Projections for Planning Purposes Only
Not to be Used without Updating after March 19, 1998
B-1241 (C01&02)
Rotation: Sorghum-Fallow-Wheat: Min Till Fallow
Texas High Plains
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
-WARNING- No gross receipts
VARIABLE COST Description
=================================
HERBICIDE &
HERBICIDE &
Fuel & Lube
Repairs
Labor
Interest
Interest
APPL
APPL
- Machinery
- Machinery
- Machinery
- OC Equity
- OC Borrowed
Unit
====
$ / Unit
===========
Total
===========
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
1.000
acre
acre
Acre
Acre
Hour
Dol.
Dol.
12.000
9.000
12.00
9.00
1.55
0.61
1.33
0.57
0.00
===========
25.07
________
________
________
________
________
________
________
-25.07
________
Total
===========
3.99
20.00
===========
23.99
________
________
49.05
________
-49.05
________
0.191
5.726
0.019
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
Your
Estimate
========
Quantity
=========
Unit
====
Acre
Acre
7.000
0.100
0.100
________
________
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 March 19, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
B-1241 (C01&02)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
-WARNING- No valid Receipts records
Date
Stage
Type
of
of
Production
Input
======== ================ =====
03/15/98
M
04/01/98
E
05/01/98
E
07/15/98
M
07/15/98
K
Input
Name
Number
of
Units
========================= =============
DISCING
OFFSET
1.0000
HERBICIDE & APPL ROT#1
1.0000
HERBICIDE & APPL ROT#2
1.0000
FIELD CULTIVATOR
1.0000
CASH-RENT
WHEATDS
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
C
V
.00
C
V
.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.