Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C03)
Small Grain Grazing
Texas Rolling Plains (3)
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
-WARNING- No gross receipts
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN
SEED
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Quantity
=========
Unit
====
$ / Unit
===========
Your
Total
Estimate
=========== ========
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
100.000
90.000
lb.
lb.
Acre
Acre
Hour
.105
.170
10.50
15.30
3.05
1.03
3.11
===========
32.99
________
________
________
________
________
2.15
===========
35.14
________
-35.14
________
Total
===========
9.49
32.00
===========
41.49
________
________
76.62
________
-76.62
________
0.518
6.003
Total PREHARVEST
Interest
- OC Borrowed
23.869
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Unit
====
Acre
Acre
0.090
________
________
________
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, 1999
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
B-1241 (C03)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
-WARNING- No valid Receipts records
Date
========
06/05/98
06/20/98
08/20/98
08/25/98
09/01/98
09/01/98
05/31/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
K
Input
Name
Number
of
Units
========================= =============
CHISEL
1.0000
DISK
1.0000
NITROGEN
SMGRAIN
100.0000
DISK
1.0000
DRILL
20 FT
1.0000
SEED
SMGRAIN
90.0000
LAND - CASH RENT SMGRAIN
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.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.