.84 0.73
Spray 9 40% 1 acre 6.00 2.40
Headline 9 40% 10 ounce 3.52 14.06Haul Grain bu 13 100% 210 bushel 0.12 25.20Dry 4 Points Removed 14 100% 210 bushel 0.24 50.40Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 30,400 seeds per acre, 80,000 per bag,20% Refuge 428.37*Insecticides for rootworm (refuge), 1st brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.
Total listed costs for Field Operations and Materials & Services 700.13Interest on Opns Capital 623.95$ 5.00% for 6.0 mo. 15.60
Total Operating and Use Related Ownership Costs 715.73
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 1,027.48
Cost per bu 4.89Cash Cost per bu 3.32
per acre @
FungicideCustomCustomScouting
Crop Insurance
cash expense @
Pivot (State) per acre @
Custom
FertilizerHerbicideHerbicideFertilizer
SeedSeed
InsecticideCustom
InsecticideInsecticideInsecticide
Operation
Index
PercentAcres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 17. Corn, Bt ECB&RW, Continuous, 225 bu yield goal (210 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
20/56
Pivot Irrigated, 800 GPM 35 PSI, 13 acre-inches
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.305 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.158 Spray Custom9 Spray Custom
10 PivotD 125Lift 13 ai 9.03 97.09 4.25 26.98 6.15 16.14 159.6411 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.8812 Cart 225 bu 1.46 1.86 0.30 0.17 1.53 4.75 10.0713 Truck Custom14 Dry Grain Custom15 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.03
Total for Field Operations 28.02 118.64 12.54 36.64 38.51 38.08 272.43
Materials & Services Rate Unit Total
82-0-0 2 100% 230 lbs N 0.56 128.80Balance Flexx 4 100% 4 ounce 5.50 22.00Bicep II Magnum 4 100% 2.1 quart 13.25 27.8310-34-0 5 100% 6 gallon 3.35 20.10Corn Refuge-In-A-Bag 5 100% 0.41 bag 325.00 133.25Spray 8 10% 1.00 acre 6.00 0.60Brigade 2EC 8 10% 5.12 ounce 0.86 0.44Spray 9 40% 1 acre 6.00 2.40Headline 9 40% 10 ounce 3.52 14.06Haul Grain bu 13 100% 225 bushel 0.12 27.00Dry 4 Points Removed 14 100% 225 bushel 0.24 54.00Scouting Irrigated Corn 100% 1 acre 10.00 10.00
Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 31,200 seeds per acre, 80,000 per bag,5% Refuge 477.48
Total listed costs for Field Operations and Materials & Services 749.91Interest on Opns Capital 673.32$ 5.00% for 6.0 mo. 16.83
Total Operating and Use Related Ownership Costs 766.74
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 1,078.49
Cost per bu 4.79Cash Cost per bu 3.33
per acre @
Crop Insurance
cash expense @
Pivot (State) per acre @
Scouting
FertilizerHerbicideHerbicideFertilizer
SeedCustom
InsecticideCustom
FungicideCustomCustom
Operation
Index
PercentAcres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 18. Corn, Refuge-In-A-Bag, Continuous, 240 bu yield goal (225 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
21/56
Pivot Irrigated, 800 GPM 35 PSI, 9 acre-inches
Unit Power Imp. Power Imp.
1 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.432 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.303 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.844 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.155 Spray Custom6 Spray Custom7 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.528 Combine Irr Corn 1 3.14 6.04 5.93 1.40 9.13 4.24 29.889 Cart 225 bu 1.46 1.86 0.30 0.17 1.53 4.75 10.07
10 Truck Custom11 Dry Grain Custom
Total for Field Operations 18.20 80.87 10.37 25.92 24.74 27.09 187.19
Materials & Services Rate Unit Total
82-0-0 1 100% 180 lbs N 0.56 100.80Lumax EZ 2 100% 2.7 quart 17.75 47.93Gramoxone Inteon 2 100% 1.5 pint 4.75 7.13NIS 2 100% 6 ounce 0.16 0.9410-34-0 3 100% 6 gallon 3.35 20.10Corn Bt ECB 3 80% 0.41 bag 230.00 75.44Corn 3 20% 0.41 bag 200.00 16.40Laudis 4 50% 3 ounce 5.57 8.36Crop Oil Concentrate 4 50% 1 pint 1.04 0.5232-0-0 (Q) 5 50% 1 quart 0.49 0.24
* Spray 5 34% 1 acre 6.00 2.04* Lorsban 15 G 5 2% 5 pound 2.50 0.25* Brigade 2EC 5 2% 2.5 ounce 0.86 0.04* Brigade 2EC 5 10% 5.12 ounce 0.86 0.44* Mustang Max EC 5 20% 2 ounce 1.84 0.73
Spray 6 25% 1 acre 6.00 1.50
Headline 6 25% 10 ounce 3.52 8.79Haul Grain bu 10 100% 225 bushel 0.12 27.00Dry 4 Points Removed 11 50% 225 bushel 0.24 27.00Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 32,800 seeds per acre, 80,000 per bag,20% Refuge 392.65*Insecticide for 1st brood European corn borer (10% of refuge), western bean cutworm, and spider mites, respectively.
Total listed costs for Field Operations and Materials & Services 579.84Interest on Opns Capital 528.01$ 5.00% for 6.0 mo. 13.20
Total Operating and Use Related Ownership Costs 593.04
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 904.79
Cost per bu 4.02Cash Cost per bu 2.66
per acre @
InsecticideInsecticideInsecticide
Custom
FungicideCustomCustom
Crop Insurance
cash expense @
Pivot (State) per acre @
Scouting
Insecticide
FertilizerHerbicideHerbicideAdditiveFertilizer
SeedSeed
HerbicideAdditiveFertilizerCustom
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 19. Corn, No-Till, Bt ECB, after beans, 240 bu yield goal (225 bu Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
22/56
Pivot Irrigated, 800 GPM 35 PSI, 12 acre-inches
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spread manure Custom3 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.434 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.845 Spray Custom6 PivotD 125Lift 12 ai 8.33 89.62 3.92 24.90 5.68 14.89 147.347 Aerial Spray Custom8 Chop Silage Custom
Total for Field Operations 15.18 95.13 5.02 30.21 14.97 21.40 181.91
Materials & Services Rate Unit Total
2,4-D Ester 4# 1 100% 1 pint 2.63 2.63Uncomposted manure 2 100% 20 ton 1.00 20.00Haul & Apply Manure 2 100% 20 ton 6.00 120.00Bicep II Magnum 4 100% 1.4 quart 13.25 18.55Corn 4 100% 0.43 bag 200.00 86.00Regent 4 SC 4 100% 4.16 ounce 8.70 36.19
* Spray 5 50% 1 acre 6.00 3.00* Distinct 5 50% 4 ounce 0.45 0.91* NIS 5 50% 6 ounce 0.16 0.47* 32-0-0 (Q) 5 50% 1 quart 0.49 0.24* Aerial Spray 7 15% 1 acre 8.00 1.20* Brigade 2EC 7 10% 2.5 ounce 0.86 0.21* Mustang Max EC 7 5% 2 ounce 1.84 0.18
Chop, Haul, Pack 8 100% 25 ton 8.00 200.00Scouting Irrigated Corn 100% 1 acre 10.00 10.00Corn Irrigated 100% 1 acre 37.00 37.00
Total Materials & Services 34,400 seeds per acre, 80,000 per bag 536.58*Insecticide for rootworm, 1st & 2nd brood European corn borer western bean cutworm, respectively.
Total listed costs for Field Operations and Materials & Services 718.49Interest on Opns Capital 682.12$ 5.00% for 6.0 mo. 17.05
Total Operating and Use Related Ownership Costs 735.54
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 1,047.29
Cost per ton 40.28Cash Cost per ton 29.14
per acre @
InsecticideCustomScouting
Crop Insurance
cash expense @
Pivot (State) per acre @
Insecticide
HerbicideFertilizerCustom
HerbicideSeed
InsecticideCustom
HerbicideAdditiveFertilizerCustom
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
2013 Budget 20. Corn Silage, No-Till following corn (26 ton Actual Yield)
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
23/56
Pivot Irrigated, 800 GPM 35 PSI, 8 acre-inches
Unit Power Imp. Power Imp.
1 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.142 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.753 Spray (on disc) 1 0.33 0.03 0.10 0.62 0.63 1.714 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Hoe 1 1.50 1.01 0.13 0.51 2.79 0.40 6.346 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.597 Ridge Cultivation 1 1.82 1.95 0.17 0.30 3.71 1.09 9.048 PivotE 125Lift 8 ai 5.56 29.31 2.23 16.60 4.04 9.93 67.679 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.30
10 Aerial Spray Custom11 Aerial Spray Custom12 Pickett Windrowers 1 2.75 3.06 0.57 0.63 2.90 2.59 12.5013 Combine Irr Dry Beans 1 4.40 8.45 8.31 0.24 12.78 5.28 39.4614 Truck Custom15 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.38
Total for Field Operations 28.86 54.95 13.64 29.14 42.98 28.76 198.33
Materials & Services Rate Unit Total
Outlook 3 100% 14 ounce 1.62 22.64Prowl H2O 3 100% 2 pint 6.00 12.00Edible Beans 4 100% 0.5 acre 55.20 27.6010-34-0-1Z 4 100% 7 gallon 3.65 25.5532-0-0 4 100% 7 lbs N 0.69 4.82Electricity Fixed 8 100% 1 acre 28.36 28.36Basagran 9 60% 1 pint 15.00 9.00Raptor 9 60% 4 ounce 4.30 10.31
* Aerial Spray 10 60% 1 acre 8.00 4.80* Warrior II/Zeon 10 60% 1.92 ounce 3.91 4.50Aerial Spray 11 100% 1 acre 8.00 8.00Copper 11 100% 2 pint 4.50 9.00
Headline 11 100% 6 ounce 3.52 21.09Haul Grain (Dry Beans) 14 100% 25 cwt 0.28 7.00Wheat 15 100% 30 pound 0.25 7.50Scouting Drybeans 100% 1 acre 12.00 12.00Drybeans 100% 1 acre 61.00 61.00
Total Materials & Services Elec connect fee 6 months @ $72/mo 133 acres 275.17*Insecticide for Mexican bean beetle and western bean cutworm (10%).
Total listed costs for Field Operations and Materials & Services 473.50Interest on Opns Capital 401.76$ 5.00% for 6.0 mo. 10.04
Total Operating and Use Related Ownership Costs 483.54
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,535$ 4.00% 101.40Real Estate Taxes 2,535$ 1.00% 25.35
Total Cost per Acre Including Overhead 630.29
Cost per cwt 25.21Cash Cost per cwt 17.49
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Herbicide
Seed
FertilizerOther
Herbicide
Herbicide
Fertilizer
Pivot (Panhandle) per acre @per acre @
SeedScouting
Crop Insurance
cash expense @
2013 Budget 21. Dry Beans, Conventional with wheat cover crop (25 cwt Actual Yield)
Custom
CustomInsecticide
CustomFungicide
Fungicide
Herbicide
Total
Your
Estimate
Operation
Index
PercentAcres
Applied
Application Applied
Price
Your
Estimate
Ownership
-
7/28/2019 Nebraska Crop Budget
24/56
Gravity Irrigated, , 10 acre-inches
Unit Power Imp. Power Imp.
1 Chop Stalks 1 1.78 1.87 0.15 0.32 3.31 1.60 9.032 Disc 2 4.03 6.12 0.34 1.79 7.49 1.73 21.503 Spray (on disc) 1 0.33 0.03 0.10 0.62 0.63 1.714 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.145 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.598 Corrugate 1 3.13 2.52 0.65 0.91 3.30 5.51 16.029 Ditch Irrigation 10 ai 32.41 32.41
10 Aerial Spray Custom11 Aerial Spray Custom12 Pickett Windrowers 1 2.75 3.06 0.57 0.63 2.90 2.59 12.5013 Combine Irr Dry Beans 1 4.40 8.45 8.31 0.24 12.78 5.28 39.4614 Truck Custom15 Chisel 1 1.98 3.00 0.17 0.95 3.68 5.15 14.93
Total for Field Operations 58.36 30.45 11.64 10.92 43.39 29.28 184.04
Materials & Services Rate Unit Total
Outlook 3 100% 14 ounce 1.62 22.64Prowl H2O 3 100% 2 pint 6.00 12.00Edible Beans 5 100% 0.55 acre 55.20 30.3610-34-0-1Z 5 100% 7 gallon 3.65 25.5532-0-0 5 100% 7 lbs N 0.69 4.82Spray 6 100% 1 acre 6.00 6.00Raptor 6 60% 4 ounce 4.30 10.31Basagran 6 60% 1 pint 15.00 9.00
Aerial Spray 10 60% 1 acre 8.00 4.80Asana XL 10 60% 4.5 ounce 0.86 2.32Aerial Spray 11 100% 1 acre 8.00 8.00Copper 11 100% 2 pint 4.50 9.00
Headline 11 100% 6 ounce 3.52 21.09Haul Grain (Dry Beans) 14 100% 25 cwt 0.28 7.00Scouting Drybeans 100% 1 acre 12.00 12.00Drybeans 100% 1 acre 61.00 61.00
Total Materials & Services 245.89
Total listed costs for Field Operations and Materials & Services 429.93Interest on Opns Capital 357.26$ 5.00% for 6.0 mo. 8.93
Total Operating and Use Related Ownership Costs 438.86
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,440$ 4.00% 97.60Real Estate Taxes 2,440$ 1.00% 24.40
Total Cost per Acre Including Overhead 580.86
Cost per cwt 23.23Cash Cost per cwt 15.62
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Fungicide
HerbicideHerbicideCustom
InsecticideCustom
Repairs
Custom
Total
Your
Estimate
Operation
Index
PercentAcres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideHerbicide
SeedFertilizerFertilizer
2013 Budget 22. Dry Beans, Conventional Using Canal Water (25 cwt Actual Yield)
Gravity (Panhandle) per acre @per acre @
FungicideCustomScouting
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
25/56
Pivot Irrigated, 7 acre-inches
Unit Power Imp. Power Imp.
1 Disc 2 4.03 6.12 0.34 1.79 7.49 1.73 21.502 Chisel 1 1.98 3.00 0.17 0.95 3.68 5.15 14.933 Spray (on disc) 1 0.33 0.03 0.10 0.62 0.63 1.714 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.145 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.456 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.598 PivotE 125Lift 7 ai 4.86 25.64 1.95 14.53 3.53 8.69 59.209 Aerial Spray Custom
10 Aerial Spray Custom11 Pickett Windrowers 1 2.75 3.06 0.57 0.63 2.90 2.59 12.5012 Combine Irr Dry Beans 1 4.40 8.45 8.31 0.24 12.78 5.28 39.4613 Truck Custom
Total for Field Operations 25.90 51.70 12.79 24.22 40.31 30.86 185.78
Materials & Services Rate Unit Total
Outlook 3 100% 14 ounce 1.62 22.64Prowl H2O 3 100% 2 pint 6.00 12.00Edible Beans 5 100% 0.55 acre 55.20 30.3610-34-0-1Z 5 100% 7 gallon 3.65 25.5532-0-0 5 100% 7 lbs N 0.69 4.82Raptor 6 60% 4 ounce 4.30 10.31Basagran 6 60% 1 pint 15.00 9.00Electricity Fixed 8 100% 1 acre 28.36 28.36
Aerial Spray 9 60% 1 acre 8.00 4.80Asana XL 9 60% 4.5 ounce 0.86 2.32Aerial Spray 10 100% 1 acre 8.00 8.00Copper 10 100% 2 pint 4.50 9.00Headline 10 100% 6 ounce 3.52 21.09Haul Grain (Dry Beans) 13 100% 25 cwt 0.28 7.00
Scouting Drybeans 100% 1 acre 12.00 12.00Drybeans 100% 1 acre 61.00 61.00
Total Materials & Services 268.25
Total listed costs for Field Operations and Materials & Services 454.03Interest on Opns Capital 382.86$ 5.00% for 6.0 mo. 9.57
Total Operating and Use Related Ownership Costs 463.60
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,535$ 4.00% 101.40Real Estate Taxes 2,535$ 1.00% 25.35
Total Cost per Acre Including Overhead 610.35
Cost per cwt 24.41Cash Cost per cwt 16.71
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
HerbicideOther
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
OwnershipFuel @
$3.50 and
Lube
Repairs
Herbicide
Total
HerbicideHerbicide
SeedFertilizerFertilizer
FungicideFungicide
CustomInsecticide
Custom
Custom
2013 Budget 23. Dry Beans, Conventional Using Pumped Water (25 cwt Actual Yield)
Pivot (Panhandle) per acre @per acre @
ScoutingCrop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
26/56
Dryland
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Row Crop Cultivation 1 1.82 1.12 0.41 0.67 2.11 2.46 8.596 Row Crop Cultivation 0.25 0.45 0.28 0.10 0.17 0.53 0.62 2.157 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.308 Aerial Spray Custom9 Combine Dryland SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.3010 Cart 95 bu 0.61 0.79 0.13 0.07 0.65 2.01 4.2611 Truck Custom
Total for Field Operations 16.60 19.07 8.43 8.46 28.87 14.94 96.37
Materials & Services Rate Unit Total
82-0-0 2 100% 100 lbs N 0.56 56.0010-34-0 4 100% 6 gallon 3.35 20.10Lumax EZ 4 100% 2.7 quart 17.75 47.93AAtrex 4L 4 100% 0.5 quart 4.75 2.38Sorghum Safened/Insect 4 100% 4 pound 2.15 8.60Husky 7 50% 11 ounce 0.83 4.5521-0-0-24S 7 50% 1 pound 0.30 0.15
* Aerial Spray 8 15% 1 acre 8.00 1.20* Lorsban 4 E 8 15% 1.5 pint 6.25 1.41
Haul Grain bu 11 100% 95 bushel 0.12 11.40Scouting Grain Sorghum 100% 1 acre 8.00 8.00Grain Sorghum Dryland 100% 1 acre 38.00 38.00
Total Materials & Services 199.72*Treating greenbugs one year in 10, chinchbugs one in 20.
Total listed costs for Field Operations and Materials & Services 296.09
Interest on Opns Capital 252.28$ 5.00% for 6.0 mo. 6.31Total Operating and Use Related Ownership Costs 302.40
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00** Real Estate Opportunity 875$ 4.00% 35.00** Real Estate Taxes 875$ 1.00% 8.75
Total Cost per Acre Including Overhead 366.15
Cost per bu 3.85Cash Cost per bu 2.81
** Since Sorghum is generally planted on less productive land, Real Estate cost is reduced to 70% of average value
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
AdditiveCustom
InsecticideCustomScouting
Repairs
Herbicide
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
FertilizerFertilizerHerbicideHerbicide
Seed
2013 Budget 24. Grain Sorghum, Conventional, 105 bu yield goal (95 bu Actual Yield)
Dryland (Southwest) per acre @per acre @
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
27/56
Dryland
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.363 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.844 Aerial Spray Custom5 Combine Dryland SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.306 Cart 115 bu 0.74 0.95 0.15 0.08 0.78 2.43 5.137 Truck Custom
Total for Field Operations 10.01 10.45 7.56 5.66 18.12 9.13 60.93
Materials & Services Rate Unit Total
Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1 pint 2.63 2.6321-0-0-24S 1 100% 1.7 pound 0.30 0.5132-0-0 2 100% 120 lbs N 0.69 82.71
Lumax EZ 3 100% 2.7 quart 17.75 47.93AAtrex 4L 3 100% 0.5 quart 4.75 2.3810-34-0 3 100% 6 gallon 3.35 20.10Sorghum Safened/Insect 3 100% 4 pound 2.15 8.60Husky 4 50% 11 ounce 0.83 4.5521-0-0-24S 4 50% 1 pound 0.30 0.15
* Aerial Spray 4 15% 1 acre 8.00 1.20* Lorsban 4 E 4 15% 1.5 pint 6.25 1.41
Haul Grain bu 7 100% 115 bushel 0.12 13.80Scouting Grain Sorghum 100% 1 acre 8.00 8.00Grain Sorghum Dryland 100% 1 acre 38.00 38.00
Total Materials & Services 235.97*Treating greenbugs one year in 10, chinchbugs one in 20.
Total listed costs for Field Operations and Materials & Services 296.90Interest on Opns Capital 269.65$ 5.00% for 6.0 mo. 6.74
Total Operating and Use Related Ownership Costs 303.64
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00** Real Estate Opportunity 1,740$ 4.00% 69.58** Real Estate Taxes 1,740$ 1.00% 17.40
Total Cost per Acre Including Overhead 410.62
Cost per bu 3.57Cash Cost per bu 2.55
** Since Sorghum is generally planted on less productive land, Real Estate cost is reduced to 70% of average value
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Insecticide
FertilizerSeed
HerbicideAdditiveCustom
Repairs
Herbicide
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideHerbicideAdditiveFertilizer
Herbicide
2013 Budget 25. Grain Sorghum, No-Till, 125 bu yield goal (115 bu Actual Yield)
Dryland (State) per acre @per acre @
CustomScouting
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
28/56
Dryland
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.303 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 No-Till Drill 1 2.20 2.44 0.19 1.81 4.09 2.78 13.515 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.156 Aerial Spray Custom7 Combine Dryland SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.308 Cart 105 bu9 Truck Custom
Total for Field Operations 9.08 10.62 7.31 4.95 17.60 7.30 56.86
Materials & Services Rate Unit Total
Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1 pint 2.63 2.63
21-0-0-24S 1 100% 2 pound 0.30 0.60AAtrex 4L 2 100% 1 quart 4.75 4.75Gramoxone Inteon 2 100% 1.5 pint 4.75 7.1332-0-0 3 100% 110 lbs N 0.69 75.82Lumax EZ 3 100% 2.7 quart 17.75 47.9310-34-0 4 100% 6 gallon 3.35 20.10Sorghum Safened/Insect 4 100% 4 pound 2.15 8.60Husky 5 50% 11 ounce 0.83 4.5521-0-0-24S 5 50% 1 pound 0.30 0.15
* Aerial Spray 6 15% 1 acre 8.00 1.20* Lorsban 4 E 6 15% 1.5 pint 6.25 1.41
Haul Grain bu 9 100% 105 bushel 0.12 12.60Scouting Grain Sorghum 100% 1 acre 8.00 8.00Grain Sorghum Dryland 100% 1 acre 38.00 38.00
Total Materials & Services 237.47
*Treating greenbugs one year in 10, chinchbugs one in 20.Total listed costs for Field Operations and Materials & Services 294.33Interest on Opns Capital 269.43$ 5.00% for 6.0 mo. 6.74
Total Operating and Use Related Ownership Costs 301.07
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00** Real Estate Opportunity 1,740$ 4.00% 69.58** Real Estate Taxes 1,740$ 1.00% 17.40
Total Cost per Acre Including Overhead 408.05
Cost per bu 3.89Cash Cost per bu 2.80
** Since Sorghum is generally planted on less productive land, Real Estate cost is reduced to 70% of average value
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Custom
HerbicideFertilizer
SeedHerbicideAdditive
Repairs
Fertilizer
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideHerbicide
AdditiveHerbicideHerbicide
2013 Budget 26. Grain Sorghum, Ecofallow, After Wheat, 2 Crops in 3 Yr, 115 bu yield goal (105 bu Actual
Yield)
Dryland (State) per acre @per acre @
InsecticideCustomScouting
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
29/56
Pivot Irrigated, 800 GPM 35 PSI, 6 acre-inches
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Anhydrous Apply 1 2.59 3.01 0.22 0.73 4.81 3.07 14.433 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 0.5 0.50 0.24 0.10 0.36 0.53 0.42 2.156 Aerial Spray Custom7 PivotD 125Lift 6 ai 4.17 44.81 1.96 12.45 2.84 7.45 73.688 Combine Irr SG 1 3.38 6.50 6.39 0.62 9.83 1.58 28.309 Cart 150 bu 0.97 1.24 0.20 0.11 1.02 3.17 6.71
10 Truck Custom
Total for Field Operations 16.87 58.39 9.96 19.57 24.56 19.97 149.32
Materials & Services Rate Unit Total
Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1 pint 2.63 2.6321-0-0-24S 1 100% 2 pound 0.30 0.6082-0-0 2 100% 150 lbs N 0.56 84.00Lumax EZ 3 100% 2.7 quart 17.75 47.93
AAtrex 4L 3 100% 0.5 quart 4.75 2.3810-34-0 4 100% 6 gallon 3.35 20.10Sorghum Safened/Insect 4 100% 4 pound 2.15 8.60Husky 5 50% 11 ounce 0.83 4.5521-0-0-24S 5 50% 1 pound 0.30 0.15
* Aerial Spray 6 15% 1 acre 8.00 1.20* Lorsban 4 E 6 15% 1.5 pint 6.25 1.41
Haul Grain bu 10 100% 150 bushel 0.12 18.00Scouting Grain Sorghum 100% 1 acre 8.00 8.00Grain Sorghum Irrigated 100% 1 acre 43.00 43.00
Total Materials & Services 246.55
*Treating greenbugs one year in 10, chinchbugs one in 20.
Total listed costs for Field Operations and Materials & Services 395.87Interest on Opns Capital 351.34$ 5.00% for 6.0 mo. 8.78
Total Operating and Use Related Ownership Costs 404.65
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00** Real Estate Opportunity 4,085$ 4.00% 163.38** Real Estate Taxes 4,085$ 1.00% 40.85
Total Cost per Acre Including Overhead 628.88
Cost per bu 4.19Cash Cost per bu 2.67
** Since Sorghum is generally planted on less productive l and, Real Estate cost i s reduced to 70% of average value
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Insecticide
FertilizerSeed
HerbicideAdditiveCustom
Repairs
Herbicide
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideHerbicideAdditiveFertilizerHerbicide
2013 Budget 27. Grain Sorghum, No-till, Limited Irrigation, 165 bu yield goal (150 bu Actual Yield)
Pivot (State) per acre @per acre @
CustomScouting
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
30/56
Pivot Irrigated, 800 GMP 35 PSI, 2 acre-inches
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.143 Roll 1 2.22 2.44 0.51 0.02 2.58 0.27 8.044 Grass Drill 1 3.67 2.88 0.76 8.40 3.86 6.39 25.965 PivotD 125Lift 2 ai 1.39 14.94 0.65 4.15 0.95 2.48 24.566 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.98
Total for Field Operations 12.34 26.74 2.58 14.19 15.68 10.90 82.43
Materials & Services Rate Unit Total
Grass Seed 4 100% 1 acre 60.00 60.00Grass Drill 4 100% 1 acre 10.00 10.0011-52-0 6 100% 60 pound 0.35 21.00
Total Materials & Services 91.00
Total listed costs for Field Operations and Materials & Services 173.43Interest on Opns Capital 146.85$ 5.00% for 6.0 mo. 3.67
Total Operating and Use Related Ownership Costs 177.10
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 488.85
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
SeedRental
Fertilizer
2013 Budget 28. Grass, Fall Establishment
Pivot (State) per acre @per acre @
cash expense @
-
7/28/2019 Nebraska Crop Budget
31/56
Dryland
Unit Power Imp. Power Imp.
1 Spread, Fertilizer 1 1.57 1.22 0.36 1.83 4.982 Swath/Cond Hay 1 2.50 2.52 1.65 3.15 9.823 Lg Rd Bale 2.2 ton 3.63 1.91 0.75 1.62 3.83 1.89 13.634 Move Lg Rd 2.2 ton 4.00 2.92 0.83 4.21 0.97 12.93
Total for Field Operations 11.70 8.57 3.59 1.62 13.02 2.86 41.36
Materials & Services Rate Unit Total
46-0-0 1 100% 40 lbs N 0.68 27.2011-52-0 1 100% 15 pound 0.35 5.25Twine Lg Rd 3 100% 2.2 ton 0.99 2.18
Total Materials & Services 34.63
Total listed costs for Field Operations and Materials & Services 75.99Interest on Opns Capital 60.11$ 5.00% for 6.0 mo. 1.50
Total Operating and Use Related Ownership Costs 77.49
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 221.74
Cost per ton 100.79Cash Cost per ton 39.30
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
FertilizerFertilizer
Other
2013 Budget 29. Grass Hay, Large Round (2.2 ton Actual Yield)
Dryland (State) per acre @per acre @
cash expense @
-
7/28/2019 Nebraska Crop Budget
32/56
Dryland
Unit Power Imp. Power Imp.
1 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.362 No-Till Drill 1 2.20 2.44 0.19 1.81 4.09 2.78 13.513 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Combine dryland 1 3.14 6.02 5.93 0.52 9.13 1.58 26.325 Truck Custom
Total for Field Operations 7.97 9.44 6.47 3.43 17.30 6.88 51.49
Materials & Services Rate Unit Total
28-0-0 1 100% 100 lbs N 0.72 71.67Oats 2 100% 2 bushel 9.00 18.0010-34-0 2 100% 6 gallon 3.35 20.10
Aim 2EC 3 100% 0.5 ounce 8.44 4.222,4-D Ester 4# 3 100% 0.5 pint 2.63 1.31NIS 3 100% 6 ounce 0.16 0.94Haul Grain bu 5 100% 85 bushel 0.12 10.20Oats 100% 1 acre 19.00 19.00
Total Materials & Services 145.44
Total listed costs for Field Operations and Materials & Services 196.93Interest on Opns Capital 172.75$ 5.00% for 6.0 mo. 4.32
Total Operating and Use Related Ownership Costs 201.25
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 345.50
Cost per bushel 4.06Cash Cost per bushel 2.38
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Custom
Repairs
Additive
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
FertilizerSeed
FertilizerHerbicideHerbicide
2013 Budget 30. Oats, No-Till, 90 bu Yield Goal (85 bushel Actual Yield)
Dryland (State) per acre @per acre @
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
33/56
Pivot Irrigated, 800 GPM 35 PSI, 18 acre-inches
Unit Power Imp. Power Imp.
1 PivotD 125Lift 18 ai 12.50 134.44 5.88 37.35 8.51 22.34 221.02
Total for Field Operations 12.50 134.44 5.88 37.35 8.51 22.34 221.02
Materials & Services Rate Unit Total
28-0-0 1 100% 220 lbs N 0.72 157.67Fence/water repairs 100% 1 acre 2.00 2.00Fence/water repairs 100% 1 acre 2.00 2.00Move Cattle 100% 1 hour 12.00 12.00
Total Materials & Services 173.67
Total listed costs for Field Operations and Materials & Services 394.69Interest on Opns Capital 363.84$ 5.00% for 6.0 mo. 9.10
Total Operating and Use Related Ownership Costs 403.79
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 5,835$ 4.00% 233.40Real Estate Taxes 5,835$ 1.00% 58.35
Total Cost per Acre Including Overhead 715.54
Cost per AUM 65.05Cash Cost per AUM 39.21
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
FertilizerOtherOtherOther
2013 Budget 31. Pasture, Grazing (11 AUM Actual Yield)
Pivot (State) per acre @per acre @
cash expense @
-
7/28/2019 Nebraska Crop Budget
34/56
Dryland
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Fallow Master 1 1.47 2.31 0.13 0.41 2.72 0.89 7.933 Rod Weeder 1 1.52 1.63 0.14 0.10 3.09 0.44 6.924 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.365 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.386 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Windrow Grain 1 2.50 1.65 1.65 3.15 8.958 Combine dryland 1 3.14 6.02 5.93 0.52 9.13 1.58 26.329 Truck Custom
Total for Field Operations 15.19 15.75 9.02 6.74 26.31 7.45 80.46
Materials & Services Rate Unit Total
Glyphosate w/Surf 1 100% 32 ounce 0.13 4.002,4-D Ester 4# 1 100% 1.5 pint 2.63 3.9421-0-0-24S 1 100% 1.7 pound 0.30 0.5128-0-0 4 100% 45 lbs N 0.72 32.25Millet 5 100% 12 pound 0.60 7.202,4-D Amine 6 100% 0.75 pint 2.00 1.50Dicamba 6 100% 0.5 ounce 0.37 0.18Haul Grain (Millet) 9 100% 22 cwt 0.24 5.28Millet 100% 1 acre 24.00 24.00
Total Materials & Services 78.86
Total listed costs for Field Operations and Materials & Services 159.32Interest on Opns Capital 125.56$ 5.00% for 6.0 mo. 3.14
Total Operating and Use Related Ownership Costs 162.46
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40
Real Estate Taxes 2,485$ 1.00% 24.85Total Cost per Acre Including Overhead 306.71
Cost per cwt 13.94Cash Cost per cwt 6.98
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
HerbicideCustom
Repairs
Herbicide
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideHerbicideAdditiveFertilizer
Seed
2013 Budget 32. Millet, Stubble Mulch Fallow, fb Wheat, 2 Crops in 3 Yr, 22 cwt yld goal (22 cwt Actual Yield)
Dryland (State) per acre @
per acre @
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
35/56
Dryland
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Spray liquid fertilizer 1 1.63 0.50 0.14 0.38 3.03 1.68 7.363 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.144 Drill 1 2.93 2.68 0.61 3.89 3.09 1.18 14.385 Swath/Cond Hay 1 2.50 2.52 1.65 3.15 9.826 Lg Rd Bale 3.3 ton 5.45 2.87 1.13 2.43 5.74 2.84 20.467 Move Lg Rd 3.3 ton 6.00 4.39 1.24 6.32 1.45 19.40
Total for Field Operations 22.00 18.22 5.07 8.32 27.79 8.91 90.31
Materials & Services Rate Unit Total
28-0-0 2 100% 40 lbs N 0.72 28.67Sorghum Sudan 4 100% 10 pound 1.30 13.00Twine Lg Rd 6 100% 3.3 ton 0.99 3.26
Total Materials & Services 44.93
Total listed costs for Field Operations and Materials & Services 135.24Interest on Opns Capital 98.54$ 5.00% for 6.0 mo. 2.46
Total Operating and Use Related Ownership Costs 137.70
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 281.95
Cost per ton 85.44Cash Cost per ton 38.14
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Repairs
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
FertilizerSeedOther
2013 Budget 33. Sorghum-Sudan, Annually Planted, Large Round (3.3 ton Actual Yield)
Dryland (State) per acre @per acre @
cash expense @
-
7/28/2019 Nebraska Crop Budget
36/56
Dryland
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.143 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.306 Aerial Spray Custom7 Combine Dryland SB 1 3.38 6.50 6.39 0.62 9.83 1.58 28.308 Truck Custom
Total for Field Operations 12.13 14.35 7.78 7.54 21.82 7.62 71.24
Materials & Services Rate Unit Total
Valor XLT 3 100% 4 ounce 4.69 18.75RR Soybeans 4 100% 1 bag 50.00 50.00Glyphosate w/Surf 5 100% 32 ounce 0.13 4.00Select Max 5 100% 6 ounce 0.88 5.2521-0-0-24S 5 100% 1.7 pound 0.30 0.51
Aerial Spray 6 20% 1 acre 8.00 1.60Warrior II/Zeon 6 20% 1.6 ounce 3.91 1.25Haul Grain bu 8 100% 39 bushel 0.12 4.68Scouting Dryland Soybeans 100% 1 acre 10.00 10.00Soybeans Dryland 100% 1 acre 23.00 23.00
Total Materials & Services 119.04
Total listed costs for Field Operations and Materials & Services 190.28Interest on Opns Capital 160.84$ 5.00% for 6.0 mo. 4.02
Total Operating and Use Related Ownership Costs 194.30
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40
Real Estate Taxes 2,485$ 1.00% 24.85Total Cost per Acre Including Overhead 338.55
Cost per bu 8.68Cash Cost per bu 4.86
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
InsecticideCustomScouting
Repairs
Custom
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideSeed
HerbicideHerbicideAdditive
2013 Budget 34. Soybeans, Tilled seed bed, Roundup Ready (39 bu Actual Yield)
Dryland (State) per acre @
per acre @
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
37/56
Dryland
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Aerial Spray Custom5 Combine Dryland SB 1 3.38 6.50 6.39 0.62 9.83 1.58 28.306 Truck Custom
Total for Field Operations 8.64 9.48 7.48 5.92 15.36 5.86 52.74
Materials & Services Rate Unit Total
Valor XLT 1 100% 4 ounce 4.69 18.752,4-D Ester 4# 1 100% 1 pint 2.63 2.63Glyphosate w/Surf 1 100% 32 ounce 0.13 4.0021-0-0-24S 1 100% 1.7 pound 0.30 0.51RR Soybeans 2 100% 1 bag 50.00 50.00Glyphosate w/Surf 3 100% 32 ounce 0.13 4.00Select Max 3 100% 6 ounce 0.88 5.2521-0-0-24S 3 100% 1.7 pound 0.30 0.51
Aerial Spray 4 20% 1 acre 8.00 1.60Warrior II/Zeon 4 20% 1.6 ounce 3.91 1.25Haul Grain bu 6 100% 43 bushel 0.12 5.16Scouting Dryland Soybeans 100% 1 acre 10.00 10.00Soybeans Dryland 100% 1 acre 23.00 23.00
Total Materials & Services 126.66
Total listed costs for Field Operations and Materials & Services 179.40Interest on Opns Capital 158.18$ 5.00% for 6.0 mo. 3.95
Total Operating and Use Related Ownership Costs 183.35
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00
Real Estate Opportunity 2,485$ 4.00% 99.40Real Estate Taxes 2,485$ 1.00% 24.85
Total Cost per Acre Including Overhead 327.60
Cost per bu 7.62Cash Cost per bu 4.35
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
Scouting
HerbicideAdditiveCustom
InsecticideCustom
Repairs
Herbicide
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideHerbicideHerbicideAdditive
Seed
2013 Budget 35. Soybeans, No-Till, Roundup Ready after Corn (43 bu Actual Yield)
Dryland (State) per acre @per acre @
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
38/56
Dryland
Unit Power Imp. Power Imp.
1 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.302 Plant No-Till 1 3.26 2.02 0.67 3.86 3.43 2.60 15.843 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Aerial Spray Custom5 Combine Dryland SB 1 3.38 6.50 6.39 0.62 9.83 1.58 28.306 Truck Custom
Total for Field Operations 8.64 9.48 7.48 5.92 15.36 5.86 52.74
Materials & Services Rate Unit Total
Valor XLT 1 100% 4 ounce 4.69 18.752,4-D Ester 4# 1 100% 1 pint 2.63 2.63Glyphosate w/Surf 1 100% 32 ounce 0.13 4.0021-0-0-24S 1 100% 1.7 pound 0.30 0.51RR Soybeans 2 100% 1 bag 50.00 50.00Glyphosate w/Surf 3 100% 32 ounce 0.13 4.0021-0-0-24S 3 100% 1.7 pound 0.30 0.51
Aerial Spray 4 20% 1 acre 8.00 1.60Warrior II/Zeon 4 20% 1.6 ounce 3.91 1.25Haul Grain bu 6 100% 39 bushel 0.12 4.68Scouting Dryland Soybeans 100% 1 acre 10.00 10.00Soybeans Dryland 100% 1 acre 23.00 23.00
Total Materials & Services 120.93
Total listed costs for Field Operations and Materials & Services 173.67Interest on Opns Capital 152.45$ 5.00% for 6.0 mo. 3.81
Total Operating and Use Related Ownership Costs 177.48
Overhead (accounting, liability insurance, vehicle cost, office expense) 20.00Real Estate Opportunity 2,485$ 4.00% 99.40
Real Estate Taxes 2,485$ 1.00% 24.85Total Cost per Acre Including Overhead 321.73
Cost per bu 8.25Cash Cost per bu 4.64
Field Operations
Times
or Qty
Labor @
$20.00
/Hr
Fuel @
$3.50 and
Lube
AdditiveCustom
InsecticideCustomScouting
Repairs
Herbicide
Total
Your
Estimate
Operation
Index
Percent
Acres
Applied
Application Applied
Price
Your
Estimate
Ownership
HerbicideHerbicideHerbicideAdditive
Seed
2013 Budget 36. Soybeans, No-Till, Roundup Ready Continuous (39 bu Actual Yield)
Dryland (State) per acre @
per acre @
Crop Insurance
cash expense @
-
7/28/2019 Nebraska Crop Budget
39/56
Pivot Irrigated, 800 GPM 35 PSI, 9 acre-inches
Unit Power Imp. Power Imp.
1 Disc 1 2.02 3.06 0.17 0.89 3.74 0.87 10.752 Field Cultivation 1 1.47 2.20 0.13 0.73 2.72 0.89 8.143 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.304 Plant 1 3.26 1.63 0.67 3.86 3.43 2.60 15.455 PivotD 125Lift 9 ai 6.25 67.22 2.94 18.68 4.26 11.17 110.526 Spray 1 1.00 0.48 0.21 0.72 1.05 0.84 4.307 Aerial Spray Custom8 Aerial Spray Custom9 Combine Irr SB 1 3.67 7.04 6.92 0.74 10.65 1.58 30.60
10 Truck Custom
Total for Field Operations 18.67 82.11 11.25 26.34 26.90 18.79 184.06
Materials & Services Rate Unit Total
Valor XLT 3 100% 4 ounce 4.69 18.75RR Soybeans 4 100% 1.1 bag 50.00 55.00Glyphosate w/Surf 6 100% 32 ounce 0.13 4.00Select Max 6 100% 6 ounce 0.88 5.2521-0-0-24S 6 100% 1.7 pound 0.30 0.51
Aerial Spray 7 20% 1 acre 8.00 1.60Warrior II/Zeon 7 20% 1.6 ounce 3.91 1.25
Aerial Spray 8 50% 1 acre 8.00 4.00Headline 8 50% 6 ounce 3.52 10.55Haul Grain bu 10 100% 62 bushel 0.12 7.44Scouting Irrigated SB 100% 1 acre 10.00 10.00Soybeans Irrigated 100% 1 acre 33.00 33.00
Total Materials & Services 151.35
Total listed costs for Field Operations and Materials & Services 335.41Interest on Opns Capital 289.72$ 5.00% for 6.0 mo. 7.24
Total Operating and Use Related Ownership Costs 342.65
Overhead (accounting, liability ins