Farm Management Planning Guide
March 2007
Projected No-till
2007 Crop Budgets
Southwest North Dakota
Ron Haugen, Farm Management Specialist Andrew Swenson, Farrm Management Specialist Roger Ashley, Area Agronomist, Dickinson Research Extension Service
Spring Wheat Durum Malting Barley Corn Grain Oil Sunflowers
Confectionery Sunflowers Canola Flax Field Peas Oats
Lentils Yellow Mustard Safflower Buckwheat Millet
Large Chickpeas Winter Wheat Rye
County commissions, North Dakota State University and U.S. Department of Agriculture cooperating. Duane Hauck, director, Fargo, N.D. Distributed in furtherance of the acts of Congress of May 8 and June 30, 1914. We offer our programs and facilities to all people regardless of race, color, national origin, religion, gender, disability, age, veteran's status or sexual orientation; and are an equal opportunity institution. This publica-tion will be made available in alternative formats for people with disabilities upon request, (701) 231-7881.
SPRING WHEAT
Per Acre 29.2 $4.24 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
123.71
0.00
8.63 14.25 1.50 0.00 21.50 6.70 8.96 10.68 0.00 1.00 3.02 76.23
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.23 11.75 6.50 26.00 47.48 123.71 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.61 1.63 4.24
#DIV/0! #DIV/0! #DIV/0!
DURUM
Per Acre 26.8 $4.70 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
125.87
0.00
10.50 14.25 1.50 0.00 21.50 6.90 8.96 10.68 0.00 1.00 3.11 78.39
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.23 11.75 6.50 26.00 47.48 125.87 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.93 1.77 4.70
#DIV/0! #DIV/0! #DIV/0!
MALTING BARLEY
Per Acre 34.7 $3.28 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
113.90
0.00
7.50 13.75 1.25 0.00 15.63 3.76 9.41 10.81 0.00 1.00 2.60 65.72
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.40 12.07 6.71 26.00 48.18 113.90 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.89 1.39 3.28
#DIV/0! #DIV/0! #DIV/0!
CORN GRAIN
Per Acre 51.2 $2.84 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
145.50
0.00
26.03 8.75 0.00 0.00 17.71 0.00 11.06 11.96 8.51 1.00 3.51 88.52
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.33 17.15 9.50 26.00 56.98 145.50 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.73 1.11 2.84
#DIV/0! #DIV/0! #DIV/0!
OIL SUNFLOWERS
Per Acre 1049.6 $0.139 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
145.90
0.00
15.98 21.05 0.00 11.00 10.85 7.59 8.26 9.33 2.46 5.75 3.81 96.07
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.56 12.80 7.47 26.00 49.83 145.90 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.09 0.05 0.14
#DIV/0! #DIV/0! #DIV/0!
CONFECTIONERY SUNFLOWERS
Per Acre 900.8 $0.190 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
171.15
0.00
24.78 21.05 0.00 17.00 10.20 11.57 8.50 9.77 2.40 10.50 4.78 120.55
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.64 13.18 7.78 26.00 50.60 171.15 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.13 0.06 0.19
#DIV/0! #DIV/0! #DIV/0!
CANOLA
Per Acre 1134.5 $0.135 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
153.16
0.00
18.15 20.05 0.00 7.00 24.48 8.90 9.50 11.19 0.00 1.00 4.14 104.40
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.32 12.32 7.11 26.00 48.75 153.16 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.09 0.04 0.14
#DIV/0! #DIV/0! #DIV/0!
FLAX
Per Acre 21.0 5.73 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
120.48
0.00
4.80 17.15 0.00 0.00 18.89 5.90 9.66 11.25 0.00 1.00 2.59 71.48
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.38 12.44 7.18 26.00 49.00 120.48 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.40 2.33 5.74
#DIV/0! #DIV/0! #DIV/0!
FIELD PEAS
Per Acre 31.6 3.96 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
125.11
0.00
19.20 20.70 0.00 0.00 0.00 4.11 9.82 11.65 0.00 7.00 2.99 75.47
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.37 13.14 7.13 26.00 49.65 125.11 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.39 1.57 3.96
#DIV/0! #DIV/0! #DIV/0!
OATS
Per Acre 62.0 1.78 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
110.44
0.00
7.50 5.85 0.00 0.00 14.70 6.22 10.58 11.64 0.00 1.00 2.37 59.85
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.72 13.27 7.59 26.00 50.58 110.44 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.97 0.82 1.78
#DIV/0! #DIV/0! #DIV/0!
LENTILS
Per Acre 1003.3 0.115 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
115.38
0.00
13.30 18.75 0.00 0.00 0.00 8.47 9.54 11.53 0.00 2.00 2.62 66.21
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.27 12.89 7.00 26.00 49.17 115.38 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.07 0.05 0.12
#DIV/0! #DIV/0! #DIV/0!
YELLOW MUSTARD
Per Acre 625.8 0.164 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
102.63
0.00
6.50 11.25 0.00 0.00 8.75 4.33 9.26 11.08 0.00 1.00 2.15 54.32
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.22 12.08 7.00 26.00 48.31 102.63 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.09 0.08 0.16
#DIV/0! #DIV/0! #DIV/0!
SAFFLOWER
Per Acre 681.8 0.150 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
102.27
0.00
10.50 12.55 0.10 0.00 3.95 6.02 8.59 10.52 0.00 1.00 2.20 55.43
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.09 11.41 6.34 26.00 46.84 102.27 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.08 0.07 0.15
#DIV/0! #DIV/0! #DIV/0!
BUCKWHEAT
Per Acre 705.6 0.144 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
101.60
0.00
15.00 12.55 0.00 0.00 1.90 0.00 9.38 11.13 0.00 1.00 2.10 53.07
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.27 12.20 7.06 26.00 48.53 101.60 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.08 0.07 0.14
#DIV/0! #DIV/0! #DIV/0!
MILLET
Per Acre 1159.3 0.075 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
86.95
0.00
5.00 4.05 0.00 0.00 5.38 0.00 9.69 11.27 0.00 1.00 1.50 37.89
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.39 12.47 7.20 26.00 49.06 86.95 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.03 0.04 0.08
#DIV/0! #DIV/0! #DIV/0!
LARGE CHICKPEAS
Per Acre 895.7 0.265 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (lb) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
237.34
0.00
78.00 18.75 49.00 0.00 2.30 7.93 9.91 10.55 0.00 4.00 7.44 187.89
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.30 12.99 7.17 26.00 49.46 237.34 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.21 0.06 0.26
#DIV/0! #DIV/0! #DIV/0!
WINTER WHEAT
Per Acre 38.0 3.63 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
137.78
0.00
6.00 7.65 6.50 0.00 34.02 6.70 9.35 10.85 0.00 5.00 3.55 89.63
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.38 12.10 6.68 26.00 48.16 137.78 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.36 1.27 3.63
#DIV/0! #DIV/0! #DIV/0!
RYE
Per Acre 42.8 2.44 Your Figures 0.00 Your Yield 0.00 Your Price
Break-even Yield at Expected Market Price (bu) Expected Market Price
MARKET INCOME DIRECT COSTS -Seed -Herbicides -Fungicides -Insecticides -Fertilizer -Crop Insurance -Fuel & Lubrication -Repairs -Drying -Miscellaneous -Operating Interest SUM OF LISTED DIRECT COSTS INDIRECT (FIXED) COSTS -Misc. Overhead -Machinery Depreciation -Machinery Investment -Land Charge SUM OF LISTED INDIRECT COSTS SUM OF ALL LISTED COSTS RETURN TO LABOR & MANAGEMENT LISTED COSTS PER BUDGET UNIT: -Direct Costs -Indirect Costs -Total Costs
104.35
0.00
4.80 2.55 0.00 0.00 23.01 5.00 8.73 10.24 0.00 1.00 2.28 57.62
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.15 11.38 6.20 26.00 46.73 104.35 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.35 1.09 2.44
#DIV/0! #DIV/0! #DIV/0!