Individual Crop Enterprise Reports (Web Version) | Center for Agricultural Profitability

For easily printable and readable individual PDF reports for each budgets, click here.

Or go to the main Crop Budgets page.

Alfalfa

2026 UNL #001 Alfalfa, Dryland - Conv. Tillage, Fall Establishment - 2026

Total acres: 150 Yield per acre: 0 tons

Economic Enterprise Budget

Category	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue		Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue		$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed			$75.00	$11,250.00
Fertilizer			$46.00	$6,900.00
Pesticide			$24.58	$3,686.72
Custom Services			$0.00	$0.00
Labor			$14.97	$2,244.89
Fuel and Energy			$12.13	$1,819.96
Repairs and Maintenance			$12.80	$1,920.57
Other:			$0.00	$0.00
Interest on Operating Capital			$7.42	$1,112.89
Total Operating Costs		$ ---	$192.90	$28,935.01
Net Return Above Total Operating		$ ---	$ ---	$ ---
Ownership and Overhead Costs		Cost / ton	Cost / acre	Total
General Overhead			$0.00	$0.00
Facility Cash Costs			$0.00	$0.00
Vehicle Cash Costs			$0.00	$0.00
Land Rent:			$0.00	$0.00
Real Estate Taxes:			$0.00	$0.00
Equipment Depreciation			$67.57	$10,135.82
Facility Depreciation			$0.00	$0.00
Equipment Opportunity Cost			$19.49	$2,923.52
Facility Opportunity Cost			$0.00	$0.00
Land Opportunity Cost			$0.00	$0.00
Total Ownership and Overhead Costs		$ ---	$87.06	$13,059.34
Total Economic Cost		$ ---	$279.96	$41,994.36
Net Return Above Total Costs		$ ---	$ ---	$ ---

2026 UNL #002 Alfalfa, Dryland - No Till, Fall Establishment - 2026

Total acres: 150 Yield per acre: 0 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$126.00	$18,900.00
Fertilizer	$46.00	$6,900.00
Pesticide	$26.77	$4,014.75
Custom Services	$0.00	$0.00
Labor	$5.28	$792.00
Fuel and Energy	$3.64	$546.48
Repairs and Maintenance	$6.76	$1,013.83
Other:	$0.00	$0.00
Interest on Operating Capital	$8.58	$1,286.68
Total Operating Costs	$ ---	$223.02	$33,453.75
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$0.00	$0.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$0.00	$0.00
Equipment Depreciation	$23.53	$3,529.07
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$5.97	$895.04
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$0.00	$0.00
Total Ownership and Overhead Costs	$ ---	$29.49	$4,424.11
Total Economic Cost	$ ---	$252.52	$37,877.86
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #003 Alfalfa, Dryland, Conv. Tillage, RR, Fall Establishment - 2026

Total acres: 100 Yield per acre: 0 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$126.00	$12,600.00
Fertilizer	$46.00	$4,600.00
Pesticide	$16.02	$1,601.50
Custom Services	$0.00	$0.00
Labor	$13.40	$1,340.28
Fuel and Energy	$11.05	$1,105.45
Repairs and Maintenance	$11.66	$1,165.75
Other:	$0.00	$0.00
Interest on Operating Capital	$8.97	$896.52
Total Operating Costs	$ ---	$233.09	$23,309.49
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$0.00	$0.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$0.00	$0.00
Equipment Depreciation	$57.97	$5,796.69
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$17.05	$1,705.27
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$0.00	$0.00
Total Ownership and Overhead Costs	$ ---	$75.02	$7,501.95
Total Economic Cost	$ ---	$308.11	$30,811.44
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #004 Alfalfa, Dryland, Conv. Tillage, Establish Spring Seed, SmallSquare Bales - 2026

Total acres: 50 Yield per acre: 2.8 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$126.00	$6,300.00
Fertilizer	$46.00	$2,300.00
Pesticide	$20.45	$1,022.66
Custom Services	$22.00	$1,100.00
Labor	$27.77	$1,388.70
Fuel and Energy	$24.40	$1,219.97
Repairs and Maintenance	$16.19	$809.32
Other:	$42.00	$2,100.00
Interest on Operating Capital	$12.99	$649.63
Total Operating Costs	$120.64/ton	$337.81	$16,890.27
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$1,800.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$3,122.00
Equipment Depreciation	$95.83	$4,791.57
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$28.84	$1,442.12
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$6,690.00
Total Ownership and Overhead Costs	$127.47/ton	$356.91	$17,845.70
Total Economic Cost	$248.11/ton	$694.72	$34,735.97
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #005 Alfalfa, Dryland, Conv. Till, Establish Spring Seed, SmallSquare Bales - 2026

Total acres: 50 Yield per acre: 2.8 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$126.00	$6,300.00
Fertilizer	$46.00	$2,300.00
Pesticide	$16.02	$800.75
Custom Services	$24.00	$1,200.00
Labor	$34.01	$1,700.55
Fuel and Energy	$25.19	$1,259.49
Repairs and Maintenance	$16.31	$815.39
Other:	$42.00	$2,100.00
Interest on Operating Capital	$13.18	$659.05
Total Operating Costs	$122.39/ton	$342.70	$17,135.22
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$28.00	$1,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$3,122.00
Equipment Depreciation	$102.07	$5,103.72
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$29.55	$1,477.48
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$6,690.00
Total Ownership and Overhead Costs	$127.09/ton	$355.86	$17,793.20
Total Economic Cost	$249.49/ton	$698.57	$34,928.42
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #006 Alfalfa, Pivot Irrigated, Conv Till, Establish Spring Seed, LargeSquare Bales - 2026

Total acres: 135 Yield per acre: 3.8 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$75.00	$10,125.00
Fertilizer	$46.00	$6,210.00
Pesticide	$22.14	$2,988.98
Custom Services	$24.00	$3,240.00
Labor	$32.22	$4,350.03
Fuel and Energy	$35.94	$4,852.04
Repairs and Maintenance	$45.63	$6,159.51
Other:	$9.50	$1,282.50
Interest on Operating Capital	$11.62	$1,568.32
Total Operating Costs	$79.49/ton	$302.05	$40,776.39
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$143.62	$19,389.10
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$63.73	$8,603.80
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$165.12/ton	$627.47	$84,709.10
Total Economic Cost	$244.61/ton	$929.52	$125,485.50
Net Return Above Total Costs	$ ---	$ ---	$` ---

2026 UNL #007 Alfalfa, Pivot Irrigated, Conv Till, RR, Establish Spring Seed,Large Square Bales - 2026

Total acres: 135 Yield per acre: 4 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$126.00	$17,010.00
Fertilizer	$46.00	$6,210.00
Pesticide	$17.70	$2,389.84
Custom Services	$24.00	$3,240.00
Labor	$38.85	$5,244.41
Fuel and Energy	$36.90	$4,981.43
Repairs and Maintenance	$47.91	$6,468.52
Other:	$10.00	$1,350.00
Interest on Operating Capital	$13.89	$1,875.77
Total Operating Costs	$90.31/ton	$361.26	$48,769.96
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$151.84	$20,497.92
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$66.41	$8,965.84
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$159.59/ton	$638.37	$86,179.96
Total Economic Cost	$249.91/ton	$999.63	$134,949.92
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #008 Alfalfa, Gravity Irr. Panhandle, Conv Till, Fall Seeded withSubsequent Year Production, Large Round - 2026

Total acres: 150 Yield per acre: 2.5 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$81.00	$12,150.00
Fertilizer	$46.00	$6,900.00
Pesticide	$26.69	$4,003.13
Custom Services	$0.00	$0.00
Labor	$61.05	$9,156.75
Fuel and Energy	$23.80	$3,570.12
Repairs and Maintenance	$39.71	$5,956.66
Other:	$48.50	$7,275.00
Interest on Operating Capital	$13.07	$1,960.47
Total Operating Costs	$135.93/ton	$339.81	$50,972.12
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$48.65	$7,297.50
Equipment Depreciation	$105.87	$15,880.39
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$37.41	$5,611.16
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$104.25	$15,637.50
Total Ownership and Overhead Costs	$132.87/ton	$332.18	$49,826.55
Total Economic Cost	$268.80/ton	$671.99	$100,798.68
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #009 Alfalfa, Dryland, Large Round Bales - 2026

Total acres: 100 Yield per acre: 4.4 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$0.00	$0.00
Fertilizer	$23.00	$2,300.00
Pesticide	$1.13	$112.50
Custom Services	$0.00	$0.00
Labor	$35.03	$3,503.18
Fuel and Energy	$27.45	$2,745.08
Repairs and Maintenance	$25.55	$2,554.98
Other:	$39.60	$3,960.00
Interest on Operating Capital	$6.07	$607.03
Total Operating Costs	$35.87/ton	$157.83	$15,782.76
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$28.00	$2,800.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$6,244.00
Equipment Depreciation	$94.47	$9,446.68
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$34.08	$3,408.42
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$13,380.00
Total Ownership and Overhead Costs	$80.18/ton	$352.79	$35,279.10
Total Economic Cost	$116.05/ton	$510.62	$51,061.86
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #010 Alfalfa, Irrigated-Pivot Elec., Large and Small Square Bales -2026

Total acres: 135 Yield per acre: 6.7 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$0.00	$0.00
Fertilizer	$34.50	$4,657.50
Pesticide	$11.99	$1,618.42
Custom Services	$16.40	$2,214.00
Labor	$61.15	$8,255.21
Fuel and Energy	$90.50	$12,218.14
Repairs and Maintenance	$50.90	$6,872.07
Other:	$96.66	$13,049.44
Interest on Operating Capital	$14.48	$1,955.39
Total Operating Costs	$56.21/ton	$376.59	$50,840.17
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$136.22	$18,389.70
Equipment Depreciation	$174.76	$23,591.98
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$58.29	$7,869.50
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$99.58/ton	$667.17	$90,067.68
Total Economic Cost	$155.79/ton	$1,043.76	$140,907.85
Net Return Above Total Costs	$ ---	$ ---	$ ---

Corn - Dryland

2026 UNL #017 Corn, Dryland, Conv Till, Continuous, Eastern Nebraska - 2026

Total acres: 150 Yield per acre: 160 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$80.47	$12,071.25
Fertilizer	$94.00	$14,100.00
Pesticide	$95.86	$14,379.53
Custom Services	$27.80	$4,170.00
Labor	$14.58	$2,187.00
Fuel and Energy	$15.63	$2,344.19
Repairs and Maintenance	$20.19	$3,028.14
Other:	$18.20	$2,730.00
Crop Insurance	$ 5.00	$750.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.02	$3.20	$480.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$14.67	$2,200.40
Total Operating Costs	$2.38/bu	$381.40	$57,210.52
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$114.66	$17,199.00
Equipment Depreciation	$84.36	$12,653.45
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$27.88	$4,181.96
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$245.70	$36,855.00
Total Ownership and Overhead Costs	$3.13/bu	$500.60	$75,089.41
Total Economic Cost	$5.51/bu	$882.00	$132,299.93
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #018 Corn, Dryland, Conventional Tillage, Corn/Soybean Rotation,Eastern Nebraska - 2026

Total acres: 150 Yield per acre: 170 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$85.55	$12,832.50
Fertilizer	$81.50	$12,225.00
Pesticide	$80.06	$12,008.36
Custom Services	$29.30	$4,395.00
Labor	$13.16	$1,974.38
Fuel and Energy	$13.11	$1,966.16
Repairs and Maintenance	$19.23	$2,885.01
Other:	$19.40	$2,910.00
Crop Insurance	$ 6.00	$900.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.02	$3.40	$510.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$13.65	$2,047.86
Total Operating Costs	$2.09/bu	$354.96	$53,244.26
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$114.66	$17,199.00
Equipment Depreciation	$88.03	$13,204.93
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$24.16	$3,624.10
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$245.70	$36,855.00
Total Ownership and Overhead Costs	$2.94/bu	$500.55	$75,083.03
Total Economic Cost	$5.03/bu	$855.52	$128,327.29
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #019 Corn, Dryland, No Till, Continuous (Bt, ECB, RR2, LL, & RIB) -2026

Total acres: 150 Yield per acre: 135 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$85.32	$12,797.81
Fertilizer	$110.00	$16,500.00
Pesticide	$83.75	$12,561.77
Custom Services	$24.05	$3,607.50
Labor	$8.88	$1,331.27
Fuel and Energy	$7.78	$1,166.48
Repairs and Maintenance	$11.76	$1,763.30
Other:	$16.35	$2,452.50
Crop Insurance	$ 5.00	$750.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.01	$1.35	$202.50
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$13.91	$2,087.23
Total Operating Costs	$2.68/bu	$361.79	$54,267.86
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$42.25	$6,337.77
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$14.22	$2,132.37
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$2.08/bu	$280.71	$42,106.14
Total Economic Cost	$4.76/bu	$642.49	$96,374.00
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #020 Corn, Dryland, No Till, Continuous, Eastern Neb. (Bt, ECB,RR2, LL, & RIB) - 2026

Total acres: 150 Yield per acre: 180 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$114.06	$17,109.38
Fertilizer	$139.60	$20,940.00
Pesticide	$95.49	$14,323.61
Custom Services	$31.90	$4,785.00
Labor	$8.73	$1,309.50
Fuel and Energy	$8.61	$1,291.06
Repairs and Maintenance	$12.53	$1,878.90
Other:	$18.60	$2,790.00
Crop Insurance	$ 5.00	$750.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.02	$3.60	$540.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$17.18	$2,577.10
Total Operating Costs	$2.48/bu	$446.70	$67,004.54
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$114.66	$17,199.00
Equipment Depreciation	$47.31	$7,096.48
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$16.22	$2,433.10
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$245.70	$36,855.00
Total Ownership and Overhead Costs	$2.51/bu	$451.89	$67,783.58
Total Economic Cost	$4.99/bu	$898.59	$134,788.12
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #021 Corn, Dryland, No Till, Continuous, (SmartStax RIB) - 2026

Total acres: 150 Yield per acre: 140 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$84.88	$12,731.25
Fertilizer	$112.80	$16,920.00
Pesticide	$102.54	$15,380.57
Custom Services	$23.00	$3,450.00
Labor	$9.04	$1,356.75
Fuel and Energy	$7.95	$1,192.32
Repairs and Maintenance	$14.31	$2,146.84
Other:	$18.40	$2,760.00
Crop Insurance	$ 7.00	$1,050.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.01	$1.40	$210.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$14.92	$2,237.51
Total Operating Costs	$2.77/bu	$387.83	$58,175.24
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$47.32	$7,097.52
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$14.33	$2,150.01
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$2.04/bu	$285.89	$42,883.53
Total Economic Cost	$4.81/bu	$673.73	$101,058.77
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #022 Corn, Dryland, No Till, Continuous, Eastern NE (SmartStaxRIB Complete) - 2026

Total acres: 150 Yield per acre: 185 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$112.44	$16,865.63
Fertilizer	$149.80	$22,470.00
Pesticide	$90.04	$13,506.69
Custom Services	$31.75	$4,762.50
Labor	$9.45	$1,417.50
Fuel and Energy	$8.01	$1,201.64
Repairs and Maintenance	$12.94	$1,941.16
Other:	$18.70	$2,805.00
Crop Insurance	$ 5.00	$750.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.02	$3.70	$555.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$17.33	$2,598.80
Total Operating Costs	$2.43/bu	$450.46	$67,568.92
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$114.66	$17,199.00
Equipment Depreciation	$47.84	$7,176.68
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$13.85	$2,077.90
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$245.70	$36,855.00
Total Ownership and Overhead Costs	$2.43/bu	$450.06	$67,508.58
Total Economic Cost	$4.87/bu	$900.52	$135,077.50
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #023 Corn, Dryland (State), No Till, after Beans (Bt, RR, ECB, & RIB)- 2026

Total acres: 150 Yield per acre: 145 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$77.89	$11,683.13
Fertilizer	$83.20	$12,480.00
Pesticide	$107.45	$16,117.86
Custom Services	$24.65	$3,697.50
Labor	$9.72	$1,458.00
Fuel and Energy	$10.85	$1,628.01
Repairs and Maintenance	$13.29	$1,993.06
Other:	$17.90	$2,685.00
Crop Insurance	$ 5.00	$750.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.02	$2.90	$435.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$13.80	$2,069.70
Total Operating Costs	$2.47/bu	$358.75	$53,812.26
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$60.61	$9,091.64
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$20.29	$3,043.98
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$2.10/bu	$305.14	$45,771.62
Total Economic Cost	$4.58/bu	$663.89	$99,583.88
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #024 Corn, Dryland, No Till after Soybeans, Eastern Nebraska (Bt,ECB, & RIB) - 2026

Total acres: 150 Yield per acre: 195 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$105.01	$15,751.88
Fertilizer	$116.50	$17,475.00
Pesticide	$97.10	$14,565.04
Custom Services	$33.25	$4,987.50
Labor	$10.44	$1,566.00
Fuel and Energy	$8.69	$1,304.10
Repairs and Maintenance	$13.89	$2,082.86
Other:	$18.90	$2,835.00
Crop Insurance	$ 5.00	$750.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.02	$3.90	$585.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$16.15	$2,422.70
Total Operating Costs	$2.15/bu	$419.93	$62,990.07
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$114.66	$17,199.00
Equipment Depreciation	$52.94	$7,941.28
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$15.38	$2,306.42
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$245.70	$36,855.00
Total Ownership and Overhead Costs	$2.34/bu	$456.68	$68,501.70
Total Economic Cost	$4.50/bu	$876.61	$131,491.77
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #025 Corn, Dryland, Southwest, Ecofallow, Follows Wheat, 2 Cropsin 3 Years - 2026

Total acres: 150 Yield per acre: 130 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$69.75	$10,462.50
Fertilizer	$116.50	$17,475.00
Pesticide	$86.26	$12,938.55
Custom Services	$21.30	$3,195.00
Labor	$10.13	$1,518.75
Fuel and Energy	$8.69	$1,304.10
Repairs and Maintenance	$15.26	$2,288.62
Other:	$23.30	$3,495.00
Crop Insurance	$ 12.00	$1,800.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.01	$1.30	$195.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$14.05	$2,107.10
Total Operating Costs	$2.81/bu	$365.23	$54,784.62
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$24.92	$3,738.00
Equipment Depreciation	$46.79	$7,017.95
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$16.48	$2,471.25
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$53.40	$8,010.00
Total Ownership and Overhead Costs	$1.30/bu	$169.58	$25,437.21
Total Economic Cost	$4.11/bu	$534.81	$80,221.83
Net Return Above Total Costs	$ ---	$ ---	$ ---

Corn - Irrigated

2026 UNL #026 Corn, Irrigated-Gravity Fed, Ridge Till, continuous (Bt, ECB,RW & RIB) - 2026

Total acres: 150 Yield per acre: 245 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$148.75	$22,312.50
Fertilizer	$131.50	$19,725.00
Pesticide	$46.48	$6,972.02
Custom Services	$49.75	$7,462.50
Labor	$56.38	$8,457.75
Fuel and Energy	$91.94	$13,790.86
Repairs and Maintenance	$29.00	$4,349.77
Other:	$26.90	$4,035.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,950.00
Crop Drying	$0.02	$4.90	$735.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$23.23	$3,484.22
Total Operating Costs	$2.47/bu	$603.93	$90,589.61
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$108.43	$16,264.50
Equipment Depreciation	$119.10	$17,864.76
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$34.02	$5,102.62
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$232.35	$34,852.50
Total Ownership and Overhead Costs	$2.16/bu	$529.90	$79,484.38
Total Economic Cost	$4.63/bu	$1,133.83	$170,073.99
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #027 Corn, Irrigated-Gravity, Ridge Till after Beans (Bt, ECB, & RIB)- 2026

Total acres: 150 Yield per acre: 255 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$137.17	$20,576.25
Fertilizer	$114.00	$17,100.00
Pesticide	$48.58	$7,286.55
Custom Services	$50.15	$7,522.50
Labor	$53.91	$8,086.50
Fuel and Energy	$91.22	$13,683.74
Repairs and Maintenance	$30.58	$4,587.75
Other:	$27.10	$4,065.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,950.00
Crop Drying	$0.02	$5.10	$765.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$22.11	$3,316.33
Total Operating Costs	$2.25/bu	$574.83	$86,224.61
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$108.43	$16,264.50
Equipment Depreciation	$113.33	$17,000.13
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$35.12	$5,268.54
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$232.35	$34,852.50
Total Ownership and Overhead Costs	$2.06/bu	$525.24	$78,785.67
Total Economic Cost	$4.31/bu	$1,100.07	$165,010.28
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #028 Corn, Irrigated-Gravity, Ridge Till, Continuous (SmartStax RIBComplete) - 2026

Total acres: 150 Yield per acre: 250 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$151.81	$22,771.88
Fertilizer	$134.00	$20,100.00
Pesticide	$60.15	$9,022.24
Custom Services	$41.10	$6,165.00
Labor	$57.29	$8,592.75
Fuel and Energy	$93.55	$14,033.05
Repairs and Maintenance	$32.71	$4,906.77
Other:	$24.50	$3,675.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,950.00
Crop Drying	$0.01	$2.50	$375.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$23.80	$3,570.67
Total Operating Costs	$2.48/bu	$618.92	$92,837.35
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$108.43	$16,264.50
Equipment Depreciation	$127.21	$19,081.45
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$38.72	$5,808.44
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$232.35	$34,852.50
Total Ownership and Overhead Costs	$2.17/bu	$542.71	$81,406.88
Total Economic Cost	$4.65/bu	$1,161.63	$174,244.23
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #029 Corn, Irrigated-Gravity fed by canal, conv. till, continuous,Panhandle -2026

Total acres: 150 Yield per acre: 175 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$119.00	$17,850.00
Fertilizer	$150.40	$22,560.00
Pesticide	$87.27	$13,090.14
Custom Services	$30.25	$4,537.50
Labor	$39.40	$5,910.25
Fuel and Energy	$23.57	$3,536.17
Repairs and Maintenance	$37.93	$5,688.84
Other:	$71.75	$10,762.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 16.00	$2,400.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,950.00
Crop Drying	$0.01	$1.75	$262.50
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$41.00	$6,150.00
Interest on Operating Capital	$22.38	$3,357.42
Total Operating Costs	$3.33/bu	$581.95	$87,292.82
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$48.65	$7,297.50
Equipment Depreciation	$145.45	$21,817.95
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$45.54	$6,831.44
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$104.25	$15,637.50
Total Ownership and Overhead Costs	$2.17/bu	$379.90	$56,984.39
Total Economic Cost	$5.50/bu	$961.85	$144,277.21
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #030 Corn, Irrigated-Electric Pivot, No Till, Continuous (Bt, ECB,RW, & RIB) - 2026

Total acres: 135 Yield per acre: 245 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$148.75	$20,081.25
Fertilizer	$183.10	$24,718.50
Pesticide	$104.76	$14,142.15
Custom Services	$41.85	$5,649.75
Labor	$19.03	$2,568.98
Fuel and Energy	$42.27	$5,706.15
Repairs and Maintenance	$38.06	$5,138.23
Other:	$26.90	$3,631.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,215.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.02	$4.90	$661.50
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$24.19	$3,265.46
Total Operating Costs	$2.57/bu	$628.90	$84,901.98
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$88.85	$11,995.25
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$42.01	$5,671.01
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.25/bu	$550.98	$74,382.47
Total Economic Cost	$4.82/bu	$1,179.88	$159,284.44
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #031 Corn, Irrigated-Electric Pivot, No Till, Continuous (SmartStaxRIB Complete) - 2026

Total acres: 135 Yield per acre: 250 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$151.81	$20,494.69
Fertilizer	$186.80	$25,218.00
Pesticide	$101.76	$13,737.63
Custom Services	$41.10	$5,548.50
Labor	$19.03	$2,568.98
Fuel and Energy	$42.27	$5,706.15
Repairs and Maintenance	$40.59	$5,479.78
Other:	$24.50	$3,307.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,215.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.01	$2.50	$337.50
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$24.31	$3,282.45
Total Operating Costs	$2.53/bu	$632.18	$85,343.68
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$89.51	$12,084.35
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$42.10	$5,683.16
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.21/bu	$551.73	$74,483.72
Total Economic Cost	$4.74/bu	$1,183.91	$159,827.40
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #032 Corn, Irrigated-Electric Pivot, Strip Till, Continuous, - 2026

Total acres: 135 Yield per acre: 260 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$151.81	$20,494.69
Fertilizer	$194.20	$26,217.00
Pesticide	$101.45	$13,695.51
Custom Services	$44.10	$5,953.50
Labor	$22.33	$3,014.48
Fuel and Energy	$46.17	$6,232.36
Repairs and Maintenance	$44.13	$5,956.88
Other:	$25.60	$3,456.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 10.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.01	$2.60	$351.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$25.19	$3,400.82
Total Operating Costs	$2.52/bu	$654.97	$88,421.24
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$118.06	$15,937.99
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$50.70	$6,845.10
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.26/bu	$588.88	$79,499.29
Total Economic Cost	$4.78/bu	$1,243.86	$167,920.53
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #033 Corn, Irrigated-Electric Pivot, No Till, after Beans (Bt, ECB, &RIB) - 2026

Total acres: 135 Yield per acre: 275 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$148.03	$19,983.38
Fertilizer	$172.00	$23,220.00
Pesticide	$123.90	$16,726.50
Custom Services	$50.25	$6,783.75
Labor	$19.03	$2,568.98
Fuel and Energy	$42.67	$5,761.02
Repairs and Maintenance	$38.13	$5,147.93
Other:	$31.25	$4,218.75
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 10.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.03	$8.25	$1,113.75
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$25.01	$3,376.41
Total Operating Costs	$2.36/bu	$650.27	$87,786.72
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$91.40	$12,338.89
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$42.17	$5,693.10
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.01/bu	$553.69	$74,748.19
Total Economic Cost	$4.38/bu	$1,203.96	$162,534.91
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #034 Corn, Irrigated-Electric Pivot, No Till after Soybeans (Enlist,Bt, ECB, & RIB) - 2026

Total acres: 135 Yield per acre: 275 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$157.58	$21,272.63
Fertilizer	$172.00	$23,220.00
Pesticide	$112.93	$15,245.32
Custom Services	$50.55	$6,824.25
Labor	$18.76	$2,532.53
Fuel and Energy	$43.39	$5,858.27
Repairs and Maintenance	$37.24	$5,027.16
Other:	$28.50	$3,847.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 10.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.02	$5.50	$742.50
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$24.84	$3,353.11
Total Operating Costs	$2.35/bu	$645.78	$87,180.77
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$96.35	$13,007.26
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$45.66	$6,164.58
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.04/bu	$562.13	$75,888.05
Total Economic Cost	$4.39/bu	$1,207.92	$163,068.81
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #035 Corn, Irrigated-Electric Pivot, No Till after Beans (Bt, ECB,RR2, LL, & RIB) - 2026

Total acres: 135 Yield per acre: 275 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$148.03	$19,983.38
Fertilizer	$172.00	$23,220.00
Pesticide	$122.90	$16,591.65
Custom Services	$51.15	$6,905.25
Labor	$19.25	$2,598.68
Fuel and Energy	$43.36	$5,853.70
Repairs and Maintenance	$38.30	$5,170.63
Other:	$28.50	$3,847.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 10.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.02	$5.50	$742.50
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$24.94	$3,366.83
Total Operating Costs	$2.36/bu	$648.43	$87,537.62
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$92.05	$12,427.25
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$45.45	$6,136.36
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.03/bu	$557.63	$75,279.81
Total Economic Cost	$4.39/bu	$1,206.06	$162,817.43
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #036 Corn, Irrigated-Diesel Pivot, Conv Till, Continuous (Bt, ECB,RW, & RIB) - 2026

Total acres: 135 Yield per acre: 235 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$142.63	$19,254.38
Fertilizer	$175.70	$23,719.50
Pesticide	$59.35	$8,012.18
Custom Services	$41.25	$5,568.75
Labor	$27.75	$3,746.21
Fuel and Energy	$91.00	$12,285.04
Repairs and Maintenance	$38.13	$5,147.65
Other:	$25.76	$3,477.60
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,215.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.02	$3.76	$507.60
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$24.06	$3,248.45
Total Operating Costs	$2.66/bu	$625.63	$84,459.76
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$116.69	$15,752.90
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$53.57	$7,231.37
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.51/bu	$590.37	$79,700.47
Total Economic Cost	$5.17/bu	$1,216.00	$164,160.24
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #037 Corn, Irrigated-Diesel Pivot, Conv Till after Beans (Bt, ECB, &RIB) - 2026

Total acres: 135 Yield per acre: 245 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$131.75	$17,786.25
Fertilizer	$149.80	$20,223.00
Pesticide	$53.36	$7,204.08
Custom Services	$42.15	$5,690.25
Labor	$20.38	$2,751.26
Fuel and Energy	$90.11	$12,164.32
Repairs and Maintenance	$38.02	$5,132.07
Other:	$25.92	$3,499.20
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,215.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.02	$3.92	$529.20
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$22.06	$2,978.02
Total Operating Costs	$2.34/bu	$573.54	$77,428.44
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$115.39	$15,577.65
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$55.62	$7,508.17
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.41/bu	$591.13	$79,802.02
Total Economic Cost	$4.75/bu	$1,164.67	$157,230.47
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #038 Corn, Irrigated-Electric Pivot, Panhandle, Conv Till,Continuous (SmartStax RIB Complete) - 2026

Total acres: 135 Yield per acre: 175 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$119.00	$16,065.00
Fertilizer	$154.10	$20,803.50
Pesticide	$80.99	$10,933.16
Custom Services	$38.55	$5,204.25
Labor	$25.60	$3,456.37
Fuel and Energy	$63.42	$8,562.27
Repairs and Maintenance	$32.43	$4,377.97
Other:	$30.40	$4,104.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 16.00	$2,160.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.01	$1.40	$189.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$21.78	$2,940.26
Total Operating Costs	$3.24/bu	$566.27	$76,446.79
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$88.87	$11,997.78
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$35.99	$4,858.13
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$1.89/bu	$331.14	$44,703.71
Total Economic Cost	$5.13/bu	$897.41	$121,150.50
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #039 Corn, Irrigated-Electric Pivot, Panhandle, Conv Till afterBeans (Bt, ECB, RR2, LL, & RIB) - 2026

Total acres: 135 Yield per acre: 185 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$111.60	$15,066.00
Fertilizer	$135.60	$18,306.00
Pesticide	$86.55	$11,684.60
Custom Services	$40.05	$5,406.75
Labor	$23.31	$3,146.55
Fuel and Energy	$62.52	$8,440.41
Repairs and Maintenance	$29.91	$4,038.12
Other:	$30.48	$4,114.80
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 16.00	$2,160.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.01	$1.48	$199.80
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$20.80	$2,808.13
Total Operating Costs	$2.92/bu	$540.82	$73,011.36
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$94.06	$12,698.26
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$32.76	$4,422.96
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$1.80/bu	$333.10	$44,969.02
Total Economic Cost	$4.72/bu	$873.93	$117,980.38
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #040 Corn, Irrigated-Electric Pivot, Conv Till, Continuous(SmartStax RIB Complete) - 2026

Total acres: 135 Yield per acre: 240 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$145.69	$19,667.81
Fertilizer	$179.40	$24,219.00
Pesticide	$91.71	$12,380.28
Custom Services	$48.60	$6,561.00
Labor	$25.39	$3,427.78
Fuel and Energy	$62.90	$8,491.01
Repairs and Maintenance	$44.36	$5,989.20
Other:	$25.84	$3,488.40
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,215.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.02	$3.84	$518.40
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$24.96	$3,368.98
Total Operating Costs	$2.70/bu	$648.84	$87,593.46
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$115.57	$15,602.00
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$52.99	$7,153.52
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$2.45/bu	$588.68	$79,471.72
Total Economic Cost	$5.16/bu	$1,237.52	$167,065.19
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #041 Corn Silage, Pivot Irr. - Diesel, No Till, Continuous - 2026

Total acres: 135 Yield per acre: 28 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$116.73	$15,757.88
Fertilizer	$160.00	$21,600.00
Pesticide	$60.90	$8,221.82
Custom Services	$730.65	$98,637.75
Labor	$10.94	$1,476.34
Fuel and Energy	$73.48	$9,919.36
Repairs and Maintenance	$24.73	$3,337.90
Other:	$22.00	$2,970.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 9.00	$1,215.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$47.98	$6,476.84
Total Operating Costs	$44.55/ton	$1247.39	$168,397.88
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$55.30	$7,466.11
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$34.05	$4,596.82
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$18.20/ton	$509.48	$68,779.13
Total Economic Cost	$62.75/ton	$1,756.87	$237,177.01
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #042 Popcorn, Irrigated-Electric Pivot, No Till, after Beans - 2026

Total acres: 135 Yield per acre: 8000 poundsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / pound	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$127.88	$17,263.13
Fertilizer	$90.60	$12,231.00
Pesticide	$128.67	$17,370.70
Custom Services	$35.10	$4,738.50
Labor	$19.03	$2,568.98
Fuel and Energy	$42.27	$5,706.15
Repairs and Maintenance	$38.06	$5,138.23
Other:	$43.00	$5,805.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 14.00	$1,890.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$16.00	$2,160.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$20.98	$2,832.87
Total Operating Costs	$0.07/pound	$545.59	$73,654.56
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / pound	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$88.85	$11,995.25
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$42.01	$5,671.01
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$0.07/pound	$550.98	$74,382.47
Total Economic Cost	$0.14/pound	$1,096.57	$148,037.02
Net Return Above Total Costs	$ ---	$ ---	$ ---

Dry Beans

2026 UNL #043 Dry Beans, Irrigated-Electric Pivot, Reduced Till, after HarvestCover Crop - 2026

Total acres: 135 Yield per acre: 27 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$96.15	$12,980.25
Fertilizer	$64.05	$8,646.75
Pesticide	$130.36	$17,598.05
Custom Services	$15.24	$2,057.40
Labor	$23.75	$3,206.20
Fuel and Energy	$46.71	$6,306.37
Repairs and Maintenance	$33.80	$4,562.43
Other:	$94.00	$12,690.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 29.00	$3,915.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$52.00	$7,020.00
Interest on Operating Capital	$20.16	$2,721.90
Total Operating Costs	$19.42/cwt	$524.22	$70,769.35
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$91.70	$12,379.46
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$40.02	$5,402.59
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$12.52/cwt	$338.00	$45,629.85
Total Economic Cost	$31.93/cwt	$862.22	$116,399.19
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #044 Dry Beans, Gravity Irrigated - fed by canal, Conv Till - 2026

Total acres: 150 Yield per acre: 27 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$86.25	$12,937.50
Fertilizer	$64.05	$9,607.50
Pesticide	$140.67	$21,100.27
Custom Services	$22.94	$3,441.00
Labor	$38.63	$5,794.88
Fuel and Energy	$23.35	$3,503.22
Repairs and Maintenance	$37.62	$5,643.31
Other:	$83.00	$12,450.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 29.00	$4,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,950.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$41.00	$6,150.00
Interest on Operating Capital	$19.86	$2,979.11
Total Operating Costs	$19.13/cwt	$516.38	$77,456.77
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$48.65	$7,297.50
Equipment Depreciation	$133.36	$20,003.55
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$45.23	$6,784.59
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$104.25	$15,637.50
Total Ownership and Overhead Costs	$13.61/cwt	$367.49	$55,123.13
Total Economic Cost	$32.74/cwt	$883.87	$132,579.90
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #045 Dry Beans, Irrigated-Electric Pivot, Conv. Tillage - 2026

Total acres: 135 Yield per acre: 27 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$86.25	$11,643.75
Fertilizer	$64.05	$8,646.75
Pesticide	$130.36	$17,598.05
Custom Services	$22.94	$3,096.90
Labor	$28.74	$3,880.37
Fuel and Energy	$54.80	$7,397.38
Repairs and Maintenance	$37.68	$5,087.05
Other:	$94.00	$12,690.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 29.00	$3,915.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$52.00	$7,020.00
Interest on Operating Capital	$20.75	$2,801.61
Total Operating Costs	$19.98/cwt	$539.57	$72,841.85
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$109.65	$14,803.24
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$44.96	$6,070.00
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$13.37/cwt	$360.90	$48,721.04
Total Economic Cost	$33.35/cwt	$900.47	$121,562.90
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #046 Dry Beans, Irrigated-Electric Pivot, Conv. Till, Panhandle,Direct Harvest - 2026

Total acres: 135 Yield per acre: 27 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$115.00	$15,525.00
Fertilizer	$64.05	$8,646.75
Pesticide	$131.43	$17,743.18
Custom Services	$22.94	$3,096.90
Labor	$24.87	$3,357.24
Fuel and Energy	$50.26	$6,785.38
Repairs and Maintenance	$34.88	$4,708.74
Other:	$94.00	$12,690.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 29.00	$3,915.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$52.00	$7,020.00
Interest on Operating Capital	$21.50	$2,902.13
Total Operating Costs	$20.70/cwt	$558.93	$75,455.32
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$83.47	$11,269.10
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$38.73	$5,229.09
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$12.17/cwt	$328.49	$44,346.00
Total Economic Cost	$32.87/cwt	$887.42	$119,801.31
Net Return Above Total Costs	$ ---	$ ---	$ ---

Grain Sorghum

2026 UNL #047 Grain Sorghum, Dryland, Conv Till, Southwest - 2026

Total acres: 150 Yield per acre: 85 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$14.80	$2,220.00
Fertilizer	$59.00	$8,850.00
Pesticide	$63.40	$9,509.86
Custom Services	$14.40	$2,160.00
Labor	$18.95	$2,841.75
Fuel and Energy	$16.84	$2,526.54
Repairs and Maintenance	$22.43	$3,364.07
Other:	$22.00	$3,300.00
Crop Insurance	$ 12.00	$1,800.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$9.27	$1,390.89
Total Operating Costs	$2.84/bu	$241.09	$36,163.10
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$24.92	$3,738.00
Equipment Depreciation	$87.63	$13,144.74
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$30.28	$4,542.40
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$53.40	$8,010.00
Total Ownership and Overhead Costs	$2.64/bu	$224.23	$33,635.14
Total Economic Cost	$5.47/bu	$465.32	$69,798.24
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #048 Grain Sorghum, Dryland, No Till - 2026

Total acres: 150 Yield per acre: 135 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$14.80	$2,220.00
Fertilizer	$112.80	$16,920.00
Pesticide	$75.07	$11,261.16
Custom Services	$21.90	$3,285.00
Labor	$9.99	$1,498.50
Fuel and Energy	$8.94	$1,341.36
Repairs and Maintenance	$13.17	$1,975.23
Other:	$24.00	$3,600.00
Crop Insurance	$ 14.00	$2,100.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$11.23	$1,684.05
Total Operating Costs	$2.16/bu	$291.90	$43,785.29
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$44.61	$6,692.18
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$15.97	$2,394.85
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$2.11/bu	$284.82	$42,723.03
Total Economic Cost	$4.27/bu	$576.72	$86,508.33
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #049 Grain Sorghum, Dryland, Southwest, Ecofallow after Wheat,Two Crops in Three Years - 2026

Total acres: 150 Yield per acre: 120 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$14.80	$2,220.00
Fertilizer	$109.10	$16,365.00
Pesticide	$85.64	$12,845.53
Custom Services	$19.65	$2,947.50
Labor	$9.95	$1,491.75
Fuel and Energy	$9.90	$1,485.74
Repairs and Maintenance	$13.45	$2,016.84
Other:	$25.00	$3,750.00
Crop Insurance	$ 15.00	$2,250.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$11.50	$1,724.89
Total Operating Costs	$2.49/bu	$298.98	$44,847.26
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$24.92	$3,738.00
Equipment Depreciation	$50.04	$7,506.45
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$18.88	$2,831.47
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$53.40	$8,010.00
Total Ownership and Overhead Costs	$1.46/bu	$175.24	$26,285.93
Total Economic Cost	$3.95/bu	$474.22	$71,133.19
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #050 Grain Sorghum, Diesel Pivot Irr., No Till - 2026

Total acres: 135 Yield per acre: 170 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$22.20	$2,997.00
Fertilizer	$99.00	$13,365.00
Pesticide	$75.07	$10,135.04
Custom Services	$27.15	$3,665.25
Labor	$20.43	$2,758.39
Fuel and Energy	$46.03	$6,213.43
Repairs and Maintenance	$24.26	$3,275.74
Other:	$25.00	$3,375.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 15.00	$2,025.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,350.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$13.57	$1,831.39
Total Operating Costs	$2.07/bu	$352.71	$47,616.24
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$86.94	$11,736.90
Equipment Depreciation	$67.54	$9,117.98
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$26.31	$3,551.42
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$186.30	$25,150.50
Total Ownership and Overhead Costs	$2.37/bu	$403.09	$54,416.79
Total Economic Cost	$4.45/bu	$755.80	$102,033.03
Net Return Above Total Costs	$ ---	$ ---	$ ---

Millet/Oats/Peas/Pasture Grass

2026 UNL #051 Grass, Fall Establishment - Pivot Irrigated - 2026

Total acres: 135 Yield per acre: 0 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$90.00	$12,150.00
Fertilizer	$27.60	$3,726.00
Pesticide	$0.00	$0.00
Custom Services	$0.00	$0.00
Labor	$17.14	$2,313.85
Fuel and Energy	$28.41	$3,835.88
Repairs and Maintenance	$20.11	$2,715.06
Other:	$0.00	$0.00
Interest on Operating Capital	$7.33	$989.63
Total Operating Costs	$ ---	$190.60	$25,730.42
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$0.00	$0.00
Equipment Depreciation	$48.42	$6,536.67
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$22.05	$2,976.26
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$0.00	$0.00
Total Ownership and Overhead Costs	$ ---	$106.47	$14,372.93
Total Economic Cost	$ ---	$297.06	$40,103.35
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #052 Grass Hay, Large Round Bales - 2026

Total acres: 150 Yield per acre: 3.3 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$0.00	$0.00
Fertilizer	$48.90	$7,335.00
Pesticide	$0.00	$0.00
Custom Services	$0.00	$0.00
Labor	$10.88	$1,631.46
Fuel and Energy	$7.83	$1,174.61
Repairs and Maintenance	$12.18	$1,827.47
Other:	$10.90	$1,635.00
Interest on Operating Capital	$3.63	$544.14
Total Operating Costs	$28.58/ton	$94.32	$14,147.68
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$29.02	$4,353.50
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$8.30	$1,245.62
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$79.26/ton	$261.57	$39,235.12
Total Economic Cost	$107.84/ton	$355.89	$53,382.80
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #053 Millet-Proso, Dryland, Panhandle, Stubble Mulch Fallowfollowed by Wheat, 2 Crops in Three Years - 2026

Total acres: 150 Yield per acre: 22 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$8.25	$1,237.50
Fertilizer	$35.10	$5,265.00
Pesticide	$26.02	$3,902.25
Custom Services	$6.16	$924.00
Labor	$15.19	$2,278.59
Fuel and Energy	$11.93	$1,789.27
Repairs and Maintenance	$11.46	$1,718.66
Other:	$4.00	$600.00
Crop Insurance	$ 4.00	$600.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$0.00	$0.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$4.72	$708.61
Total Operating Costs	$5.58/cwt	$122.83	$18,423.88
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$11.96	$1,794.00
Equipment Depreciation	$61.53	$9,229.31
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$17.79	$2,669.20
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$6.67/cwt	$146.73	$22,010.01
Total Economic Cost	$12.25/cwt	$269.56	$40,433.89
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #054 Millet-Proso, Dryland, No Till, Panhandle - 2026

Total acres: 150 Yield per acre: 22 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$8.25	$1,237.50
Fertilizer	$35.10	$5,265.00
Pesticide	$29.14	$4,371.00
Custom Services	$6.16	$924.00
Labor	$10.43	$1,564.65
Fuel and Energy	$8.64	$1,296.65
Repairs and Maintenance	$9.61	$1,441.14
Other:	$4.00	$600.00
Crop Insurance	$ 4.00	$600.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$0.00	$0.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$4.45	$668.00
Total Operating Costs	$5.26/cwt	$115.79	$17,367.94
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$12.81	$1,921.50
Equipment Depreciation	$39.79	$5,968.27
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$12.94	$1,941.15
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$5.50/cwt	$120.99	$18,148.43
Total Economic Cost	$10.76/cwt	$236.78	$35,516.36
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #055 Oats, Dryland, No Till - 2026

Total acres: 150 Yield per acre: 85 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$24.00	$3,600.00
Fertilizer	$102.00	$15,300.00
Pesticide	$8.19	$1,228.13
Custom Services	$12.75	$1,912.50
Labor	$7.15	$1,071.90
Fuel and Energy	$6.16	$924.05
Repairs and Maintenance	$6.36	$953.60
Other:	$9.00	$1,350.00
Crop Insurance	$ 9.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$0.00	$0.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$7.02	$1,053.61
Total Operating Costs	$2.15/bu	$182.63	$27,393.78
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$26.95	$4,043.14
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$8.98	$1,347.55
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$3.06/bu	$260.18	$39,026.68
Total Economic Cost	$5.21/bu	$442.80	$66,420.46
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #056 Pasture, Grazing, Pivot Irrigated - 2026

Total acres: 150 Yield per acre: 11 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$0.00	$0.00
Fertilizer	$171.60	$25,740.00
Pesticide	$0.00	$0.00
Custom Services	$44.00	$6,600.00
Labor	$11.50	$1,724.82
Fuel and Energy	$105.19	$15,778.68
Repairs and Maintenance	$20.97	$3,144.77
Other:	$1.00	$150.00
Interest on Operating Capital	$14.17	$2,125.53
Total Operating Costs	$33.49/ton	$368.43	$55,263.81
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$86.94	$13,041.00
Equipment Depreciation	$43.43	$6,515.18
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$26.65	$3,997.27
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$186.30	$27,945.00
Total Ownership and Overhead Costs	$34.48/ton	$379.32	$56,898.45
Total Economic Cost	$67.98/ton	$747.75	$112,162.26
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #057 Peas, Dryland, Panhandle, No Till - 2026

Total acres: 150 Yield per acre: 35 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$84.00	$12,600.00
Fertilizer	$0.00	$0.00
Pesticide	$20.61	$3,091.31
Custom Services	$5.25	$787.50
Labor	$6.25	$936.90
Fuel and Energy	$5.54	$830.90
Repairs and Maintenance	$5.51	$826.82
Other:	$6.00	$900.00
Crop Insurance	$ 6.00	$900.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$0.00	$0.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$5.33	$798.94
Total Operating Costs	$3.96/bu	$138.48	$20,772.37
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$12.81	$1,921.50
Equipment Depreciation	$22.41	$3,361.82
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$8.16	$1,224.27
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$2.82/bu	$98.83	$14,825.09
Total Economic Cost	$6.78/bu	$237.32	$35,597.46
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #058 Sorghum Sudan, Dryland, Conv. Till, annually planted, largeround bales

Total acres: 150 Yield per acre: 5 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$11.00	$1,650.00
Fertilizer	$46.80	$7,020.00
Pesticide	$0.00	$0.00
Custom Services	$0.00	$0.00
Labor	$17.29	$2,593.54
Fuel and Energy	$15.91	$2,386.33
Repairs and Maintenance	$19.26	$2,888.89
Other:	$15.00	$2,250.00
Interest on Operating Capital	$5.01	$751.55
Total Operating Costs	$26.05/ton	$130.27	$19,540.31
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$62.58	$9,387.35
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$27.16	$4,074.56
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$62.80/ton	$313.99	$47,097.91
Total Economic Cost	$88.85/ton	$444.25	$66,638.22
Net Return Above Total Costs	$ ---	$ ---	$ ---

Soybeans

2026 UNL #059 Soybeans, Dryland, Conv. Till after Corn (Roundup Ready 2) -2026

Total acres: 150 Yield per acre: 45 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$82.00	$12,300.00
Fertilizer	$0.00	$0.00
Pesticide	$60.63	$9,094.93
Custom Services	$10.05	$1,507.50
Labor	$11.93	$1,788.75
Fuel and Energy	$12.75	$1,912.68
Repairs and Maintenance	$18.03	$2,705.09
Other:	$19.50	$2,925.00
Crop Insurance	$ 7.00	$1,050.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$375.00
Interest on Operating Capital	$8.60	$1,289.36
Total Operating Costs	$4.97/bu	$223.49	$33,523.31
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$55.96	$8,394.45
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$26.26	$3,938.41
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$6.81/bu	$306.46	$45,968.86
Total Economic Cost	$11.78/bu	$529.95	$79,492.18
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #060 Soybeans, Dryland, No Till after Corn (Roundup Ready 2Yield) - 2026

Total acres: 150 Yield per acre: 50 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$82.00	$12,300.00
Fertilizer	$0.00	$0.00
Pesticide	$61.02	$9,152.81
Custom Services	$10.80	$1,620.00
Labor	$8.15	$1,221.75
Fuel and Energy	$8.42	$1,263.11
Repairs and Maintenance	$12.27	$1,840.82
Other:	$19.50	$2,925.00
Crop Insurance	$ 7.00	$1,050.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$375.00
Interest on Operating Capital	$8.09	$1,212.94
Total Operating Costs	$4.20/bu	$210.24	$31,536.43
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$40.50	$6,074.95
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$17.53	$2,629.62
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$5.65/bu	$282.27	$42,340.57
Total Economic Cost	$9.85/bu	$492.51	$73,877.01
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #061 Soybeans, Dryland, No Till, Continuous, RR2 Yield - 2026

Total acres: 150 Yield per acre: 45 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$82.00	$12,300.00
Fertilizer	$0.00	$0.00
Pesticide	$43.14	$6,471.42
Custom Services	$10.05	$1,507.50
Labor	$7.25	$1,086.75
Fuel and Energy	$7.80	$1,169.96
Repairs and Maintenance	$11.31	$1,696.05
Other:	$19.50	$2,925.00
Crop Insurance	$ 7.00	$1,050.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$375.00
Interest on Operating Capital	$7.24	$1,086.27
Total Operating Costs	$4.18/bu	$188.29	$28,242.95
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$62.44	$9,366.00
Equipment Depreciation	$35.96	$5,393.64
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$16.05	$2,407.35
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$133.80	$20,070.00
Total Ownership and Overhead Costs	$6.14/bu	$276.25	$41,436.98
Total Economic Cost	$10.32/bu	$464.53	$69,679.93
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #062 Soybeans, Irr. Diesel Pivot, Conv. Tillage after Corn, RR2 Yield- 2026

Total acres: 135 Yield per acre: 67 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$82.00	$11,070.00
Fertilizer	$0.00	$0.00
Pesticide	$74.20	$10,016.92
Custom Services	$15.55	$2,099.25
Labor	$18.87	$2,548.05
Fuel and Energy	$63.94	$8,632.35
Repairs and Maintenance	$37.79	$5,102.18
Other:	$22.50	$3,037.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 7.00	$945.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$337.50
Interest on Operating Capital	$12.59	$1,700.25
Total Operating Costs	$4.89/bu	$327.46	$44,206.49
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$91.66	$12,373.49
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$47.98	$6,476.72
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$8.35/bu	$559.75	$75,566.41
Total Economic Cost	$13.24/bu	$887.21	$119,772.90
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #063 Soybeans, Gravity Irr, Ridge Till after Corn, RR2 Yield - 2026

Total acres: 150 Yield per acre: 70 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$82.00	$12,300.00
Fertilizer	$0.00	$0.00
Pesticide	$87.70	$13,154.75
Custom Services	$17.10	$2,565.00
Labor	$22.37	$3,354.75
Fuel and Energy	$64.63	$9,694.04
Repairs and Maintenance	$27.35	$4,103.18
Other:	$22.50	$3,375.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 7.00	$1,050.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,950.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$375.00
Interest on Operating Capital	$12.95	$1,941.87
Total Operating Costs	$4.81/bu	$336.59	$50,488.59
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$108.43	$16,264.50
Equipment Depreciation	$94.62	$14,193.72
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$35.70	$5,354.91
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$232.35	$34,852.50
Total Ownership and Overhead Costs	$7.24/bu	$507.10	$76,065.63
Total Economic Cost	$12.05/bu	$843.69	$126,554.22
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #064 Soybeans, Irrigated-Diesel Pivot, No Till Narrow Row,Continuous - 2026

Total acres: 135 Yield per acre: 64 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$102.00	$13,770.00
Fertilizer	$0.00	$0.00
Pesticide	$75.21	$10,152.73
Custom Services	$16.20	$2,187.00
Labor	$7.48	$1,009.52
Fuel and Energy	$42.66	$5,758.63
Repairs and Maintenance	$33.84	$4,567.99
Other:	$22.50	$3,037.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 7.00	$945.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$337.50
Interest on Operating Capital	$12.00	$1,619.33
Total Operating Costs	$4.87/bu	$311.87	$42,102.70
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$75.51	$10,193.85
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$41.31	$5,576.26
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$8.39/bu	$536.94	$72,486.31
Total Economic Cost	$13.26/bu	$848.81	$114,589.01
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #065 Soybeans, Irrigated-Diesel Pivot, No Till Drilled after Corn(7.5-inch Rows) - 2026

Total acres: 135 Yield per acre: 78 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$102.00	$13,770.00
Fertilizer	$58.75	$7,931.25
Pesticide	$89.65	$12,102.19
Custom Services	$21.60	$2,916.00
Labor	$13.57	$1,831.76
Fuel and Energy	$43.16	$5,827.21
Repairs and Maintenance	$30.49	$4,115.80
Other:	$22.50	$3,037.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 7.00	$945.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$337.50
Interest on Operating Capital	$15.27	$2,061.27
Total Operating Costs	$5.09/bu	$396.99	$53,592.98
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$81.48	$11,000.28
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$40.78	$5,505.17
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$6.95/bu	$542.38	$73,221.66
Total Economic Cost	$12.04/bu	$939.37	$126,814.64
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #066 Soybeans, Irrigated-Diesel Pivot, No Till Drilled after Corn,Enlist E3 Treated - 2026

Total acres: 135 Yield per acre: 78 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$0.73	$98.36
Fertilizer	$58.75	$7,931.25
Pesticide	$111.38	$15,036.38
Custom Services	$22.70	$3,064.50
Labor	$14.01	$1,891.16
Fuel and Energy	$43.60	$5,886.60
Repairs and Maintenance	$32.15	$4,339.90
Other:	$22.50	$3,037.50
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 7.00	$945.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$13.00	$1,755.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$2.50	$337.50
Interest on Operating Capital	$12.23	$1,651.43
Total Operating Costs	$4.08/bu	$318.05	$42,937.07
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$122.22	$16,499.70
Equipment Depreciation	$79.82	$10,775.28
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$41.09	$5,546.80
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$261.90	$35,356.50
Total Ownership and Overhead Costs	$6.94/bu	$541.02	$73,038.28
Total Economic Cost	$11.01/bu	$859.08	$115,975.35
Net Return Above Total Costs	$ ---	$ ---	$ ---

Sugarbeets

2026 UNL #067 Sugarbeet, Gravity Irrigated fed by canal, Panhandle, RR -2026

Total acres: 150 Yield per acre: 30 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$245.00	$36,750.00
Fertilizer	$151.10	$22,665.00
Pesticide	$180.80	$27,119.84
Custom Services	$223.50	$33,525.00
Labor	$58.57	$8,784.83
Fuel and Energy	$23.86	$3,578.41
Repairs and Maintenance	$53.80	$8,069.79
Other:	$101.00	$15,150.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 41.00	$6,150.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$19.00	$2,850.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$41.00	$6,150.00
Interest on Operating Capital	$41.50	$6,225.71
Total Operating Costs	$35.97/ton	$1079.12	$161,868.58
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$48.65	$7,297.50
Equipment Depreciation	$161.56	$24,233.55
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$54.77	$8,215.85
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$104.25	$15,637.50
Total Ownership and Overhead Costs	$13.51/ton	$405.23	$60,784.40
Total Economic Cost	$49.48/ton	$1,484.35	$222,652.97
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #068 Sugarbeet, Gravity Irrigated fed by canal, Panhandle, Conv.Till - 2026

Total acres: 150 Yield per acre: 30 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$245.00	$36,750.00
Fertilizer	$151.10	$22,665.00
Pesticide	$180.80	$27,119.84
Custom Services	$223.50	$33,525.00
Labor	$62.15	$9,322.80
Fuel and Energy	$30.42	$4,563.16
Repairs and Maintenance	$57.91	$8,687.07
Other:	$101.00	$15,150.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 41.00	$6,150.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$19.00	$2,850.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$41.00	$6,150.00
Interest on Operating Capital	$42.08	$6,311.31
Total Operating Costs	$36.47/ton	$1093.96	$164,094.19
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$5,400.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$48.65	$7,297.50
Equipment Depreciation	$176.10	$26,414.45
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$69.87	$10,480.73
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$104.25	$15,637.50
Total Ownership and Overhead Costs	$14.50/ton	$434.87	$65,230.18
Total Economic Cost	$50.96/ton	$1,528.83	$229,324.37
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #069 Sugarbeet, Irrigated-Diesel Pivot, Panhandle One Pass Zone-Tillage (Roundup Ready) - 2026

Total acres: 135 Yield per acre: 30 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$245.00	$33,075.00
Fertilizer	$151.10	$20,398.50
Pesticide	$180.80	$24,407.85
Custom Services	$223.50	$30,172.50
Labor	$35.12	$4,741.20
Fuel and Energy	$118.03	$15,934.43
Repairs and Maintenance	$52.33	$7,065.18
Other:	$60.00	$8,100.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 41.00	$5,535.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$19.00	$2,565.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$42.64	$5,755.79
Total Operating Costs	$36.95/ton	$1108.52	$149,650.44
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$168.09	$22,691.68
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$71.97	$9,715.80
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$14.88/ton	$446.34	$60,255.28
Total Economic Cost	$51.83/ton	$1,554.86	$209,905.72
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #070 Sugarbeet, Irrigated-Diesel Pivot, Conv. Tillage, Panhandle -2026

Total acres: 135 Yield per acre: 30 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$245.00	$33,075.00
Fertilizer	$151.10	$20,398.50
Pesticide	$174.41	$23,545.20
Custom Services	$223.50	$30,172.50
Labor	$45.48	$6,140.14
Fuel and Energy	$121.43	$16,392.58
Repairs and Maintenance	$55.90	$7,546.07
Other:	$60.00	$8,100.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 41.00	$5,535.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$19.00	$2,565.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$43.07	$5,814.80
Total Operating Costs	$37.33/ton	$1119.89	$151,184.80
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$177.01	$23,896.04
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$74.17	$10,013.33
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$15.25/ton	$457.46	$61,757.17
Total Economic Cost	$52.58/ton	$1,577.35	$212,941.96
Net Return Above Total Costs	$ ---	$ ---	$ ---

Sunflowers

2026 UNL #071 Sunflower, Dryland, No Till following Corn or Grain Sorghum(Clearfield, Panhandle) - 2026

Total acres: 150 Yield per acre: 13 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$42.00	$6,300.00
Fertilizer	$39.00	$5,850.00
Pesticide	$42.60	$6,389.33
Custom Services	$7.20	$1,080.00
Labor	$7.74	$1,161.00
Fuel and Energy	$8.07	$1,210.95
Repairs and Maintenance	$11.27	$1,690.55
Other:	$10.00	$1,500.00
Crop Insurance	$ 10.00	$1,500.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$0.00	$0.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$6.72	$1,007.27
Total Operating Costs	$13.43/cwt	$174.59	$26,189.10
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$12.81	$1,921.50
Equipment Depreciation	$31.95	$4,793.14
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$14.64	$2,196.10
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$8.83/cwt	$114.85	$17,228.23
Total Economic Cost	$22.27/cwt	$289.45	$43,417.33
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #072 Sunflower, Dryland, Panhandle after Wheat, Two Crops inThree Years - 2026

Total acres: 150 Yield per acre: 16 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$42.00	$6,300.00
Fertilizer	$46.80	$7,020.00
Pesticide	$61.01	$9,152.02
Custom Services	$10.30	$1,545.00
Labor	$9.54	$1,431.00
Fuel and Energy	$8.22	$1,233.31
Repairs and Maintenance	$15.49	$2,323.59
Other:	$12.00	$1,800.00
Crop Insurance	$ 12.00	$1,800.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$0.00	$0.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$8.21	$1,232.20
Total Operating Costs	$13.35/cwt	$213.58	$32,037.11
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$12.81	$1,921.50
Equipment Depreciation	$38.50	$5,774.77
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$14.25	$2,137.09
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$7.56/cwt	$121.01	$18,150.86
Total Economic Cost	$20.91/cwt	$334.59	$50,187.97
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #073 Sunflower, Pivot Irrigated, No Till, Panhandle - 2026

Total acres: 135 Yield per acre: 30 cwtsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / cwt	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$73.50	$9,922.50
Fertilizer	$94.00	$12,690.00
Pesticide	$38.35	$5,177.08
Custom Services	$19.00	$2,565.00
Labor	$21.55	$2,908.58
Fuel and Energy	$35.89	$4,844.84
Repairs and Maintenance	$28.84	$3,894.04
Other:	$64.00	$8,640.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 12.00	$1,620.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$0.00	$0.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$52.00	$7,020.00
Interest on Operating Capital	$15.01	$2,025.68
Total Operating Costs	$13.00/cwt	$390.13	$52,667.72
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / cwt	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$46.29	$6,248.94
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$17.77	$2,398.77
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$9.01/cwt	$270.34	$36,495.51
Total Economic Cost	$22.02/cwt	$660.47	$89,163.23
Net Return Above Total Costs	$ ---	$ ---	$ ---

Wheat

2026 UNL #074 Wheat, Spring, No Till, Southwest, Wheat after Row Crop -2026

Total acres: 150 Yield per acre: 40 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$36.90	$5,535.00
Fertilizer	$90.50	$13,575.00
Pesticide	$12.13	$1,819.10
Custom Services	$10.40	$1,560.00
Labor	$6.25	$936.90
Fuel and Energy	$5.54	$830.90
Repairs and Maintenance	$5.39	$808.82
Other:	$18.00	$2,700.00
Crop Insurance	$ 8.00	$1,200.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$7.40	$1,110.63
Total Operating Costs	$4.81/bu	$192.51	$28,876.35
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$24.92	$3,738.00
Equipment Depreciation	$22.41	$3,361.82
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$7.50	$1,125.27
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$53.40	$8,010.00
Total Ownership and Overhead Costs	$3.41/bu	$136.23	$20,435.09
Total Economic Cost	$8.22/bu	$328.74	$49,311.44
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #075 Wheat, No Till, Southwest, Winter Wheat after Row Crop, -2026

Total acres: 150 Yield per acre: 55 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$36.90	$5,535.00
Fertilizer	$90.50	$13,575.00
Pesticide	$12.13	$1,819.10
Custom Services	$12.65	$1,897.50
Labor	$6.25	$936.90
Fuel and Energy	$5.54	$830.90
Repairs and Maintenance	$5.39	$808.82
Other:	$18.00	$2,700.00
Crop Insurance	$ 8.00	$1,200.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$7.49	$1,124.13
Total Operating Costs	$3.54/bu	$194.85	$29,227.35
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$24.92	$3,738.00
Equipment Depreciation	$22.41	$3,361.82
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$7.50	$1,125.27
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$53.40	$8,010.00
Total Ownership and Overhead Costs	$2.48/bu	$136.23	$20,435.09
Total Economic Cost	$6.02/bu	$331.08	$49,662.44
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #076 Wheat, Dryland, Panhandle, No Till, Fallow, One Crop in TwoYears - 2026

Total acres: 150 Yield per acre: 70 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$24.60	$3,690.00
Fertilizer	$95.00	$14,250.00
Pesticide	$42.56	$6,384.35
Custom Services	$14.90	$2,235.00
Labor	$13.03	$1,954.59
Fuel and Energy	$10.22	$1,533.11
Repairs and Maintenance	$12.26	$1,838.46
Other:	$19.00	$2,850.00
Crop Insurance	$ 9.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$9.26	$1,389.42
Total Operating Costs	$3.44/bu	$240.83	$36,124.93
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$12.81	$1,921.50
Equipment Depreciation	$51.53	$7,729.45
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$16.76	$2,513.56
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$1.95/bu	$136.55	$20,482.01
Total Economic Cost	$5.39/bu	$377.38	$56,606.93
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #077 Wheat, Dryland, Panhandle, Stubble Mulch Fallow, One Cropin Two Years - 2026

Total acres: 150 Yield per acre: 65 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$22.55	$3,382.50
Fertilizer	$98.30	$14,745.00
Pesticide	$12.13	$1,819.10
Custom Services	$14.15	$2,122.50
Labor	$19.14	$2,871.03
Fuel and Energy	$14.44	$2,165.45
Repairs and Maintenance	$10.93	$1,639.38
Other:	$19.00	$2,850.00
Crop Insurance	$ 9.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$8.43	$1,263.80
Total Operating Costs	$3.37/bu	$219.06	$32,858.77
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$12.81	$1,921.50
Equipment Depreciation	$77.10	$11,564.71
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$20.83	$3,124.27
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$2.56/bu	$166.19	$24,927.98
Total Economic Cost	$5.93/bu	$385.25	$57,786.75
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #078 Wheat, Dryland, Panhandle, Conv. Till, One Crop in Two Years- 2026

Total acres: 150 Yield per acre: 60 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$20.50	$3,075.00
Fertilizer	$83.80	$12,570.00
Pesticide	$12.13	$1,819.10
Custom Services	$13.40	$2,010.00
Labor	$19.46	$2,918.28
Fuel and Energy	$19.51	$2,927.20
Repairs and Maintenance	$16.26	$2,439.29
Other:	$19.00	$2,850.00
Crop Insurance	$ 9.00	$1,350.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$8.16	$1,224.36
Total Operating Costs	$3.54/bu	$212.22	$31,833.24
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$12.81	$1,921.50
Equipment Depreciation	$94.43	$14,165.17
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$37.69	$5,653.54
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$27.45	$4,117.50
Total Ownership and Overhead Costs	$3.34/bu	$200.38	$30,057.72
Total Economic Cost	$6.88/bu	$412.61	$61,890.96
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #079 Wheat, Dryland, Southwest, No Till, Wheat before Corn, TwoCrops in Three Years - 2026

Total acres: 150 Yield per acre: 80 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$24.60	$3,690.00
Fertilizer	$116.00	$17,400.00
Pesticide	$43.11	$6,465.92
Custom Services	$16.40	$2,460.00
Labor	$12.13	$1,819.59
Fuel and Energy	$10.42	$1,562.91
Repairs and Maintenance	$15.12	$2,268.63
Other:	$18.00	$2,700.00
Crop Insurance	$ 8.00	$1,200.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,500.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$10.23	$1,534.68
Total Operating Costs	$3.33/bu	$266.01	$39,901.74
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$28.00	$4,200.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$24.92	$3,738.00
Equipment Depreciation	$51.99	$7,798.13
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$17.80	$2,670.04
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$53.40	$8,010.00
Total Ownership and Overhead Costs	$2.20/bu	$176.11	$26,416.17
Total Economic Cost	$5.53/bu	$442.12	$66,317.90
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #080 Wheat, Irrigated-Diesel Pivot, No Till after Dry Beans(Panhandle) - 2026

Total acres: 135 Yield per acre: 105 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$49.20	$6,642.00
Fertilizer	$32.00	$4,320.00
Pesticide	$38.68	$5,222.37
Custom Services	$27.85	$3,759.75
Labor	$10.65	$1,437.21
Fuel and Energy	$40.77	$5,503.60
Repairs and Maintenance	$33.12	$4,471.32
Other:	$32.00	$4,320.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 22.00	$2,970.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,350.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$0.00	$0.00
Interest on Operating Capital	$10.57	$1,427.05
Total Operating Costs	$2.62/bu	$274.84	$37,103.30
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$52.87	$7,137.66
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$26.90	$3,630.90
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$2.72/bu	$286.05	$38,616.36
Total Economic Cost	$5.34/bu	$560.89	$75,719.66
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #081 Wheat, Irrigated-Elec Pivot, No Till, in Rotation - 2026

Total acres: 135 Yield per acre: 90 bushelsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / bushel	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$49.20	$6,642.00
Fertilizer	$110.90	$14,971.50
Pesticide	$63.04	$8,510.81
Custom Services	$26.70	$3,604.50
Labor	$13.43	$1,813.72
Fuel and Energy	$29.74	$4,014.91
Repairs and Maintenance	$22.23	$3,001.61
Other:	$81.00	$10,935.00
Additional Irrigation Charges	$0.00	$0.00
Crop Insurance	$ 19.00	$2,565.00
Crop Marketing	$0.00	$0.00	$0.00
Crop Scouting	$10.00	$1,350.00
Crop Drying	$0.00	$0.00	$0.00
Crop Storage	$0.00	$0.00	$0.00
Other Materials	$52.00	$7,020.00
Interest on Operating Capital	$15.85	$2,139.76
Total Operating Costs	$4.58/bu	$412.10	$55,633.81
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / bushel	Cost / acre	Total
General Overhead	$36.00	$4,860.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$54.18	$7,314.30
Equipment Depreciation	$45.18	$6,099.42
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$19.38	$2,615.94
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$116.10	$15,673.50
Total Ownership and Overhead Costs	$3.01/bu	$270.84	$36,563.16
Total Economic Cost	$7.59/bu	$682.94	$92,196.98
Net Return Above Total Costs	$ ---	$ ---	$ ---

Cover Crops

2026 UNL #082 Cover Crop, No Till - 2026

Total acres: 135 Yield per acre: 0 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$10.00	$1,350.00
Fertilizer	$0.00	$0.00
Pesticide	$9.27	$1,250.78
Custom Services	$9.00	$1,215.00
Labor	$3.74	$504.90
Fuel and Energy	$5.92	$799.82
Repairs and Maintenance	$17.23	$2,325.80
Other:	$0.00	$0.00
Interest on Operating Capital	$2.21	$297.85
Total Operating Costs	$ ---	$57.36	$7,744.15
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$0.00	$0.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$0.00	$0.00
Equipment Depreciation	$25.74	$3,474.77
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$19.37	$2,615.44
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$0.00	$0.00
Total Ownership and Overhead Costs	$ ---	$45.11	$6,090.21
Total Economic Cost	$ ---	$102.48	$13,834.36
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #083 Cover Crop - Grazing, No Till - 2026

Total acres: 135 Yield per acre: 0 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$20.00	$2,700.00
Fertilizer	$0.00	$0.00
Pesticide	$9.27	$1,250.78
Custom Services	$9.00	$1,215.00
Labor	$3.74	$504.90
Fuel and Energy	$5.92	$799.82
Repairs and Maintenance	$17.23	$2,325.80
Other:	$0.00	$0.00
Interest on Operating Capital	$2.61	$351.85
Total Operating Costs	$ ---	$67.76	$9,148.15
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$0.00	$0.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$0.00	$0.00
Equipment Depreciation	$25.74	$3,474.77
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$19.37	$2,615.44
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$0.00	$0.00
Total Ownership and Overhead Costs	$ ---	$45.11	$6,090.21
Total Economic Cost	$ ---	$112.88	$15,238.36
Net Return Above Total Costs	$ ---	$ ---	$ ---

2026 UNL #084 Cover Crop - Mix, No Till - 2026

Total acres: 135 Yield per acre: 0 tonsEconomic Enterprise BudgetCategory	amt applied	cost per unit	cost per acre	Enterprise Total
Revenue	Value / ton	Value / acre	Total
Total Gross Revenue	Add Revenue	$ ---	$ ---
Operating Costs	Amount / acre	Cost / unit	Cost / acre	Total
Seed	$44.40	$5,994.00
Fertilizer	$0.00	$0.00
Pesticide	$9.27	$1,250.78
Custom Services	$9.00	$1,215.00
Labor	$3.74	$504.90
Fuel and Energy	$5.92	$799.82
Repairs and Maintenance	$17.23	$2,325.80
Other:	$0.00	$0.00
Interest on Operating Capital	$3.58	$483.61
Total Operating Costs	$ ---	$93.14	$12,573.91
Net Return Above Total Operating	$ ---	$ ---	$ ---
Ownership and Overhead Costs	Cost / ton	Cost / acre	Total
General Overhead	$0.00	$0.00
Facility Cash Costs	$0.00	$0.00
Vehicle Cash Costs	$0.00	$0.00
Land Rent:	$0.00	$0.00
Real Estate Taxes:	$0.00	$0.00
Equipment Depreciation	$25.74	$3,474.77
Facility Depreciation	$0.00	$0.00
Equipment Opportunity Cost	$19.37	$2,615.44
Facility Opportunity Cost	$0.00	$0.00
Land Opportunity Cost	$0.00	$0.00
Total Ownership and Overhead Costs	$ ---	$45.11	$6,090.21
Total Economic Cost	$ ---	$138.25	$18,664.12
Net Return Above Total Costs	$ ---	$ ---	$ ---