Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 1999
B-1241 (C1&2)
Wheat, Dryland (Sandy Soils)
Texas High Plains
2000 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
GRAZING
DRYLAND
WHEAT
Unit
====
days
bu.
$ / Unit
===========
0.1500
2.7600
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
30.000
10.000
1.000
0.500
0.500
lb.
lb.
acre
bu.
acre
Acre
Acre
Hour
.270
.265
3.000
4.000
9.750
8.10
2.65
3.00
2.00
4.87
3.87
2.03
7.64
----------34.17
________
________
________
________
________
________
________
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
INSECTICIDE+APPL
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Your
Total
Estimate
=========== ========
15.75 ________
41.40 ________
===========
57.15 ________
Quantity
=========
105.000
15.000
1.091
7.000
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
21.065
Dol.
0.096
2.03
________
1.000
15.000
acre
bu.
12.000
.120
12.00
1.80
----------13.80
===========
50.00
________
________
7.15
________
Total
===========
16.51
15.00
===========
31.51
________
________
81.50
________
-24.35
________
Total HARVEST
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
====
Acre
Acre
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Date
Stage
of
Production
Type
of
Prod.
Product
________
Name
Number
of
Units
Weight
per
Head
Cash
NonCash
________
________
________
Landlord Break
Share
Even
Prod.
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
B-1241 (C1&2)
======== ================ ===== ========================= ============= ============= ===== ======== =====
12/15/99
A
GRAZING
DRYLAND
31.0000
.0000
N
.00
N
01/15/00
A
GRAZING
DRYLAND
31.0000
.0000
N
.00
N
02/15/00
A
GRAZING
DRYLAND
28.0000
.0000
N
.00
N
03/15/00
A
GRAZING
DRYLAND
15.0000
.0000
N
.00
N
06/01/00 HARVEST
A
WHEAT
15.0000
.0000
C
.00
N
Date
========
08/01/99
09/01/99
09/06/99
09/06/99
09/06/99
09/15/99
09/15/99
01/31/00
03/01/00
06/01/00
06/01/00
06/01/00
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
G
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
CHISELING
1.0000
SWEEP PLOW
1.0000
FERTILIZER (N)
DRY
30.0000
FERTILIZER (P)
DRY
10.0000
FERTILIZER APPL. DRY
1.0000
DRILLING
2 DRILLS
1.0000
SEED
WHEAT
.5000
PICKUP TRUCK
3/4 TON
20.0000
INSECTICIDE+APPL WHEAT
.5000
CUSTOM HARVEST
WHEATD
1.0000
CUSTOM HAULING
WHEAT
15.0000
CASH-RENT
WHEATDS
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.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.