Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 2001
B-1241 (C11)
Corn, Coastal Upland
Texas Coastal Bend District (11)
2001 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN-COASTAL UP.
Quantity
=========
70.000
Unit
====
bu.
$ / Unit
===========
2.1000
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
Your
Estimate
========
________
===========
147.00
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
75.000
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
.350
.280
2.500
1.100
68.900
10.370
.900
.900
26.25
8.40
3.12
22.00
8.61
10.37
0.90
0.90
14.09
3.56
12.59
----------110.80
________
________
________
________
________
________
________
________
________
________
________
2.189
5.751
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
HARVEST & HAUL
DRYING
Total
===========
147.00
________
63.147
Dol.
0.120
7.58
________
39.200
39.200
cwt.
cwt.
.700
.075
27.44
2.94
----------30.38
===========
148.75
________
________
-1.75
________
Total
===========
42.09
39.40
===========
81.49
________
________
Total of ALL Cost
230.25
________
NET PROJECTED RETURNS
-83.25
________
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, 2001
Date
B-1241 (C11)
Stage
Type
Product Name
Number
Weight
Cash Landlord Break
of
of
of
per
NonShare
Even
Production
Prod.
Units
Head
Cash
Prod.
======== ================ ===== ========================= ============= ============= ===== ======== =====
07/19/01 HARVEST
A
CORN-COASTAL UP.
70.0000
.0000
C
33.00
N
Date
========
07/25/00
07/31/00
09/30/00
11/14/00
11/14/00
11/14/00
12/14/00
12/14/00
12/14/00
02/15/01
02/24/01
02/24/01
02/24/01
03/01/01
03/14/01
03/14/01
03/19/01
04/09/01
04/09/01
04/14/01
07/19/01
07/24/01
07/24/01
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
CORNCU
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
1.0000
39.2000
39.2000
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.