Projections for Planning Purposes Only
Not to be Used without Updating after February 20, 1998
B-1241 (C11)
Corn, Coastal Upland
Texas Coastal Bend District (11)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN-COASTAL UP.
Quantity
=========
70.000
Unit
====
bu.
$ / Unit
===========
3.0800
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN
PHOSPHATE
ATRAZINE
SEED
SOIL INSECTICIDE
FOLIAR IRON
FOLIAR IRON
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
$ / Unit
===========
Total
===========
75.000
30.000
1.250
20.000
0.125
1.000
1.000
lb.
lb.
lb.
thou
gal
gal
gal
Acre
Acre
Hour
.228
.250
2.750
1.000
95.000
.900
.900
17.10
7.50
3.43
20.00
11.87
0.90
0.90
10.57
3.37
12.59
===========
88.24
________
________
________
________
________
________
________
________
________
________
2.189
5.751
Dol.
Dol.
0.105
0.030
5.37
-0.03
________
________
39.200
cwt.
.700
27.44
===========
27.44
===========
121.01
________
94.59
________
Total
===========
41.63
39.40
===========
81.03
________
________
202.05
________
13.55
________
GROSS INCOME minus VARIABLE COST
Total of ALL Cost
NET PROJECTED RETURNS
________
51.118
-1.096
Total VARIABLE COST
Total FIXED Cost
________
Unit
====
Total HARVEST
FIXED COST Description
=================================
Machinery and Equipment
Land
Your
Estimate
========
________
Quantity
===========
Total PREHARVEST
Interest
- OC Borrowed
Interest
- Positive Cash
HARVEST
HARVEST & HAUL
Total
===========
215.60
===========
215.60
Unit
====
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 20, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
07/19/99 HARVEST
A
CORN-COASTAL UP.
70.0000
.0000
Date
========
07/25/98
07/31/98
09/30/98
11/14/98
11/14/98
11/14/98
12/14/98
12/14/98
12/14/98
02/15/99
02/24/99
02/24/99
02/24/99
03/14/99
03/14/99
03/19/99
04/09/99
04/09/99
04/14/99
07/19/99
07/24/99
07/24/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
K
HARVEST
G
HARVEST
G
Input
Name
=========================
DISKING
20FT
BEDDING
180 8ROW
BEDDING
180 8ROW
NITROGEN
FERT
APPLY FERT
8 ROW
PHOSPHATE
FERT
BEDDING
180 8ROW
ATRAZINE
HERB
APPLY HERBICIDE
PICKUP TRUCK
3/4 TON
SEED
CORN
PLANTING
8R CORN
SOIL INSECTICIDE FURADAN
FOLIAR IRON
APPLY IRON
CULTIVATE
180 8R
FOLIAR IRON
APPLY IRON
CULTIVATE
180 8R
CROPLAND
HARVEST & HAUL
CORN
DRYING
CORN
Number
of
Units
=============
1.0000
1.0000
1.0000
75.0000
1.0000
30.0000
1.0000
1.2500
1.0000
21.0000
20.0000
1.0000
.1250
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
39.2000
39.2000
B-1241 (C11)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
33.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
C
V
33.00
.00
C
V
33.00
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
.00
.00
F
.00
C
V
33.00
C
V
33.00
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.