Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2000
B-1241 (C01&2)
Wheat, Sprinkler Irrigated (Sandy Soils)
Texas High Plains
2001 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
GRAZING
WHEATI
WHEAT
Quantity
=========
120.000
50.000
Unit
====
days
bu.
$ / Unit
===========
0.4000
3.0100
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 PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
- OC Borrowed
$ / Unit
===========
Total
===========
120.000
45.000
1.000
1.500
1.000
lb.
lb.
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
.272
.247
3.000
4.125
13.067
32.64
11.11
3.00
6.18
13.06
8.84
53.80
3.06
5.15
15.42
7.68
----------159.97
________
________
________
________
________
________
________
________
________
________
________
15.00
6.00
----------21.00
________
________
10.66
===========
191.63
________
6.87
________
Total
===========
31.55
49.15
45.00
===========
125.70
________
________
________
317.33
________
-118.83
________
1.928
0.960
1.000
50.000
acre
bu.
99.624
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
Irrigation
Land
Your
Estimate
========
________
________
Quantity
===========
8.000
8.000
15.000
.120
Total HARVEST
Interest
Total
===========
48.00
150.50
===========
198.50
Unit
====
Acre
Acre
Acre
0.107
________
________
________
________
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
05/20/01 HARVEST
A
Date
========
07/05/00
07/05/00
07/30/00
07/30/00
07/30/00
09/01/00
09/01/00
09/01/00
10/25/00
12/10/00
01/31/01
03/01/01
03/01/01
03/15/01
04/01/01
04/10/01
05/20/01
05/20/01
05/31/01
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
120.0000
FERTILIZER (P)
DRY
45.0000
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&2)
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.