Projections for Planning Purposes Only
Not to be Used without Updating after March 19, 1998
B-1241 (C01&02)
Wheat, Sprinkler Irrigated (Sandy Soils)
Texas High Plains
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
GRAZING
WHEATI
WHEAT
Quantity
=========
120.000
50.000
Unit
====
days
bu.
$ / Unit
===========
0.4000
3.5800
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
INSECTICIDE+APPL
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
Total
===========
48.00
179.00
===========
227.00
Your
Estimate
========
________
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
125.000
25.000
1.000
1.500
1.000
lb.
lb.
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
.210
.260
3.000
5.500
9.000
26.25
6.50
3.00
8.25
9.00
6.49
30.06
1.68
5.15
13.49
6.69
===========
116.56
________
________
________
________
________
________
________
________
________
________
________
15.00
5.00
===========
20.00
________
________
7.37
-0.02
===========
143.91
________
________
83.09
________
Total
===========
20.29
49.15
40.00
===========
109.44
________
________
________
Total of ALL Cost
253.34
________
NET PROJECTED RETURNS
-26.34
________
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
1.928
0.960
1.000
50.000
acre
bu.
7.000
6.963
15.000
.100
Total HARVEST
Interest
Interest
- OC Borrowed
- Positive Cash
73.738
-0.492
Dol.
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Unit
====
Acre
Acre
Acre
0.100
0.050
________
________
________
________
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
of
of
Production
Prod.
======== ================ =====
12/15/97
A
01/15/98
A
02/15/98
A
03/15/98
A
05/20/98 HARVEST
A
Date
========
07/05/97
07/05/97
07/30/97
07/30/97
07/30/97
09/01/97
09/01/97
09/01/97
10/25/97
12/10/97
01/31/98
03/01/98
03/01/98
03/15/98
04/01/98
04/10/98
05/20/98
05/20/98
05/31/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
M
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
HARVEST
G
HARVEST
G
K
Product
Number
Weight
of
per
Units
Head
========================= ============= =============
GRAZING
WHEATI
30.0000
.0000
GRAZING
WHEATI
30.0000
.0000
GRAZING
WHEATI
30.0000
.0000
GRAZING
WHEATI
30.0000
.0000
WHEAT
50.0000
.0000
Input
Name
Name
Number
of
Units
========================= =============
DISCING
TANDEM
1.0000
DISCING
TANDEM
1.0000
FERTILIZER (N)
DRY
125.0000
FERTILIZER (P)
25.0000
FERTILIZER APPL. DRY
1.0000
DRILLING
1 DRILL
1.0000
SEED
WHEAT
1.5000
IRRIGATION
3.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
PICKUP TRUCK
3/4 TON
35.0000
INSECTICIDE+APPL WHEAT
1.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
CUSTOM HARVEST
WHEATI
1.0000
CUSTOM HAULING
WHEAT
50.0000
CASH-RENT
WHEATI
1.0000
B-1241 (C01&02)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
N
33.00
N
N
33.00
N
N
33.00
N
N
33.00
N
C
33.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
C
V
33.00
C
V
33.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
.00
C
V
33.00
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.