Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 2001
B-1241 (C08)
Coastal Bermudagrass Pasture
Central Texas (8)
2001 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
PASTURE
Quantity
=========
5.360
Unit
====
AUM
$ / Unit
===========
10.0000
Total GROSS Income
VARIABLE COST Description
=================================
FERT. 18-46-0
FERT. 34-0-0
DRY FERT. RIG
FERT. 34-0-0
DRY FERT. RIG
Fuel & Lube Repairs
Labor
Interest
-
Machinery
Machinery
Machinery
OC Borrowed
Total of ALL Cost
NET PROJECTED RETURNS
________
Unit
====
$ / Unit
===========
Total
===========
100.000
150.000
1.000
150.000
1.000
lb.
lb.
acre
lb.
acre
Acre
Acre
Hour
Dol.
.112
.080
2.000
.080
2.000
11.25
12.00
2.00
12.00
2.00
0.42
0.07
0.45
3.04
===========
43.24
________
________
________
________
________
________
________
________
________
10.36
________
Total
===========
1.07
12.00
11.06
===========
24.13
________
________
________
67.37
________
-13.77
________
0.091
25.104
GROSS INCOME minus VARIABLE COST
Total FIXED Cost
Your
Estimate
========
________
Quantity
===========
Total VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Perennial Crop
Total
===========
53.60
===========
53.60
Unit
====
Acre
Acre
Acre
5.007
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, 2001
Date
========
03/15/01
04/15/01
05/15/01
06/15/01
07/15/01
08/15/01
09/15/01
10/15/01
Date
Stage
Type
of
of
Production
Prod.
================ =====
GRAZING
A
GRAZING
A
GRAZING
A
GRAZING
A
GRAZING
A
GRAZING
A
GRAZING
A
GRAZING
A
Stage
Type
of
of
Production
Input
======== ================ =====
04/01/01
M
04/01/01
E
04/01/01
E
08/15/01
M
08/15/01
E
12/31/01
K
12/31/01
L
Product
Name
Number
Weight
Cash Landlord Break
of
per
NonShare
Even
Units
Head
Cash
Prod.
========================= ============= ============= ===== ======== =====
PASTURE
.6700
.0000
N
.00
Y
PASTURE
.6700
.0000
N
.00
Y
PASTURE
.6700
.0000
N
.00
Y
PASTURE
.6700
.0000
N
.00
Y
PASTURE
.6700
.0000
N
.00
Y
PASTURE
.6700
.0000
N
.00
Y
PASTURE
.6700
.0000
N
.00
Y
PASTURE
.6700
.0000
N
.00
Y
Input
Name
Number
of
Units
========================= =============
DRY FERT. RIG
1.0000
FERT. 18-46-0
100.0000
FERT. 34-0-0
150.0000
DRY FERT. RIG
1.0000
FERT. 34-0-0
150.0000
CASH RENT
PASTURE
1.0000
COASTAL BERMUDA
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
C
V
.00
C
V
.00
.00
C
V
.00
C
F
.00
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.
B-1241 (C08)