Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 1999
B-1241 (C01&2)
Corn Silage, Sprinkler Irrigated, (Natural Gas)
Texas High Plains
2000 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN SILAGE
Quantity
=========
27.000
Unit
====
ton
$ / Unit
===========
22.5000
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE+APPL.
FERTILIZER (P)
FERTILIZER (N)
FERTILIZER APPL.
FERTILIZER (N)
FERTILIZER APPL.
SEED
INSECTICIDE+APPL
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
60.000
200.000
1.000
75.000
1.000
0.400
1.000
acre
lb.
lb.
acre
lb.
acre
bags
appl
Acre
Acre
Acre
Acre
Hour
Hour
17.167
.265
.117
6.000
.223
3.000
95.667
18.000
17.16
15.90
23.40
6.00
16.72
3.00
38.26
18.00
9.43
32.58
6.52
6.18
16.63
8.02
----------217.82
2.375
1.152
7.000
6.962
Total PREHARVEST
Interest
- OC Borrowed
PREHARVEST
HARVEST & HAUL
NET PROJECTED RETURNS
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
0.096
10.25 ________
27.000
ton.
4.250
114.75 ________
----------114.75 ________
===========
342.82 ________
GROSS INCOME minus VARIABLE COST
Total of ALL Cost
________
Dol.
Total VARIABLE COST
Total FIXED Cost
Your
Estimate
========
________
106.534
Total PREHARVEST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Total
===========
607.50
===========
607.50
264.68 ________
Unit
====
Acre
Acre
Acre
Total
===========
54.04
58.98
75.00
===========
188.02
________
________
________
________
530.84 ________
76.66 ________
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 December 15, 1999
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
09/20/00 HARVEST
A
CORN SILAGE
27.0000
.0000
Date
========
11/10/99
11/20/99
12/15/99
02/10/00
02/20/00
02/20/00
04/05/00
04/10/00
04/10/00
04/10/00
04/10/00
04/10/00
04/15/00
04/15/00
04/15/00
04/30/00
05/15/00
05/15/00
06/15/00
07/10/00
07/20/00
08/15/00
08/15/00
08/20/00
09/20/00
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
PREHARVEST
K
PREHARVEST
G
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
DISCING
OFFSET
1.0000
CHISELING
1.0000
DISCING
TANDEM
1.0000
DISC & SPRAY
1.0000
HERBICIDE+APPL. CORN
1.0000
ROD WEEDING
1.0000
FERTILIZER (P)
DRY
60.0000
FERTILIZER (N)
ANH3
200.0000
FERTILIZER APPL. ANH3
1.0000
FERTILIZER (N)
LIQUID
75.0000
FERTILIZER APPL.
1.0000
PLANTING
12 ROW
1.0000
SEED
CORNSIL.
.4000
IRRIGATION
3.0000
PICKUP TRUCK
3/4 TON
30.0000
IRRIGATION
2.0000
CULTIVATING
ROLLING
1.0000
IRRIGATION
3.0000
IRRIGATION
3.0000
IRRIGATION
3.0000
IRRIGATION
4.0000
INSECTICIDE+APPL CORN
1.0000
CASH-RENT
CORN
1.0000
HARVEST & HAUL
CORNSI
27.0000
B-1241 (C01&2)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
V
.00
F
.00
C
V
.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.