Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2005
B-1241 (L8)
Table 10.A
Estimated costs and returns per Acre
Small Grain with Grazing
2006 Projected Cost and Return per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
weight gain stockers
lb.
0.38
378.0000
143.64
_________
-------TOTAL INCOME
143.64
_________
DIRECT EXPENSES
FERTILIZER
fert 18-46-0
fert 34-0-0
SEED
seed oats
OPERATOR LABOR
Tractors
DIESEL FUEL
Tractors
REPAIR & MAINTENANCE
Implements
Tractors
lb.
lb.
0.16
0.14
100.0000
150.0000
16.00
21.00
_________
_________
lb.
0.12
110.0000
13.20
_________
hour
11.50
0.1673
1.92
_________
gal
2.50
1.3584
3.39
_________
Acre
Acre
0.44
0.96
1.0000
1.0000
0.44
0.96
-------56.93
86.70
_________
_________
0.97
2.41
-------3.39
-------60.32
83.31
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Acre
Acre
0.97
2.41
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
CASH RENT CROPLAND
acre
25.00
1.0000
25.00
_________
RESIDUAL RETURNS
58.31
_________
_______________________________________________________________________
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.
Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2005
B-1241 (L8)
Table 10.B
Estimated resource use and costs for field operations, per Acre
Small Grain with Grazing
2006 Projected Cost and Return 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-------tandem disc
dry fertilizer rig
fert 18-46-0
seed oats
dry fert rig
fert 34-0-0
20 ft.
200 hp
2WD 125
0.114
0.034
1.00
1.00
Jul
Aug
3.61
0.70
2.05
0.33
0.40
0.02
0.82
0.13
0.126
0.037
1.44
0.43
8.34
1.64
lb.
100.0000
0.16
16.00
16.00
lb.
110.0000
0.12
13.20
13.20
50 hp
0.003 1.00 Jan
0.03
0.02
0.01
0.02 0.003
0.04
0.13
lb.
150.0000
0.14
21.00
21.00
------- ------- ------- ------- ------ ------------- ------TOTALS
4.36
2.41
0.44
0.97 0.167
1.92
50.20
60.32
INTEREST ON OPERATING CAPITAL
0.00
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
60.32
_____________________________________________________________________________________________________________________________________________
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.