Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 5.A
Estimated costs and returns per acre
Bermuda Pasture Establishment, Irrigated
2005 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
hay -square
bale
3.50
30.0000
105.00
_________
hay -square
bale
3.50
50.0000
175.00
_________
hay -square
bale
3.50
60.0000
210.00
_________
-------TOTAL INCOME
490.00
_________
DIRECT EXPENSES
FERTILIZER
fert 17-11-28
fert. 24-4-12
MISC ADMIN O/H
mis admin oh past1
MISC
wire ties
HERBICIDES
herbicide pasture
CUSTOM
cust fert spreader
sprig&sprigging irr
cstm haul hay
IRRIGATION
irrigation costs
OPERATOR LABOR
Tractors
IRRIGATION LABOR
irr system 1
DIESEL FUEL
Tractors
GASOLINE
Pick-up, 3/4 ton
REPAIR & MAINTENANCE
Implements
Tractors
Pick-up, 3/4 ton
irr system 1
INTEREST ON OP. CAP.
lb.
lb.
0.10
0.10
175.0000
200.0000
18.90
21.60
_________
_________
acre
4.80
1.0000
4.80
_________
bale
0.13
140.0000
18.20
_________
acre
4.00
1.5000
6.00
_________
acre
acre
bale
2.75
100.00
0.50
2.0000
1.0000
140.0000
5.50
100.00
70.00
_________
_________
_________
ac/in
5.00
10.0000
50.00
_________
hour
8.90
1.4898
13.25
_________
hour
8.90
0.5000
4.45
_________
gal
1.60
9.2759
14.84
_________
gal
2.15
1.8200
3.91
_________
5.94
16.70
1.00
0.17
18.14
1.0000
1.0000
2.0000
10.0000
1.0000
5.94
16.70
2.00
1.70
18.14
-------375.96
114.03
_________
_________
_________
_________
_________
9.48
28.55
6.00
1.70
-------45.74
-------421.70
68.29
_________
_________
_________
_________
acre
acre
acre
ac/in
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pick-up, 3/4 ton
irr system 1
acre
acre
acre
ac/in
9.48
28.55
3.00
0.17
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
2.0000
10.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent past irr
acre
50.00
1.0000
50.00
_________
RESIDUAL RETURNS
18.29
_________
_______________________________________________________________________
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 (L10)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (L10)
Table 5.B
Estimated resource use and costs for field operations, per acre
Bermuda Pasture Establishment, Irrigated
2005 Projected Costs and Returns per Acre
_____________________________________________________________________________________________________________________________________________
TRACTOR COST
EQUIP COST
ALLOC LABOR
OPERATING INPUT
OPERATION/
SIZE/
TRACTOR
PERF TIMES
-------------- -------------- ---------------------------------TOTAL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT
PRICE
COST
COST
_____________________________________________________________________________________________________________________________________________
------------dollars----------dollars
-------dollars-------chisel
cultivator field
fert 17-11-28
cust fert spreader
offset disc
irrigation costs
sprig&sprigging irr
irrigation costs
irrigation costs
sprayer-hi speed
herbicide pasture
fert. 24-4-12
cust fert spreader
irrigation costs
irr system 1
sprayer-hi speed
herbicide pasture
Pick-up, 3/4 ton
mis admin oh past1
rotary hay mower
hay rake
hay baler
cstm haul hay
wire ties
rotary hay mower
hay rake
hay baler
cstm haul hay
wire ties
rotary hay mower
hay rake
hay baler
cstm haul hay
wire ties
225
100
0.152
0.114
1.00
1.00
Oct
Jan
5.21
2.19
3.90
2.06
0.28
0.18
0.51
0.38
0.152
0.114
1.35
1.01
11.28
5.85
lb.
175.0000
0.10
18.90
18.90
acre
1.0000
2.75
2.75
2.75
12-foot
125
0.172 1.00 Jan
3.97
3.64
0.97
2.02 0.172
1.53
12.16
ac/in
1.00 Feb
4.0000
5.00
20.00
20.00
acre
1.00 Mar
1.0000 100.00 100.00 100.00
ac/in
2.0000
5.00
10.00
10.00
ac/in
1.00 Apr
2.0000
5.00
10.00
10.00
100
0.090 1.00 Apr
1.72
1.62
0.21
0.44 0.090
0.80
4.80
acre
1.0000
4.00
4.00
4.00
lb.
1.00 May
200.0000
0.10
21.60
21.60
acre
1.0000
2.75
2.75
2.75
ac/in
2.0000
5.00
10.00
10.00
ac/in
1.00 Jun
1.70
1.70 0.500
4.45
10.0000
7.85
100
0.090 0.50 Jun
0.86
0.81
0.10
0.22 0.045
0.40
2.40
acre
0.5000
4.00
2.00
2.00
acre
1.00 Jun
5.91
6.00
2.0000
11.91
acre
1.0000
4.80
4.80
4.80
6 ft
100
0.100 1.00 Jul
1.91
1.80
0.50
0.73 0.100
0.89
5.84
9 ft
100
0.080 1.00 Jul
1.53
1.44
0.03
0.13 0.080
0.71
3.86
100
0.125 1.00 Jul
2.39
2.25
0.85
1.09 0.125
1.11
7.72
bale
30.0000
0.50
15.00
15.00
bale
30.0000
0.13
3.90
3.90
6 ft
100
0.100 1.00 Aug
1.91
1.80
0.50
0.73 0.100
0.89
5.84
9 ft
100
0.080 1.00 Aug
1.53
1.44
0.03
0.13 0.080
0.71
3.86
100
0.125 1.00 Aug
2.39
2.25
0.85
1.09 0.125
1.11
7.72
bale
50.0000
0.50
25.00
25.00
bale
50.0000
0.13
6.50
6.50
6 ft
100
0.100 1.00 Sep
1.91
1.80
0.50
0.73 0.100
0.89
5.84
9 ft
100
0.080 1.00 Sep
1.53
1.44
0.03
0.13 0.080
0.71
3.86
100
0.125 1.00 Sep
2.39
2.25
0.85
1.09 0.125
1.11
7.72
bale
60.0000
0.50
30.00
30.00
bale
60.0000
0.13
7.80
7.80
------- ------- ------- ------- ------ ------------- ------TOTALS
31.55
28.55
13.55
17.18 1.989
17.70
295.00 403.56
INTEREST ON OPERATING CAPITAL
18.14
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
421.70
_____________________________________________________________________________________________________________________________________________
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.