Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Sesame, Irrigated
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SESAME SEED
Quantity
=========
12.500
Unit
====
cwt.
$ / Unit
===========
28.0000
Total
Estimate
=========== ========
350.00 ________
===========
350.00 ________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
45.000
70.000
2.500
1.000
lb.
lb.
lb.
ACRE
Acre
Acre
Acre
Acre
Hour
Hour
.230
.200
2.750
8.500
10.35
14.00
6.87
8.50
12.62
18.56
3.03
9.13
21.79
3.29
===========
108.16
________
________
________
________
________
________
________
________
________
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
PHOSPHATE
NITROGEN (N32)
SEED
MISCELLANEOUS
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
2.646
0.420
8.236
7.848
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
HAULING
42.772
Dol.
0.095
4.06
________
1.000
12.500
acre
cwt.
20.000
.300
20.00
3.75
===========
23.75
===========
135.97
________
________
214.03
________
Total
===========
12.00
43.28
38.52
45.00
===========
138.81
________
________
________
________
274.78
________
75.22
________
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
Total of ALL Cost
NET PROJECTED RETURNS
________
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
======== ================ ===== ========================= ============= =============
07/20/98 HARVEST
A
SESAME SEED
12.5000
.0000
Date
========
08/10/97
08/20/97
09/10/97
02/15/98
02/15/98
02/20/98
02/20/98
03/31/98
03/31/98
04/15/98
04/15/98
04/15/98
05/20/98
05/30/98
06/06/98
06/30/98
06/30/98
08/15/98
08/15/98
08/15/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
E
PREHARVEST
O
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
DISC OFFSET
12 FT
2.0000
BEDDING
6 ROW
1.0000
PHOSPHATE
45.0000
APPLY FERTILIZER
1.0000
NITROGEN (N32)
70.0000
APPLY FERTILIZER
1.0000
PICKUP TRUCK
3/4 TON
20.0000
IRRIGATION
3.0000
SEED
SESAME
2.5000
PLANTING
6 ROW
1.0000
MISCELLANEOUS
SESAME
1.0000
CULTIVATING 6ROW ROLLING
1.0000
CULTIVATING 6ROW ROLLING
1.0000
IRRIGATION
3.0000
MISC ADMIN O/H
.7500
IRRIGATION
3.0000
CUSTOM HARVEST
SESAME
1.0000
HAULING
SESAME
12.5000
LAND - CASH RENT SESAMEI
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
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
F
.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.