Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C11)
Corn, Irrigated
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN
FOOD
Unit
====
bu.
$ / Unit
===========
2.9900
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
70.000
175.000
22.600
1.000
1.000
1.000
ACRE
lb.
lb.
M
appl
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
19.500
.230
.200
1.600
8.500
15.000
3.500
19.50
16.10
35.00
36.16
8.50
15.00
3.50
13.31
26.39
3.21
11.63
22.28
4.02
===========
214.59
________
________
________
________
________
________
________
________
________
________
________
________
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HAIL INSURANCE*
PHOSPHATE
NITROGEN
SEED
INSECTICIDE
HERBICIDE
HERBICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
2.705
0.512
8.237
7.847
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Your
Total
Estimate
=========== ========
343.85 ________
===========
343.85 ________
Quantity
=========
115.000
________
103.283
Dol.
0.095
9.81
________
1.000
125.000
acre
bu.
27.000
.140
27.00
17.50
===========
44.50
===========
268.91
________
________
74.94
________
Total
===========
16.50
46.59
44.82
50.00
===========
157.91
________
________
________
________
Total of ALL Cost
426.81
________
NET PROJECTED RETURNS
-82.96
________
Total HARVEST
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Unit
====
ACRE
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, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
08/10/98 HARVEST
A
CORN
FOOD
115.0000
.0000
Date
========
08/15/97
08/22/97
08/27/97
10/15/97
11/15/97
12/15/97
12/31/97
01/20/98
02/01/98
02/05/98
02/05/98
02/07/98
02/25/98
02/25/98
02/25/98
04/01/98
04/15/98
05/04/98
05/10/98
05/10/98
05/17/98
05/26/98
06/09/98
06/20/98
06/30/98
07/01/98
08/10/98
08/10/98
08/10/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
E
PREHARVEST
O
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
DISC OFFSET
12 FT
1.0000
DISC OFFSET
12 FT
.2000
DISC OFFSET
12 FT
1.0000
BEDDING
6 ROW
1.0000
CULTIVATING 6ROW ROLLING
1.0000
PICKUP TRUCK
3/4 TON
20.0000
IRRIGATION
1.7000
HAIL INSURANCE* CORN
1.0000
PHOSPHATE
70.0000
APPLY FERTILIZER
1.0000
NITROGEN
175.0000
SEED
CORNFOOD
22.6000
PLANTING
6 ROW
1.0000
INSECTICIDE
CORN
1.0000
CULTIVATING 6ROW ROLLING
1.0000
CULTIVATING 6ROW ROLLING
1.0000
IRRIGATION
1.7000
HERBICIDE
CORN
1.0000
HERBICIDE APPL.
1.0000
IRRIGATION
1.7000
IRRIGATION
1.7000
IRRIGATION
2.0000
IRRIGATION
2.0000
MISC ADMIN O/H
1.0312
IRRIGATION
2.0000
CUSTOM HARVEST
CORNFI
1.0000
CUSTOM HAULING
CORN
125.0000
LAND - CASH RENT CORNFOOD
1.0000
B-1241 (C11)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
C
V
.00
.00
C
V
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
F
.00
C
V
.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.