Projections for Planning Purposes Only
Not to be Used without Updating after Novmeber 1. 2005
B-1241 (C1&2)
Table 6.A
Estimated costs and returns per Acre
Corn Silage, Sprinkler Irrigated, (NG)
2006 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
corn silage
ton
26.50
24.5000
649.25
_________
-------TOTAL INCOME
649.25
_________
DIRECT EXPENSES
SEED
seed - corn silage
bags
HERBICIDE
herb+appl-corn pre acre
FERTILIZER
fert(N) - ANH3
lb.
fert(P) - liquid
lb.
fert(N) - liquid
lb.
CUSTOM
fert appl - ANH3
acre
inse + appl - corn
appl
harv & haul - cornsi ton
OPERATOR LABOR
Implements
hour
Tractors
hour
HAND LABOR
Implements
hour
IRRIGATION LABOR
Center Pivot
hour
DIESEL FUEL
Tractors
gal
GASOLINE
Pickup
gal
IRRIGATION ENERGY
Center Pivot
ac-in
REPAIR & MAINTENANCE
Implements
Acre
Tractors
Acre
Pickup
Acre
Center Pivot
ac-in
INTEREST ON OP. CAP.
Acre
93.00
0.4000
37.20
_________
21.12
1.0000
21.12
_________
0.30
0.37
0.40
134.0000
60.0000
66.0000
40.20
22.20
26.40
_________
_________
_________
9.00
22.73
4.66
1.0000
1.0000
24.5000
9.00
22.73
114.17
_________
_________
_________
8.00
8.00
0.4581
0.5345
3.66
4.27
_________
_________
8.00
0.1527
1.22
_________
8.00
1.3120
10.49
_________
2.16
2.9313
6.33
_________
2.20
3.0150
6.63
_________
10.00
20.5000
205.00
_________
7.13
6.64
0.24
2.03
14.31
1.0000
1.0000
1.0000
20.5000
1.0000
7.13
6.64
0.24
41.61
14.31
-------600.60
48.64
_________
_________
_________
_________
_________
11.94
11.01
0.42
33.60
-------56.98
-------657.59
-8.34
_________
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pickup
Center Pivot
Acre
Acre
Acre
Acre
11.94
11.01
0.42
33.60
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent - corn
acre
75.00
1.0000
75.00
_________
RESIDUAL RETURNS
-83.34
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after Novmeber 1. 2005
B-1241 (C1&2)
Table 6.B
Estimated resource use and costs for field operations, per Acre
Corn Silage, Sprinkler Irrigated, (NG)
2006 Projected Costs and Returns per Acre
______________________________________________________________________________________________________________________________________
TRACTOR COST
EQUIP COST
ALLOC LABOR
OPERATING INPUT
OPERATION/
SIZE/
TRACTOR
PERF TIMES
-------------- -------------- ---------------------------------OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT
PRICE
COST
______________________________________________________________________________________________________________________________________
------------dollars----------dollars
-------dollars-disc
offset
chisel
disc
tandem
sweep plow
fert(N) - ANH3
lb.
fert appl - ANH3
acre
planter
bed
seed - corn silage
bags
herb+appl-corns pre acre
fert(P) - liquid
lb.
Pickup Truck
3/4 ton
irrig-Center Pivot
ac-in
fert(N) - liquid
lb.
irrig-Center Pivot
ac-in
irrig-Center Pivot
ac-in
irrig-Center Pivot
ac-in
inse + appl - corn
appl
irrig-Center Pivot
ac-in
irrig-Center Pivot
ac-in
harv & haul - cornsi ton
100
125
100
150
75
0.078
0.099
0.138
0.065
0.152
1.00
1.00
1.00
1.00
1.00
Nov
Dec
Feb
Apr
Apr
1.97
3.02
3.45
1.83
1.00
Apr
2.69
1.82
2.74
3.18
1.29
1.96
1.54
0.69
1.52
0.85
2.51
0.006 30.00
2.00
Apr
May
6.88
36.09
2.00
1.00
4.00
1.00
2.00
1.00
1.00
Jun
Jun
Jul
Aug
Aug
Aug
Sep
2.42
1.24
2.40
1.34
4.53
0.42
33.60
0.173
0.219
0.303
0.143
0.305
1.38
1.75
2.42
1.15
134.0000
1.0000
0.30
9.00
40.20
9.00
0.4000
1.0000
60.0000
93.00
21.12
0.37
37.20
21.12
22.20
0.40
26.40
22.73
22.73
2.44
0.192
1.53
48.12
12.03
84.21
0.256
0.064
0.448
2.04
0.51
3.58
48.12
18.04
0.256
0.096
2.04
0.76
------- ------- ------- ------- ------ ------12.98
11.01 260.63
45.97 2.457
19.65
3.0000
66.0000
4.0000
1.0000
7.0000
1.0000
4.0000
1.5000
24.5000
4.66
114.17
------- 293.02
TOTALS
INTEREST ON OPERATING CAPITAL
UNALLOCATED LABOR
TOTAL SPECIFIED COST
______________________________________________________________________________________________________________________________________
Projections for Planning Purposes Only.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after Novmeber 1. 2005
_______
TOTAL
COST
_______
------9.14
9.45
12.99
6.48
40.20
9.00
14.15
37.20
21.12
22.20
7.30
71.22
26.40
50.16
12.54
87.79
22.73
50.16
18.81
114.17
------643.27
14.31
0.00
657.59
_______
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C1&2)