nioiaisia
Vt-t^-
-++++-•
1 i l I! II •
I
QN3a "1V1SVOO SVX31
B-124KC14)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z o r l o L . C a r p e n t e r , D i r e c t o r . C o l l e g e S t a t i o n , Te x a s
IP^s
TEXAS CROP ENTERPRISE BUDGETS
TEXAS COASTAL BEND DISTRICT
Projected for 1986
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio
e c o n o m i c l e v e l , r a c e , c o l o r, s e x , r e l i g i o n o r n a t i o n a l o r i g i n .
Cooperative Extension Work in Agriculture and Home Economics, Tho Texas ASM University System and the United States
Department of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8, 1914, as amended,
and June SO, 19 14.
150 - 2-86. New
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
B-1241(C14)
CORN, COASTAL PLAIN
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
Unit
====
Quantity
=========
75.000
$ / Unit
====:=======
===========
2.0500
153.75
bu.
Total GROSS Income
VARIABLE COST Description
Your
Estimate
153.75
Unit
tity
;Q
==u=a=n==
====
PREHARVEST
NITROGEN
NITROGEN
PHOSPHORUS
ZINC SULFATE
SEED
FURADAN
ATRAZINE
LASSO
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
====
$ / Unit
====:=======
lb.
lb.
lb.
lb.
90.000
30.000
60.000
10.000
20.000
2.000
1.250
2.000
1.000
1.000
thou
pint
lb.
qt.
pint
appl
Acre
Acre
Hour
2.730
.200
.200
.250
.630
.750
6.050
2. 130
5.490
1.360
2.750
5.251
Total PREHARVEST
To t a l
===========
18.00
6.00
15.00
6.30
15.00
12. 10
2.66
10.98
1.36
2.75
16.49
2.86
14.34
123.83
Interest
OC Borrowed
HARVEST
HARVEST & HAUL
60.034
Dol .
0.120
7.20
42.000
cwt.
.700
29.40
Total HARVEST
29.40
Total VARIABLE COST
160.44
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C oo ss tt
$
2 . 1 3 p e r' b u . of CORN
GROSS INCOME minus VARIABLE COST
-6.69
FIXED COST Description
Unit
Acre
Acre
Machinery
Land
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
To t a l
43.92
32.00
75.92
3.15 per bu. of CORN
Total of ALL Cost
236.36
NET PROJECTED RETURNS
-82.61
Information presented is prepared solely os 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.
C14.1
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
TYPE
O
F
OF
PRODUCTION
NUHBER
PROD.
CORN
07/20/86 HARVEST
DATE
PRODUCT NAHE
PER
UNITS
HEAD
75.0000
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
08/15/85 PREHARVEST
08/20/85 PREHARVEST
09/15/85 PREHARVEST
10/15/85 PREHARVEST
11/15/85 PREHARVEST
11/15/85 PREHARVEST
11/20/85 PREHARVEST
0 1 / 1 5 / 8 6 PREHARVEST
0 2 / 1 5 / 8 6 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
03/15/86 PREHARVEST
03/16/86 PREHARVEST
03/16/86 PREHARVEST
03/16/86 PREHARVEST
03/17/86 PREHARVEST
03/17/86 PREHARVEST
03/17/86 PREHARVEST
03/17/86 PREHARVEST
0 3 / 1 7 / 8 6 PREHARVEST
04/17/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
07/20/86 HARVEST
07/20/86
H
H
H
H
E
H
H
H
H
H
E
E
E
E
H
H
E
E
H
E
H
H
E
G
G
K
HEIGHT
OF
INPUT NAHE
NUHBER
SHRED STALKS
DISKING - TANDEH 6 ROH
BEDDING
6 ROH
BEDDING
6 ROH
NITROGEN
FERT
APPLY FERT
BEDDING
6 ROH
6 ROH
DISKING
PICKUP TRUCK
3/4 TON
APPLY FERT
NITROGEN
FERT
PHOSPHORUS
FERT
ZINC SULFATE
SEED
CORN
6 ROH
PLANTING
ROLLING
FURADAN
INSC
ATRAZINE
HERB
HERBICIDE APPL.
LASSO
HERB
CULTIVATE
6 ROH
CULTIVATE
6 ROH
INSECTICIDE
INSECTICIDE APPL
HARVEST & HAUL
CORN
CROPLAND
1.0000
1.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
21.0000
1.0000
30.0000
60.0000
10.0000
20.0000
1.0000
1.0000
2.0000
1.2500
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000
42.0000
1.0000
CASH
NON
CASH
LANDLORD BREAK
SHARE EVEN
PROD.
33.00
.0000
CASH
NON
CASH
B-1241(C14)
FIXED LANDLORD
O
R
SHARE
VARI.
.00
.00
.00
.00
C
V
33.00
C
C
C
C
V
V
V
V
33.00
33.00
C
C
V
V
33.00
C
V
33.00
C
C
C
V
V
V
F
.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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.2
II
<D II
y II
t- CU ll
3 £ a
Oy II
> y II
tn ii
UJ II
ca
ii O ll
n O ii
• II
ii
y It
CO ll
+» II
0 ll
t- II
II
II
CO 11
OJ II
•»- II
II
II
II
II
8.
CO
C
M
y—
OOOOOinootomioinco
OOmr-ino^-Ocor-.(oco^r
II
ll
II
y II
CO ll
y II
0 II
f- II
II
II
tn
0)
tn
o
a
0.
to
0.
<
C
0)
y . 0 .
st CD
•«- a
tn
y
0 ) Ol
c r
cc y
C
O•
oOC
0. a
D
C y
3
O
i
10 S
y
o
r
o
3
o uo
o
t tin
oD
ct
Q. o
C
O C
y
i
y
-
3
y
0)
Z moc
0C-OQT3
u
c
TJ (0
a c
Z to m
<m-F
-I
0)
I
00
y tl ■»- CM
co ti *r co
y II
T-
T-
■» CM
CM
00
01
I
4. 9
0 >
—
■a
o
a
u
l
O
Q
l.
an
c
C
9
OOOOOOOOOO -OOin cjoininooco tn in
CM
CM
CM
y
t»
O
"*
mst
CM
CO
t-
yet
CM
o
o
y
r-
CM
M
C
O)
o
o
o
«.
O
0
O
9
o
o
•
c
o
o —
c. «•
0
«
••so
m
II CM
I I
o
3
0 . yu
c
03 0
r-O
e
o *
uO
<a
tl
ti
tn ti m
C M C O I ^ C M O U X O i n - r - e K O C M T y
y
CM
y
CM
S
8
um
c _
oZ-
CM II *f
ii
<r> II
y
C
II
II
•
3
d ii n
> i i
■H
I
•»- II
•
f ii o
C II u>
CO l
3 II
O ll
Q.'- o
3 coo
H
■
yyfOtOt. . . . o3 y c • • c ac
o. 3
n
n
n
n
s
i
y
n
n
y
a o o o
____+, Q._ r- a CO < < X
y II
C II
D II
8 0O0O0 O
0O
0 0O0O0 O
0 O O o dy
OOOOOOOOOO
O
O t n o i n ^ r - « - < 0 i n ■• -■» - ^ r
t- II
■f II
C II
CO II
3 II
O II
II
my
XOy
y
0
3
01
o
o
m
a
o
m
CO
01
■F II CD <D
•«- II C C
C II o o
D II <<
CO
oco
CM
»^i
-B O- 9 t — .i
3 ♦* o r )
CO
CO
(OTJ
CO ©
o+»
o o
C
D
tO-yt
CO O
X
C
(DO.
f U>
00
Ol
TJ
>>>
c c c
C
O
•*y
II
ll
tl
II
a nt l
y
fO
(A
0)
Q
II
II
II
ll
II
II
UJ II
£
O
O
Z
n
II
II
II
II
II
II
Z
1/1 (1 DC
t/1 II O
O I I O
a ii
o ii
(DO)©
C C C
y
II
•H II
E r r
o o o
a tI iI
-I co co CO
Q . S S S
Q.
y
C
O
(0
0)
Q
II
II
II
II
II
II
f- II
(/) II
O II
U II
II
UJ II
-J II
f fl I I
<
II
t-4 II
<
DS
ZDCD
uuoh
OXlA
Oai/I
I
I M
uiZ
O
C
DC II CL
< II
> II
CD
O
O
_J
D
•
I
<
X
i-i
3
ZZOO-J
z<ui*-it-i
in
<OC5r-r-c8
C
Qt-nOOO
y
L.
r-Or-uio:<r-(/iv)ci> an
■h u j
HIOUI3KHZZ3
0I9
Z Q . Q . I / ) u . u j Z h h u . Q ! J
ci:
c > <
HQ!I
<
z
y
c n
r(/)
O
O
c o
in h0) i/>
ci- UJ
©t/>>
z
an
••- II
y
i-i
i/l
•*■ II
y II
O
CO
CD
a
aan
Ul
ujo
> 0
ococ o c t n < a < a c c n i u i y c o o
< r -
0
c
c
o
UJ Ul 01
rn
H Z
(OUJ
I
D
(
Q
Ul
X
▶h
ll
II
II
ti
ii
11
II
II
II
II
II
II
ll
ll
>
c
CD
c
Etj
o c
CO CO
S - 1
DC
D
f-
•H 10 UJ
10 O OC
O
O
O
Q
_l UJ
Q
UJ
-1
<
rU
X
UJ
«-»<*- "3
U.
O
O
y
y
V
o
ai. o
0 a
v
9 t.
i. a
a. a.
CC
0.
w
o
L.
a
c
0
e
^
*
(A
O
L,
W
k
3
L.
0
•-c
u
0
c a
»♦
a «
.
t:
0
9
L.
T)
C
e
9
K
y .
9
a Vin
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
0 8 / 1 5 / 8 5 PREHARVEST
08/20/85 PREHARVEST
09/15/85 PREHARVEST
12/15/85 PREHARVEST
12/15/85 PREHARVEST
12/15/85 PREHARVEST
01/15/86 PREHARVEST
02/15/86 PREHARVEST
03/15/86 PREHARVEST
03/15/86 PREHARVEST
03/15/86 PREHARVEST
03/15/86 PREHARVEST
03/16/86 PREHARVEST
03/16/86 PREHARVEST
03/16/86 PREHARVEST
03/17/86 PREHARVEST
03/17/86 PREHARVEST
03/17/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/17/86 PREHARVEST
05/15/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
07/20/86 HARVEST
07/20/86
NUHBER
O
F
UNITS
CORN
07/20/86 HARVEST
DATE
PRODUCT NAHE
H
H
H
H
H
E
H
H
H
E
E
E
E
H
H
E
E
H
H
E
H
H
E
G
G
K
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
60.0000
INPUT NAHE
NUHBER
OF
UNITS
SHRED STALKS
DISKING
BEDDING
BEDDING
APPLY FERT
NITROGEN
PICKUP TRUCK
DISK
APPLY FERT
NITROGEN
PHOSPHORUS
POTASSIUH
SEED
PLANTING
ROLLING
FURADAN
ERADICANE
SPRAYING
APPLY FERT
NITROGEN
CULTIVATE
CULTIVATE
INSECTICIDE
INSECTICIDE APPL
HARVEST & HAUL
CROPLAND
TANDEH
13.5 FT
13.5 FT
FERT
3/4 TON
4 ROH
FERT
FERT
FERT
CORN
4 ROH
INSC
4 ROH
FERT
4 ROH
4 ROH
CORN
1.0000
1.0000
1.0000
1.0000
1.0000
60.0000
42.0000
1.0000
1.0000
15.0000
30.0000
15.0000
14.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
25.0000
1.0000
1.0000
1.0000
1.0000
33.6000
1.0000
B-124KC14)
.0000
CASH
NON
CASH
33.00 N
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
V
V
V
V
C
C
V
V
C
V
C
C
C
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
33.00
.00
/^k
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.
C14.4
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
B-124KC14)
UPLAND CORN, CONSERVATION TILLAGE
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
Unit
Quantity
CORN
60.000
$ / Unit
bu.
2.0500
Total GROSS Income
VARIABLE COST Description
Your
Estimate
123. 00
123.00
Quant i ty
PREHARVEST
ROUNDUP
HERBICIDE APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
SEED
FURADAN
ATRAZINE
LASSO
NITROGEN
METHYL PARATHION
PESTICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Unit
0.250
1.000
50.000
30.000
15.000
13.000
1.000
1.250
1.000
50.000
0.500
1.000
$ / Unit
10.530
2.750
.200
.250
. 180
.750
6.050
2. 130
5.490
.200
3.250
3.000
To t a l
2.63
2.75
10.00
7.50
2.70
9.75
6.05
2.66
5.49
10.00
1.62
3.00
12.26
2.34
13.98
2.663
pint
acre
lb.
lb.
lb.
thou
pint
lb.
qt.
lb.
qt.
acre
Acre
Acre
Hour
45.747
Dol .
0. 120
5.49
33.600
cwt.
.700
23.52
5.250
Total PREHARVEST
92.74
Interest
OC Borrowed
HARVEST
HARVEST & HAUL
Total HARVEST
23.52
Total VARIABLE COST
121.75
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
2.02 per bu. of CORN
GROSS INCOME minus VARIABLE COST
1.25
FIXED COST Description
Unit
Acre
Acre
Machinery
Land
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
To t a l
33. 0 0
32. 0 0
65.00
3 . 11 p e r b u . o f C O R N
FIXED COST Description
Unit
To t a l
Total of ALL Cost
186.74
NET PROJECTED RETURNS
-63.74
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 rancn operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.5
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
TYPE
OF
PRODUCTION
PRODUCT NAHE
OF
NUHBER
OF
UNITS
PROD.
HEIGHT
PER
HEAD
CASH
NON
CASH
B-124KC14)
LANDLORD BREAK
SHARE ' EVEN
PROD.
SBBQGtQ B09IXS CIiTTCICCOC
07/20/86 HARVEST
DATE
08/15/85
08/20/85
09/15/85
09/15/85
01/15/86
01/15/86
01/15/86
01/15/86
01/15/86
01/20/86
02/15/86
02/15/86
02/17/86
02/17/86
02/17/86
02/17/86
03/15/86
03/15/86
03/17/86
06/15/86
06/15/86
07/20/86
07/20/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
CORN
TYPE
OF
INPUT
H
H
E
G
H
E
E
H
E
H
E
H
E
E
H
E
E
H
H
E
G
G
K
60.0000
INPUT NAME
SHRED STALKS
SHEEP/MULCH
ROUNDUP
HERBICIDE APPL.
PICKUP TRUCK
NITROGEN
PHOSPHORUS
APPLY FERT
POTASSIUH
FIELD CULTIVATOR
SEED
PLANTING
FURADAN
ATRAZINE
HERBICIDE APPL.
LASSO
NITROGEN
APPLY FERT
CULTIVATE
HETHYL PARATHION
PESTICIDE APPL.
HARVEST & HAUL
CROPLAND
.0000
33.00 Y
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
HERB
3/4 TON
FERT
FERT
FERT
24 FT
CORN
6 ROH
INSC
HERB
HERB
FERT
6 ROH
CORN
1.0000
1.0000
.2500
1.0000
42.0000
50.0000
30.0000
1.0000
15.0000
1.0000
13.0000
1.0000
1.0000
1.2500
1.0000
1.0000
50.0000
1.0000
1.0000
.5000
1.0000
33.6000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
/^^V
<^k
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.
C14.6
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986
#f*JS
B-1241(C14)
COTTON, DRYLAND
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
Quantity Unit $ / Unit
580.000
0.460
lb.
ton
0.5300
75.OOOO
Total GROSS Income
VARIABLE COST Description
PREHARVEST
TREFLAN
NITROGEN
PHOSPHORUS
SEED
CAPAROL
SCOUTING
BIDRIN
INSECTICIDE APPL
PYDRIN
INSECTICIDE APPL
INSECTICIDE APPL
GUTHION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DROPP
DEFOLIANT APPL.
DESICCANT
DEFOLIANT APPL.
STRIP & MODULE
GINNING
CLASSIFYING FEE
BAGGING & TIES
HAULING
Your
Estimate
307.40
34.50
341.90
Quantity
1.500
50.000
35.000
20.000
1.000
1.000
1.200
1.000
4.000
1.000
1.000
1.000
2.788
Unit $ / Unit
qt.
lb.
lb.
lb.
lb.
acre
oz.
appl
oz.
appl
appl
pint
Acre
Acre
Hour
6.380
.200
.250
.450
8.400
3.250
.470
2.750
.750
2.750
2.750
2.560
5.251
To t a l
9.57
10.00
8.75
9.00
8.40
3.25
0.56
2.75
3.00
2.75
2.75
2.56
17.49
3.03
14.64
98.50
0.200
1.000
1.500
1.000
26.400
26.400
1.210
1.210
26.400
lb
acre
qt.
acre
cwt.
cwt.
bale
bale
cwt
30.500
3.000
2.660
3.000
2.000
2.200
1.250
15.000
.200
Total HARVEST
Interest
Interest
To t a l
6. 10
3.00
3.99
3.00
52.80
58.08
1.51
18. 15
5.28
151.91
OC Borrowed
Positive Cash
62.009
-0.223
Dol
Dol
Total VARIABLE COST
0.120
0.053
7.44
-0.01
257.84
GROSS INCOME minus VARIABLE COST
84.06
FIXED COST Description
Unit
Acre
Acre
Machinery
Land
Total FIXED Cost
To t a l
48.65
32.00
80.65
Total of ALL Cost
338.49
NET PROJECTED RETURNS
3.41
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.
C14.7
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
08/20/86 HARVEST
08/20/86 HARVEST
DATE
A
A
STAGE
O
F
PRODUCTION
TYPE
PRODUCT NAHE
1HEIGHT
PER
1HEAD
NUMBER
COTTON LINT
COTTONSEED
.00() 0 c
.0000 C
580.0000
.4600
INPUT NAHE
NUMBER
OF
OF
INPUT
UNITS
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
CASH
NON
CASH
25.00
25.00
FIXED LANDLORD
O
R
SHARE
VARI.
BSBW
0 9 / 1 5 / 8 5 PREHARVEST
09/20/85 PREHARVEST
10/15/85 PREHARVEST
10/20/85 PREHARVEST
10/20/85 PREHARVEST
10/20/85 PREHARVEST
11/15/85 PREHARVEST
11/15/85 PREHARVEST
11/17/85 PREHARVEST
01/15/86 PREHARVEST
02/15/86 PREHARVEST
03/04/86 PREHARVEST
03/04/86 PREHARVEST
03/05/86 PREHARVEST
03/05/86 PREHARVEST
03/06/86 PREHARVEST
03/06/86 PREHARVEST
03/25/86 PREHARVEST
03/26/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/20/86 PREHARVEST
05/15/86 PREHARVEST
05/15/86 PREHARVEST
05/20/86 PREHARVEST
07/15/86 PREHARVEST
07/15/86 PREHARVEST
08/05/86 HARVEST
08/05/86 HARVEST
08/10/86 HARVEST
08/10/86 HARVEST
08/20/86 HARVEST
08/20/86 HARVEST
08/20/86 HARVEST
08/20/86 HARVEST
08/20/86 HARVEST
08/20/86
H
H
M
H
E
M
E
H
H
H
M
E
H
E
M
H
E
G
M
E
G
M
E
G
H
G
E
E
G
E
G
G
G
E
G
G
K
CHISEL
DISKING - TANDEH 6 ROH
FIELD CULTIVATOR 6 ROH
DISKING - TANDEH 6 ROH
TREFLAN
HERB
HERBICIDE APPL.
NITROGEN
FERT
APPLY FERT
6 ROH
BEDDING
6 ROH
DISKING
PICKUP TRUCK
3/4 TON
PHOSPHORUS
FERT
APPLY FERT
SEED
COTTON
PLANTING
6 ROH
ROLLING
CAPAROL
SCOUTING
6 ROH
CULTIVATE
BIDRIN
INSECT.
INSECTICIDE APPL
CULTIVATE
6 ROH
PYDRIN
INSECT.
INSECTICIDE APPL
6 ROH
CULTIVATE
INSECTICIDE APPL
GUTHION
DROPP
DEFOLIANT APPL.
DESICCANT
DEFOLIANT APPL.
STRIP & MODULE
COTTON
GINNING
CLASSIFYING FEE COTTON
BAGGING & TIES
HAULING
COTTON
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.5000
1.0000
50.0000
1.0000
1.0000
1.0000
21.0000
35.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.2000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.5000
1.0000
26.4000
26.4000
1.2100
1.2100
26.4000
1.0000
.00
.00
.00
.00
.00
.00
C
V
c
V
25.00
c
V
25.00
c
V
c
c
V
c
c
V
V
c
c
V
V
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
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
25.00
.00
25.00
.00
.00
S3%
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and roturns 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.
C14.8
Projections for Planning Purposes Only B-1241(C14)
Not to be Used without Updating after April 25, 1986.
SORGHUM, COASTAL PLAIN
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS
INCOME
Description
SORGHUM
33.000
To t a l
VA R I A B L E
Quantity
cwt.
$
/
Unit
To t a l
3.0000
GROSS
COST
Unit
99.00
Income
Description
Quantity
Your
Estimate
99.00
Unit
$
/
Unit
To t a l
PREHARVEST
NITROGEN
55.000
lb.
.200
NITROGEN
15.000
lb.
.200
PHOSPHORUS
30.000
lb.
.250
ZINC
C H E L AT E
1.000
pint
1.130
FERROUS
S U L FAT E
2.000
lb.
.140
SEED
6.000
lb.
.680
AT R A Z I N E
1.000
lb.
2.130
LORSBAN
0.500
pint
4.140
INSECTICIDE
APPL
1.000
appl
2.750
Fuel
&
Lube
Machinery
Acre
Repairs
Machinery
Acre
Labor
Machinery
2 . 6 11
Hour
5.251
11 . 0 0
3.00
7.50
1.13
0.28
4.08
2.13
2.07
2.75
15.74
2.84
13.71
To t a l
66.23
PREHARVEST
Interest
HARVEST
HARVEST
-
OC
&
Borrowed
HAUL
To t a l
36.479
33.000
Dol.
cwt.
0.120
.650
21.45
HARVEST
To t a l
4.38
21.45
VA R I A B L E
COST
92.05
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $ 2 . 7 8 p e r c w t . o f S O R G H U M
GROSS
FIXED
INCOME
minus
COST
VA R I A B L E
Description
Machinery
Land
COST
Unit
Acre
Acre
To t a l
6.95
To t a l
43.49
32.00
FIXED
Cost
75.49
B r e a k - E v e n P r i c e , To t a l C o s t $ 5 . 0 7 p e r c w t . o f S O R G H U M
To t a l
NET
Of
PROJECTED
ALL
Cost
167.54
RETURNS
-68.54
J^N
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. Those projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.9
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
08/15/85 PREHARVEST
08/20/85 PREHARVEST
09/15/85 PREHARVEST
11/10/85 PREHARVEST
11 / 1 0 / 8 5 PREHARVEST
11/15/85 PREHARVEST
01/15/86 PREHARVEST
01/15/86 PREHARVEST
02/15/86 PREHARVEST
03/04/86 PREHARVEST
03/04/86 PREHARVEST
03/04/86 PREHARVEST
03/04/86 PREHARVEST
03/04/86 PREHARVEST
03/05/86 PREHARVEST
03/05/86 PREHARVEST
03/20/86 PREHARVEST
03/20/86 PREHARVEST
03/21/86 PREHARVEST
04/21/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
07/15/86 HARVEST
07/15/86 HARVEST
OF
UNITS
SORGHUM
33.0000
INPUT NAHE
NUMBER
OF
INPUT
M
M
H
E
M
H
H
H
H
E
E
E
E
M
E
H
E
H
H
H
E
G
G
K
1HEIGHT
PER
1HEAD
NUMBER
PROD.
A
07/15/86 HARVEST
PRODUCT NAHE
UNITS
SHRED STALKS
DISKING - TANDEH
BEDDING
NITROGEN
APPLY FERT
BEDDING
DISKING
PICKUP TRUCK
DISKING
NITROGEN
PHOSPHORUS
ZINC CHELATE
FERROUS SULFATE
APPLY FERT
SEED
PLANTING
ATRAZINE
HERBICIDE APPL.
CULTIVATE
CULTIVATE
LORSBAN
INSECTICIDE APPL
HARVEST & HAUL
CROPLAND
6 ROH
6 ROH
FERT
6 ROH
6 ROH
3/4 TON
6 ROH
FERT
FERT
SORGHUM
6 ROH
HERB
6 ROH
6 ROH
SORGHUM
1.0000
1.0000
1.0000
55.0000
1.0000
1.0000
1.0000
21.0000
1.0000
15.0000
30.0000
1.0000
2.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
33.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
33.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
.00
.00
.00
C
V
33.00
C
C
C
C
V
V
V
V
33.00
33.00
C
V
C
V
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
'rt8%
'**%
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.
C14.10
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C14)
SORGHUM, UPLAND
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
SORGHUM
Quantity
30.000
Unit
$
L Unit
cwt.
3.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
NITROGEN
PHOSPHORUS
POTASSIUM
SEED
MILOGUARD
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
45.000
15.000
30.000
15.000
7.000
1.000
4.604
Unit
lb.
lb.
lb.
lb.
lb.
lb.
Acre
Acre
Hour
90.00
$ / Unit
ss:
.200
.200
.250
. 180
.680
3.370
5.251
To t a l
9.00
3.00
7.50
2.70
4.76
3.37
19.65
3.33
24.17
77.48
39.212
Dol .
0. 120
4.71
1.000
30.000
acre
cwt.
15.000
.250
15.00
7.50
Total HARVEST
22.50
Total VARIABLE COST
104.69
GROSS INCOME minus VARIABLE COST
-14.69
FIXED COST Description
Machinery
Land
Your
Estimate
90.00
Total PREHARVEST
Interest
OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
To t a l
Unit
Acre
Acre
Total FIXED Cost
To t a l
49.89
32.00
81 .89
Total of ALL Cost
186.58
NET PROJECTED RETURNS
-96.58
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 projoctions were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.ll
Projections for Planning Purposes Only
B-124KC14)
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
08/15/85
08/20/85
09/15/85
10/20/85
11 / 1 5 / 8 5
12/10/85
12/10/85
12/15/85
01/15/86
02/15/86
02/15/86
03/04/86
03/04/86
03/04/86
03/04/86
03/05/86
03/05/86
03/06/86
03/20/86
03/20/86
03/21/86
04/21/86
07/15/86
07/15/86
07/15/86
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
HARVEST
HARVEST
HARVEST
NUMBER
OF
UNITS
PROD.
SORGHUH
07/15/86 HARVEST
DATE
PRODUCT NAME
TYPE
OF
INPUT
30.0000
INPUT NAME
SHRED STALKS
DISKING
CHISEL
DISKING
BEDDING
NITROGEN
APPLY FERT
BEDDING
PICKUP TRUCK
DISKING
DISK
NITROGEN
PHOSPHORUS
POTASSIUM
APPLY FERT
SEED
PLANTING
ROLLING
HILOGUARD
SPRAYING
CULTIVATE
CULTIVATE
CUSTOH HARVEST
CROPLAND
CUSTOH HAUL
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
C
25.00
N
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
TANDEH
12 FT
TANDEH
13.5 FT
FERT
13.5 FT
3/4 TON
6 ROH
4 ROH
FERT
FERT
FERT
SORGHUM
4 ROH
4 ROH
HERB.
4 ROH
4 ROH
4 ROH
SORGHUM
SORGHUM
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
1.0000
1.0000
42.0000
1.0000
1.0000
15.0000
30.0000
15.0000
1.0000
7.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
30.0000
.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
^ \
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 oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.12
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
SORGHUM, UPLAND, CONSERVATION TILLAGE
Te x a s C o a s t a l B e n d D i s t r i c t ( 1 4 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
SORGHUM
Unit
====
cwt.
Quantity
=========
30.000
$ / Unit
s s s s :s s s s s s s
3.0000
Quantity
:==========
Unit
====
$ / Unit
====:=======
2.000
1.000
82.000
40.000
20.000
6.000
1.000
1.000
0.080
8.000
1.000
8.000
1.000
8.000
1.000
pint
acre
10.530
2.750
.200
.250
. 180
.680
3.370
6.050
10.530
. 120
3.000
. 120
3.000
.120
3.000
PREHARVEST
ROUNDUP
HERBICIDE APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
SEED
MILOGUARD
FURADAN
ROUNDUP
MALATHION
PESTICIDE APPL.
MALATHION
PESTICIDE APPL.
MALATHION
PESTICIDE APPL.
Fuel Si Lube - Machinery
Repairs - Machinery
Labor
Machinery
2.761
lb.
lb.
lb.
lb.
lb.
pint
pint
oz.
acre
oz.
acre
oz.
acre
Acre
Acre
Hour
5.250
Total PREHARVEST
06
75
40
00
60
08
37
05
84
96
00
96
00
96
00
88
25
50
Dol .
0. 120
7. 31
1.000
30.000
acre
cwt.
15.000
.250
15. 0 0
7. 50
22. 50
138. 47
Total VARIABLE COST
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
4.61 per cwt. of SORGHUM
-48. 47
GROSS INCOME minus VARIABLE COST
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
21.
2.
16.
10.
3.
4.
3.
6.
0.
0.
3.
0.
3.
0.
3.
11.
2.
14.
60.877
Total HARVEST
Machinery
Land
To t a l
108. 67
Interest
OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
FIXED COST Description
90. 00
90. 00
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
Your
Estimate
To t a l
To t a l
31. 04
32, 0 0
63.04
6.71 per cwt. of SORGHUM
Total of ALL Cost
201 51
■111 51
NET PROJECTED RETURNS
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.
C14.13
Projections for Planning Purposes Only
B-1241(C14)
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
08/15/85
08/20/85
09/15/85
09/15/85
11 / 1 0 / 8 5
11 / 1 0 / 8 5
11 / 1 5 / 8 5
01/15/86
02/04/86
02/04/86
02/04/86
02/05/86
02/05/86
02/20/86
02/20/86
02/20/86
03/15/86
04/15/86
04/15/86
06/01/86
06/01/86
06/10/86
06/10/86
06/20/86
06/20/86
07/15/86
07/15/86
07/15/86
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
HARVEST
NUMBER
OF
UNITS
PROD.
07/15/86 HARVEST
DATE
PRODUCT NAHE
30.0000
SORGHUM
TYPE
OF
INPUT
H
H
E
G
E
H
M
M
E
E
M
E
M
E
M
E
M
E
M
E
G
E
G
E
G
G
K
G
INPUT NAME
SHRED STALKS
SHEEP/MULCH
ROUNDUP
HERBICIDE APPL.
NITROGEN
APPLY FERT
FIELD CULTIVATOR
PICKUP TRUCK
PHOSPHORUS
POTASSIUM
APPLY FERT
SEED
PLANTING
MILOGUARD
SPRAYING
FURADAN
CULTIVATE
ROUNDUP
ROPE HICK
MALATHION
PESTICIDE APPL.
MALATHION
PESTICIDE APPL.
HALATHION
PESTICIDE APPL.
CUSTOM HARVEST
CROPLAND
CUSTOM HAUL
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
C
25.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
HERB
FERT
24 FT
3/4 TON
FERT
FERT
SORGHUM
6 ROH
HERB.
6 ROH
INSC
6 ROH
HERB
SORGHUM
SORGHUM
1.0000
1.0000
2.0000
1.0000
82.0000
1.0000
1.0000
42.0000
40.0000
20.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0800
1.0000
8.0000
1.0000
8.0000
1.0000
8.0000
1.0000
1.0000
1.0000
30.0000
.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
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.
C14.14
Projections for Planning Purposes Only B-1241(C14)
Not to be Used without Updating after April 25, 1986.
SET ASIDE LAND, UPLAND
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
sss=s=ssssssssssssssssss:
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
NITROGEN
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Unit
Quantity
==========
Unit
sssssssss
45.000
15.000
3.755
ssss
ssss
lb.
lb
Acre
Acre
Hour
$ / Unit
s s :s s :=======
$ / Unit
ssssssssscs
.200
.360
9.00
5.40
15.87
2.69
19.72
5.251
30.301
Dol .
0. 120
3.64
56.31
GROSS INCOME minus VARIABLE COST
Machinery
Land
sssssssss
52.68
Total VARIABLE COST
FIXED COST Description
Your
Estimate
To t a l
s s :B S !5 S S S S S S
Total PREHARVEST
Interest - OC Borrowed
To t a l
===========
-56.31
Unit
ssss
Acre
Acre
To t a l
===========
39.77
32.00
Total FIXED Cost
71 .77
Total of ALL Cost
128.09
NET PROJECTED RETURNS
-128.09
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.
C14.15
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
PRODUCT
NAHE
NUMBER
PROD.
HEIGHT
OF
PER
UNITS
HEAD
B-1241(C14)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH PROD.
snn ctxsDQCx
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
08/15/85
08/20/85
09/15/85
10/20/85
11/15/85
12/10/85
12/10/85
12/15/85
01/15/86
02/15/86
02/15/86
03/05/86
03/05/86
03/06/86
03/21/86
07/15/86
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
TYPE
INPUT
NAME
NUMBER
O
F
OF
INPUT
H
M
M
M
M
E
M
M
M
M
M
E
M
M
M
K
UNITS
SHRED STALKS
DISKING
CHISEL
DISKING
BEDDING
NITROGEN
APPLY FERT
BEDDING
PICKUP TRUCK
DISKING
DISK
SEED
PLANTING
ROLLING
CULTIVATE
CROPLAND
TANDEH
12 FT
TANDEH
13.5 FT
FERT
13.5 FT
3/4 TON
6 ROH
4 ROH
HAYGRAZE
4 ROH
4 ROH
4 ROH
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
1.0000
1.0000
42.0000
.5000
.5000
15.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y
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.
C14.16
*
\
.
Projections for Planning Purposes Only B-1241(C14)
Not to be Used without Updating after April 25, 1986.
SET ASIDE LAND CLEAN TILLED
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS
INCOME
Description
Quantity
Unit
$
-WARNING- No gross receipts
VA R I A B L E C O S T D e s c r i p t i o n
Quantity
Unit
$
PREHARVEST
Fuel
Repairs
Labor
&
-
FIXED
-
OC
Borrowed
INCOME
COST
VA R I A B L E
To t a l
10.62
2.59
7.22
Description
PROJECTED
1.87
22.30
Unit
-22.30
To t a l
33.87
32.00
FIXED
of
0.120
COST
Acre
Acre
To t a l
NET
Dol.
COST
minus
Yo u r
Estimate
20.43
15.586
VA R I A B L E
Machinery
Land
To t a l
Unit
To t a l
PREHARVEST
To t a l
GROSS
/
Unit
Lube
Machinery
Acre
Machinery
Acre
Machinery
1.375
Hour
5.252
To t a l
Interest
/
Cost
ALL
Cost
RETURNS
65.87
88.17
-88.17
Information presented is prepared solely os a general guide and is not Intended to recognize 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.
C14.17
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
NUMBER
O
F
UNITS
PRODUCT NAME
PROD.
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
08/15/85
08/20/85
10/05/85
11/20/85
01/05/86
02/20/86
04/05/86
05/20/86
07/05/86
07/15/86
S TA G E
TYPE
O
F
OF
PRODUCTION
INPUT
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
H
M
M
M
M
M
M
M
M
K
INPUT NAME
SHRED STALKS
DISKING - TANDEM 6
DISKING - TANDEM 6
DISKING - TANDEH 6
DISKING - TANDEH 6
DISKING - TANDEM 6
DISKING - TANDEH 6
DISKING - TANDEM 6
DISKING - TANDEH 6
CROPLAND
NUMBER CASH
O
F
NONUNITS CASH
ROH
ROH
ROH
ROH
ROH
ROH
ROH
ROH
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000 N
FIXED LANDLORD
O
R
SHARE
VARI.
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y ^ k
y
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.
C14.18
*
%
Projections for Planning Purposes Only B-1241(C14)
Not to be Used without Updating after April 25, 1986.
SET ASIDE LAND WITH COVER CROP
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS
INCOME
H AY
Description
SORGHUM
To t a l
VA R I A B L E
PREHARVEST
SEED
Fuel
Repairs
Labor
2.500
COST
Description
-
BALING
To t a l
50.0000
Quantity
Unit
82.000
-
OC
Borrowed
125.00
$
/
Unit
To t a l
5.40
12.14
2.18
10.43
30.15
bale
1.300
106.60
106.60
32.727
VA R I A B L E
INCOME
COST
Dol.
COST
Unit
Acre
Acre
-15.68
To t a l
32.08
32.00
FIXED
PROJECTED
3.93
140.68
VA R I A B L E
Description
of
0.120
COST
minus
Your
Estimate
125.00
HARVEST
To t a l
NET
Unit
PREHARVEST
Machinery
Land
To t a l
/
15.000
lb
.360
Lube
Machinery
Acre
Machinery
Acre
Machinery
1.987
Hour
5.251
&
To t a l
FIXED
$
Income
To t a l
GROSS
Unit
ton
GROSS
To t a l
HARVEST
CUSTOM
Interest
Quantity
Cost
ALL
64.08
Cost
204.75
RETURNS
-79.75
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 oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.19