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

Variable Cost                 Number    Units       Cost     Total         Your Cost
                             of Units              $/Unit   Cost/Acre       $/Acre  
Seed                          30       Pounds      4.00     126.00      $____________
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                      0       Ounces      2.00        -        $____________
Post-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)*      180       Bushels     0.30      54.00      $____________
Hauling & Transportation*    180       Bushels     0.17      30.60      $____________
Miscellaneous Overhead         1        Acre      10.00      10.00      $____________
Machinery Fuel                 1        Acre      26.00      26.00      $____________
Machinery 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             3        Acre       6.50      19.50      $____________
Subtotal                                Acre               $542.85      $____________
Interest (1/2 year at 8.0%)   0.5       Acre       8.00%      21.71     $____________
Total Variable                          Acre               $564.56      $____________
Fixed Machinery Cost            1       Acre      59.00      59.00      $____________
Fixed Irrigation Cost           1       Acre      70.00      70.00      $____________
Total (Excluding Land)                  Acre               $693.56      $____________
Land Real Estate Taxes          1       Acre       0.30%      8.90      $____________
Land Interest                2511       Acre       4.00%    118.64      $____________
Total Cost                              Acre               $821.10      $____________
* Drying & Transportation Costs Change With Yields



   Breakeven Price in $/Bushel
  Yield in    Variable    Total Cost      Total
    Bu/Acre     Cost     Excluding Land     Cost 
      120        $4.47      $5.54          $6.61
      130        $4.16      $5.15          $6.14
      140        $3.90      $4.82          $5.73
      150        $3.67      $4.53          $5.38
      160        $3.47      $4.28          $5.07
      170        $3.29      $4.05          $4.80
      180        $3.14      $3.85          $4.56
      190        $3.00      $3.68          $4.35
      200        $2.87      $3.51          $4.15
      210        $2.76      $3.37          $3.98
      220        $2.65      $3.24          $3.82
      230        $2.56      $3.12          $3.67
      240        $2.47      $3.01          $3.54
      250        $2.39      $2.91          $3.42

[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