Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2007
B-1241 (C1)
Table 22.A
Estimated costs and returns per Acre
Continuous Wheat, Dryland, Grazed
2008 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
grazing - dryland
lb of gain
0.43
68.0000
29.24
_________
wheat
bu.
6.33
18.0000
113.94
_________
-------TOTAL INCOME
143.18
_________
DIRECT EXPENSES
SEED
seed- wheat g
bu.
FERTILIZER
fert(N) - ANH3
lb.
CUSTOM
acre
fert appl - ANH3
insec+appl - wheat
acre
cust harv-wheat dry acre
cust haul-wheat dry bu.
OPERATOR LABOR
Implements
hour
Tractors
hour
HAND LABOR
Implements
hour
DIESEL FUEL
Tractors
gal
GASOLINE
Pickup
gal
REPAIR & MAINTENANCE
Implements
Acre
Tractors
Acre
Pickup
Acre
INTEREST ON OP. CAP.
Acre
12.30
1.0000
12.30
_________
0.28
30.0000
8.40
_________
9.00
11.00
12.60
0.14
1.0000
0.5000
1.0000
18.0000
9.00
5.50
12.60
2.52
_________
_________
_________
_________
9.10
9.10
0.2764
0.4425
2.51
4.02
_________
_________
9.10
0.2121
1.93
_________
2.65
2.2211
5.88
_________
2.90
2.0100
5.82
_________
3.80
4.46
0.16
4.89
1.0000
1.0000
1.0000
1.0000
3.80
4.46
0.16
4.89
-------83.83
59.34
_________
_________
_________
_________
6.74
7.22
0.28
-------14.24
-------98.08
45.09
_________
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pickup
Acre
Acre
Acre
6.74
7.22
0.28
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent - wheatd
acre
20.00
1.0000
20.00
_________
RESIDUAL RETURNS
25.09
_________
_______________________________________________________________________
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 22.B
Estimated resource use and costs for field operations, per Acre
Continuous Wheat, Dryland, Grazed
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-------chisel
sweep plow
field cultivator
35 ft
lb.
fert(N) - ANH 3
acre
fert appl - ANH 3
grain drill
seed- wheat g
bu.
Pickup Truck
3/4 ton
insec+appl - wheat
acre
cust harv-wheat dry acre
cust haul-wheat dry bu.
125
150
150
0.099
0.065
0.065
1.00
1.00
1.00
1.00
Jun
Jul
Aug
Aug
3.35
2.08
2.08
2.73
1.29
1.29
0.69
0.85
0.75
1.24
1.34
1.46
0.219
0.143
0.143
1.99
1.30
1.30
10.01
6.88
6.90
30.0000
0.28
8.40
8.40
1.0000
9.00
9.00
9.00
40
0.212 1.00 Sep
2.82
1.90
1.50
2.69 0.424
3.86
12.79
1.0000 12.30
12.30
12.30
0.006 20.00 Dec
5.99
0.28
6.27
1.00 Mar
0.5000 11.00
5.50
5.50
1.00 Jun
1.0000 12.60
12.60
12.60
18.0000
0.14
2.52
2.52
------- ------- ------- ------- ------ ------------- ------TOTALS
10.34
7.22
9.79
7.02 0.931
8.47
50.32
93.19
INTEREST ON OPERATING CAPITAL
4.89
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
98.08
_____________________________________________________________________________________________________________________________________________
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.