Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 2000
B-1241 (C04)
Wheat, Hard Red Winter
North Texas (4)
2000 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
WHEAT
Quantity
=========
35.000
Unit
====
bu.
$ / Unit
===========
2.7500
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
CROP INS 65/100
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total
===========
96.25
===========
96.25
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
100.000
1.000
90.000
1.000
1.000
1.000
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
.110
2.000
.150
3.000
4.500
5.310
11.00
2.00
13.50
3.00
4.50
5.31
3.83
2.24
4.44
----------49.82
________
________
________
________
________
________
________
________
________
14.00
4.90
----------18.90
________
________
3.45
===========
72.17
________
24.08
________
Total
===========
17.88
25.00
===========
42.88
________
________
Total of ALL Cost
115.05
________
NET PROJECTED RETURNS
-18.80
________
0.888
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
1.000
35.000
acre
bu.
5.001
14.000
.140
Total HARVEST
Interest
- OC Borrowed
38.368
Dol.
0.090
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
Unit
====
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
________
________
2.06 per bu. of WHEAT
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
________
________
3.28 per bu. of WHEAT
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, 2000
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
06/15/00 HARVEST
A
WHEAT
35.0000
.0000
Date
========
06/15/99
08/15/99
09/15/99
10/15/99
10/15/99
10/20/99
10/20/99
10/20/99
12/15/99
12/15/99
05/31/00
06/01/00
06/01/00
06/01/00
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
DISCING
OFFSET
1.0000
DISCING
TANDEM
1.0000
DISCING
TANDEM
1.0000
ANHYDROUS APPL.
1.0000
FERT. 82-0-0
100.0000
DRILLING
1.0000
SEED WHEAT
90.0000
HERB, PRE-EMERGE WHEAT
1.0000
SPRAYING
1.0000
INSECT. GREENBUG
1.0000
CROP INS 65/100 WHEAT35
1.0000
CUSTOM COMBINING WHEAT
1.0000
CUSTOM HAULING
WHEAT
35.0000
CASH RENT
CROPLAND
1.0000
B-1241 (C04)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
33.33
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
C
V
33.33
C
V
33.33
.00
C
V
.00
C
V
.00
.00
C
V
33.33
C
V
33.33
C
V
33.33
C
V
33.33
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.