Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 5.D
Estimated costs and returns per ACRE
Sorghum-Conventional Till-12 Row-Dryland
4000# Yield Goal, TCE District 11, 2005
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Grain Sorghum
cwt
4.00
40.0000
160.00 _________
--------TOTAL INCOME
160.00 _________
DIRECT EXPENSES
Custom
Fert. Application
Herbicides
Atrazine
Glyphosate
2,4D
grain/planting herb
Insecticides
Headworm Control
Seed
sorghum seed/treated
Fertilizer
28-4-0
Zinc
Hauling and Handling
custom haul-sorghum
drying-sorghum
Other
crop insurance/sorg
pickup charge
OPERATOR LABOR
Implements
Tractors
Self-Propelled
DIESEL FUEL
Tractors
Self-Propelled
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled
INTEREST ON OP. CAP.
acre
3.50
1.0000
3.50
_________
lb
qt
lb
oz
2.50
10.88
3.12
1.03
1.0000
0.5000
0.5000
8.0000
2.50
5.44
1.56
8.24
_________
_________
_________
_________
oz
2.19
1.3000
2.85
_________
lb
2.65
6.0000
15.90
_________
ton
lb
165.00
2.25
0.1500
1.0000
24.75
2.25
_________
_________
cwt
cwt
0.28
0.05
44.4000
44.4000
12.43
2.22
_________
_________
acre
acre
5.64
2.10
1.0000
1.0000
5.64
2.10
_________
_________
hour
hour
hour
8.65
8.65
8.65
0.0150
0.5199
0.1120
0.13
4.51
0.98
_________
_________
_________
gal
gal
1.35
1.35
5.4189
1.4845
7.32
2.01
_________
_________
ACRE
ACRE
ACRE
ACRE
4.07
6.67
7.21
4.23
1.0000
1.0000
1.0000
1.0000
4.07
6.67
7.21
4.23
--------126.51
33.49
_________
_________
_________
_________
6.90
10.31
11.91
--------29.12
--------155.63
4.37
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled
ACRE
ACRE
ACRE
6.90
10.31
11.91
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
RESIDUAL ITEMS
Management Charge
%
160.00
0.0500
8.00 _________
RESIDUAL RETURNS
-3.63 _________
Land Charge
acre
55.00
1.0000
55.00 _________
RESIDUAL RETURNS
-58.63 _________
_______________________________________________________________________
Note: Cost estimates are based on producer and specialist input.
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 (C11)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C11)
Table 5.A
Estimated resource use and costs for field operations, per ACRE
Sorghum-Conventional Till-12 Row-Dryland
4000# Yield Goal, TCE District 11, 2005
_______________________________________________________________________________________________________________________________________________
POWER UNIT COST EQUIPMENT COST
ALLOC LABOR
OPERATING/DURABLE INPUT
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
-------------- -------------- ----------------------------------TOTAL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT PRICE
COST
COST
_______________________________________________________________________________________________________________________________________________
------------dollars----------dollars
---------dollars--------Stalk Shredder
24'
Stalk Puller
8 Row
V Ripper
22'
Sprayer(600-825 Gal) 90'
Atrazine
lb
Glyphosate
qt
Fert. Application
acre
28-4-0
ton
Zinc
lb
2,4D
lb
Field Cultivator
60'
Field Cultivator
60'
Planter
12R-30''
sorghum seed/treated lb
Sprayer(600-825 Gal) 90'
grain/planting herb oz
Cultivator
12R
Cultivator
12R
Sprayer(600-825 Gal) 90'
Headworm Control
oz
Combine
30'
custom haul-sorghum cwt
drying-sorghum
cwt
Grain Cart
crop insurance/sorg acre
pickup charge
acre
MFWD 170
MFWD 170
Track 300
0.069
0.050
0.080
0.009
1.00
1.00
1.00
1.00
Aug
Aug
Aug
Sep
1.66
1.20
2.85
0.46
1.30
0.94
1.83
0.53
0.83
0.21
0.19
1.28
0.34
0.32
0.06
0.05
0.08
0.00
0.60
0.43
0.69
0.08
5.67
3.12
5.88
1.07
1.0000
2.50
2.50
2.50
0.5000 10.88
5.44
5.44
1.00 Nov
1.0000
3.50
3.50
3.50
0.1500 165.00
24.75
24.75
1.0000
2.25
2.25
2.25
0.5000
3.12
1.56
1.56
Track 300 0.025 1.00 Nov
0.89
0.57
0.37
0.62
0.02
0.22
2.67
Track 300 0.025 1.00 Jan
0.89
0.57
0.37
0.62
0.02
0.22
2.67
MFWD 170
0.060 1.00 Mar
1.44
1.13
1.44
2.29
0.07
0.65
6.95
6.0000
2.65
15.90
15.90
0.009 1.00 Apr
0.46
0.53
0.00
0.08
1.07
8.0000
1.03
8.24
8.24
MFWD 170
0.060 1.00 Apr
1.44
1.13
0.26
0.47
0.06
0.52
3.82
MFWD 170
0.060 1.00 May
1.44
1.13
0.26
0.47
0.06
0.52
3.82
0.009 1.00 Jun
0.46
0.53
0.00
0.08
1.07
1.3000
2.19
2.85
2.85
0.085 1.00 Jul
7.84
10.32
0.08
0.74
18.90
44.4000
0.28
12.43
12.43
44.4000
0.05
2.22
2.22
MFWD 170
0.090 1.00 Jul
2.18
1.71
0.14
0.49
0.09
0.79
5.31
1.00 Jul
1.0000
5.64
5.64
5.64
1.00 Jul
1.0000
2.10
2.10
2.10
------- ------- ------- ------- ------ ------------- -------TOTALS
23.21
22.22
4.07
6.90
0.64
5.62
89.38
151.40
INTEREST ON OPERATING CAPITAL
4.23
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
155.63
_______________________________________________________________________________________________________________________________________________
Note: Cost estimates are based on producer and specialist input.
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.