Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C04)
Wheat Production, High Input Management
North Texas (4)
GROSS INCOME Description
============================
WHEAT
Unit
====
bu.
$ / Unit
===========
3.6300
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
100.000
1.000
90.000
1.000
1.000
180.000
1.000
1.000
1.000
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
Acre
Acre
Hour
.112
2.000
.150
3.000
4.500
.070
4.500
2.000
5.190
11.25
2.00
13.50
3.00
4.50
12.60
4.50
2.00
5.19
4.11
2.33
5.01
===========
69.99
________
________
________
________
________
________
________
________
________
________
________
________
14.00
6.30
===========
20.30
________
________
5.63
-0.21
===========
95.71
________
________
67.64
________
Total
===========
25.73
25.00
===========
50.73
________
________
146.44
________
16.91
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
CROP INS 65/100
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
1.002
1.000
45.000
acre
bu.
5.001
14.000
.140
Total HARVEST
Interest
Interest
- OC Borrowed
- Positive Cash
46.493
-2.874
Dol.
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
Your
Total
Estimate
=========== ========
163.35 ________
===========
163.35 ________
Quantity
=========
45.000
Unit
====
Acre
Acre
0.121
0.072
________
________
________
________
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
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
06/15/98 HARVEST
A
WHEAT
45.0000
.0000
Date
========
08/20/97
08/25/97
09/20/97
10/10/97
10/10/97
10/15/97
10/20/97
10/20/97
10/20/97
12/15/97
12/15/97
03/10/98
03/10/98
03/10/98
05/31/98
06/01/98
06/01/98
06/01/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
STALK
1.0000
DISCING
TANDEM
1.0000
DISCING
OFFSET
1.0000
FERT. 18-46-0
100.0000
DRY FERT. RIG
1.0000
DISCING
TANDEM
1.0000
DRILLING
1.0000
SEED WHEAT
90.0000
HERB, PRE-EMERGE WHEAT
1.0000
SPRAYING
1.0000
INSECT. GREENBUG
1.0000
LIQUID FERT. RIG
1.0000
FERT. 32-0-0
180.0000
INSECT. GREENBUG
1.0000
CROP INS 65/100 WHEAT45
1.0000
CUSTOM COMBINING WHEAT
1.0000
CUSTOM HAULING
WHEAT
45.0000
CASH RENT
CROPLAND
1.0000
B-1241 (C04)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
33.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
C
V
33.00
.00
.00
.00
C
V
.00
C
V
.00
.00
C
V
33.00
.00
C
V
33.00
C
V
33.00
C
V
33.00
C
V
33.00
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.