Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2000
B-1241 (C01&2)
Wheat, Dryland (Sandy Soils)
Texas High Plains
2001 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
GRAZING
DRYLAND
WHEAT
Quantity
=========
105.000
15.000
Unit
====
days
bu.
$ / Unit
===========
0.1500
3.0100
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
INSECTICIDE+APPL
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
$ / Unit
===========
Total
===========
30.000
10.000
1.000
0.500
0.500
lb.
lb.
acre
bu.
acre
Acre
Acre
Hour
.272
.247
3.000
4.125
13.067
8.16
2.47
3.00
2.06
6.53
5.80
2.03
8.73
----------38.79
________
________
________
________
________
________
________
________
1.091
8.000
Dol.
0.107
2.48
________
1.000
15.000
acre
bu.
12.000
.120
12.00
1.80
----------13.80
===========
55.07
________
________
5.83
________
Total
===========
17.15
15.00
===========
32.15
________
________
87.22
________
-26.32
________
GROSS INCOME minus VARIABLE COST
Total of ALL Cost
NET PROJECTED RETURNS
________
23.171
Total VARIABLE COST
Total FIXED Cost
________
Unit
====
Total HARVEST
FIXED COST Description
=================================
Machinery and Equipment
Land
Your
Estimate
========
________
________
Quantity
===========
Total PREHARVEST
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Total
===========
15.75
45.15
===========
60.90
Unit
====
Acre
Acre
________
________
________
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, 2000
Date
Stage
Type
of
of
Production
Prod.
======== ================ =====
12/15/00
A
01/15/01
A
02/15/01
A
03/15/01
A
06/01/01 HARVEST
A
Date
========
08/01/00
09/01/00
09/06/00
09/06/00
09/06/00
09/15/00
09/15/00
01/31/01
03/01/01
06/01/01
06/01/01
06/01/01
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
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
WHEAT
15.0000
.0000
Input
Name
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
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
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.