Projections for Planning Purposes Only
Not to be Used without Updating after March 19, 1998
B-1241 (C01&02)
Corn for Grain, Furrow Irrigated, (Natural Gas)
Texas High Plains
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN
Quantity
=========
190.000
Unit
====
bu.
$ / Unit
===========
2.8000
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
HERBICIDE
FERTILIZER (N)
SEED
INSECTICIDE
INSECTICIDE
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
$ / Unit
===========
Total
===========
200.000
60.000
1.000
1.000
1.000
75.000
0.350
1.000
1.000
lb.
lb.
acre
acre
acre
lb.
bags
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
.150
.260
6.000
3.000
16.000
.270
80.000
15.000
15.000
30.00
15.60
6.00
3.00
16.00
20.25
28.00
15.00
15.00
9.31
44.21
2.51
16.21
15.02
23.25
===========
259.37
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
0.100
11.17
________
.120
.280
22.80
53.20
===========
76.00
===========
346.54
________
________
185.46
________
Total
===========
26.19
67.42
60.00
===========
153.61
________
________
________
500.15
________
31.85
________
2.145
3.373
111.730
Dol.
190.000
190.000
bu.
bu.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
________
Unit
====
Total HARVEST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Your
Estimate
========
________
Quantity
===========
7.000
6.894
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
DRYING
HARVEST & HAUL
Total
===========
532.00
===========
532.00
Unit
====
Acre
Acre
Acre
________
________
________
________
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after March 19, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
09/20/98 HARVEST
A
CORN
190.0000
.0000
Date
========
11/10/97
11/20/97
12/15/97
02/10/98
03/10/98
03/15/98
03/15/98
03/15/98
03/15/98
03/15/98
03/20/98
04/10/98
04/15/98
04/20/98
04/20/98
04/30/98
05/15/98
06/15/98
06/15/98
07/15/98
08/11/98
08/15/98
09/20/98
09/20/98
09/20/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
G
PREHARVEST
E
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
O
PREHARVEST
E
PREHARVEST
O
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
DISCING
OFFSET
1.0000
CHISELING
1.0000
DISCING
TANDEM
1.0000
BEDDING
1.0000
FERTILIZER (N)
ANH3
200.0000
FERTILIZER (P)
60.0000
FERTILIZER APPL. ANH3
1.0000
FERTILIZER APPL. DRY
1.0000
HERBICIDE
CORN
1.0000
IRRIGATION
FURROW
8.0000
ROD WEEDING
1.0000
FERTILIZER (N)
LIQUID
75.0000
PLANTING
12 ROW
1.0000
SEED
CORNGR.
.3500
PICKUP TRUCK
3/4 TON
30.0000
CULTIVATING 12R ROLLING
1.0000
IRRIGATION
FURROW
6.0000
INSECTICIDE
CORN
1.0000
IRRIGATION
FURROW
6.0000
INSECTICIDE
CORN
1.0000
IRRIGATION
FURROW
4.0000
DRYING
CUSTOM
190.0000
HARVEST & HAUL
CORN
190.0000
CASH-RENT
CORN
1.0000
B-1241 (C01&02)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
F
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.