Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C08)
Sorghum after Wheat
Central Texas (8)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SORGHUM
Quantity
=========
36.000
Unit
====
cwt
$ / Unit
===========
4.3300
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERT. 10-34-0
HERB, PRE-EMERGE
LIQUID FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB, PRE-EMERGE
INSECT.
CROP INS 65/100
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
150.000
1.000
1.000
100.000
1.000
7.000
1.000
1.000
1.000
lb.
acre
acre
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
.112
11.060
2.000
.110
2.000
.850
11.060
16.250
5.430
16.87
11.06
2.00
11.00
2.00
5.95
11.06
16.25
5.43
7.35
3.96
7.98
===========
100.91
________
________
________
________
________
________
________
________
________
________
________
________
14.00
9.00
===========
23.00
________
________
9.24
===========
133.15
________
1.595
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
1.000
36.000
acre
cwt.
5.001
14.000
.250
Total HARVEST
Interest
Total
===========
155.88
===========
155.88
- OC Borrowed
76.378
Dol.
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
0.121
________
________
________
3.69 per cwt of SORGHUM
GROSS INCOME minus VARIABLE COST
22.73
________
Total
===========
38.73
25.00
===========
63.73
________
________
Total of ALL Cost
196.89
________
NET PROJECTED RETURNS
-41.01
________
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
====
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
________
5.46 per cwt of SORGHUM
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
======== ================ ===== ========================= ============= =============
08/14/98 HARVEST
A
SORGHUM
36.0000
.0000
Date
========
06/14/97
08/14/97
09/14/97
10/09/97
10/09/97
10/09/97
10/14/97
11/14/97
02/09/98
02/09/98
02/14/98
03/09/98
03/09/98
03/09/98
03/09/98
03/14/98
04/04/98
06/01/98
07/30/98
07/31/98
07/31/98
07/31/98
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
M
PREHARVEST
E
HARVEST
G
HARVEST
G
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 SORGHUM
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 SORGHUM
TREATED
7.0000
HERB, PRE-EMERGE SORGHUM
1.0000
INSECT.
SORG
1.0000
ROLLING
1.0000
CULTIVATING
1.0000
SPRAYING
1.0000
CROP INS 65/100 SORG 36
1.0000
CUSTOM COMBINING SORGHUM
1.0000
CUSTOM HAULING
SORGHUM
36.0000
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
.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.