Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 1999
B-1241 (C01&2)
Winter Barley, Dryland
Texas Panhandle
2000 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
BARLEY
GRAZING
DRYLAND
Quantity
=========
23.000
105.000
Unit
====
bu.
days
$ / Unit
===========
2.1400
0.1500
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
SEED
INSECTICIDE+APPL
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total PREHARVEST
HARVEST
CUSTOM HAULING
CUSTOM HARVEST
- OC Borrowed
- Positive Cash
$ / Unit
===========
Total
===========
0.500
0.500
bu.
appl
Acre
Acre
Hour
7.750
11.000
3.87
5.50
5.50
2.93
9.28
----------27.08
________
________
________
________
________
2.30
12.00
----------14.30
________
________
1.64
-0.01
===========
43.01
________
________
21.96
________
Total
===========
24.33
15.00
===========
39.33
________
________
82.34
________
-17.37
________
1.325
23.000
1.000
bu.
acre
17.054
-0.199
Dol.
Dol.
GROSS INCOME minus VARIABLE COST
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
________
Unit
====
Total VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Your
Estimate
========
________
________
Quantity
===========
7.000
.100
12.000
Total HARVEST
Interest
Interest
Total
===========
49.22
15.75
===========
64.97
Unit
====
Acre
Acre
0.096
0.045
________
________
________
________
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 December 15, 1999
Date
Stage
Type
of
of
Production
Prod.
======== ================ =====
12/15/99
A
01/15/00
A
02/15/00
A
03/15/00
A
05/20/00 HARVEST
A
Date
========
06/15/99
07/15/99
08/15/99
09/10/99
09/20/99
09/20/99
12/31/99
03/01/00
05/20/00
05/20/00
05/31/00
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
G
HARVEST
G
HARVEST
G
K
Product
Number
Weight
of
per
Units
Head
========================= ============= =============
GRAZING
DRYLAND
31.0000
.0000
GRAZING
DRYLAND
31.0000
.0000
GRAZING
DRYLAND
28.0000
.0000
GRAZING
DRYLAND
15.0000
.0000
BARLEY
23.0000
.0000
Input
Name
Name
Number
of
Units
========================= =============
BLADE PLOWING
1.0000
CHISELING
1.0000
SWEEP PLOW
1.0000
ROD WEEDING
1.0000
SEED
BARLEY
.5000
DRILLING
2 DRILLS
1.0000
PICKUP TRUCK
3/4 TON
20.0000
INSECTICIDE+APPL BARLEY
.5000
CUSTOM HAULING
BARLEY
23.0000
CUSTOM HARVEST
WHEATD
1.0000
CASH-RENT
WHEATDS
1.0000
B-1241 (C01&2)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
N
.00
N
N
.00
N
N
.00
N
N
.00
N
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
C
V
.00
.00
.00
C
V
.00
C
V
.00
C
V
.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.