Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
08/15/85
08/20/85
09/15/85
11/15/85
01/15/86
01/15/86
02/15/86
03/15/86
03/15/86
04/10/86
06/01/86
07/15/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
NUMBER
OF
UNITS
PROD.
HAY
06/01/86 HARVEST
DATE
PRODUCT NAME
OF
TYPE
O
F
INPUT
H
H
H
M
M
H
M
E
M
M
G
K
SORGHUM
INPUT NAME
SHRED STALKS
DISKING - TANDEM
BEDDING
BEDDING
DISKING
PICKUP TRUCK
DISKING
SEED
PLANTING
CULTIVATE
CUSTOM BALING
CROPLAND
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
2.5000
.0000 N
.00 N
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
6 ROH
6 ROH
6 ROH
6 ROH
3/4 TON
6 ROH
HAYGRAZE
6 ROH
6 ROH
HAY
1.0000
1.0000
1.0000
1.0000
1.0000
21.0000
1.0000
15.0000
1.0000
1.0000
82.0000
1.0000
C
C
V
F
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
r^^k
y*HK
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost!
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.
C14.20
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
PEANUTS, DRYLAND
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
0 y *
GROSS INCOME Description
Unit
Quantity
PEANUTS
15.000
cwt.
405. 00
27.0000
Total GROSS Income
405. 00
VA R I A B L E C O S T D e s c r i p t i o n
Unit
Quantity
PREHARVEST
NITROGEN
PHOSPHORUS
POTASSIUM
SEED
FERTILIZER APPL.
SEED
TREFLAN
BRAVO
FUNGICIDE APPL.
BRAVO
FUNGICIDE APPL.
ALLOTMENT LEASE
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
20.000
40.000
25.000
2.000
1.000
55.000
0.500
1.500
2.000
1.500
2.000
15.000
5.690
$
/
To t a l
Unit
lb.
lb.
lb.
bu.
acre
lb.
qt.
pint
acre
pint
acre
cwt
Acre
Acre
Hour
.200
.250
.180
4.840
2.750
.600
6.380
2.950
2.750
2.950
2.750
3.500
4.
10.
4.
9.
2.
33.
3.
4.
5.
4.
5.
52.
18.
3.
29.
5.250
Total PREHARVEST
Interest
HARVEST
CUSTOM HAUL
DRYING
Fuel & Lube
Repairs
Labor
Your
Estimate
To t a l
$ / Unit
00
00
50
68
75
00
19
42
50
42
50
50
99
66
87
191.99
OC Borrowed
Machinery
Machinery
Machinery
61,.683
Dol .
0.120
7.40
20,.000
1,.000
CWt.
ton
Acre
Acre
Hour
.400
20.000
8.00
20.00
8.24
3.05
12. 10
2,.305
5.250
Total HARVEST
51.39
Total VARIABLE COST
250.78
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
$
76 . 7 1 p e r c w t .. of PEANUTS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery
Land
154.22
Unit
====
Acre
Acre
To t a l F I X E D C o s t
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
===========
106.24
32.00
138.24
25.93 per cwt. of PEANUTS
Total of ALL Cost
389, 0 2
NET PROJECTED RETURNS
15. 9 8
jpR*v
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.21
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
09/15/86 HARVEST
D AT E
S TA G E
PRODUCT NAHE
NUMBER
OF
UNITS
PEANUTS
TYPE
15.0000
INPUT NAME
NUMBER
OF
OF
O
F
PRODUCTION
INPUT
UNITS
11/10/85 PREHARVEST
11/10/85 PREHARVEST
11/10/85 PREHARVEST
11/10/85 PREHARVEST
11/10/85 PREHARVEST
11/10/85 PREHARVEST
03/15/86 PREHARVEST
03/15/86 PREHARVEST
04/15/86 PREHARVEST
05/15/86 PREHARVEST
06/05/86 PREHARVEST
06/05/86 PREHARVEST
06/06/86 PREHARVEST
06/06/86 PREHARVEST
06/15/86 PREHARVEST
06/25/86 PREHARVEST
07/20/86 PREHARVEST
07/20/86 PREHARVEST
07/25/86 PREHARVEST
08/15/86 PREHARVEST
08/15/86 PREHARVEST
09/14/86 PREHARVEST
09/15/86 HARVEST
09/15/86 HARVEST
09/15/86 HARVEST
09/15/86 HARVEST
09/15/86
E
E
E
E
G
M
M
M
M
M
E
M
E
M
H
M
E
G
M
E
G
E
G
G
N
H
K
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
NITROGEN FERT
PHOSPHORUS
FERT
POTASSIUH
FERT
SEED
OATS
FERTILIZER APPL.
DRILL
DISKING
TANDEH
PICKUP TRUCK
3/4 TON
PLOHING
DISK
4 ROH
SEED
PEANUT
PLANTING
PEANUTS
TREFLAN
HERB
APPLY HERBICIDE
PICKER WHEELS
CULTIVATE
ROLLING
BRAVO
FUNGICIDE APPL.
CULTIVATE
ROLLING
BRAVO
FUNGICIDE APPL.
ALLOTHENT LEASE
CUSTOH HAUL
PEANUTS
DRYING
PEANUTS
DIG
PEANUTS
COMBINE
PEANUTS
CROPLAND
20.0000
40.0000
25.0000
2.0000
1.0000
1.0000
1.0000
84.0000
1.0000
1.0000
55.0000
1.0000
.5000
1.0000
1.0000
1.0000
1.5000
2.0000
1.0000
1.5000
2.0000
15.0000
20.0000
1.0000
1.0000
1.0000
1.0000
.00
.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
V
V
V
V
V
C
V
C
V
25.00
C
C
V
V
25.00
33.00
C
C
C
C
C
V
V
V
V
V
25.00
33.00
F
.00
25.00
25.00
25.00
.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
25.00
25.00
25.00
Information presented is prepared sololy 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.
C14.22
s^s
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
0^*
PEANUTS, IRRIGATED
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
PEANUTS
30.000
Unit
cwt.
$ / Unit
To t a l
27.0000
Total GROSS Income
VARIABLE COST Description
Unit
Quantity
12.000
36.000
24.000
2.000
1.000
80.000
0.500
1.000
1.000
1.000
1.500
2.000
1.000
7.000
1.000
1.000
1.000
1.000
1.000
1.000
30.000
7. 150
4.506
$ / Unit
lb.
lb.
lb.
bu.
acre
lb.
qt.
pint
acre
qt.
lb.
pint
acre
cwt.
pint
acre
pint
acre
pint
acre
cwt
Acre
Acre
Acre
Acre
Hour
Hour
.200
.250
.180
4.840
2.750
.600
6.380
2.950
2.750
5.490
3. 140
2.950
2.750
.380
2.950
2.750
2.950
2.750
2.950
2.750
3.500
5.250
5.250
Total PREHARVEST
2.40
9.00
4.32
9.68
2.75
48.00
3. 19
2.95
2.75
5.49
4.71
5.90
2.75
2.66
2.95
2.75
2.95
2.75
2.95
2.75
105.00
26.04
29.98
4.67
14.65
37.54
23.65
127.119
Dol .
0. 120
15.25
2.000
40.000
ton
cwt.
Acre
Acre
Hour
20.000
.400
40.00
16.00
8.24
3.05
12.10
2.305
5.250
Total HARVEST
79.39
Total VARIABLE COST
459.83
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 tt
$
1 5 .32 pe r c w t . o f P E A iNUTS
GROSS INCOME minus VARIABLE COST
350.17
Unit
Acre
Acre
Acre
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
365.19
Interest - OC Borrowed
HARVEST
DRYING
CUSTOM HAUL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Machinery
Irrigation
Land
810.00
810.00
PREHARVEST
NITROGEN
PHOSPHORUS
POTASSIUM
SEED
FERTILIZER APPL.
SEED
TREFLAN
BRAVO
FUNGICIDE APPL.
LASSO
SEVIN
BRAVO
FUNGICIDE APPL.
GYPSUM
BRAVO
FUNGICIDE APPL.
BRAVO
FUNGICIDE APPL.
BRAVO
FUNGICIDE APPL.
ALLOTMENT LEASE
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Irrigation
FIXED COST Description
Estimate
To t a l
119.42
56.36
32.00
207.78
'2.25 per cwt .
o f PEANUTS
Total of ALL Cost
667.61
NET PROJECTED RETURNS
142.39
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C14.23
Projections for Planning Purposes Only
B-1241(C14)
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
10/15/86 HARVEST
DATE
A
STAGE
TYPE
OF
OF
PRODUCTION
11 / 0 5 / 8 5 PREHARVEST
11 / 1 0 / 8 5 PREHARVEST
11 / 1 0 / 8 5 PREHARVEST
11 / 1 0 / 8 5 PREHARVEST
11 / 1 0 / 8 5 PREHARVEST
11 / 1 0 / 8 5 PREHARVEST
11/10/85 PREHARVEST
03/15/86 PREHARVEST
03/15/86 PREHARVEST
04/05/86 PREHARVEST
04/15/86 PREHARVEST
0 4 / 2 0 / 8 6 PREHARVEST
0 4 / 2 0 / 8 6 PREHARVEST
0 4 / 2 2 / 8 6 PREHARVEST
0 4 / 2 2 / 8 6 PREHARVEST
0 4 / 3 0 / 8 6 PREHARVEST
0 5 / 1 0 / 8 6 PREHARVEST
0 5 / 1 5 / 8 6 PREHARVEST
0 5 / 2 0 / 8 6 PREHARVEST
0 5 / 2 0 / 8 6 PREHARVEST
0 5 / 2 0 / 8 6 PREHARVEST
0 5 / 2 0 / 8 6 PREHARVEST
0 5 / 2 0 / 8 6 PREHARVEST
06/10/86 PREHARVEST
06/15/86 PREHARVEST
06/20/86 PREHARVEST
06/20/86 PREHARVEST
06/20/86 PREHARVEST
06/20/86 PREHARVEST
07/10/86 PREHARVEST
07/15/86 PREHARVEST
07/20/86 PREHARVEST
07/20/86 PREHARVEST
0 7 / 2 5 / 8 6 PREHARVEST
0 8 / 1 0 / 8 6 PREHARVEST
0 8 / 2 0 / 8 6 PREHARVEST
0 8 / 2 0 / 8 6 PREHARVEST
0 9 / 1 0 / 8 6 PREHARVEST
0 9 / 2 0 / 8 6 PREHARVEST
09/20/86 PREHARVEST
10/14/86 PREHARVEST
10/15/86
10/15/86 HARVEST
10/15/86 HARVEST
10/15/86 HARVEST
10/15/86 HARVEST
PRODUCT NAHE
PEANUTS
30.0000
INPUT NAME
NUMBER
OF
INPUT
M
E
E
E
E
G
M
M
M
H
M
E
H
E
M
M
0
M
E
G
E
E
M
0
M
E
G
E
M
0
M
E
G
M
0
E
G
0
E
G
E
K
H
H
G
G
1HEIGHT
PER
1HEAD
NUMBER
UNITS
DISKING
NITROGEN
PHOSPHORUS
POTASSIUM
SEED
FERTILIZER APPL.
DRILL
PLOHING
PICKUP TRUCK
BEDDING
BEDDING
SEED
PLANTING
TREFLAN
APPLY HERBICIDE
PICKER WHEELS
IRRIGATION
CULTIVATE
BRAVO
FUNGICIDE APPL.
LASSO
SEVIN
APPLY HERBICIDE
IRRIGATION
CULTIVATE
BRAVO
FUNGICIDE APPL.
GYPSUM
APPLY HERBICIDE
IRRIGATION
CULTIVATE
BRAVO
FUNGICIDE APPL.
CULTIVATE
IRRIGATION
BRAVO
FUNGICIDE APPL.
IRRIGATION
BRAVO
FUNGICIDE APPL.
ALLOTMENT LEASE
CROPLAND
COMBINE
DIG
DRYING
CUSTOM HAUL
TANDEM
FERT
FERT
FERT
OATS
3/4 TON
13.5 FT
13.5 FT
PEANUT
PEANUTS
HERB
ROLLING
HERB
INSECT.
ROLLING
ROLLING
ROLLING
PEANUTS
PEANUTS
PEANUTS
PEANUTS
1.0000
12.0000
36.0000
24.0000
2.0000
1.0000
1.0000
1.0000
84.0000
1.0000
1.0000
80.0000
1.0000
.5000
.5000
.5000
3.0000
1.0000
1.0000
1.0000
1.0000
1.5000
2.0000
3.0000
1.0000
2.0000
1.0000
7.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
3.0000
1.0000
1.0000
30.0000
1.0000
1.0000
1.0000
2.0000
40.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
C
C
C
C
C
/^f\
Y
FIXED LANDLORD
OR
SHARE
VARI.
V
V
V
V
V
.00
25.00
25.00
25.00
.00
25.00
.00
.00
.00
.00
.00
.00
.00
C
V
C
V
25.00
c
c
c
c
V
V
V
V
25.00
33.00
25.00
c
c
c
V
V
V
25.00
33.00
c
c
V
V
25.00
33.00
c
c
V
V
25.00
33.00
c
c
c
V
V
V
F
25.00
33.00
c
c
.00
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.y^kk
.00
.00
.00
.00
.00
25.00
25.00
25.00
25.00
y ^ K
Information presented is prepared solely as 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.
C14.24
Projections for Planning Purposes Only B-1241(C14)
Not to be Used without Updating after April 25, 1986.
SOYBEANS
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS
INCOME
Description
SOYBEANS
22.000
To t a l
VA R I A B L E
Quantity
bu.
GROSS
COST
Unit
$
/
Unit
To t a l
7.0000
154.00
Income
Description
Quantity
Your
Estimate
154.00
Unit
$
/
Unit
To t a l
PREHARVEST
TREFLAN
1.500
qt.
6.380
9.57
NITROGEN
20.000
lb.
.200
4.00
FERTILIZER
APPL.
1.000
acre
2.750
2.75
SEED
50.000
lb.
.320
16.00
PHOSPHORUS
40.000
lb.
.250
10.00
M A L AT H I O N
8.000
oz.
.120
0.96
INSECTICIDE
APPL
1.000
appl
2.750
2.75
B E N L AT E
1.000
lb.
13.380
13.38
FUNGICIDE
APPL.
1.000
acre
2.750
2.75
Fuel
&
Lube
Machinery
Acre
17.15
Repairs
Machinery
Acre
3.14
Labor
Machinery
2.704
Hour
5.251
14.20
To t a l
Interest
HARVEST
CUSTOM
CUSTOM
PREHARVEST
-
OC
Borrowed
HARVEST
HAUL
To t a l
To t a l
Dol.
0.120
bu.
bu.
.500
.200
6.39
11 . 0 0
4.40
HARVEST
15.40
VA R I A B L E
COST
11 8 . 4 4
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 $ 5 . 3 8 p e r b u . o f S O Y B E A N S
GROSS
FIXED
INCOME
minus
COST
VA R I A B L E
Description
Machinery
Land
COST
Unit
Acre
Acre
To t a l
FIXED
Cost
35.56
To t a l
48.42
32.00
===========
80.42
B r e a k - E v e n P r i c e , To t a l C o s t $ 9 . 0 3 p e r b u . o f S O Y B E A N S
To t a l
NET
Of
PROJECTED
ALL
Cost
198.86
RETURNS
-44.86
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.25
"
~
'
"
~
96.65
53.265
22.000
22.000
~
~
"
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
D AT E S TA G E
OF
PRODUCTION
08/15/86 HARVEST
D AT E
S TA G E
OF
PRODUCTION
TYPE
OF
PRODUCT NAME
OF
PROD.
A
TYPE
OF
1rfEIGHT
NUMBER
PER
1HEAD
UNITS
SOYBEANS
.0000
22.0000
INPUT NAME
NUMBER
OF
INPUT
UNITS
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
tB BD8BO
09/15/85 PREHARVEST
09/20/85 PREHARVEST
09/25/85 PREHARVEST
10/15/85 PREHARVEST
10/20/85 PREHARVEST
10/20/85 PREHARVEST
10/21/85 PREHARVEST
11/15/85 PREHARVEST
11/15/85 PREHARVEST
11/20/85 PREHARVEST
01/15/86 PREHARVEST
02/15/86 PREHARVEST
03/15/86 PREHARVEST
04/05/86 PREHARVEST
04/05/86 PREHARVEST
04/05/86 PREHARVEST
04/05/86 PREHARVEST
04/15/86 PREHARVEST
05/15/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
07/15/86 PREHARVEST
07/15/86 PREHARVEST
08/15/86 HARVEST
08/15/86 HARVEST
08/15/86
M
M
M
H
E
H
H
E
G
H
H
H
H
E
E
H
H
H
H
E
G
E
G
G
G
K
SHRED STALKS
CHISEL
DISKING - TANDEM 6 ROH
FIELD CULTIVATOR 6 ROH
TREFLAN
HERB
HERBICIDE APPL.
DISKING - TANDEH 6 ROH
NITROGEN
FERT
FERTILIZER APPL.
BEDDING
6 ROH
DISKING
6 ROH
PICKUP TRUCK
3/4 TON
DISKING
6 ROH
SEED
SOYBEANS
PHOSPHORUS
FERT
PLANTING
6 ROH
ROLLING
CULTIVATE
6 ROH
CULTIVATE
6 ROH
MALATHION
INSECTICIDE APPL
BENLATE
FUNGICIDE APPL.
CUSTOM HARVEST
SOYBEANS
CUSTOM HAUL
SOYBEANS
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.5000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
21.0000
1.0000
50.0000
40.0000
1.0000
1.0000
1.0000
1.0000
8.0000
1.0000
1.0000
1.0000
22.0000
22.0000
1.0000
.00
.00
.00
.00
C
V
33.00
C
C
V
V
33.00
33.00
C
C
V
V
33.00
C
C
C
C
C
C
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
.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.
C14.26
^
\
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C14)
WATERMELONS
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
WATERMELON
Unit
Quantity
160.000
cwt.
$ / Unit
6.5000
Total GROSS Income
Your
Estimate
1040.00
1040.00
VARIABLE COST Description
Unit
Quantity
PREHARVEST
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
SEED
SEVIN
METHYLATE
METHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
METHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
30.000
60.000
30.000
1.000
0.750
1.500
0.100
1.000
1.000
1.000
1.000
1.000
1.000
5.739
2.000
lb.
lb.
lb.
acre
lb.
lb.
gal.
qt.
qt.
appl
qt.
qt.
appl
Acre
Acre
Hour
Hour
$ / Unit
5.251
6.000
39.264
Dol .
0. 120
4.71
160.000
1.000
160.000
cwt.
acre
cwt.
.500
62.000
3.500
80.00
62.00
560.00
Total HARVEST
702.00
Total VARIABLE COST
834.02
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
$
5 .21 pe r cwt. of WATLERMELON
GROSS INCOME minus VARIABLE COST
Machinery
Land
205.98
Unit
Acre
Acre
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 $
6.00
15.00
5.40
2.75
3.00
4.71
1.78
3.25
6.20
2.75
3.25
6.20
2.75
19.22
2.93
30.13
12.00
127.31
OC Borrowed
FIXED COST Description
To t a l
.200
.250
.180
2.750
4.000
3. 140
17.800
3.250
6.200
2.750
3.250
6.200
2.750
Total PREHARVEST
Interest
HARVEST
BROKERAGE
HAND HARVEST
CUSTOM HAUL
To t a l
To t a l
44.07
32.00
76.07
5.68 per cwt .
o f WATERMELON
Total of ALL Cost
910.10
NET PROJECTED RETURNS
129.90
Information presented is proporod 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 tho Texas Agricultural Extension Service and approved for publication.
C14.27
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
TYPE
OF
OF
O
F
PROD.
UNITS
PRODUCTION
0 7 / 1 5 / 8 6 HARVEST
DATE
A
STAGE
TYPE
OF
OF
PRODUCTION
1 0 / 1 5 / 8 5 PREHARVEST
1 0 / 2 0 / 8 5 PREHARVEST
11/15/85 PREHARVEST
0 1 / 1 5 / 8 6 PREHARVEST
0 2 / 1 0 / 8 6 PREHARVEST
0 2 / 1 0 / 8 6 PREHARVEST
0 2 / 1 0 / 8 6 PREHARVEST
0 2 / 1 0 / 8 6 PREHARVEST
02/15/86 PREHARVEST
0 2 / 2 0 / 8 6 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
0 3 / 1 5 / 8 6 PREHARVEST
03/20/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/20/B6 PREHARVEST
04/25/86 PREHARVEST
04/30/86 PREHARVEST
05/10/86 PREHARVEST
0 5 / 1 0 / 8 6 PREHARVEST
0 5 / 1 0 / 8 6 PREHARVEST
0 5 / 1 0 / 8 6 PREHARVEST
0 5 / 1 4 / 8 6 PREHARVEST
0 5 / 2 0 / 8 6 PREHARVEST
0 5 / 3 0 / 8 6 PREHARVEST
0 5 / 3 0 / 8 6 PREHARVEST
0 5 / 3 0 / 8 6 PREHARVEST
05/30/86 PREHARVEST
06/15/86 PREHARVEST
07/15/86 HARVEST
07/15/86 HARVEST
07/15/86 HARVEST
07/15/B6
PRODUCT NAME
NUMBER
WATERMELON
PER
HEAD
160.0000
INPUT NAME
NUMBER
O
F
UNITS
INPUT
H
H
M
M
E
E
E
G
M
M
E
M
M
E
E
H
M
M
E
E
G
M
M
H
E
E
G
M
H
E
G
G
K
HEIGHT
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
cssoaaaorz ri race
CHISEL
DISKING
BEDDING
PICKUP TRUCK
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
BEDDING
DISKING
SEED
PLANTING
DISKING
SEVIN
METHYLATE
DISKING
CULTIVATE
CULTIVATE
METHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
SPRAYING
CHISEL
HAND HOEING
METHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
SPRAYING
HAND HOEING
BROKERAGE
HAND HARVEST
CUSTOM HAUL
CROPLAND
12 FT
TANDEM
18 FT
3/4 TON
FERT
FERT
FERT
18 FT
2 ROH
HATMELON
1 ROH
2 ROH
INSECT.
2 ROH
1 ROH
4 ROH
6 ROH
12 FT
6 ROH
HATHELON
1.0000
1.0000
1.0000
84.0000
30.0000
60.0000
30.0000
1.0000
1.0000
.6700
.7500
1.0000
.6700
1.5000
.1000
.6700
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.6700
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
160.0000
1.0000
160.0000
1.0000
C
C
C
C
V
V
V
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
C
C
V
V
V
V
C
C
C
C
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
.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.
C14.28
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986
B-1241(C14)
BUFFLE GRASS ESTABLISHMENT, DRYLAND
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
BRUSH CLEARING
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Quantity
1.000
4.000
0.866
Unit
$ / Unit
To t a l
Unit
$ / Unit
To t a l
acre
lb.
Acre
Acre
Hour
75. OOO
3., 2 5 0
5., 2 5 2
Total PREHARVEST
Interest - OC Borrowed
93.540
Dol .
1.07
4.55
0., 120
11.22
110.07
GROSS INCOME minus VARIABLE COST
Machinery
Land
75.00
13.00
5.23
98.85
Total VARIABLE COST
FIXED COST Description
Your
Estimate
-110.07
Unit
Acre
Acre
Total FIXED Cost
To t a l
16. 18
8.00
24. 18
Total of ALL Cost
134.25
NET PROJECTED RETURNS
-134.25
^ps
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.
C14.29
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUMBER
OF
UNITS
PROD
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
/%9$\
-HARNING- NO VALID RECEIPTS RECORDS
DATE
01/15/86
01/15/86
02/15/86
03/10/86
03/15/86
03/20/86
04/10/86
04/10/86
04/10/86
04/15/86
05/15/86
12/31/86
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H
G
M
H
H
H
E
H
M
M
M
K
NUHBER
INPUT NAME
O
F
UNITS
PICKUP TRUCK
BRUSH CLEARING
PICKUP TRUCK
DISKING - TANDEM
PICKUP TRUCK
DISKING - TANDEM
SEED
SEEDING
CULTIPACK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
3/4 TON
3/4 TON
6 ROH
3/4 TON
6 ROH
BUFFELGR
BROADCST
3/4 TON
3/4 TON
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
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
^%
^
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 tho Texas Agricultural Extension Service and approved for publication.
C14.30
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
B-1241(C14)
BUFFLE GRASS PASTURE, DRYLAND
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
Unit
Quantity
GRAZING
2.500
$ / Unit
AUM
6.0000
Total GROSS Income
Quantity
Machinery
Machinery
Machinery
0.167
Unit
$ / Unit
Acre
Acre
Hour
5.252
Total PREHARVEST
Interest
Interest
Yo u r
Estimate
15.00
15.00
VA R I A B L E C O S T D e s c r i p t i o n
PREHARVEST
Fuel & Lube
Repairs
Labor
To t a l
- OC Borrowed
- Positive Cash
0.313
-0.035
Dol .
Dol .
0.120
0.052
Machinery
Land
Perennial Crop
0.04
0.00
1 .42
0.57 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
FIXED COST Description
0.44
0.07
0.87
1.39
Total VARIABLE COST
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
To t a l
13.58
Unit
Acre
Acre
Acre
To t a l
1.07
8.00
21 . 12
30. 19
To t a l F I X E D C o s t
B r e a k - E v e n P r i c e , To t a l C o s t $ 1 2 . 6 4 p e r A U M o f G R A Z I N G
31.61
To t a l o f A L L C o s t
NET PROJECTED RETURNS
-16.61
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.
C14.31
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
S TA G E
OF
PRODUCTION
02/15/86 PREHARVEST
04/15/86 PREHARVEST
06/15/86 PREHARVEST
08/15/86 PREHARVEST
10/15/86
10/15/86
10/15/86 PREHARVEST
NUMBER
O
F
UNITS
PROD
10/15/86 GRAZING
D AT E
PRODUCT NAHE
GRAZING
TYPE
OF
2.5000
INPUT
NAME
NUMBER
O
F
INPUT
H
M
M
M
K
L
H
UNITS
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
BUFFLE GRASS
PICKUP TRUCK
3/4 TON
3/4 TON
3/4 TON
3/4 TON
3/4 TON
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
C
.00
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
F
F
.00
.00
.00
.00
.00
.00
.00
'*c^\
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 tho Texas Agricultural Extension Service and approved for publication.
C14.32
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C14)
COASTAL BERMUDAGRASS ESTABLISHMENT
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
H AY
Quantity
C O A S TA L
1.000
Unit $ / Unit
ton
60.0000
Total GROSS Income
VARIABLE COST Description
Quantity
1.000
40.000
40.000
1.000
1.654
Unit $ / Unit
acre
lb.
lb.
acre
Acre
Acre
Hour
36.000
.200
.250
2.750
5.251
Total PREHARVEST
31.015
Dol.
To t a l
36.00
8.00
10.00
2.75
9.64
2.61
8.68
33.000
33.000
bale
ba1e
0.120
3.72
.690
.400
22.77
13.20
Total HARVEST
35.97
Total VARIABLE COST
117.38
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 s t
$
1 1 7 . 3 7 p e r t o n o f H AY
GROSS INCOME minus VARIABLE COST
-57.38
Unit
Acre
Acre
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 $
60.00
77.69
Interest
OC Borrowed
HARVEST
MOW, RAKE, BALE
CUSTOM HAUL
Machinery
Land
Your
Estimate
60.00
PREHARVEST
CUSTOM SPRIGGING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
FIXED COST Description
To t a l
To t a l
33.07
8.00
41.07
8 . 4 4 p e r t o n of HAY
Total of ALL Cost
158.45
NET PROJECTED RETURNS
-98.45
Jp*\
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.
C14.33
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
HAY
12/15/86 HARVEST
DATE
STAGE
OF
PRODUCTION
04/15/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
07/15/86 PREHARVEST
08/05/86 PREHARVEST
08/10/86 PREHARVEST
08/15/86 PREHARVEST
08/15/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
12/15/86 HARVEST
12/15/86 HARVEST
12/15/86 HARVEST
TYPE
NUMBER
OF
UNITS
PRODUCT NAME
INPUT NAHE
NUMBER
OF
INPUT
M
M
H
M
H
M
G
H
E
E
G
G
G
K
1.0000
COASTAL
OF
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
UNITS
SHRED STALKS
SHRED STALKS
PICKUP TRUCK 3/4 TON
SHRED STALKS
SHRED STALKS
PLOHING
6
FT
CUSTOH SPRIGGING
DISKING - TANDEH 6 ROH
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
MOH, RAKE, BALE
C U S T O H H A U L H AY
PASTURE
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
40.0000
40.0000
1.0000
33.0000
33.0000
1.0000
.0000
C
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
C
V
V
V
V
V
F
.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.
C14.34
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
B-1241(C14)
COASTAL BERMUDAGRASS PASTURE, DRYLAND
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
Unit
Quantity
GRAZING
ssa =
4.000
$ / Unit
AUM
6.OOOO
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
==========
Unit
====
$ / Unit
===========
60.000
30.000
1.000
lb.
lb.
acre
Acre
Acre
Hour
.200
.250
2.750
Interest - OC Borrowed
0.167
5.252
24.00
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
To t a l
12.00
7.50
2.75
0.44
0.07
0.87
23.64
18.548 Dol
0.120
Total VARIABLE COST
2.23
25.87
6.46 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
Machinery
Land
Perennial Crop
Your
Estimate
24.00
Total PREHARVEST
FIXED COST Description
To t a l
-1.87
Unit
Acre
Acre
Acre
Total FIXED Cost
To t a l
1,.07
8,.00
15,.51
24.58
B r e a k - E v e n P r i c e , To t a l C o s t $ 1 2 . 6 1 p e r A U M o f G R A Z I N G
Total of ALL Cost
50.44
NET PROJECTED RETURNS
■26.44
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. Theso projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.35
Projections for Planning Purposes Only
Not to be Used without Updating after April 25,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
S TA G E
NUMBER
OF
UNITS
PROD.
01/31/86 GRAZING
D AT E
PRODUCT NAHE
GRAZING
TYPE
INPUT NAHE
NUHBER
OF
OF
PRODUCTION
INPUT
UNITS
04/15/85 PREHARVEST
04/15/85 PREHARVEST
04/15/85 PREHARVEST
06/15/85 PREHARVEST
01/31/86 HARVEST
01/31/86
E
E
G
H
K
L
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
4.0000
OF
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
PICKUP TRUCK 3/4 TON
PASTURE
COASTAL BERMUDA
60.0000
30.0000
• 1.0000
5.0000
1.0000
1.0000
B-1241(C14)
1986.
.0000
CASH
NON
CASH
C
C
C
C
.00
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
F
F
.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.
C14.36
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C14)
KLEINGRASS ESTABLISHMENT, DRYLAND
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
SEED
CUSTOM PLANTING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
BANVEL
HERBICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
=========
Quantity
==========
0.800
1.000
30.000
30.000
1.000
4.000
1.000
1.707
Unit
=== =
$
Unit
==:=/_:=======
To t a l
===========
Unit
$
Unit
==::=/ :-======
===========
lb.
acre
lb.
lb.
acre
5.750
5.080
.200
.250
2.750
.410
2.750
=== =
oz.
acre
Acre
Acre
Hour
5.251
Total PREHARVEST
Interest - OC Borrowed
13.194
Dol .
4.60
5.08
6.00
7.50
2.75
1.64
2.75
9.48
2.32
8.96
0.120
1.58
52.67
GROSS INCOME minus VARIABLE COST
Machinery
Land
To t a l
51.08
Total VARIABLE COST
FIXED COST Description
Your
Estimate
-52.67
Unit
Acre
Acre
To t a l
30.66
8.00
Total FIXED Cost
38.66
Total of ALL Cost
91.33
NET PROJECTED RETURNS
-91.33
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.37
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
B-1241(C14)
height cash landlord break
per (Ion- share even
head
cash
prod.
NUMBER
OF
UNITS
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
12/15/85 PREHARVEST
02/01/86 PREHARVEST
02/05/86 PREHARVEST
02/10/86 PREHARVEST
02/15/86 PREHARVEST
02/15/86 PREHARVEST
02/20/86 PREHARVEST
02/20/86 PREHARVEST
02/21/86 PREHARVEST
02/21/86 PREHARVEST
02/21/86 PREHARVEST
03/15/86 PREHARVEST
05/15/86 PREHARVEST
05/15/86 PREHARVEST
05/15/86 PREHARVEST
05/15/86 PREHARVEST
TYPE
INPUT NAME
NUMBER
OF
OF
UNITS
INPUT
H
H
M
M
M
H
E
G
E
E
G
M
E
G
H
K
PICKUP TRUCK
PLOHING
DISKING
DISKING - TANDEH
DISKING
PICKUP TRUCK
SEED
CUSTOH PLANTING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
PICKUP TRUCK
BANVEL
HERBICIDE APPL.
PICKUP TRUCK
PASTURE
3/4 TON
6 FT
OFFSET
6 ROH
OFFSET
3/4 TON
KLEIN.
FERT
FERT
3/4 TON
3/4 TON
5.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.8000
1.0000
30.0000
30.0000
1.0000
5.0000
4.0000
1.0000
5.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
V
V
V
V
V
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y ^ % .
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 tho Texas Agricultural Extension Service and approved for publication.
C14.38
y
\
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
JlP^Sn
B-124KC14)
KLEINGRASS PASTURE, DRYLAND
Texas Coastal Bend District (14)
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit
KLEINGRASS SEED
30.000 lb.
$ / Unit
5.7500
Total GROSS Income
VARIABLE COST Description
Your
Estimate
172.50
172.50
Unit $ / Unit
Quantity
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
60.000
30.000
1.000
0.876
lb.
lb.
acre
Acre
Acre
Hour
.200
.250
2.750
5.251
Total PREHARVEST
Interest
HARVEST
COMBINING
To t a l
To t a l
12.00
7.50
2.75
2.80
0.63
4.60
30.28
OC Borrowed
12.073
Dol.
0.120
1.45
1.000
acre
22.750
22.75
Total HARVEST
22.75
Total VARIABLE COST
54.48
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 s t
$
1 . 8 1 p e r l b . o f K L E I NGRASS SEED
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery
Land
Perennial Crop
118.02
Unit
Acre
Acre
Acre
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
8. 19
8.00
14.37
30.56
2 . 8 3 p e r l b . Of KLEINGRASS SEED
Total of ALL Cost
85.04
NET PROJECTED RETURNS
87.46
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.
C14.39
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25. 1986.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
09/15/86 HARVEST
DATE
NAME
A
TYPE
OF
OF
PRODUCTION
INPUT
M
M
H
E
E
G
H
M
G
K
L
1HEIGHT
PER
1HEAD
NUMBER
OF
UNITS
PROD.
STAGE
10/15/85 PREHARVEST
02/15/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
06/15/86 PREHARVEST
07/15/86 PREHARVEST
09/15/86 HARVEST
09/15/86
09/15/86
PRODUCT
INPUT
NAME
NUMBER
OF
UNITS
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
PICKUP TRUCK
SHRED STALKS
COMBINING
PASTURE
KLEINGRASS
.OOC1 0
30.0000
KLEINGRASS SEED
3/4 TON
3/4 TON
3/4 TON
FERT
FERT
3/4 TON
GRASS
ESTABL.
5.0000
5.0000
5.0000
60.0000
30.0000
1.0000
5.0000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
SHARE
EVEN
NON
PROD.
CASH
CASH
NON
CASH
c
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
C
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is propared solely as a general guide and is not intended to recognize or predict the cost!
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.
C14.40