Projections for Planning Purposes Only
Not to be Used without Updating after March 19, 1998
B-1241 (C01&02)
Sorghum, Sprinkler Irrigated, (Sandy Soils)
Texas High Plains
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SORGHUM
Quantity
=========
50.000
Unit
====
cwt.
$ / Unit
===========
4.4000
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERTILIZER APPL.
FERTILIZER (P)
FERTILIZER (N)
SEED
HERBICIDE & APPL
INSECTICIDE+APPL
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
60.000
120.000
6.000
1.000
1.000
acre
lb.
lb.
lb.
acre
appl
Acre
Acre
Acre
Acre
Hour
Hour
3.000
.260
.210
1.250
12.000
8.000
3.00
15.60
25.20
7.50
12.00
8.00
9.50
30.06
2.29
5.15
17.12
6.69
===========
142.11
________
________
________
________
________
________
________
________
________
________
________
________
2.445
0.961
7.000
6.960
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Total
===========
220.00
===========
220.00
________
67.352
Dol.
0.100
6.74
________
50.000
50.000
cwt.
cwt.
.300
.250
15.00
12.50
===========
27.50
===========
176.34
________
________
43.66
________
Total
===========
29.41
49.15
40.00
===========
118.56
________
________
________
Total of ALL Cost
294.90
________
NET PROJECTED RETURNS
-74.90
________
Total HARVEST
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
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
======== ================ ===== ========================= ============= =============
10/10/98
A
SORGHUM
50.0000
.0000
Date
========
12/01/97
12/15/97
02/15/98
03/15/98
03/31/98
04/01/98
04/01/98
04/01/98
05/01/98
05/15/98
05/15/98
05/16/98
05/25/98
06/01/98
06/10/98
06/10/98
07/01/98
07/15/98
07/15/98
08/15/98
10/10/98
10/10/98
10/10/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
O
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
HARVEST
G
HARVEST
G
K
Input
Name
=========================
SHREDDING
CHISELING
DISCING
TANDEM
DISCING
TANDEM
PICKUP TRUCK
3/4 TON
FERTILIZER APPL. DRY
FERTILIZER (P)
FERTILIZER (N)
DRY
FIELD CULTIVATOR
SEED
SORG SAF
PLANTING
HERBICIDE & APPL SORGHUM
IRRIGATION
SAND FIGHTING
CULTIVATING
8 ROW
IRRIGATION
IRRIGATION
INSECTICIDE+APPL SORGHUM
IRRIGATION
IRRIGATION
CUSTOM HARVEST
SORGHUMI
CUSTOM HAULING
SORGHUMI
CASH-RENT
SORGHUMS
Number
of
Units
=============
1.0000
.3000
1.0000
1.0000
35.0000
1.0000
60.0000
120.0000
1.0000
6.0000
1.0000
1.0000
3.0000
.5000
1.0000
3.0000
3.0000
1.0000
3.0000
3.0000
50.0000
50.0000
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
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
.00
C
V
.00
.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.