Projections for Planning Purposes Only
Not to be Used without Updating after April 21, 1998
B-1241 (C12)
Corn, Irrigated
South Texas (12)
1998 Projected Costs and Returns per Head
GROSS INCOME Description
============================
CORN
Quantity
=========
87.000
Unit
====
bu.
$ / Unit
===========
2.8000
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN (N)
PHOSPHATE
HERBICIDE
HERBICIDE APPL.
CROP INSURANCE
SEED
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
- Irrigation
$ / Unit
===========
Total
===========
87.000
17.400
2.000
2.000
1.000
1.000
1.000
1.000
3.000
lb.
lb.
appl
acre
acre
acre
appl
acre
AcIn
Acre
Acre
Hour
Hour
.260
.300
11.000
3.500
7.000
23.000
13.000
4.500
9.000
22.62
5.22
22.00
7.00
7.00
23.00
13.00
4.50
27.00
12.36
4.09
27.03
9.75
===========
184.57
________
________
________
________
________
________
________
________
________
________
________
________
________
34.10
7.30
===========
41.41
________
________
10.39
===========
236.37
________
7.23
________
Total
===========
65.25
80.00
===========
145.25
________
________
381.62
________
-138.02
________
3.603
1.500
48.720
48.720
- OC Borrowed
cwt
cwt
7.501
6.500
.700
.150
86.586
Dol.
0.120
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
Unit
====
Acre
Acre
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
________
________
________
2.71 per bu. of CORN
GROSS INCOME minus VARIABLE COST
Break-Even Price, Total Cost $
________
Unit
====
Total HARVEST
FIXED COST Description
=================================
Machinery and Equipment
Land
Your
Estimate
========
________
Quantity
===========
Total PREHARVEST
HARVEST
CUSTOM HARV/HAUL
CUSTOM DRYING
Interest
Total
===========
243.60
===========
243.60
________
4.38 per bu. of CORN
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 April 21, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
06/20/98 HARVEST
A
CORN
87.0000
.0000
Date
========
07/10/97
07/20/97
08/15/97
08/15/97
09/15/97
12/15/97
01/15/98
01/15/98
01/15/98
01/15/98
01/15/98
01/31/98
02/10/98
02/10/98
02/15/98
02/15/98
02/15/98
02/15/98
02/15/98
02/15/98
03/10/98
03/15/98
03/15/98
04/10/98
04/15/98
04/15/98
05/15/98
05/15/98
06/20/98
06/20/98
06/30/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
G
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
4 ROW
1.0000
DISCING-OFFSET
13 FT
1.0000
PLOWING
4 BOTTOM
.5000
CHISELING
15 FT
.5000
DISCING-OFFSET
13 FT
1.0000
BEDDING
6 ROW
1.0000
APPLY FERTILIZER
1.0000
NITROGEN (N)
87.0000
PHOSPHATE
17.4000
HERBICIDE
CORN
1.0000
HERBICIDE APPL.
1.0000
PICKUP TRUCK
3/4 TON
40.0000
CULTIVATING
ROLLING
1.0000
CROP INSURANCE
CORN
1.0000
PLANTING
1.0000
SEED
CORNGR.
1.0000
HERBICIDE
CORN
1.0000
INSECTICIDE
SOIL
1.0000
HERBICIDE APPL.
1.0000
PESTICIDE APPL.
1.0000
CULTIVATING
6 ROW
1.0000
DITCHING
.0100
IRRIGATION
1.0000
CULTIVATING
6 ROW
1.0000
DITCHING
.0100
IRRIGATION
1.0000
DITCHING
.0100
IRRIGATION
1.0000
CUSTOM HARV/HAUL CORN
48.7200
CUSTOM DRYING
CORN
48.7200
CASH-RENT
CORNI
1.0000
B-1241 (C12)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
.00
.00
.00
.00
.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.