Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 2000
B-1241 (L05)
Cstl Bermuda Pasture, Overseeded Clover & Ryegrass
East Texas (5)
2000 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
-WARNING- No gross receipts
VARIABLE COST Description
=================================
SEED, ARROWLEAF
SEED, RYEGRASS
INOCULANT
NITROGEN
PHOSPHATE
POTASH
NITROGEN
NITROGEN
HERBICIDE
LIME
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Interest
- OC Borrowed
Unit
====
$ / Unit
===========
Total
===========
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
5.000
10.000
1.000
30.000
60.000
60.000
50.000
50.000
1.000
0.330
lb.
lb.
acre
lb.
lb.
lb.
lb.
lb.
acre
ton
Acre
Acre
Hour
Dol.
1.200
.460
2.000
.330
.160
.140
.330
.330
6.000
30.000
6.00
4.60
2.00
9.90
9.60
8.40
16.50
16.50
6.00
9.90
1.74
0.37
6.08
7.99
===========
105.59
________
________
________
________
________
________
________
________
________
________
________
________
________
________
-105.59
________
Total
===========
8.29
===========
8.29
________
113.88
________
-113.88
________
1.014
66.073
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Your
Estimate
========
Quantity
=========
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, 2000
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
B-1241 (L05)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
-WARNING- No valid Receipts records
Date
Stage
Type
of
of
Production
Input
======== ================ =====
09/10/99
M
10/15/99
E
10/15/99
E
10/15/99
E
10/15/99
E
10/15/99
E
10/15/99
E
12/15/99
E
02/15/00
E
02/28/00
M
07/15/00
E
07/15/00
M
08/15/00
E
Input
Name
Number
of
Units
========================= =============
SHREDDING
2 ROW
1.0000
SEED, ARROWLEAF
5.0000
SEED, RYEGRASS
10.0000
INOCULANT
ARROWLF
1.0000
NITROGEN
PASTURE
30.0000
PHOSPHATE
60.0000
POTASH
60.0000
NITROGEN
PASTURE
50.0000
NITROGEN
PASTURE
50.0000
PICKUP TRUCK
8.0000
HERBICIDE
PASTURE
1.0000
SPRAYING
PASTURE
1.0000
LIME
.3300
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
.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.