Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2005
B-1241 (L10)
Table 1.A
Estimated costs and returns per acre
Bermuda Pasture, Dryland
2006 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
grazing bermuda
lb/g
0.30
140.0000
42.00
_________
-------TOTAL INCOME
42.00
_________
DIRECT EXPENSES
FERTILIZER
nitrogen dry
phospate
MISC ADMIN O/H
mis admin o/h past
HERBICIDES
herbicide pasture
CUSTOM
cust fert spreader
OPERATOR LABOR
Tractors
DIESEL FUEL
Tractors
GASOLINE
Pick-up, 3/4 ton
REPAIR & MAINTENANCE
Implements
Tractors
Pick-up, 3/4 ton
INTEREST ON OP. CAP.
lb
lb
0.37
0.42
120.0000
30.0000
44.40
12.60
_________
_________
acre
16.00
0.2500
4.00
_________
acre
4.00
1.0000
4.00
_________
acre
2.75
2.0000
5.50
_________
hour
8.40
0.2100
1.76
_________
gal
2.00
1.1340
2.26
_________
gal
2.20
0.9100
2.00
_________
acre
acre
acre
acre
0.88
2.21
1.00
2.48
1.0000
1.0000
1.0000
1.0000
0.88
2.21
1.00
2.48
-------83.12
-41.12
_________
_________
_________
_________
1.59
3.78
3.00
-------8.37
-------91.50
-49.50
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pick-up, 3/4 ton
acre
acre
acre
1.59
3.78
3.00
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent bermuda dr
acre
25.00
1.0000
25.00
_________
RESIDUAL RETURNS
-74.50
_________
_______________________________________________________________________
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 (L10)
Table 1.B
Estimated resource use and costs for field operations, per acre
Bermuda Pasture, Dryland
2006 Projected Costs and Returns per Acre
_____________________________________________________________________________________________________________________
TRACTOR COST
EQUIP COST
ALLOC LABOR
OPER
OPERATION/
SIZE/
TRACTOR
PERF TIMES
-------------- -------------- ------------------OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT
_____________________________________________________________________________________________________________________
------------dollars----------dollars
nitrogen dry
phospate
cust fert spreader
aereator
sprayer-hi speed
herbicide pasture
nitrogen dry
cust fert spreader
mis admin o/h past
Pick-up, 3/4 ton
lb
1.00
Feb
1.00
1.00
Feb
Mar
lb
1.00
May
acre
acre
acre
0.25
1.00
Jun
Dec
lb
acre
12 ft
100
100
0.120
0.090
60.0000
30.0000
1.0000
2.56
1.92
2.16
1.62
0.67
0.21
1.14
0.44
0.120
0.090
1.00
0.75
acre
3.00
3.00
------- ------- ------- ------- ------ ------4.48
3.78
3.88
4.59 0.210
1.76
1.0000
60.0000
1.0000
0.2500
1.0000
TOTALS
INTEREST ON OPERATING CAPITAL
UNALLOCATED LABOR
TOTAL SPECIFIED COST
_____________________________________________________________________________________________________________________
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.