Projections for Planning Purposes Only
Not to be Used without Updating after January 1, 2010
Table 5.A
Estimated costs and returns per AC
No-Till Wheat - Concho Valley
Dryland, follow cotton, West Central Texas D-7, 2010
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Wheat
bu
4.60
25.0000
115.00 _________
--------TOTAL INCOME
115.00 _________
DIRECT EXPENSES
FERTILIZERS
11-52-0
N-32 Liquid
HERBICIDES
2,4-D Amine 4
Ally
SEED/PLANTS
Wheat Seed Private
CROP INSURANCE
Wheat CRC-65%
Custom Harvest
Custom Combine
Grain Hauling
Wheat Comb. -overage
OPERATOR LABOR
Tractors
Self-Propelled
HAND LABOR
Implements
Self-Propelled
DIESEL FUEL
Tractors
Self-Propelled
Pickup
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled
Pickup
INTEREST ON OP. CAP.
lb
lb
0.19
0.11
35.0000
110.0000
6.79
12.10
_________
_________
pt
oz
1.90
11.00
1.0000
0.1000
1.91
1.10
_________
_________
lb
0.10
60.0000
6.00
_________
ac
8.00
1.0000
8.00
_________
Ac
bu
bu
22.00
0.18
0.20
1.0000
25.0000
5.0000
22.00
4.50
1.00
_________
_________
_________
hour
hour
10.91
10.91
0.1501
0.0117
1.64
0.13
_________
_________
hour
hour
8.19
8.19
0.0676
0.0058
0.55
0.05
_________
_________
gal
gal
gal
1.95
1.95
1.95
1.4209
0.1209
2.4999
2.77
0.24
4.87
_________
_________
_________
AC
AC
AC
miles
AC
3.13
0.57
0.12
0.04
1.97
1.0000
1.0000
1.0000
20.0000
1.0000
3.13
0.57
0.12
0.97
1.97
--------80.41
34.59
_________
_________
_________
_________
_________
4.05
3.95
0.86
3.97
--------12.83
--------93.24
21.76
_________
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled
Pickup
AC
AC
AC
each
4.05
3.95
0.86
5957.10
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
0.0006
_________
_________
_________
_________
_________
RESIDUAL ITEMS
West Texas Dryland
acre
20.00
1.0000
20.00 _________
RESIDUAL RETURNS
1.76 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2009 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, 2010
B-1241 (C7)
Table 5.B
Estimated resource use and costs for field operations, per AC
No-Till Wheat - Concho Valley
Dryland, follow cotton, West Central Texas D-7, 2010
___________________________________________________________________________________________________________________
POWER UNIT COST EQUIPMENT COST
ALLOC LABOR
OPERA
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
-------------- -------------- ----------------OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMO
___________________________________________________________________________________________________________________
------------dollars----------dollars
Stalk Shredder
20'
Grain Drill & Pre
30'
Wheat Seed Private
lb
11-52-0
lb
Sprayer( 600-825Gal) 90' 200hp
2,4-D Amine 4
pt
Ally
oz
N-32 Liquid
lb
Wheat CRC-65%
ac
Custom Combine
Ac
Grain Hauling
bu
Wheat Comb. -overage bu
Pickup
each
Application 1
miles
MFWD 150
MFWD 225
0.082
0.067
1.00
1.00
Oct
Oct
1.50
1.84
1.78
2.17
1.83
1.30
1.24
2.81
0.08
0.13
0.90
1.29
60.0
35.0
0.011
1.00
Jan
1.00
1.00
Mar
May
1.00
Jan
0.36
0.86
0.01
0.18
3.97
5.84
------- ------- ------- ------- ------ ------3.70
4.81
8.97
8.02
0.23
2.37
1.0
0.1
110.0
1.0
1.0
25.0
5.0
0.0
20.0
TOTALS
INTEREST ON OPERATING CAPITAL
UNALLOCATED LABOR
TOTAL SPECIFIED COST
___________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2009 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.