Projections for Planning Purposes Only
Not to be Used without Updating after December 1, 2006
Table 12.A
Estimated costs and returns per Acre
RR Corn Silage (Irrigated)
2007 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Corn Silage (Irr)
ton
34.50
25.0000
862.50
_________
-------TOTAL INCOME
862.50
_________
DIRECT EXPENSES
CUSTOM
custom fert.
custom spraying
FERTILIZER
fert 18-46-0
0-0-60
46-0-0
liquid 32 N
HERBICIDE
herb-post(cornsila.)
SEED
HR CornSilage Seed
IRRIGATION
Irrigation - Corn Si
OPERATOR LABOR
Tractors
DIESEL FUEL
Tractors
REPAIR & MAINTENANCE
Implements
Tractors
INTEREST ON OP. CAP.
acre
acre
4.00
4.00
1.0000
2.0000
4.00
8.00
_________
_________
lb.
lb.
lb.
lb.
0.16
0.13
0.35
0.12
200.0000
150.0000
150.0000
600.0000
32.00
19.87
52.50
72.00
_________
_________
_________
_________
qt.
8.75
2.0000
17.50
_________
thou
1.50
32.0000
48.00
_________
ac-in
7.00
20.0000
140.00
_________
hour
9.10
0.1232
1.12
_________
gal
2.00
0.9609
1.92
_________
1.38
0.73
19.70
1.0000
1.0000
1.0000
1.38
0.73
19.70
-------418.74
443.75
_________
_________
_________
3.22
2.13
-------5.36
-------424.10
438.39
_________
_________
Acre
Acre
Acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Acre
Acre
3.22
2.13
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent cropland i
acre
45.00
1.0000
45.00
_________
RESIDUAL RETURNS
393.39
_________
_______________________________________________________________________
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 12.B
Estimated resource use and costs for field operations, per Acre
RR Corn Silage (Irrigated)
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-------Field Cultivator
32 ft.
custom fert.
acre
fert 18-46-0
lb.
0-0-60
lb.
46-0-0
lb.
Planter 3pt
12 row
HR CornSilage Seed
thou
Irrigation - Corn Si ac-in
Irrigation - Corn Si ac-in
custom spraying
acre
herb-post(cornsila.) qt.
liquid 32 N
lb.
Irrigation - Corn Si ac-in
Irrigation - Corn Si ac-in
Irrigation - Corn Si ac-in
custom spraying
acre
herb-post(cornsila.) qt.
liquid 32 N
lb.
Irrigation - Corn Si ac-in
Irrigation - Corn Si ac-in
Irrigation - Corn Si ac-in
Irrigation - Corn Si ac-in
Irrigation - Corn Si ac-in
Corn Ins APH 65/100 Ac.
200 hp
150 hp
0.047
0.065
1.00
1.00
Feb
Feb
1.25
1.00
Mar
1.39
1.00
1.00
1.00
Mar
Apr
Apr
1.00
1.00
1.00
1.00
Apr
May
May
May
1.00
1.00
1.00
1.00
1.00
0.00
May
Jun
Jun
Jun
Jul
Aug
0.98
1.15
0.54
0.83
1.27
1.95
0.051
0.071
0.47
1.0000
200.0000
150.0000
150.0000
4.00
0.16
0.13
0.35
4.00
32.00
19.87
52.50
32.0000
2.0000
2.0000
1.0000
1.0000
300.0000
2.0000
2.0000
2.0000
1.0000
1.0000
300.0000
2.0000
2.0000
2.0000
2.0000
2.0000
1.50
7.00
7.00
4.00
8.75
0.12
7.00
7.00
7.00
4.00
8.75
0.12
7.00
7.00
7.00
7.00
7.00
6.50
48.00
14.00
14.00
4.00
8.75
36.00
14.00
14.00
14.00
4.00
8.75
36.00
14.00
14.00
14.00
14.00
14.00
0.65
4.52
4.00
32.00
19.87
52.50
5.99
48.00
14.00
14.00
4.00
8.75
36.00
14.00
14.00
14.00
4.00
8.75
36.00
14.00
14.00
14.00
14.00
14.00
------- ------- ------- ------- ------ ------------- ------TOTALS
2.65
2.13
1.38
3.22 0.123
1.12
393.87 404.39
INTEREST ON OPERATING CAPITAL
19.70
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
424.10
_____________________________________________________________________________________________________________________________________________
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.