Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C05)
Small Grains - Ryegrass Winter Pasture
East Texas (5)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
-WARNING- No gross receipts
VARIABLE COST Description
=================================
LIME
NITROGEN
PHOSPHATE
POTASH
SEED, ELBON RYE
SEED, RYEGRASS
CUSTOM PLANTING
INSECTICIDE
NITROGEN
NITROGEN
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Interest
- OC Borrowed
Quantity
=========
Unit
====
$ / Unit
===========
Your
Total
Estimate
=========== ========
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
0.330
50.000
50.000
100.000
100.000
20.000
1.000
1.000
65.000
65.000
ton
lb.
lb.
lb.
lb.
lb.
acre
appl
lb.
lb.
Acre
Acre
Hour
Dol.
30.000
.330
.220
.140
.200
.400
10.000
6.000
.330
.330
9.90
16.50
11.00
14.00
20.00
8.00
10.00
6.00
21.45
21.45
3.21
0.75
9.25
10.56
===========
162.08
________
________
________
________
________
________
________
________
________
________
________
________
________
________
-162.08
________
Total
===========
10.21
===========
10.21
________
172.28
________
-172.28
________
1.542
87.299
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
6.000
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
======== ================ =====
08/15/97
M
09/05/97
E
09/10/97
M
09/15/97
E
09/15/97
E
09/15/97
E
09/20/97
E
09/20/97
E
09/20/97
G
09/30/97
E
09/30/97
M
11/30/97
M
02/15/98
E
04/15/98
E
Input
Name
Number
of
Units
========================= =============
DISCING
OFFSET
1.0000
LIME
.3300
DISCING-TANDEM
8 FT
1.0000
NITROGEN
PASTURE
50.0000
PHOSPHATE
50.0000
POTASH
100.0000
SEED, ELBON RYE
100.0000
SEED, RYEGRASS
20.0000
CUSTOM PLANTING SM.GRAIN
1.0000
INSECTICIDE
SM.GRAIN
1.0000
SPRAYING
PASTURE
1.0000
PICKUP TRUCK
20.0000
NITROGEN
PASTURE
65.0000
NITROGEN
PASTURE
65.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.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.