Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C08)
Corn after Wheat (No Side Dress Nitrogen)
Central Texas (8)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CORN
Quantity
=========
75.000
Unit
====
bu.
$ / Unit
===========
2.6400
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERT. 10-34-0
HERB, PRE-EMERGE
LIQUID FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED CORN
HERB, PRE-EMERGE
INSECT. SOIL
CROP INS 65/100
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total
===========
198.00
===========
198.00
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
150.000
1.000
1.000
100.000
1.000
12.500
1.000
1.000
1.000
lb.
acre
acre
lb.
acre
thou
acre
acre
acre
Acre
Acre
Hour
.112
15.000
2.000
.110
2.000
.950
15.000
12.750
6.420
16.87
15.00
2.00
11.00
2.00
11.87
15.00
12.75
6.42
7.12
3.83
7.55
===========
111.42
________
________
________
________
________
________
________
________
________
________
________
________
20.00
10.50
===========
30.50
________
________
10.68
-0.11
===========
152.49
________
________
45.51
________
Total
===========
36.93
25.00
===========
61.93
________
________
Total of ALL Cost
214.43
________
NET PROJECTED RETURNS
-16.43
________
1.510
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
1.000
75.000
acre
bu.
5.001
20.000
.140
Total HARVEST
Interest
Interest
- OC Borrowed
- Positive Cash
88.244
-1.460
Dol.
Dol.
0.121
0.072
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
Unit
====
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
________
________
2.03 per bu. of CORN
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
________
________
2.85 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 February 13, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
09/01/98 HARVEST
A
CORN
75.0000
.0000
Date
========
06/15/97
08/15/97
09/15/97
10/10/97
10/10/97
10/10/97
10/15/97
11/15/97
02/10/98
02/10/98
02/15/98
02/25/98
02/25/98
02/25/98
02/25/98
03/01/98
03/25/98
08/14/98
08/15/98
08/15/98
09/15/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
HARVEST
G
HARVEST
G
HARVEST
K
Input
Name
Number
of
Units
========================= =============
DISCING
OFFSET
1.0000
DISCING
TANDEM
1.0000
DISCING
TANDEM
1.0000
LIQUID FERT. RIG
1.0000
FERT. 10-34-0
150.0000
HERB, PRE-EMERGE CORN
1.0000
DISCING
TANDEM
1.0000
SHAPING BEDS
1.0000
ANHYDROUS APPL.
1.0000
FERT. 82-0-0
100.0000
SHAPING BEDS
1.0000
PLANTING
1.0000
SEED CORN
12.5000
HERB, PRE-EMERGE CORN
1.0000
INSECT. SOIL
1.0000
ROLLING
1.0000
CULTIVATING
1.0000
CROP INS 65/100 CORN 75
1.0000
CUSTOM COMBINING CORN
1.0000
CUSTOM HAULING
CORN
75.0000
CASH RENT
CROPLAND
1.0000
B-1241 (C08)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
33.33
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
C
V
33.33
C
V
.00
.00
.00
.00
C
V
33.33
.00
.00
C
V
.00
C
V
.00
C
V
33.33
.00
.00
C
V
33.33
C
V
33.33
C
V
33.33
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.