Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2001
Table 3.A
Estimated costs and returns per Acre
Bt Corn for Grain, Furrow Irrigated, (Natural Gas)
2002 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
corn
bu.
2.50
200.0000
500.00
_________
-------TOTAL INCOME
500.00
_________
DIRECT EXPENSES
SEED
seed - corngr.
INSECTICIDE
rootworm ins&appl
miticide
HERBICIDE
herb. - corn
FERTILIZER
fert(N) - ANH3
fert(P) - dry
fert(N) - liquid
CUSTOM
fert appl - ANH3
fert appl - dry
herb+appl - corn
harv & haul - corn
drying - custom
OPERATOR LABOR
Implements
Tractors
HAND LABOR
Implements
IRRIGATION LABOR
irrigation - nat.gas
DIESEL FUEL
Tractors
GASOLINE
Self-Propelled Eq.
NATURAL GAS
irrigation - nat.gas
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
irrigation - nat.gas
INTEREST ON OP. CAP.
bags
102.00
0.3500
35.70
_________
appl
acre
14.65
23.50
1.0000
1.0000
14.65
23.50
_________
_________
acre
22.30
1.0000
22.30
_________
0.12
0.21
0.25
200.0000
60.0000
75.0000
24.00
12.60
18.97
_________
_________
_________
acre
acre
acre
bu.
bu.
6.00
3.00
12.00
0.28
0.12
1.0000
1.0000
1.0000
200.0000
200.0000
6.00
3.00
12.00
56.00
24.00
_________
_________
_________
_________
_________
hour
hour
8.00
8.00
0.8869
0.8918
7.09
7.13
_________
_________
hour
8.00
0.1527
1.22
_________
hour
8.00
3.6530
29.22
_________
gal
0.82
4.4840
3.67
_________
gal
1.13
3.0150
3.40
_________
Mcf
3.44
26.0000
89.44
_________
10.42
10.61
0.24
1.80
13.36
1.0000
1.0000
1.0000
26.0000
1.0000
10.42
10.61
0.24
46.80
13.36
-------475.37
24.62
_________
_________
_________
_________
_________
18.48
17.68
0.41
24.62
-------61.21
-------536.59
-36.59
_________
_________
_________
_________
lb.
lb.
lb.
acre
acre
acre
ac/in
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
irrigation - nat.gas
acre
acre
acre
acre
18.48
17.68
0.41
24.62
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent - corn
acre
75.00
1.0000
75.00
_________
RESIDUAL RETURNS
-111.59
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
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.
B-1241 (C1&2)
Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2001
B-1241 (C1&2)
Table 3.B
Estimated resource use and costs for field operations, per Acre
Bt Corn for Grain, Furrow Irrigated, (Natural Gas)
2002 Projected Costs and Returns per Acre
_____________________________________________________________________________________________________________________________________________
TRACTOR COST
EQUIP COST
ALLOC LABOR
OPERATING INPUT
OPERATION/
SIZE/
TRACTOR
PERF TIMES
-------------- -------------- ---------------------------------TOTAL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT
PRICE
COST
COST
_____________________________________________________________________________________________________________________________________________
------------dollars----------dollars
-------dollars-------shredder
disc
chisel
disc
bedder
fert appl - ANH3
fert appl - dry
herb+appl - corn
fert(N) - ANH3
fert(P) - dry
irrigation - nat.gas
rod weeder
fert(N) - liquid
rootworm ins&appl
planter
seed - corngr.
Pickup Truck
cultivator
herb. - corn
irrigation - nat.gas
irrigation - nat.gas
miticide
irrigation - nat.gas
harv & haul - corn
drying - custom
4 row
offset
40
100
125
100
150
0.209
0.078
0.099
0.138
0.057
1.00
1.00
1.00
1.00
1.00
1.00
Nov
Nov
Dec
Feb
Mar
Mar
1.80
1.40
2.13
2.45
1.01
1.86
1.79
2.70
3.14
1.11
0.80
1.54
0.69
1.52
0.44
2.52
2.40
1.23
2.37
0.68
0.460
0.173
0.219
0.303
0.125
10.68
8.53
8.52
tandem
11.93
4.27
acre
1.0000
6.00
6.00
6.00
acre
1.0000
3.00
3.00
3.00
acre
1.0000 12.00
12.00
12.00
lb.
200.0000
0.12
24.00
24.00
lb.
60.0000
0.21
12.60
12.60
ac/in
1.00 Mar
41.92
24.62 1.124
8.99
8.0000
75.53
8 row
100
0.077 1.00 Apr
1.37
1.76
1.11
1.98 0.170
1.36
7.61
lb.
1.00 Apr
75.0000
0.25
18.97
18.97
appl
1.00 Apr
1.0000 14.65
14.65
14.65
bed
100
0.152 1.00 Apr
2.71
3.48
2.51
4.49 0.305
2.44
15.65
bags
0.3500 102.00
35.70
35.70
3/4 ton
0.006 30.00 Apr
3.65
0.41
4.07
12 row
100
0.078 1.00 May
1.39
1.79
1.78
2.77 0.172
1.38
9.13
acre
1.00 May
1.0000 22.30
22.30
22.30
ac/in
1.00 Jun
31.44
0.843
6.74
6.0000
38.18
ac/in
1.00 Jul
31.44
0.843
6.74
6.0000
38.18
acre
1.00 Aug
1.0000 23.50
23.50
23.50
ac/in
1.00 Aug
31.44
0.843
6.74
6.0000
38.18
bu.
1.00 Sep
200.0000
0.28
56.00
56.00
bu.
200.0000
0.12
24.00
24.00
------- ------- ------- ------- ------ ------------- ------TOTALS
14.29
17.68 150.32
43.52 5.584
44.67
252.72 523.23
INTEREST ON OPERATING CAPITAL
13.36
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
536.59
_____________________________________________________________________________________________________________________________________________
Projections for Planning Purposes Only.
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.
3.68
1.38
1.75
2.42
1.00