Projections for Planning Purposes Only B-1241(C02)
Not to be Used without Updating after April 25, 1986.
WHEAT, DRYLAND (SANDY SOILS)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
JF^N
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
G R A Z I N G W H E AT
WHEAT
Quantity
15.000
60.000
15.000
Unit
bu.
days
bu.
$ / Unit
1.8300
0.1500
2.1000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
SET ASIDE LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quantity
30.000
10.000
1.000
0.700
0.330
1.356
Unit
lb.
lb.
acre
bu.
acre
Acre
Acre
Hour
27.45
9.00
31.50
$ / Unit
.260
.240
2.200
7.500
17.940
5.500
To t a l
7.80
2.40
2.20
5.25
5.92
6.67
1.52
7.46
39.21
1.000
15.000
acre
bu.
15.000
. 120
15.00
1.80
16.80
30.042
Dol .
Total VARIABLE COST
0. 120
3.61
59.61
GROSS INCOME minus VARIABLE COST
8.34
FIXED COST Description
40^\
Yo u r
Estimate
67.95
Total HARVEST
Interest - OC Borrowed
To t a l
Unit
SET ASIDE LAND WHEATF
Machinery
acre
Acre
Acre
Land
To t a l
10.39
13.82
15.00
Total FIXED Cost
39.21
Total of ALL Cost
98.82
NET PROJECTED RETURNS
-30.87
Information presented is prepared solely as a general guide and is not intendod to recognise 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.
C2.35
Not
DATE
12/15/85
01/15/86
02/15/86
05/20/86
05/20/86
STAGE
OF
PRODUCTION
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
DATE
08/10/85
09/10/85
09/15/85
09/15/85
09/20/85
09/20/85
10/01/85
10/01/85
01/31/86
01/31/86
01/31/86
05/20/86
05/20/86
05/31/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
to
TYPE
OF
PROD.
A
A
A
A
A
TYPE
OF
INPUT
Projections for Planning Purposes Only
be
Used
without
Updating
PRODUCT NAME
NUMBER
OF
UNITS
GRAZING
H H E AT
GRAZING
H H E AT
GRAZING
H H E AT
HHEAT
DEFICIENCY PMT. HHEAT
INPUT NAHE
DISCING
DISCING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
DISCING
DRILLING
SEED
PICKUP TRUCK
SET ASIDE LAND
SET ASIDE LAND
CUSTOH HARVEST
CUSTOH HAULING
CASH-RENT
after April
20.0000
20.0000
20.0000
15.0000
15.0000
25,
B-1241(C02)
1986.
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
33.00
33.00
33.00
33.00
33.00
.0000
.0000
.0000
.0000
.0000
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
TANDEH
TANDEH
TANDEH
2 DRILLS
HHEAT
3/4 TON
HHEATV
HHEATF
KHEATD
HHEAT
HHEATDS
1.0000
1.0000
30.0000
10.0000
1.0000
1.0000
1.0000
.7000
20.0000
.3300
.3300
1.0000
15.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.36
B-124KC02)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
WHEAT, FURROW IRRIGATED (HEAVIER TEXTURE SOILS)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
G R A Z I N G W H E AT I
WHEAT
Quantity
60.000
120.000
60.000
Unit
bu.
days
bu.
$ / Unit
1.8300
0.2000
2.1000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
SET ASIDE LAND
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Your
Estimate
109.80
24.00
126.00
259.80
Quantity
120.000
40.000
1.000
1.500
0.330
1.494
1.623
Unit
lb.
lb.
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
$ / Unit
.260
.240
2.200
7.500
17.940
5.500
5.499
To t a l
31.20
9.60
2.20
11.25
5.92
7.41
74.62
1.64
7.33
8.22
8.93
168.32
60.000
60.000
bu.
bu.
.350
. 120
Total HARVEST
Interest
Interest
To t a l
21.00
7.20
28.20
- OC Borrowed
- Positive Cash
95.397
-0.169
Dol .
Dol .
Total VARIABLE COST
0. 120
0.053
11 .45
-0.01
207.96
GROSS INCOME minus VARIABLE COST
51.84
FIXED COST Description
Unit
SET ASIDE LAND WHEATF
Machinery
Irrigation
Land
acre
Acre
Acre
Acre
Total FIXED Cost
To t a l
10.39
16.22
32.77
30.00
89.38
Total of ALL Cost
297.34
NET PROJECTED RETURNS
-37.54
Information presented Is prepared solely as a general guide and is not intended to recognise 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.
C2.37
B-124KC02)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
s38 CTCioctn a>mmoBBnBgg ppoc
12/15/85
01/15/86
02/15/86
03/15/86
05/20/86
05/20/86
GRAZING
GRAZING
GRAZING
GRAZING
HHEAT
DEFICIENCY PMT.
GRAZING
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
DATE
07/30/85
08/15/85
08/20/85
08/20/85
08/20/85
08/25/85
09/01/85
09/05/85
09/20/85
09/20/85
11 / 2 0 / 8 5
01/31/86
03/30/86
04/20/86
04/20/86
04/20/86
05/20/86
05/20/86
05/31/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
INPUT
HHEATI
HHEATI
HHEATI
HHEATI
HHEAT
INPUT NAHE
DISCING
CHISELING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
DISCING
LISTING
IRRIGATION
DRILLING
SEED
IRRIGATION
PICKUP TRUCK
IRRIGATION
IRRIGATION
SET ASIDE LAND
SET ASIDE LAND
CUSTOM HARVEST
CUSTOH HAULING
CASH-RENT
30.0000
30.0000
30.0000
30.0000
60.0000
60.0000
.0000
.0000
.0000
.0000
.0000
.0000
33.00
33.00
33.00
33.00
33.00
33.00
NUHBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
TANDEM
TANDEM
FURROH
1 DRILL
HHEAT
FURROH
3/4 TON
FURROH
FURROH
HHEATV
HHEATF
HHEATI
HHEAT
HHEATF
1.0000
1.0000
120.0000
40.0000
1.0000
1.0000
1.0000
5.0000
1.0000
1.5000
5.0000
20.0000
5.0000
5.0000
.3300
.3300
60.0000
60.0000
1.0000
.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise 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.
C2.38
B-124KC02)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
WHEAT, SPRINKLER IRRIGATED (SANDY SOILS)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
jpsy
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
G R A Z I N G W H E AT I
WHEAT
Quantity
40.000
120.000
40.000
Unit
bu.
days
bu.
$ / Unit
1.8300
0.2000
2.1000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
SET ASIDE LAND
Fuel & Lube - Machinery
- Irrigation
Repairs - M
- aI rcrhi gi naet iroyn
Labor
-
Machinery
- Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Your
Estimate
73.20
24.00
84.00
181.20
Quantity
100.000
30.000
1.000
1.500
0.330
1.249
0.558
Unit
lb.
lb.
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
$ / Unit
.260
.240
2.200
7.500
17.940
5.500
5.500
To t a l
26.00
7.20
2.20
11.25
5.92
5.31
47.31
1.23
12.99
6.87
3.07
129.35
40.000
40.000
bu.
bu.
.350
.120
Total HARVEST
Interest - OC Borrowed
To t a l
14.00
4.80
18.80
84.135
Dol.
Total VARIABLE COST
0. 120
10. 10
158.25
22.95
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Unit
SET ASIDE LAND WHEATF
Machinery
Irrigation
Land
acre
Acre
Acre
Acre
Total FIXED Cost
To t a l
10.39
12.63
39.68
25.00
87.70
Total of ALL Cost
245.94
NET PROJECTED RETURNS
-64.74
40^\
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.39
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
12/15/85
01/15/86
02/15/86
03/15/86
05/20/86
05/20/86
DATE
08/10/85
09/05/85
09/10/85
09/10/85
09/10/85
09/20/85
09/20/85
09/25/85
10/25/85
12/10/85
01/31/86
04/01/86
04/01/86
04/01/86
05/20/86
05/20/86
05/31/86
STAGE
OF
PRODUCTION
GRAZING
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
A
A
A
A
A
TYPE
OF
INPUT
M
H
E
E
G
H
E
0
0
0
H
0
E
E
G
G
K
PRODUCT NAME
NUMBER
OF
UNITS
GRAZING
H H E AT I
GRAZING
H H E AT I
GRAZING
H H E AT I
GRAZING
H H E AT I
HHEAT
DEFICIENCY PMT. HHEAT
INPUT NAHE
DISCING
DISCING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
DRILLING
SEED
IRRIGATION
IRRIGATION
IRRIGATION
PICKUP TRUCK
IRRIGATION
SET ASIOE LAND
SET ASIDE LAND
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
30.0000
30.0000
30.0000
30.0000
40.0000
40.0000
B-1241(C02)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
.0000
.0000
33.00
33.00
33.00
33.00
33.00
33.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
TANDEM
TANDEH
1 DRILL
HHEAT
3/4 TON
HHEATV
HHEATF
HHEATI
HHEAT
HHEATI
1.0000
1.0000
100.0000
30.0000
1.0000
1.0000
1.5000
3.0000
3.0000
3.0000
20.0000
3.0000
.3300
.3300
40.0000
40.0000
1.0000
.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.40
B-124KC02)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
WHEAT, CENTER PIVOT IRRIGATED (HEAVIER TEXT. SOIL)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING
W H E AT I
WHEAT
Quantity
=========
60.000
120.000
60.000
Unit
== = =
bu.
days
bu.
$ / Unit
====:=======
1.8300
0.2000
2.1000
Total GROSS Income
VA R I A B L E C O S T D e s c r i p t i o n
PREHARVEST
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
SET ASIDE LAND
Fuel & Lube - M a c h i n e r y
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Yo u r
Estimate
109.80
24.00
126.00
259.80
Quantity
:==========
120.000
40.000
1.000
1.500
0.330
1.380
0.558
Unit
SOBS
lb.
lb.
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
$ / Unit
===='=======
.260
.240
2.200
7.500
17.940
5.500
5.500
To t a l
31.20
9.60
2.20
11 . 2 5
5.92
6.53
47.31
1.50
12.99
7.59
3.07
139.16
60.000
60.000
bu.
bu.
.350
. 120
Total HARVEST
Interest
Interest
To t a l
21.00
7.20
28.20
- OC Borrowed
- Positive Cash
85.502
-0.950
Dol .
Dol .
Total VARIABLE COST
0.120
0.053
10.26
-0.05
177.57
GROSS INCOME minus VARIABLE COST
82.23
FIXED COST Description
Unit
SET ASIDE LAND WHEATF
Machinery
Irrigation
Land
acre
Acre
Acre
Acre
To t a l F I X E D C o s t
To t a l
10.39
14.75
39.68
30.00
94.81
To t a l o f A L L C o s t
272.38
NET PROJECTED RETURNS
-12.58
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tne Texas Agricultural Extension Service and approved for publication.
C2.41
Projections for Planning Purposes Only
Not to be Used without Updating after April 25,
DATE
12/15/85
01/15/86
02/15/86
03/15/86
05/20/86
05/20/86
DATE
07/30/85
08/15/85
08/20/85
08/20/85
08/20/85
08/25/85
09/15/85
09/15/85
09/20/85
11/20/85
01/31/86
03/15/86
04/20/86
04/20/86
04/20/86
05/20/86
05/20/86
05/31/86
STAGE
OF
PRODUCTION
GRAZING
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
A
A
A
A
A
A
TYPE
OF
INPUT
PRODUCT NAME
NUMBER
OF
UNITS
G R A Z I N G H H E AT I
G R A Z I N G H H E AT I
G R A Z I N G H H E AT I
G R A Z I N G H H E AT I
HHEAT
DEFICIENCY PMT. HHEAT
INPUT NAME
DISCING
CHISELING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
DISCING
DRILLING
SEED
IRRIGATION
IRRIGATION
PICKUP TRUCK
IRRIGATION
IRRIGATION
SET ASIDE LAND
SET ASIDE LAND
CUSTOH HARVEST
CUSTOH HAULING
CASH-RENT
30.0000
30.0000
30.0000
30.0000
60.0000
60.0000
B-124KC02)
1986,
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
.0000
.0000
33.00
33.00
33.00
33.00
33.00
33.00
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
TANDEM
TANDEM
1 DRILL
HHEAT
3/4 TON
HHEATV
HHEATF
HHEATI
HHEAT
HHEATF
1.0000
1.0000
120.0000
40.0000
1.0000
1.0000
1.0000
1.5000
3.0000
3.0000
20.0000
3.0000
3.0000
.3300
.3300
60.0000
60.0000
1.0000
.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.42
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986
B-124KC02)
ALFALFA ESTABLISHMENT, IRRIGATED (SPRINKLER)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
- OC Borrowed
Interest
Quantity Unit $ / Unit
To t a l
Unit $ / Unit
To t a l
Quantity
20.000
100.000
1.000
20.000
1.445
0.605
lb.
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
.260
.240
2..200
2.. 100
5..500
5.,500
Your
Estimate
5.20
24.00
2.20
42.00
7.38
51.25
1.55
14.07
7.95
3.33
158.92
62.499
Dol .
Total VARIABLE COST
0.. 120
7.50
166.42
GROSS INCOME minus VARIABLE COST
-166.42
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery
Irrigation
Land
Total FIXED Cost
To t a l
16..86
42. 98
30..00
89.85
Total of ALL Cost
256.27
NET PROJECTED RETURNS
•256.27
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.
C2.1
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
B-124KC02)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-WARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
TYPE
OF
OF
PRODUCTION
INPUT
06/15/86 PREHARVEST
07/31/86 PREHARVEST
08/10/86 PREHARVEST
08/15/86 PREHARVEST
08/15/86 PREHARVEST
08/15/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/25/86 PREHARVEST
09/20/86 PREHARVEST
11/20/86 PREHARVEST
12/31/86
H
H
M
E
E
G
E
H
0
0
0
K
INPUT NAHE
NUMBER
O
F
UNITS
DEEP BREAKING
PICKUP TRUCK
DISCING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
DRILLING
IRRIGATION
IRRIGATION
IRRIGATION
CASH-RENT
3/4 TON
TANDEM
ALFALFA
1 DRILL
ALFALFA
1.0000
20.0000
1.0000
20.0000
100.0000
1.0000
20.0000
1.0000
5.0000
4.0000
4.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
V
V
V
V
C
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.2
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
B-1241(C02)
ALFALFA HAY, IRRIGATED (SPRINKLER)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
.pv
GROSS INCOME Description
H AY
Quant i ty
ALFALFA
5.500
Unit
ton
$ / Unit
70.0000
Total GROSS Income
VARIABLE COST Description
Quantity
80.000
1.000
Unit
$ / Unit
lb.
acre
Acre
Acre
Acre
Acre
Hour
Hour
.240
2.200
ton
Acre
Acre
Hour
25.000
ton
Acre
Acre
Hour
25.000
ton
Acre
Acre
Hour
25.000
ton
Acre
Acre
Hour
25.000
ton
Acre
Acre
Hour
25.000
25.000
0.140
ton
Acre
Acre
Hour
27.180
-1.075
Dol .
Dol .
0.120
0.052
0.733
0.140
0.500
0.140
1.000
0. 140
1.000
0.233
1.000
0.233
1.000
0.233
1.000
- OC Borrowed
- Positive Cash
5.500
5.500
5.500
5.500
5.499
5.499
5.499
5.500
Total VARIABLE COST
To t a l
19.20
2.20
1.54
11.83
0.30
3.25
4.03
0.77
43. 12
12.50
11.83
3.25
0.77
28.34
25.00
11.83
3.25
0.77
40.84
25.00
19.71
5.41
1 .28
51.40
25.00
19.71
5.41
1 .28
51 .40
25.00
19.71
5.41
1.28
51 .40
25.00
11 .83
3.25
0.77
40.84
3.26
-0.06
$ 5 6 . 4 6 p e r t o n o f H AY
GROSS INCOME minus VARIABLE COST
74.44
FIXED COST Description
Unit
Acre
Acre
Acre
Acre
Machinery
Irrigation
Land
Perennial Crop
Total FIXED Cost
To t a l
3.95
89.28
30.00
55.67
178.90
88.99 per ton of HAY
Total of ALL Cost
i^ffte\
385.00
310.56
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
Break-Even Price, Total Cost $
Your
Estimate
385.00
PREHARVEST
PHOSPHATE
FERTILIZER APPL.
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
FIRST CUTTING
HARVEST & HAUL
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
Total FIRST CUTTING
SECOND CUTTING
HARVEST & HAUL
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
Total SECOND CUTTING
THIRD CUTTING
HARVEST & HAUL
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
Total THIRD CUTTING
FOURTH CUTTING
HARVEST & HAUL
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
Total FOURTH CUTTING
FIFTH CUTTING
HARVEST & HAUL
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
Total FIFTH CUTTING
SIXTH CUTTING
HARVEST & HAUL
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
Total SIXTH CUTTING
Interest
Interest
To t a l
489.46
NET PROJECTED RETURNS
-104.46
Information presented is prepared solely as a general guide and 1s not Intended to recognise or predict the costs
and returns from any ono particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C2.3
Projections for Planning Purposes Only
B-124KC02)
Not to be Used without Updating after April 25, 1986.
DATE
05/10/86
06/10/86
07/10/86
08/10/86
09/15/86
10/20/86
DATE
03/10/86
03/10/86
03/15/86
03/31/86
04/15/86
05/10/86
05/15/86
06/10/86
06/15/86
07/10/86
07/15/86
08/10/86
08/15/86
09/15/86
09/20/86
10/20/86
10/31/86
10/31/86
STAGE
OF
PRODUCTION
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
FIRST CUTTING
FIRST CUTTING
SECOND CUTTING
SECOND CUTTING
THIRD CUTTING
THIRD CUTTING
FOURTH CUTTING
FOURTH CUTTING
FIFTH CUTTING
FIFTH CUTTING
SIXTH CUTTING
SIXTH CUTTING
TYPE
OF
PROD.
A
A
A
A
A
A
TYPE
OF
INPUT
PRODUCT NAHE
HAY
HAY
HAY
HAY
HAY
HAY
NUMBER
OF
UNITS
ALFALFA
ALFALFA
ALFALFA
ALFALFA
ALFALFA
ALFALFA
INPUT NAHE
PHOSPHATE
FERTILIZER APPL.
IRRIGATION
PICKUP TRUCK
IRRIGATION
HARVEST & HAUL
IRRIGATION
HARVEST & HAUL
IRRIGATION
HARVEST & HAUL
IRRIGATION
HARVEST & HAUL
IRRIGATION
HARVEST & HAUL
IRRIGATION
HARVEST & HAUL
CASH-RENT
ALFALFA
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
.0000
.0000
z * 3 ^
.00
.00
.00
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
3/4 TON
HAY
HAY
HAY
HAY
HAY
HAY
ALFALFA
80.0000
1.0000
3.0000
20.0000
3.0000
.5000
3.0000
1.0000
5.0000
1.0000
5.0000
1.0000
5.0000
1.0000
3.0000
1.0000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/"^%\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C2.4
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
B-1241(C02)
CORN, FURROW IRRIGATED
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
GROSS
INCOME
CORN
DEFICIENCY
Description
140.000
P M T.
CORN
To t a l
VA R I A B L E
Quantity
bu.
140.000
GROSS
COST
Unit
$
/
Unit
2.1000
bu.
1.0300
Income
Description
Quantity
Unit
$
/
Unit
PREHARVEST
HARVEST
HAULING
140.000
To t a l
Interest
Interest
To t a l
!^\
140.000
140.000
bu.
OC
Borrowed
Positive
Cash
bu.
bu.
To t a l
57.20
10.80
2.20
22.50
15.00
10.00
10.00
4.51
14.23
100.74
2.73
9.89
15.76
12.05
.280
.150
.120
39.20
21.00
16.80
77.00
153.128
-1.666
VA R I A B L E
294.00
144.20
287.62
HARVEST
-
Your
Estimate
438.20
PREHARVEST
NITROGEN
220.000
lb.
.260
P H O S P H AT E
45.000
lb.
.240
FERTILIZER
APPL.
1.000
acre
2.200
SEED
18.000
lb.
1.250
HERBICIDE
1.000
acre
15.000
INSECTICIDE+APPL
1.000
appl
10.000
INSECTICIDE+APPL
1.000
appl
10.000
SET
ASIDE
LAND
0.250
acre
18.040
Fuel
&
Lube
Machinery
Acre
Irrigation
Acre
Repairs
Machinery
Acre
Irrigation
Acre
Labor
Machinery
2.866
Hour
5.501
Irrigation
2.191
Hour
5.499
To t a l
HARVEST
CUSTOM
CUSTOM
DRYING
To t a l
Dol.
Dol.
COST
GROSS INCOME minus VARIABLE COST
0.120
0.053
18.38
-0.09
382.90
55.30
FIXED COST Description
Unit
SET ASIDE LAND ROWF
Machinery
Irrigation
Land
acre
Acre
Acre
Acre
To t a l
8.33
32.24
44.23
40.00
Total FIXED Cost
124.80
Total of ALL Cost
507.70
NET PROJECTED RETURNS
-69.50
J|^\
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict tho 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.
C2.5
Projections for Planning Purposes Only
B-1241(C02)
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
O
F
PRODUCTION
10/10/86 HARVEST
10/10/86 HARVEST
DATE
TYPE
PROD.
UNITS
A
STAGE
TYPE
OF
OF
12/10/85 PREHARVEST
12/15/85 PREHARVEST
12/24/85 PREHARVEST
01/15/86 PREHARVEST
01/31/86 PREHARVEST
02/15/86 PREHARVEST
03/10/86 PREHARVEST
03/15/86 PREHARVEST
03/15/86 PREHARVEST
03/15/86 PREHARVEST
0 3 / 2 5 / 8 6 PREHARVEST
0 4 / 0 5 / 8 6 PREHARVEST
0 4 / 1 0 / 8 6 PREHARVEST
0 4 / 1 0 / 8 6 PREHARVEST
0 4 / 1 0 / 8 6 PREHARVEST
0 5 / 0 5 / 8 6 PREHARVEST
0 5 / 1 5 / 8 6 PREHARVEST
05/25/86 PREHARVEST
05/25/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
07/10/86 PREHARVEST
08/10/86 PREHARVEST
08/10/86 PREHARVEST
08/10/86 PREHARVEST
10/10/86 HARVEST
10/10/86 HARVEST
10/10/86 HARVEST
10/31/86
NUMBER
OF
A
PRODUCTION
PRODUCT NAHE
OF
CORN
DEFICIENCY PHT.
INPUT NAHE
NUMBER
OF
UNITS
SHREDDING
DISCING
CHISELING
DEEP BREAKING
PICKUP TRUCK
DISCING
LISTING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
IRRIGATION
ROD HEEDING
SEED
HERBICIDE
PLANT AND SPRAY
ROTARY HOE
IRRIGATION
INSECTICIDE+APPL
CULTIVATING
IRRIGATION
INSECTICIDE+APPL
IRRIGATION
IRRIGATION
SET ASIDE LAND
SET ASIDE LAND
CUSTOM HARVEST
CUSTOM HAULING
DRYING
CASH-RENT
PER
HEAD
140.0000
140.0000
CORN
INPUT
H
H
M
H
H
H
H
E
E
G
0
H
E
E
H
H
0
G
H
0
G
0
0
E
E
G
G
G
K
HEIGHT
TANDEH
3/4 TON
TANDEH
FURROH
CORN
CORN
FURROH
CORN
8 ROH
FURROH
CORN
FURROH
FURROH
ROHV
ROHF
CORN
CORN
CORN
1.0000
1.0000
.6600
.3300
40.0000
1.0000
1.0000
220.0000
45.0000
1.0000
7.0000
1.0000
18.0000
1.0000
1.0000
1.0000
5.0000
1.0000
1.0000
5.0000
1.0000
5.0000
5.0000
.2500
.2500
140.0000
140.0000
140.0000
1.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
.0000 C
.0000 C
CASH
NON
CASH
25.00
25.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
C
V
V
C
V
C
V
C
C
C
C
C
V
F
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
50.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.6
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
/^v
B-1241(C02)
CORN, SPRINKLER IRRIGATED
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN
Quantity Unit $ / Unit
140.000
140.000
bu.
bu.
2.1000
1.0300
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
HERBICIDE
INSECTICIDE+APPL
INSECTICIDE+APPL
SET ASIDE LAND
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
DRYING
Your
Estimate
294.00
144.20
438.20
Quantity
200.000
40.000
1.000
18.000
000
000
000
0.250
2.866
0.977
Unit $ / Unit
lb.
lb.
acre
lb.
acre
appl
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
.260
.240
2.200
1 .250
15.000
10.000
10.000
18.040
5.501
5.500
To t a l
52.00
9.60
2.20
22.50
15.00
10.00
10.00
4.51
14.23
82.79
2.73
22.73
15.76
5.37
2 6 9 ..43
140..000
140..000
140..000
bu.
bu.
bu.
.280
. 150
. 120
Total HARVEST
Interest
Interest
To t a l
39..20
21..00
16..80
77,.00
OC Borrowed
Positive Cash
145..847
-1..925
Dol .
Dol .
Total VARIABLE COST
0.. 120
0.. 0 5 2
17,.50
-0,. 10
3 6 3 ,.83
GROSS INCOME minus VARIABLE COST
74,.37
FIXED COST Description
Unit
====
acre
Acre
Acre
Acre
SET ASIDE LAND ROWF
Machinery
Irrigation
Land
To t a l
========::==
8..33
32,.24
69,.44
40,.00
Total FIXED Cost
150.00
Total of ALL Cost
513.83
NET PROJECTED RETURNS
-75.63
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.7
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
O
F
PRODUCTION
anaano petMaaena
10/10/86 HARVEST
10/10/86 HARVEST
DATE
TYPE
PROD.
UNITS
A
STAGE
TYPE
O
F
OF
12/10/85 PREHARVEST
12/15/85 PREHARVEST
12/24/85 PREHARVEST
0 1 / 1 5 / 8 6 PREHARVEST
0 1 / 3 1 / 8 6 PREHARVEST
0 2 / 1 5 / 8 6 PREHARVEST
03/10/86 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
0 3 / 2 5 / 8 6 PREHARVEST
0 4 / 0 5 / 8 6 PREHARVEST
0 4 / 1 0 / 8 6 PREHARVEST
0 4 / 1 0 / 8 6 PREHARVEST
0 4 / 1 0 / 8 6 PREHARVEST
0 5 / 0 5 / 8 6 PREHARVEST
0 5 / 1 5 / 8 6 PREHARVEST
0 5 / 2 5 / 8 6 PREHARVEST
05/25/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
07/10/86 PREHARVEST
07/25/86 PREHARVEST
08/15/86 PREHARVEST
08/15/86 PREHARVEST
0 8 / 1 5 / 8 6 PREHARVEST
10/10/86 HARVEST
10/10/86 HARVEST
10/10/86 HARVEST
10/31/86
CORN
DEFICIENCY PMT.
140.0000
140.0000
CORN
INPUT NAME
NUKBER
OF
INPUT
M
M
M
M
M
H
H
E
E
G
0
H
E
E
M
H
0
G
H
0
G
0
0
0
E
E
G
G
G
K
UNITS
SHREDDING
DISCING
CHISELING
DEEP BREAKING
PICKUP TRUCK
DISCING
LISTING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
IRRIGATION
ROD HEEDING
SEED
HERBICIDE
PLANT AND SPRAY
ROTARY HOE
IRRIGATION
INSECTICIDE+APPL
CULTIVATING
IRRIGATION
INSECTICIDE+APPL
IRRIGATION
IRRIGATION
IRRIGATION
SET ASIDE LAND
SET ASIDE LAND
CUSTOH HARVEST
CUSTOM HAULING
DRYING
CASH-RENT
1HEIGHT
PER
1HEAD
NUMBER
OF
A
PRODUCTION
PRODUCT NAME
OF
TANDEH
3/4 TON
TANDEH
CORN
CORN
CORN
8 ROH
CORN
ROHV
ROHF
CORN
CORN
CORN
1.0000
1.0000
.6600
.3300
40.0000
1.0000
1.0000
200.0000
40.0000
1.0000
4.0000
1.0000
18.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
4.0000
1.0000
4.0000
4.0000
2.0000
.2500
.2500
140.0000
140.0000
140.0000
1.0000
CASH LANDLORD BREi
NON- SHARE EVEI
CASH
PROI
.0000
.0000
CASH
NON
CASH
B-1241(C02)
C
C
25.00
25.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
C
V
V
C
V
C
V
C
C
C
C
C
V
F
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
50.00
.00
Information presented is prepared solely as a goneral guide and is not intended to recognise 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.
C2.8
/"S^Jjjv
B-124KC02)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
SET ASIDE LAND FOR ROW CROPS
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube
Repairs
Labor
Interest
Machinery
Machinery
Machinery
OC Borrowed
Quantity
=========
Quantity
1.138
11.801
Unit
====
Unit
Acre
Acre
Hour
Dol.
Total VARIABLE COST
$ / Unit
===========
$ / Unit
5.501
0. 120
To t a l
Your
Estimate
To t a l
8.51
1.85
6.26
1.42
18.04
GROSS INCOME minus VARIABLE COST
-18.04
FIXED COST Description
Unit
Acre
Acre
Machinery
Land
To t a l
18.30
15.00
Total FIXED Cost
33.30
Total of ALL Cost
51.34
NET PROJECTED RETURNS
-51.34
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.25
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
B-124KC02)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARMING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
TYPE
INPUT
NAHE
NUMBER CASH FIXED LANDLORD
OF
NON- O
R
SHARE
U N I T S C A S H VARI.
O
F
INPUT
IBBWTflTi1B'rTg,T*?rTt*t*^ DPBBO
12/10/85
12/15/85
02/15/86
04/15/86
06/10/86
08/15/86
08/30/86
M
H
M
M
M
M
K
SHREDDING
DISCING
DISCING
DISCING
DISCING
DISCING
CASH-RENT
TANDEM
TANDEM
TANDEH
TANDEM
TANDEM
SORGHUMD
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
F
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.26
B-1241(C02)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
SOYBEANS, FURROW IRRIGATED
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1986 Projected Costs and Returns per Acre
;#*s
GROSS INCOME Description
Unit
Quantity
SOYBEANS
45.000
$ / Unit
bu.
5.3500
To t a l
Total GROSS Income
Unit
Quantity
PREHARVEST
PHOSPHATE
FERTILIZER APPL.
HERBICIDE
SEED
INOCULANT
HOEING
Fuel & Lube - Machinery
- Irrigation
R e p a i r s - -M Iarcr hi gi na et iroy n
-
lb.
20 . 0 0 0
1.000
1.000
50 . 0 0 0
1.000
1.000
acre
acre
lb.
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
2 .538
1,. 6 2 3
Machinery
- Irrigation
$
/
Unit
.240
2.200
12.000
.350
2.000
10.500
5.501
5.499
To t a l
4.80
2.20
12.00
17.50
2.00
10.50
14.54
74.62
2.79
7.33
13.96
8.93
171.17
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
1.000
45.. 0 0 0
acre
bu.
15.000
.150
15.00
6.75
21.75
Total HARVEST
Interest
Interest
240.75
240.75
VA R I A B L E C O S T D e s c r i p t i o n
Labor
Yo u r
Estimate
75 . 5 0 8
-0 .405
OC Borrowed
Positive Cash
Dol .
Dol .
O. 120
0.053
Total VARIABLE COST
201.96
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
4.48 per bu. of SOYBEANS
GROSS INCOME minus VARIABLE COST
38.79
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery
Irrigation
Land
To t a l F I X E D C o s t
Break-Even Price, Total Cost $
9.06
-0.02
To t a l
35.29
32.77
35.00
103.06
6.77 per bu. of SOYBEANS
To t a l o f A L L C o s t
305.01
NET PROJECTED RETURNS
-64.26
/0^S
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C2.27
Projections for Planning Purposes Only
Not to be Used without Updating after April 25,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
12/20/85
01/10/86
02/20/86
03/10/86
03/10/86
03/15/86
03/15/86
03/20/86
03/31/86
04/01/86
04/15/86
05/10/86
05/10/86
05/10/86
05/20/86
05/25/86
05/30/86
06/01/86
06/10/86
06/20/86
07/05/86
07/10/86
07/15/86
08/01/86
09/01/86
09/20/86
09/20/86
09/30/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
NUMBER
OF
UNITS
PROD.
09/20/86 HARVEST
DATE
PRODUCT NAHE
SOYBEANS
TYPE
OF
INPUT
H
H
M
E
G
E
M
M
M
0
H
E
E
H
M
M
H
0
H
0
H
G
0
H
H
G
G
K
NUMBER
OF
UNITS
SHREDDING
CHISELING
DISCING
PHOSPHATE
FERTILIZER APPL.
HERBICIDE
DISC & SPRAY
LISTING
PICKUP TRUCK
IRRIGATION
ROD HEEDING
SEED
INOCULANT
PLANTING
ROTARY HOE
ROTARY HOE
CULTIVATING
IRRIGATION
CULTIVATING
IRRIGATION
CULTIVATING
HOEING
IRRIGATION
SPOT SPRAYING
DISCING
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
45.0000
INPUT NAHE
TANDEM
SOYBEAN
3/4 TON
FURROH
SOYBEAN
SOYBEANS
8 ROH
FURROH
8 ROH
FURROH
8 ROH
FURROH
TANDEH
SOYBEAN
SOYBEANS
SOYBEANS
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
20.0000
6.0000
1.0000
50.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
5.0000
1.0000
1.0000
5.0000
1.0000
.2000
1.0000
45.0000
1.0000
B-124KC02)
1986,
.0000
CASH
NON
CASH
C
.00
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
C
V
V
C
V
C
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C2.28