Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Winter Wheat, Irrigated
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
GRAZING*
WHEAT
WINTER
Your
Total
Estimate
=========== ========
31.50 ________
143.20 ________
===========
174.70 ________
Quantity
=========
90.000
40.000
Unit
====
day
bu.
$ / Unit
===========
0.3500
3.5800
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
40.000
120.000
80.000
1.000
0.400
0.400
lb.
lb.
lb.
ACRE
APPL
acre
Acre
Acre
Acre
Acre
Hour
Hour
.230
.200
.160
6.200
10.000
3.500
9.20
24.00
12.80
6.20
4.00
1.40
8.16
18.56
1.96
9.13
16.53
3.29
===========
115.24
________
________
________
________
________
________
________
________
________
________
________
________
17.50
10.00
===========
27.50
________
________
5.19
===========
147.93
________
26.77
________
Total
===========
8.00
26.18
38.52
30.00
===========
102.70
________
________
________
________
Total of ALL Cost
250.63
________
NET PROJECTED RETURNS
-75.93
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
PHOSPHATE
NITROGEN (N32)
SEED
FED. CROP INS.*
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
2.007
0.420
1.000
40.000
acre
bu.
8.236
7.846
17.500
.250
Total HARVEST
Interest
- OC Borrowed
54.657
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Unit
====
ACRE
Acre
Acre
Acre
0.095
________
________
________
________
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 February 13, 1998
Date
========
12/15/97
01/15/98
02/15/98
05/20/98
Date
========
07/10/97
09/15/97
09/20/97
09/20/97
09/25/97
09/25/97
10/10/97
10/10/97
10/10/97
11/15/97
01/15/98
01/31/98
02/15/98
02/20/98
02/20/98
02/25/98
03/25/98
05/20/98
05/20/98
05/31/98
05/31/98
Stage
Type
of
of
Production
Prod.
================ =====
HARVEST
A
HARVEST
A
HARVEST
A
HARVEST
A
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
O
PREHARVEST
O
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
HARVEST
G
HARVEST
G
K
E
Product
Number
Weight
of
per
Units
Head
========================= ============= =============
GRAZING*
30.0000
.0000
GRAZING*
30.0000
.0000
GRAZING*
30.0000
.0000
WHEAT
WINTER
40.0000
.0000
Input
Name
Name
Number
of
Units
========================= =============
DISCING
TANDEM
1.0000
BEDDING
6 ROW
1.0000
PHOSPHATE
40.0000
APPLY FERTILIZER
1.0000
NITROGEN (N32)
120.0000
APPLY FERTILIZER
1.0000
SEED
WHEAT
80.0000
DRILLING
1.0000
FED. CROP INS.* WHEATI
1.0000
IRRIGATION
3.0000
IRRIGATION
2.0000
PICKUP TRUCK
3/4 TON
20.0000
APPLY FERTILIZER
1.0000
FUNGICIDE
WHEAT
.4000
PESTICIDE APPL. WHEAT
.4000
IRRIGATION
2.0000
IRRIGATION
2.0000
CUSTOM HARVEST
WHEAT
1.0000
CUSTOM HAULING
WHEAT
40.0000
LAND - CASH RENT WHEATI
1.0000
MISC ADMIN O/H
.5000
B-1241 (C10)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
C
.00
N
C
.00
N
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
C
V
.00
F
.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.