Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C09)
Rice, First Crop
Liberty Area (District 9)
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
RICE 1ST CROP
LOAN
RICE PREMIUM
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN
POTASH
CUS AIR FERT PRE
PHOSPHATE
SEED-RICE
SURVEY LEVEES
IRRIGATION
HERBICIDE
CUST AIR HERB 1
IRRIGATION
HERBICIDE
CUST AIR HERB 1
NITROGEN
CUS AIR FER TOP1
IRRIGATION
PERM. FLOOD
INSECTICIDE
CUST AIR INSCT 1
NITROGEN
FUNGICIDE
CUS AIR FERT
CUST AIR FUNG
INSECTICIDE
CUST AIR INSCT 1
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total PREHARVEST
HARVEST 1ST
CUSTOM HAULING
DRYING
SALES COMMISSION
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
VARIABLE COST Description
=================================
Total HARVEST 1ST
Interest
- OC Borrowed
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Quantity
=========
52.000
52.000
Unit
====
cwt
cwt
$ / Unit
===========
7.0000
0.5000
Quantity
===========
Unit
====
$ / Unit
===========
62.000
20.000
1.000
40.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
80.000
1.000
1.000
20.000
20.000
1.000
46.000
10.000
1.000
1.000
1.000
1.000
lb.
lb.
acre
lb.
cwt
acre
AcIn
appl
appl
AcIn
appl
appl
lb.
appl
AcIn
AcIn
lb.
appl
lb.
oz.
appl
appl
qt.
appl
Acre
Acre
Hour
.190
.180
6.550
.270
25.000
3.000
3.179
25.200
6.550
3.179
25.200
6.550
.190
7.230
3.179
4.000
.800
4.880
.190
1.890
6.550
6.000
8.000
4.880
.300
.800
.150
0.385
cwt.
cwt
cwt
Acre
Acre
Hour
6.101
Quantity
===========
Unit
====
$ / Unit
===========
125.324
Dol.
0.095
2.929
59.000
59.000
52.000
Unit
====
Acre
Acre
6.100
Total
===========
364.00
26.00
===========
390.00
Total
===========
11.78
3.60
6.55
10.80
25.00
3.00
3.18
25.20
6.55
3.18
25.20
6.55
15.20
7.23
3.18
80.00
16.00
4.88
8.74
18.90
6.55
6.00
8.00
4.88
14.21
16.22
17.86
----------358.45
17.70
47.20
7.80
2.00
14.89
2.35
----------Total
===========
91.94
11.91
===========
462.29
-72.29
Total
===========
44.63
65.00
===========
109.63
571.93
-181.93
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
B-1241 (C09)
Stage
Type
Product Name
Number
Weight
Cash Landlord Break
of
of
of
per
NonShare
Even
Production
Prod.
Units
Head
Cash
Prod.
======== ================ ===== ========================= ============= ============= ===== ======== =====
08/19/99 HARVEST
A
RICE 1ST CROP
LOAN
52.0000
.0000
C
33.00
N
08/19/99 HARVEST
A
RICE PREMIUM
52.0000
.0000
C
33.00
N
Date
========
08/24/98
09/15/98
10/05/98
11/05/98
03/05/99
03/10/99
03/11/99
03/11/99
03/11/99
03/11/99
03/12/99
04/01/99
04/01/99
04/05/99
04/05/99
04/06/99
04/06/99
04/08/99
04/25/99
04/25/99
04/29/99
05/01/99
05/10/99
05/10/99
05/12/99
05/12/99
05/12/99
05/20/99
05/30/99
05/30/99
06/19/99
06/19/99
06/19/99
06/19/99
06/30/99
06/30/99
08/01/99
08/01/99
08/01/99
08/01/99
10/19/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
G
PREHARVEST
M
PREHARVEST
M
PREHARVEST
D
PREHARVEST
O
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
HARVEST 1ST
M
HARVEST 1ST
G
HARVEST 1ST
G
HARVEST 1ST
E
K
Input
Name
Number
of
Units
========================= =============
DISKING
180 HP
.5000
DISKING
TANDEM
1.0000
PLANING
RICE
.5000
PLOW DRAINS
RICE
1.0000
FIELD CULTIVATOR 29'
1.0000
FIELD CULTIVATOR 29'
1.0000
NITROGEN
LIBERTY
62.0000
POTASH
LIBERTY
20.0000
CUS AIR FERT PRE LIBERTY
1.0000
PHOSPHATE
LIBERTY
40.0000
FIELD CULTIVATOR 29'
1.0000
SEED-RICE
LIBERTY
1.0000
DRILL
1.0000
SURVEY LEVEES
1.0000
LEVEE BUILDING
1.0000
PLOW DRAINS
RICE
1.0000
LEVEE BOX T-A
.3300
IRRIGATION
EAST
1.0000
HERBICIDE
ARROSOL
1.0000
CUST AIR HERB 1 LIBRICE
1.0000
PICKUP TRUCK
1/2 TON
40.0000
IRRIGATION
EAST
1.0000
HERBICIDE
ARROSOL
1.0000
CUST AIR HERB 1 LIBRICE
1.0000
NITROGEN
LIBERTY
80.0000
CUS AIR FER TOP1 LIBERTY
1.0000
IRRIGATION
EAST
1.0000
PERM. FLOOD
LIBERTY
20.0000
INSECTICIDE
FURADAN
20.0000
CUST AIR INSCT 1 EAST
1.0000
NITROGEN
LIBERTY
46.0000
FUNGICIDE
TILT
10.0000
CUS AIR FERT
LIBRICE
1.0000
CUST AIR FUNG
LIBRICE
1.0000
INSECTICIDE
7XLRPLUS
1.0000
CUST AIR INSCT 1 EAST
1.0000
COMBINING
RICE
1.0000
CUSTOM HAULING
EAST
59.0000
DRYING
EAST
59.0000
SALES COMMISSION
52.0000
LAND CASH RENT
LIB
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
34.00
C
V
32.00
.00
.00
C
V
34.00
C
V
32.00
C
V
.00
C
V
.00
.00
.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
22.00
C
V
42.00
C
V
42.00
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.