Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (L08)
Wheat Production, Grazing Only
Central Texas (8)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
WEIGHT GAIN
STOCKERS
Quantity
=========
360.000
Unit
====
lb.
$ / Unit
===========
0.2500
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
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total
===========
90.00
===========
90.00
Your
Estimate
========
________
________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
100.000
1.000
100.000
1.000
100.000
1.000
200.000
1.000
1.000
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
Acre
Acre
Hour
.112
2.000
.110
2.000
.150
4.500
.070
2.000
4.500
11.25
2.00
11.00
2.00
15.00
4.50
14.00
2.00
4.50
3.71
1.80
4.14
===========
75.89
________
________
________
________
________
________
________
________
________
________
________
________
8.03
===========
83.92
________
6.08
________
Total
===========
17.58
25.00
===========
42.58
________
________
Total of ALL Cost
126.50
________
NET PROJECTED RETURNS
-36.50
________
0.827
5.002
Total PREHARVEST
Interest
- OC Borrowed
66.356
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total FIXED Cost
Unit
====
Acre
Acre
0.121
________
________
________
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
======== ================ ===== ========================= ============= =============
05/31/98 GRAZING
A
WEIGHT GAIN
STOCKERS
360.0000
.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
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
K
Input
Name
Number
of
Units
========================= =============
DISCING
OFFSET
1.0000
DISCING
TANDEM
1.0000
FERT. 18-46-0
100.0000
DRY FERT. RIG
1.0000
FERT. 82-0-0
100.0000
ANHYDROUS APPL.
1.0000
SEED WHEAT
100.0000
DRILLING
1.0000
INSECT. GREENBUG
1.0000
SPRAYING
1.0000
FERT. 32-0-0
200.0000
LIQUID FERT. RIG
1.0000
INSECT. GREENBUG
1.0000
CASH RENT
CROPLAND
1.0000
B-1241 (L08)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
N
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
C
V
33.00
.00
C
V
33.00
.00
C
V
.00
.00
C
V
33.00
.00
C
V
33.00
.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.