Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C04)
Wheat Production with Grazing
North Texas (4)
GROSS INCOME Description
============================
WEIGHT GAIN
STOCKERS
WHEAT
Unit
====
lb.
bu.
$ / Unit
===========
0.2500
3.6300
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
100.000
1.000
80.000
1.000
90.000
1.000
125.000
1.000
1.000
1.000
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
.112
2.000
.110
2.000
.150
4.500
.070
2.000
4.500
5.310
11.25
2.00
8.80
2.00
13.50
4.50
8.75
2.00
4.50
5.31
3.71
1.80
4.14
===========
72.25
________
________
________
________
________
________
________
________
________
________
________
________
________
14.00
5.60
===========
19.60
________
________
6.55
-0.11
===========
98.29
________
________
94.41
________
Total
===========
17.58
25.00
===========
42.58
________
________
140.86
________
51.84
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
CROP INS 65/100
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
0.827
1.000
40.000
acre
bu.
5.002
14.000
.140
Total HARVEST
Interest
Interest
- OC Borrowed
- Positive Cash
54.145
-1.585
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
=========== ========
47.50 ________
145.20 ________
===========
192.70 ________
Quantity
=========
190.000
40.000
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
======== ================ ===== ========================= ============= =============
03/01/98 GRAZING
A
WEIGHT GAIN
STOCKERS
190.0000
.0000
06/15/98 HARVEST
A
WHEAT
40.0000
.0000
Date
========
06/15/97
07/15/97
08/15/97
08/15/97
08/20/97
08/20/97
09/01/97
09/01/97
12/15/97
12/15/97
03/10/98
03/10/98
03/15/98
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
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
DISCING
OFFSET
1.0000
DISCING
TANDEM
1.0000
DRY FERT. RIG
1.0000
FERT. 18-46-0
100.0000
FERT. 82-0-0
80.0000
ANHYDROUS APPL.
1.0000
DRILLING
1.0000
SEED WHEAT
90.0000
SPRAYING
1.0000
INSECT. GREENBUG
1.0000
LIQUID FERT. RIG
1.0000
FERT. 32-0-0
125.0000
INSECT. GREENBUG
1.0000
CROP INS 65/100 WHEAT35
1.0000
CUSTOM COMBINING WHEAT
1.0000
CUSTOM HAULING
WHEAT
40.0000
CASH RENT
CROPLAND
1.0000
B-1241 (C04)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
N
.00
N
C
33.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
C
V
33.00
C
V
33.00
.00
.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.