Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C05)
Yuchi Clover Establishment
East Texas District (5)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
-WARNING- No gross receipts
VARIABLE COST Description
=================================
FERTILIZER (P)
FERTILIZER (K)
LIME
FERTILIZER (N)
SEED
INOCULANT
FERTILIZER (N)
FERTILIZER (N)
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Interest
- OC Borrowed
Quantity
=========
Unit
====
$ / Unit
===========
Your
Total
Estimate
=========== ========
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
60.000
60.000
0.330
50.000
8.000
1.000
50.000
50.000
lb.
lb.
ton
lb.
lb.
acre
lb.
lb.
Acre
Acre
Hour
Dol.
.220
.140
30.000
.330
1.200
2.000
.330
.330
13.20
8.40
9.90
16.50
9.60
2.00
16.50
16.50
2.50
0.57
9.12
10.93
===========
115.72
________
________
________
________
________
________
________
________
________
________
________
________
-115.72
________
Total
===========
11.60
===========
11.60
________
127.32
________
-127.32
________
1.514
90.358
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Unit
====
Acre
6.022
0.121
________
________
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
======== ================ ===== ========================= ============= =============
B-1241 (C05)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
-WARNING- No valid Receipts records
Date
Stage
Type
of
of
Production
Input
======== ================ =====
09/14/97
M
10/09/97
E
10/09/97
E
10/09/97
E
10/09/97
M
10/09/97
E
10/14/97
E
10/14/97
E
10/14/97
M
10/14/97
M
12/09/97
E
02/09/98
E
Input
Name
Number
of
Units
========================= =============
SHREDDING
2 ROW
1.0000
FERTILIZER (P)
APPL'D
60.0000
FERTILIZER (K)
APPL'D
60.0000
LIME
.3300
DISCING-TANDEM
8 FT
1.0000
FERTILIZER (N)
APPL'D
50.0000
SEED
YUCHI
8.0000
INOCULANT
YUCHI
1.0000
PICKUP TRUCK
3/4 TON
10.0000
SEEDING
BRDCAST
1.0000
FERTILIZER (N)
APPL'D
50.0000
FERTILIZER (N)
APPL'D
50.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
C
V
.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.