Projections for Planning Purposes Only
Not to be Used without Updating after December 1, 2006
Table 9.A
Estimated costs and returns per Acre
Wheat, Hard Red Winter
2007 Projected Costs and Returns per acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
wheat
bu.
4.54
45.0000
204.30
_________
-------TOTAL INCOME
204.30
_________
DIRECT EXPENSES
CROP INSURANCE
wheat 35 - crop insu
CUSTOM
fungicide applicatio
Custom Combine Wheat
custom hauling wheat
FERTILIZER
fert 82-0-0
fert 34-0-0
FUNGICIDE
fungice- wheat
INSECTICIDE
insect, greenbug
SEED
seed wheat
OPERATOR LABOR
Tractors
DIESEL FUEL
Tractors
REPAIR & MAINTENANCE
Implements
Tractors
INTEREST ON OP. CAP.
acre
5.31
1.0000
5.31
_________
acre
Acre
bu.
4.00
15.00
0.15
1.0000
1.0000
45.0000
4.00
15.00
6.75
_________
_________
_________
lb.
lb.
0.14
0.14
100.0000
150.0000
14.30
21.00
_________
_________
oz
3.90
4.0000
15.60
_________
acre
4.50
1.0000
4.50
_________
lb.
0.15
90.0000
13.50
_________
hour
9.10
0.7236
6.58
_________
gal
2.00
4.9339
9.86
_________
Acre
Acre
Acre
3.79
3.31
4.88
1.0000
1.0000
1.0000
3.79
3.31
4.88
-------128.40
75.89
_________
_________
_________
9.50
9.71
-------19.21
-------147.62
56.67
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Acre
Acre
9.50
9.71
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
31.67
_________
_______________________________________________________________________
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 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after December 1, 2006
B-1241 (C8)
Table 9.B
Estimated resource use and costs for field operations, per Acre
Wheat, Hard Red Winter
2007 Projected Costs and Returns 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-------offset disc
13 ft.
tandem disc
20 ft.
anhydrous rig
12R-30
fert 82-0-0
lb.
grain drill
seed wheat
lb.
spray rig
insect, greenbug
acre
anhydrous rig
12R-30
fert 34-0-0
lb.
fungicide applicatio acre
fungice- wheat
oz
Custom Combine Wheat Acre
custom hauling wheat bu.
wheat 35 - crop insu acre
150 hp
200 hp
2WD 100
0.132
0.114
0.071
1.00
1.00
1.00
Jun
Aug
Oct
2.84
3.05
0.96
2.34
2.39
0.59
1.76
0.40
0.28
3.95
0.90
0.77
0.145
0.126
0.078
1.32
1.14
0.71
12.23
7.90
3.32
100.0000
0.14
14.30
14.30
2WD 125
0.204 1.00 Nov
3.54
2.35
1.02
3.01 0.225
2.04
11.97
90.0000
0.15
13.50
13.50
2WD 100
0.064 1.00 Dec
0.88
0.53
0.04
0.09 0.070
0.64
2.20
1.0000
4.50
4.50
4.50
200 hp
0.071 1.00 Jan
1.89
1.48
0.28
0.77 0.078
0.71
5.14
150.0000
0.14
21.00
21.00
1.00 Apr
1.0000
4.00
4.00
4.00
4.0000
3.90
15.60
15.60
1.00 May
1.0000 15.00
15.00
15.00
45.0000
0.15
6.75
6.75
1.00 May
1.0000
5.31
5.31
5.31
------- ------- ------- ------- ------ ------------- ------TOTALS
13.18
9.71
3.79
9.50 0.723
6.58
99.96 142.74
INTEREST ON OPERATING CAPITAL
4.88
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
147.62
_____________________________________________________________________________________________________________________________________________
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.