Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C05)
Coastal Bermudagrass Establishment, Irrigated
West Central Texas (7)
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
-WARNING- No gross receipts
VARIABLE COST Description
=================================
NITROGEN
PHOSPHATE
SPRIGGING
NITROGEN
Fuel & Lube Repairs
Labor
Interest
-
Machinery
Irrigation
Machinery
Irrigation
Machinery
Irrigation
OC Borrowed
Unit
====
$ / Unit
===========
Total
===========
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
16.000
20.000
1.000
16.000
lb.
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Dol.
.160
.230
30.000
.160
2.56
4.60
30.00
2.56
3.61
17.62
1.00
10.91
10.23
2.88
4.16
===========
90.12
________
________
________
________
________
________
________
________
________
________
________
-90.12
________
Total
===========
14.53
42.99
12.00
===========
69.52
________
________
________
159.64
________
-159.64
________
1.827
0.480
46.226
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Your
Estimate
========
Quantity
=========
Unit
====
Acre
Acre
Acre
5.600
5.999
0.090
________
________
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, 1999
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
======== ================ =====
01/10/99
M
02/10/99
E
02/10/99
E
02/10/99
M
02/15/99
M
04/15/99
M
04/20/99
O
04/30/99
M
05/15/99
G
05/20/99
O
07/15/99
E
07/15/99
M
07/20/99
O
08/20/99
O
10/31/99
K
Input
Name
Number
of
Units
========================= =============
CHISELING
1.0000
NITROGEN
16.0000
PHOSPHATE
20.0000
FERTILIZING
1.0000
DISCING
TANDEM
1.0000
SPRAYING
12 FT
1.0000
IRRIGATION
3.0000
PICKUP TRUCK
3/4 TON
21.0000
SPRIGGING
1.0000
IRRIGATION
3.0000
NITROGEN
16.0000
FERTILIZING
1.0000
IRRIGATION
3.0000
IRRIGATION
3.0000
LAND CHARGE
FORAGE
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
C
V
.00
C
V
.00
.00
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
C
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.