Projections for Planning Purposes Only -- Not to be Used without Updating
2016 Estimated Costs and Returns per Acre
Soft Wheat - 1160 Acres
North Texas Extension District - 4
Crop Acres
1160
REVENUE
Wheat
Total Revenue
Quantity
45.00
VARIABLE COSTS
Production Costs
Custom
Custom Harvest Wheat
Custom Haul Wheat
Fertilizer
82-0-0
18-46-0
Herbicide
Pre-Emerge Wheat
Insecticide
Insecticide-Greenbug
Miscellaneous
Insurance-Wheat
Seed
Wheat Seed
Machinery Labor
Tractors/Self-Propelled
Diesel Fuel
Tractors/Self-Propelled
Repairs & Maintenance
Tractors/Self-Propelled
Implements
Interest on Credit Line
Total Variable Costs
Planned Returns Above Variable Costs:
Breakeven Price to Cover Variable Costs
Quantity
FIXED COSTS
Machinery Depreciation
Tractors/Self-Propelled
Implements
Equipment Investment
Tractors/Self-Propelled
Implements
Rent-Dryland Crop
Total Fixed Costs
Total Specified Costs
Quantity
Units
Bushel
Units
$/Unit
$6.48
Cash
Total
$291.60
$291.60
$/Unit
Total
Enterprise
Total
$338,256.00
$338,256.00
Enterprise
Total
1
45
Acre
Bushels
$18.00
$0.32
$18.00
$14.40
$20,880.00
$16,704.00
100
100
Pounds
Pounds
$0.44
$0.36
$44.00
$36.00
$51,040.00
$41,760.00
1
Acre
$5.00
$5.00
$5,800.00
1
Acre
$12.00
$12.00
$13,920.00
1
Acre
$4.50
$4.50
$5,220.00
60
Pounds
$0.30
$18.00
$20,880.00
0.67
Hour
$10.00
$6.70
$7,772.00
3.65
Gallon
$3.50
$12.78
$14,819.00
Acre
Acre
$5.40
$13.12
4.75%
$6,269.39
$15,222.41
$4,071.63
$224,358.43
$113,897.57
$4.30
$5.40
$13.12
$3.51
$193.41
$98.19
Bushel
$/Unit
Total
1
1
Units
1
1
$41.32
$69.91
1
Enterprise
Total
Acre
Acre
$5.30
$16.34
$5.30
$16.34
$6,152.38
$18,956.60
Dollars
Dollars
Acre
6.00%
6.00%
$25.00
$2.48
$4.19
$25.00
$53.32
$246.73
$2,875.74
$4,865.53
$29,000.00
$61,850.25
$286,208.68
$44.87
$52,047.32
Returns Above Specified Costs
Breakeven Price to Cover Total Costs
$5.48
Bushel
Example Breakeven Prices
Example
Yield
Percent
75%
90%
100%
110%
125%
Example
Yield
Bushel
33.75
40.50
45.00
49.50
56.25
Price Needed to Cover
Your Variable Costs
$5.73
$4.78
$4.30
$3.91
$3.44
Price Needed to Cover
Your Total Costs
$7.31
$6.09
$5.48
$4.98
$4.39
Developed by Blake Bennet, Associate Professor and Extension Economist, Texas A&M AgriLife Extension Service.
Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and
returns from any one operation. Brand names are mentioned only as examples and imply no endorsement.