Projections for Planning Purposes Only B-1241 (C7)
advertisement
Projections for Planning Purposes Only Not to be Used without Updating after January 1, 2009 Table 4.D Estimated costs and returns per AC No-Till Wheat - Concho Valley Dryland, follow cotton, West Central Texas D-7, 2009 _______________________________________________________________________ ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM _______________________________________________________________________ dollars dollars INCOME Wheat bu 5.17 25.0000 129.25 _________ --------TOTAL INCOME 129.25 _________ DIRECT EXPENSES FERTILIZERS 11-52-0 N-32 Liquid HERBICIDES 2,4-D Amine Ally SEED/PLANTS Wheat Seed Private HAULING Haul Wheat CROP INSURANCE Wheat CUSTOM HARVEST Wheat Combine Wheat Comb.-Overage OPERATOR LABOR Tractors Self-Propelled HAND LABOR Implements Self-Propelled DIESEL FUEL Tractors Self-Propelled GASOLINE Pickup Pickup-Hand REPAIR & MAINTENANCE Implements Tractors Self-Propelled Pickup Pickup-Hand INTEREST ON OP. CAP. lb lb 0.31 0.20 35.0000 110.0000 10.85 22.00 _________ _________ pt Oz 2.06 15.00 1.0000 0.1000 2.06 1.50 _________ _________ lb 0.10 60.0000 6.00 _________ bu 0.20 25.0000 5.00 _________ ac 8.00 1.0000 8.00 _________ AC bu 20.00 0.20 1.0000 5.0000 20.00 1.00 _________ _________ hour hour 10.21 10.21 0.1501 0.0117 1.53 0.12 _________ _________ hour hour 10.00 10.00 0.0676 0.0058 0.68 0.06 _________ _________ gal gal 2.50 2.50 1.1596 0.1209 2.90 0.30 _________ _________ gal gal 2.00 2.00 0.3906 0.3365 0.78 0.68 _________ _________ AC AC AC miles miles AC 3.02 0.47 0.11 0.05 0.01 4.27 1.0000 1.0000 1.0000 5.0000 2.5000 1.0000 3.02 0.47 0.11 0.26 0.04 4.27 --------91.63 37.62 _________ _________ _________ _________ _________ _________ TOTAL DIRECT EXPENSES RETURNS ABOVE DIRECT EXPENSES FIXED EXPENSES Implements Tractors Self-Propelled Pickup Pickup-Hand AC AC AC each each 4.77 3.88 0.96 5897.97 842.56 _________ _________ 1.0000 1.0000 1.0000 0.0001 0.0001 4.77 _________ 3.88 _________ 0.96 _________ 0.98 _________ 0.14 _________ --------TOTAL FIXED EXPENSES 10.73 _________ --------TOTAL SPECIFIED EXPENSES 102.36 _________ RETURNS ABOVE TOTAL SPECIFIED EXPENSES 26.89 _________ _______________________________________________________________________ Note: Cost of production estimates are based on 2008 input prices. Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation. Developed by Texas AgriLife Extension Service. B-1241 (C7) Projections for Planning Purposes Only Not to be Used without Updating after January 1, 2009 B-1241 (C7) Table 4.A Estimated resource use and costs for field operations, per AC No-Till Wheat - Concho Valley Dryland, follow cotton, West Central Texas D-7, 2009 _______________________________________________________________________________________________________________________________________________ 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 20' Grain Drill & Pre 30' Wheat Seed Private lb Wheat ac 11-52-0 lb Sprayer( 600-825Gal) 90' 2,4-D Amine pt Ally Oz N-32 Liquid lb Wheat Combine AC Haul Wheat bu Wheat Comb.-Overage bu Pickup each Application 1 miles Application 2 miles Pickup-Hand each Application 1 miles Application 2 miles MFWD 150 MFWD 150 0.082 0.067 1.00 1.00 Oct Oct 1.85 1.52 2.13 1.75 1.76 1.26 1.45 3.32 0.08 0.13 0.84 1.37 8.03 9.22 60.0000 0.10 6.00 6.00 1.0000 8.00 8.00 8.00 35.0000 0.31 10.85 10.85 0.011 1.00 Jan 0.41 0.96 0.01 0.18 1.55 1.0000 2.06 2.06 2.06 0.1000 15.00 1.50 1.50 110.0000 0.20 22.00 22.00 1.00 May 1.0000 20.00 20.00 20.00 25.0000 0.20 5.00 5.00 5.0000 0.20 1.00 1.00 1.00 Jun 0.98 0.0001 0.98 0.52 2.5000 0.52 0.52 2.5000 0.52 1.00 Jun 0.14 0.0001 0.14 0.36 1.2500 0.36 0.36 1.2500 0.36 ------- ------- ------- ------- ------ ------------- -------TOTALS 3.78 4.84 4.78 5.89 0.23 2.39 76.41 98.09 INTEREST ON OPERATING CAPITAL 4.27 UNALLOCATED LABOR 0.00 TOTAL SPECIFIED COST 102.36 _______________________________________________________________________________________________________________________________________________ Note: Cost of production estimates are based on 2008 input prices. Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation. Developed by Texas AgriLife Extension Service.
