University of Missouri Extension Southeast Missouri Crop Budget
2009 Rice Budget - Clearfield

Variable Cost                 Number    Units       Cost     Total         Your Cost
                             of Units              $/Unit   Cost/Acre       $/Acre  
Seed                          85       Pounds      0.56      47.60      $____________
Nitrogen                     150       Pounds      0.44      66.00      $____________
Phosphate                     30       Pounds      0.65      19.50      $____________
Potash                        40       Pounds      0.70      28.00      $____________
Limestone                      0        Tons      25.00        -        $____________
Zinc                           3       Pounds      2.75       8.25      $____________
Sulfur                         0       Pounds      0.00        -        $____________
Fungicide                      1       Ounces     18.00      18.00      $____________
Pre-Emerge - Newpath           1       Ounces     30.00      30.00      $____________
Post-Emerge - Propanil         1        Acre      10.00      10.00      $____________
Insecticide                    0        Acre       0.00        -        $____________
Drying (Custom/Bushel)*      160       Bushels     0.30      48.00      $____________
Hauling & Transportation*    160       Bushels     0.17      27.20      $____________
Miscellaneous Overhead         1        Acre      10.00      10.00      $____________
Machinery Fuel                 1        Acre      26.00      26.00      $____________
Machine Repairs                1        Acre      14.00      14.00      $____________
Irrigation Fuel                1        Acre      50.00      50.00      $____________
Irrigation Repairs             1        Acre      12.00      12.00      $____________
Labor                          1        Acre      24.00      24.00      $____________
Scout                          1        Acre       8.00       8.00      $____________
Irrigation Labor               1        Acre       7.00       7.00      $____________
Custom Application             4        Acre       6.50      26.00      $____________
Subtotal                                Acre               $479.55      $____________
Interest (1/2 year at 8.0%)   0.5       Acre       8.00%      19.18     $____________
Total Variable                          Acre               $498.73      $____________
Fixed Machinery Cost            1       Acre      59.00      59.00      $____________
Fixed Irrigation Cost           1       Acre      70.00      70.00      $____________
Total (Excluding Land)                  Acre               $627.73      $____________
Land Real Estate Taxes          1       Acre       0.30%      8.90      $____________
Land Interest                2966       Acre       4.00%    118.64      $____________
Total Cost                              Acre               $755.27      $____________
* Drying & Transportation Costs Change With Yields



   Breakeven Price in $/Bushel
  Yield in    Variable    Total Cost      Total
    Bu/Acre     Cost     Excluding Land     Cost 
      100        $4.71      $6.00          $7.27
      110        $4.32      $5.49          $6.65
      120        $4.00      $5.07          $6.14
      130        $3.73      $4.72          $5.70
      140        $3.50      $4.42          $5.33
      150        $3.29      $4.15          $5.00
      160        $3.12      $3.92          $4.72
      170        $2.96      $3.72          $4.47
      180        $2.82      $3.54          $4.25
      190        $2.70      $3.38          $4.05
      200        $2.59      $3.23          $3.87
      210        $2.49      $3.10          $3.71
      220        $2.40      $2.98          $3.56
      230        $2.31      $2.87          $3.43

[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