Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2007
B-1241 (C1)
Table 3.A
Estimated costs and returns per Acre
Bt Corn (corn borer) for Grain, Furrow Irrig, (NG)
2008 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
corn
bu.
4.11
190.0000
780.90
_________
-------TOTAL INCOME
780.90
_________
DIRECT EXPENSES
SEED
seed - Bt corngr.
bags
INSECTICIDE
miticide
acre
HERBICIDE
herb - corn pre
acre
herb -corn post
acre
FERTILIZER
lb.
fert(N) - ANH3
fert(P) - liquid
lb.
fert(N) - liquid
lb.
CUSTOM
acre
fert appl -ANH3
crop consultant
acre
harv & haul - corn
bu.
CROP INSURANCE
corn -CP
acre
OPERATOR LABOR
Implements
hour
Tractors
hour
HAND LABOR
Implements
hour
IRRIGATION LABOR
Furrow
hour
DIESEL FUEL
Tractors
gal
GASOLINE
Pickup
gal
NATURAL GAS
Furrow
ac-in
REPAIR & MAINTENANCE
Implements
Acre
Tractors
Acre
Pickup
Acre
Furrow
ac-in
INTEREST ON OP. CAP.
Acre
132.00
0.3500
46.20
_________
25.00
1.0000
25.00
_________
17.50
24.85
1.0000
1.0000
17.50
24.85
_________
_________
0.28
0.54
0.57
152.0000
60.0000
32.0000
42.56
32.40
18.24
_________
_________
_________
9.00
6.00
0.26
1.0000
1.0000
190.0000
9.00
6.00
49.40
_________
_________
_________
15.00
1.0000
15.00
_________
9.10
9.10
0.4483
0.5263
4.07
4.78
_________
_________
9.10
0.1527
1.38
_________
9.10
3.6530
33.24
_________
2.65
3.1032
8.22
_________
2.90
3.0150
8.74
_________
8.25
26.0000
214.50
_________
6.72
7.17
0.24
1.80
18.69
1.0000
1.0000
1.0000
26.0000
1.0000
6.72
7.17
0.24
46.80
18.69
-------640.75
140.14
_________
_________
_________
_________
_________
11.27
12.37
0.42
24.62
-------48.69
-------689.44
91.45
_________
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pickup
Furrow
Acre
Acre
Acre
Acre
11.27
12.37
0.42
24.62
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent - corn
acre
100.00
1.0000
100.00
_________
RESIDUAL RETURNS
-8.54
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
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, 2007
B-1241 (C1)
Table 3.B
Estimated resource use and costs for field operations, per Acre
Bt Corn (corn borer) for Grain, Furrow Irrig, (NG)
2008 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-------disc
chisel
disc
bedder
fert appl - ANH 3
herb - corn pre
fert(N) - ANH 3
Furrow
planter
seed - Bt corngr.
fert(P) - liquid
Pickup Truck
herb -corn post
crop consultant
corn -CP
Furrow
fert(N) - liquid
Furrow
miticide
Furrow
harv & haul - corn
offset
100
125
100
150
0.078
0.099
0.138
0.057
1.00
1.00
1.00
1.00
1.00
Nov
Dec
Feb
Mar
Mar
2.17
3.35
3.81
1.82
1.81
2.73
3.17
1.12
1.54
0.69
1.52
0.44
2.42
1.24
2.39
0.69
0.173
0.219
0.303
0.125
1.57
1.99
2.76
1.14
9.53
10.01
tandem
13.68
5.23
acre
1.0000
9.00
9.00
9.00
acre
1.0000 17.50
17.50
17.50
lb.
152.0000
0.28
42.56
42.56
ac-in
1.00 Mar
60.30
24.62 0.843
7.67
6.0000
92.59
bed
100
0.152 1.00 Apr
4.22
3.51
2.51
4.52 0.305
2.77
17.56
bags
0.3500 132.00
46.20
46.20
lb.
60.0000
0.54
32.40
32.40
3/4 ton
0.006 30.00 Apr
8.99
0.42
9.41
acre
1.00 May
1.0000 24.85
24.85
24.85
acre
1.0000
6.00
6.00
6.00
acre
1.0000 15.00
15.00
15.00
ac-in
2.00 Jun
80.40
1.124
10.22
8.0000
90.62
lb.
32.0000
0.57
18.24
18.24
ac-in
2.00 Jul
80.40
1.124
10.22
8.0000
90.62
acre
1.00 Aug
1.0000 25.00
25.00
25.00
ac-in
1.00 Aug
40.20
0.562
5.11
4.0000
45.31
bu.
1.00 Sep
190.0000
0.26
49.40
49.40
------- ------- ------- ------- ------ ------------- ------TOTALS
15.39
12.37 277.01
36.31 4.780
43.50
286.15 670.75
INTEREST ON OPERATING CAPITAL
18.69
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
689.44
_____________________________________________________________________________________________________________________________________________
Projections for Planning Purposes Only.
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.