University of Missouri Extension Southeast Missouri Crop Budget
2008 Hybrid Rice Budget - Clearfield

Variable Cost                 Number    Units       Cost     Total         Your Cost
                             of Units              $/Unit   Cost/Acre       $/Acre  
Seed Includes $6 Tech Fee     30       Pounds      3.60     114.00      $____________
Nitrogen                     150       Pounds      0.50      75.00      $____________
Phosphate                     30       Pounds      0.42      12.60      $____________
Potash                        40       Pounds      0.28      11.20      $____________
Limestone                      0        Tons      21.00        -        $____________
Zinc                           3       Pounds      2.75       8.25      $____________
Sulfur                         0       Pounds      0.00        -        $____________
Fungicide                      0       Ounces      2.00        -        $____________
Post-Emerge - Newpath          8       Ounces      4.00      32.00      $____________
Post-Emerge - Propanil         1        Acre      10.00      10.00      $____________
Insecticide                    0        Acre       0.00        -        $____________
Drying (Custom/Bushel)*      180       Bushels     0.30      54.00      $____________
Hauling & Transportation*    180       Bushels     0.16      28.80      $____________
Miscellaneous Overhead         1        Acre      10.00      10.00      $____________
Machinery Fuel                 1        Acre      28.00      28.00      $____________
Machine Repairs                1        Acre      14.00      14.00      $____________
Irrigation Fuel                1        Acre      55.00      55.00      $____________
Irrigation Repairs             1        Acre       9.00       9.00      $____________
Labor                          1        Acre      21.00      21.00      $____________
Scout                          1        Acre       8.00       8.00      $____________
Irrigation Labor               1        Acre       5.00       5.00      $____________
Custom Application             3        Acre       5.50      16.50      $____________
Subtotal                                Acre               $512.35      $____________
Interest (1/2 year at 8.0%)   0.5       Acre       8.00%      20.49     $____________
Total Variable                          Acre               $532.84      $____________
Fixed Machinery Cost            1       Acre      58.00      58.00      $____________
Fixed Irrigation Cost           1       Acre      62.00      62.00      $____________
Total (Excluding Land)                  Acre               $652.84      $____________
Land Real Estate Taxes          1       Acre       0.30%      7.53      $____________
Land Interest                2511       Acre       4.00%    100.44      $____________
Total Cost                              Acre               $760.82      $____________
* Drying & Transportation Costs Change With Yields



   Breakeven Price in $/Bushel
  Yield in    Variable    Total Cost      Total
    Bu/Acre     Cost     Excluding Land     Cost 
      120        $4.21      $5.21          $6.11
      130        $3.92      $4.84          $5.68
      140        $3.67      $4.53          $5.30
      150        $3.46      $4.26          $4.98
      160        $3.27      $4.02          $4.70
      170        $3.11      $3.81          $4.45
      180        $2.96      $3.63          $4.23
      190        $2.83      $3.46          $4.03
      200        $2.71      $3.31          $3.85
      210        $2.60      $3.17          $3.69
      220        $2.51      $3.05          $3.54
      230        $2.42      $2.94          $3.41
      240        $2.34      $2.84          $3.29
      250        $2.26      $2.74          $3.17

[Irrigation Economics Home] [ AgEBB ]

Questions or comments about this website?
Please contact Joe Henggeler via e-mail: HenggelerJ@missouri.edu or phone (573-379-5431);
University of Missouri Delta Center/Portageville, MO 63873