Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Corn, Dryland
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN
Your
Total
Estimate
=========== ========
161.66 ________
===========
161.66 ________
Quantity
=========
59.000
Unit
====
bu.
$ / Unit
===========
2.7400
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
1.000
1.000
40.000
60.000
15.000
ACRE
acre
acre
lb.
lb.
M
Acre
Acre
Hour
10.140
15.000
4.000
.230
.200
1.600
10.14
15.00
4.00
9.20
12.00
24.00
15.33
3.50
24.26
===========
117.42
________
________
________
________
________
________
________
________
________
20.00
8.26
===========
28.26
________
________
5.30
===========
150.98
________
10.68
________
Total
===========
5.30
48.67
15.00
===========
68.97
________
________
________
Total of ALL Cost
219.95
________
NET PROJECTED RETURNS
-58.29
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FED. CROP INS.*
HERBICIDE
HERBICIDE APPL.
PHOSPHATE
NITROGEN (N32)
SEED
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
2.945
1.000
59.000
acre
bu.
8.236
20.000
.140
Total HARVEST
Interest
- OC Borrowed
55.738
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN O/H
Machinery and Equipment
Land
Total FIXED Cost
Unit
====
ACRE
Acre
Acre
0.095
________
________
________
________
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
======== ================ ===== ========================= ============= =============
07/21/98 HARVEST
A
CORN
59.0000
.0000
Date
========
08/10/97
08/20/97
09/15/97
12/15/97
01/01/98
01/31/98
02/10/98
02/10/98
02/15/98
02/15/98
02/17/98
02/17/98
02/20/98
02/20/98
03/15/98
04/15/98
05/15/98
06/30/98
07/20/98
07/20/98
07/31/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
E
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
CHISELING
1.0000
DISC OFFSET
12 FT
1.0000
DISC OFFSET
12 FT
1.0000
FED. CROP INS.* CORN
1.0000
PICKUP TRUCK
3/4 TON
20.0000
HERBICIDE
CORN
1.0000
HERBICIDE APPL. CORN
1.0000
PHOSPHATE
40.0000
APPLY FERTILIZER
1.0000
NITROGEN (N32)
60.0000
APPLY FERTILIZER
1.0000
SEED
CORN-GR.
15.0000
PLANTING
6 ROW
1.0000
CULTIVATING
6 ROW
1.0000
CULTIVATING
6 ROW
1.0000
CULTIVATING
6 ROW
1.0000
MISC ADMIN O/H
.3312
CUSTOM HARVEST
CORN
1.0000
CUSTOM HAULING
CORN
59.0000
LAND - CASH RENT SORGHUMD
1.0000
B-1241 (C10)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
.00
.00
F
.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.