Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C1&2)
Corn for Grain, Sprinkler Irrigated, (Natural Gas)
Texas High Plains
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN
Unit
====
bu.
$ / Unit
===========
2.5500
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
1.000
200.000
60.000
1.000
75.000
1.000
0.350
1.000
1.000
acre
acre
lb.
lb.
acre
lb.
acre
bags
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
18.000
6.000
.120
.260
3.000
.220
13.500
80.000
18.000
13.500
18.00
6.00
24.00
15.60
3.00
16.50
13.50
28.00
18.00
13.50
4.85
39.01
1.80
6.87
9.97
8.91
===========
227.52
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
0.090
7.98
________
.120
.280
24.00
56.00
===========
80.00
===========
315.49
________
________
194.51
________
Total
===========
17.56
65.53
70.00
===========
153.09
________
________
________
468.59
________
41.41
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE+APPL.
FERTILIZER APPL.
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER (N)
INSECTICIDE+APPL
SEED
HERBICIDE+APPL.
INSECTICIDE+APPL
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
1.425
1.280
7.000
6.964
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
DRYING
HARVEST & HAUL
88.628
200.000
200.000
Dol.
bu.
bu.
Total HARVEST
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Your
Total
Estimate
===========
========
510.00
________
===========
510.00
________
Quantity
=========
200.000
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 February 13, 1999
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
09/20/99 HARVEST
A
CORN
200.0000
.0000
Date
========
01/15/99
02/10/99
02/20/99
03/20/99
04/10/99
04/15/99
04/15/99
04/15/99
04/15/99
04/15/99
04/20/99
05/10/99
05/10/99
05/15/99
05/20/99
05/25/99
06/15/99
06/30/99
07/10/99
07/25/99
08/01/99
08/15/99
09/20/99
09/20/99
09/20/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
G
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
PREHARVEST
O
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
DISCING
OFFSET
1.0000
CHISELING
1.0000
IRRIGATION
2.0000
HERBICIDE+APPL. CORN
1.0000
FERTILIZER APPL. ANH3
1.0000
FERTILIZER (N)
ANH3
200.0000
FERTILIZER (P)
DRY
60.0000
FERTILIZER APPL. DRY
1.0000
FERTILIZER (N)
LIQUID
75.0000
INSECTICIDE+APPL CORN
1.0000
SEED
CORNGR.
.3500
PLANTING
12 ROW
1.0000
IRRIGATION
2.0000
HERBICIDE+APPL. CORN
1.0000
CULTIVATING
12 ROW
1.0000
IRRIGATION
4.0000
PICKUP TRUCK
3/4 TON
20.0000
IRRIGATION
4.0000
IRRIGATION
4.0000
INSECTICIDE+APPL CORN
1.0000
IRRIGATION
4.0000
DRYING
CUSTOM
200.0000
HARVEST & HAUL
CORN
200.0000
CASH-RENT
CORN
1.0000
B-1241 (C1&2)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
.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.