Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2001
Table 15.A
Estimated costs and returns per Acre
Rotation: Wheat-Fallow-Sorghum: No Till Fallow
2002 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
-------TOTAL INCOME
0.00
_________
DIRECT EXPENSES
HERBICIDE
herb.& appl. - wheat acre
INTEREST ON OP. CAP.
acre
9.00
0.62
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
1.0000
1.0000
9.00
0.62
-------9.62
-9.62
_________
_________
_________
_________
FIXED EXPENSES
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-------0.00
-------9.62
-9.62
_________
_________
_________
ALLOCATED COST ITEMS
cash rent - wheatd
acre
15.00
1.0000
15.00
_________
RESIDUAL RETURNS
-24.62
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
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.
B-1241 (C1&2)
Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2001
B-1241 (C1&2)
Table 15.B
Estimated resource use and costs for field operations, per Acre
Rotation: Wheat-Fallow-Sorghum: No Till Fallow
2002 Projected Costs and Returns per Acre
_____________________________________________________________________________________________________________________________________________
TRACTOR COST
EQUIP COST
ALLOC LABOR
OPERATING INPUT
OPERATION/
SIZE/
TRACTOR
PERF TIMES
-------------- -------------- ---------------------------------TOTAL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT
PRICE
COST
COST
_____________________________________________________________________________________________________________________________________________
------------dollars----------dollars
-------dollars-------herb.& appl. - wheat acre
1.00
Jun
1.0000
9.00
9.00
------- ------TOTALS
9.00
9.00
INTEREST ON OPERATING CAPITAL
0.62
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
9.62
_____________________________________________________________________________________________________________________________________________
Projections for Planning Purposes Only.
------- ------- ------- ------- ------ ------0.00
0.00
0.00
0.00 0.000
0.00
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.
9.00