Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C11)
Corn, Gulf Coast
Texas Coastal Bend District (11)
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN-GULF COAST
Unit
====
bu.
$ / Unit
===========
2.2500
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
80.000
30.000
1.250
20.000
0.125
1.000
1.000
1.000
unit
unit
lb.
thou
gal
acre
gal
gal
Acre
Acre
Hour
.190
.270
3.310
1.000
75.000
7.240
.900
.900
15.20
8.10
4.13
20.00
9.37
7.24
0.90
0.90
7.23
3.56
12.59
===========
89.23
________
________
________
________
________
________
________
________
________
________
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN
PHOSPHATE
ATRAZINE
SEED
SOIL INSECTICIDE
CROP INSURANCE
FOLIAR IRON
FOLIAR IRON
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
2.189
5.751
Total PREHARVEST
Interest
- OC Borrowed
Interest
- Positive Cash
HARVEST
HARVEST & HAUL
DRYING
Your
Total
Estimate
=========== ========
168.75 ________
===========
168.75 ________
Quantity
=========
75.000
________
50.127
-0.451
Dol.
Dol.
0.095
0.030
4.76
-0.01
________
________
42.000
42.000
cwt.
cwt.
.700
.075
29.40
3.15
===========
32.55
===========
126.53
________
________
42.22
________
Total
===========
42.09
39.40
===========
81.49
________
________
Total of ALL Cost
208.02
________
NET PROJECTED RETURNS
-39.27
________
Total HARVEST
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total FIXED Cost
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 13, 1999
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
07/19/99 HARVEST
A
CORN-GULF COAST
75.0000
.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
03/01/99
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
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
CROP INSURANCE
CORNGC
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
80.0000
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
1.0000
42.0000
42.0000
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
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.