Projections for Planning Purposes Only
Not to be Used without Updating after December 1, 2006
B-1241 (C6)
Table 17.A
Estimated resource use and costs for field operations, per Ac
Kleingrass full season - baled
Pivot Irrigated, Far West Texas, 2007
2007 Projected Costs and Returns per Heard
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--------N-32 in Water
lb
Spray (Bcast/HB)
20' Rigid
2,4-D Amine 4
oz
+Rake
14 whl
Swather
18ft
Baler
3X4
Bale Fork
1
HAND LABOR
hour
Rake
14 whl
Swather
18ft
Baler
3X4
Bale Fork
1
Fert Spreader (dry)
Urea, Solid (46% N) cwt
Rake
14 whl
Swather
18ft
Baler
3X4
Bale Fork
1
Aerator
10
Rake
14 whl
Swather
18ft
Baler
3X4
Bale Fork
1
Trans-Pecos Pivot
each
Application 1
Ac. In
Application 2
Ac. In
Application 3
Ac. In
NG Pumps
each
Application 1
Ac In
Application 2
Ac In
Application 3
Ac In
Kleingrass Establish Ac
4.20
2.65
40.0000
0.08
3.20
3.20
0.084 1.00 May
0.04
0.25
0.29
0.200
3.11
2.28
0.22
2.20
7.59
2WD 105
0.100 1.00 May
1.24
1.25
0.10
0.99
0.10
1.00
4.58
2WD 105
0.033 1.00 May
0.41
0.42
0.11
0.03
0.33
1.27
1.00 Jun
0.14
1.40
1.40
2WD 50
0.050 1.00 Jun
0.29
0.22
0.02
0.15
0.05
0.50
1.18
0.200
3.11
2.28
0.22
2.20
7.59
2WD 105
0.100 1.00 Jun
1.24
1.25
0.10
0.99
0.10
1.00
4.58
2WD 105
0.033 1.00 Jun
0.41
0.42
0.11
0.03
0.33
1.27
2WD 50
0.033 1.00 Jul
0.19
0.15
0.02
0.04
0.03
0.34
0.74
0.4500 12.77
5.75
5.75
2WD 50
0.050 1.00 Jul
0.29
0.22
0.02
0.15
0.05
0.50
1.18
0.200
3.11
2.28
0.22
2.20
7.59
2WD 105
0.100 1.00 Jul
1.24
1.25
0.10
0.99
0.10
1.00
4.58
2WD 105
0.033 1.00 Jul
0.41
0.42
0.11
0.03
0.33
1.27
MFWD 105
0.125 1.00 Aug
2.02
1.79
0.11
1.54
0.12
1.25
6.71
2WD 50
0.050 1.00 Nov
0.29
0.22
0.02
0.15
0.05
0.50
1.18
0.200
3.11
2.28
0.22
2.20
7.59
2WD 105
0.100 1.00 Nov
1.24
1.25
0.10
0.99
0.10
1.00
4.58
2WD 105
0.033 1.00 Nov
0.41
0.42
0.11
0.03
0.33
1.27
1.00 Apr
67.99
0.0083
67.99
1.46
0.02
0.23
2.0000
1.69
1.46
0.02
0.23
2.0000
1.69
1.46
0.02
0.23
2.0000
1.69
1.00 Apr
51.28
0.0060
51.28
14.36
2.0000
14.36
14.36
2.0000
14.36
14.36
2.0000
14.36
Jan
1.0000
58.91
------- ------- ------- ------- ------ ------------- -------TOTALS
22.61
18.77
48.29 126.27
2.05
20.57
13.15
308.57
INTEREST ON OPERATING CAPITAL
5.10
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
313.67
_______________________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on last year's input prices.
2WD 50
0.084
1.00
1.00
Apr
May
20.0000
0.49
0.37
0.20
0.32
0.12
1.27
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.
0.21
4.20
Projections for Planning Purposes Only
Not to be Used without Updating after December 1, 2006
Table 17.D
Estimated costs and returns per Ac
Kleingrass full season - baled
Pivot Irrigated, Far West Texas, 2007
2007 Projected Costs and Returns per Heard
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Kleingrass
ton
75.00
4.3500
326.25 _________
--------TOTAL INCOME
326.25 _________
DIRECT EXPENSES
FERTILIZERS
N-32 in Water
Urea, Solid (46% N)
HERBICIDES
2,4-D Amine 4
OPERATOR LABOR
Tractors
Self-Propelled
IRRIGATION LABOR
Trans-Pecos Pivot
HAND LABOR
Special Labor
Implements
DIESEL FUEL
Tractors
Self-Propelled
NATURAL GAS
NG Pumps
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled
Trans-Pecos Pivot
NG Pumps
INTEREST ON OP. CAP.
lb
cwt
0.21
12.77
20.0000
0.4500
4.20
5.75
_________
_________
0.08
40.0000
3.20
_________
hour
hour
10.00
10.00
0.9266
0.8800
9.26
8.80
_________
_________
hour
10.00
0.0700
0.69
_________
hour
hour
10.00
10.00
0.1400
0.0423
1.40
0.42
_________
_________
gal
gal
2.00
2.00
4.4715
4.8000
8.95
9.60
_________
_________
Mcf
8.30
4.4688
37.08
_________
Ac
Ac
Ac
Ac. In
Ac In
Ac
0.83
1.22
2.84
0.72
1.00
5.10
1.0000
1.0000
1.0000
6.0000
6.0000
1.0000
0.83
1.22
2.84
4.38
6.00
5.10
--------109.72
216.53
_________
_________
_________
_________
_________
_________
7.00
9.65
9.12
67.99
51.28
58.91
--------203.95
--------313.67
12.58
_________
_________
_________
_________
_________
_________
oz
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled
Trans-Pecos Pivot
NG Pumps
Kleingrass Establish
Ac
Ac
Ac
each
each
Ac
7.00
9.65
9.12
8159.12
8446.29
58.91
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
0.0083
0.0060
1.0000
_________
_________
_________
_________
_________
RESIDUAL ITEMS
Trans Pecos Irr Lnd
acre
40.00
1.0000
40.00 _________
RESIDUAL RETURNS
-27.42 _________
_______________________________________________________________________
Note: Cost of production estimates are based on last year's input price
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 (L6)