tailing
1139
eqes
V seseduie-] ^
\||8AJOO
y ^ \ \> yS( I H I A J
uoi||iueH
^'
UMOjg
anbsog
' \ mejg j pue|t8B3
8 loidisia
SVX311VH1N30
B-124KC08)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e 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
TEXAS CROP ENTERPRISE BUDGETS
CENTRAL TEXAS DISTRICT
Projected for 1989
r.
-
E d u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f s o c i o
economic level, race, color, sex, religion or national origin.
C o o p e r a t i v e E x t e n s i o n W o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s , T h e Te x a s A S M U n i v e r s i t y S y s t e m a n d t h e U n i t e d S t a t e s
Department of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8, 1914, as amended,
and June 30, 1914.
150 - 12-88, New
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989.
p*^
RUNNER PEANUTS, DRYLAND, SOLID PLANTED
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
GROSS
INCOME
Description
============================
PEANUTS
SSSBSSSBS
1566.000
To t a l
VA R I A B L E
Quantity
SSSS
$
/
Unit
To t a l
SSSSBBBSSSS
lb.
0.3100
GROSS
COST
Unit
===========
Description
Quantity
SSSSSSSSSSS
Unit
SBSB
sssssssssss
485.46
$
/
Unit
SSSSSSSSBSB
PREHARVEST
-
To t a l
Interest
Interest
HARVEST
-
OC
Borrowed
Positive
Cash
To t a l
5.20
3.30
6.90
1.50
2.00
4.25
44.40
13.00
13.95
9.55
9.55
7.65
3.83
17.84
5.00
147.92
0.780
ton
20.000
Lube
Machinery
Acre
Machinery
Acre
Machinery
1.701
Hour
5.000
&
To t a l
SSSSBSSSSSB
PREHARVEST
COVER
CROP
40.000
lb.
.130
NITROGEN*
15.000
lb.
.220
PHOSPHORUS*
30.000
lb.
.230
P O TA S S I U M
15.000
lb.
.100
FERTILIZER
APPL.
1.000
appl
2.000
HERBICIDE
1.000
acre
4.250
SEED
60.000
lb.
.740
CROP
INSURANCE
1.000
ACRE
13.000
INSECTICIDE
1.500
appl
9.300
FOLIAR
FUNGICIDE
1.000
appl
9.550
FOLIAR
FUNGICIDE
1.000
appl
9.550
Fuel
&
Lube
Machinery
Acre
Repairs
Machinery
Acre
Labor
Machinery
3.568
Hour
5.000
Other
1.000
Hour
5.000
To t a l
HARVEST
DRYING
Fuel
Repairs
Labor
=========
485.46
Income
=================================
Yo u r
Estimate
15.60
2.43
3 . 11
8.51
29.64
100.398
-0.672
VA R I A B L E
Dol.
Dol.
0.105
0.053
COST
10.54
-0.04
188^06
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 $ 0 . 1 2 p e r l b . o f P E A N U T S
GROSS
FIXED
Q U O TA
Machinery
Land
INCOME
minus
COST
Description
COST
and
To t a l
VA R I A B L E
COST
Unit
PEANUTS
Equipment
Acre
FIXED
lb.
Acre
Cost
297.40
To t a l
ilTii
66.47
25.00
122.79
B r e a k - E v e n P r i c e , To t a l C o s t $ 0 . 1 9 p e r l b . o f P E A N U T S
To t a l
NET
/
of
PROJECTED
ALL
Cost
310.85
RETURNS
174.61
^
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.
C8.21
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989
D AT E S TA G E
OF
PRODUCTION
11/16/89 HARVEST
D AT E
S TA G E
OF
PRODUCTION
12/01/88 PREHARVEST
12/01/88 PREHARVEST
03/16/89 PREHARVEST
04/11/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/21/89 PREHARVEST
04/21/89 PREHARVEST
04/21/89 PREHARVEST
05/02/89 PREHARVEST
05/06/89 PREHARVEST
05/11/89 PREHARVEST
05/11/89 PREHARVEST
05/11/89 PREHARVEST
06/16/89 PREHARVEST
07/01/89 PREHARVEST
07/16/89 PREHARVEST
08/11/89 PREHARVEST
08/26/89 PREHARVEST
11/11/89 HARVEST
11/11/89 HARVEST
11/11/89 HARVEST
11/16/89 HARVEST
11/17/89
TYPE
OF
PRODUCT NAME
NUHBER
PROD.
A
TYPE
O
F
H
H
H
E
E
E
G
E
E
H
H
H
E
H
E
H
H
E
E
E
H
H
D
G
K
PER
UNITS
PEANUTS
1HEAD
1566.0000
INPUT NAHE
NUHBER
OF
INPUT
E
1HEIGHT
OF
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
HERBICIDE
QUOTA COST
DISC & SPRAY
LABOR
DISCING/BEDDING
SEED
PLANTING
CROP INSURANCE
CULTIVATING
PICKUP TRUCK
INSECTICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
DIGGING
COMBINING
TRAILER
DRYING
LAND CHARGE
GRAIN
13 FT
PREMERGE
PEANUTS
PEANUT
FPEANDS
ROLLING
PEANUT
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40.0000
1.0000
1.0000
1.0000
15.0000
30.0000
15.0000
1.0000
1.0000
1566.0000
1.0000
1.0000
1.0000
60.0000
1.0000
1.0000
1.0000
40.0000
1.5000
1.0000
1.0000
1.0000
1.0000
.0030
.7800
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.00
.0000 C
CASH
NON
CASH
B-1241(C08)
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
C
C
V
V
V
V
V
F
C
V
C
V
C
V
C
c
c
V
V
V
c
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
Information presented Is prepared solely as a general guide and is not Intended to recognise 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.
C8.22
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989
B-124KC08)
RUNNER PEANUTS, DRYLAND, SKIP-ROW PLANTING
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
/ * *
GROSS INCOME Description
PEANUTS
Unit
Quantity
1450.000
$ / Unit
lb.
To t a l
0.3100
449.50
Total GROSS Income
VARIABLE COST Description
449.50
Unit
Quantity
PREHARVEST
COVER CROP
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HERBICIDE
SEED
CROP INSURANCE
INSECTICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
$ / Unit
SSBBSSSSSSS
lb.
lb.
lb.
lb.
appl
acre
lb.
ACRE
appl
appl
appl
Acre
Acre
Hour
Hour
40.000
15.000
30.000
15.000
1.000
1.000
40.000
1.000
1.500
1.000
1.000
4.421
1.000
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
To t a l
===========
. 130
.220
.230
.100
2.000
4.250
.740
12.000
4.200
4.350
9.550
5.20
3.30
6.90
1.50
2.00
4.25
29.60
12.00
6.30
4.35
9.55
9.21
4.74
22.11
5.00
5.000
5.000
126.01
1.080
ton
Acre
Acre
Hour
1.707
20.000
21.60
2.43
3.13
8.54
5.000
Total HARVEST
35.69
Interest - OC Borrowed
Interest - Positive Cash
88.737
-0.610
Dol.
Dol.
0.105
0.052
9.32
-0.03
Total VARIABLE COST
^
\
170.98
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
0 . 11 p e r l b .
GROSS INCOME minus VARIABLE COST
of PEANUTS
278.52
FIXED COST Description
Unit
QUOTA COST PEANUTS
Machinery and Equipment
Land
lb.
Acre
Acre
To t a l
29.00
75.95
25.00
CSSSBSSSSSS
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 $
Your
Estimate
129.95
0.20 per lb. of PEANUTS
Total of ALL Cost
300.94
NET PROJECTED RETURNS
148.57
0 y ^
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.
C8.23
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
11/16/89 HARVEST
DATE
A
TYPE
OF
OF
PRODUCTION
INPUT
E
M
H
H
E
E
E
G
E
H
E
H
M
E
H
E
H
H
E
M
H
H
E
H
E
H
H
D
G
K
1HEIGHT
PER
1HEAD
NUMBER
OF
PROD.
STAGE
12/01/88 PREHARVEST
12/01/88 PREHARVEST
03/16/89 PREHARVEST
0 4 / 11 / 8 9 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/21/89 PREHARVEST
04/21/89 PREHARVEST
05/01/89 PREHARVEST
05/02/89 PREHARVEST
05/06/89 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
05/11/B9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
07/01/89 PREHARVEST
0 7 / 11 / 8 9 PREHARVEST
07/16/89 PREHARVEST
07/16/89 PREHARVEST
07/26/89 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
08/26/89 PREHARVEST
08/26/89 PREHARVEST
11 / 11 / 8 9 HARVEST
11/11/89 HARVEST
11/11/89 HARVEST
11/16/89 HARVEST
11/17/89
PRODUCT NAHE
UNITS
PEANUTS
1450.0000
INPUT NAME
NUMBER
OF
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
HERBICIDE
DISC & SPRAY
QUOTA COST
LABOR
DISCING/BEDDING
SEED
PLANTING
CROP INSURANCE
PICKUP TRUCK
CULTIVATING
INSECTICIDE
SPRAYING
CULTIVATING
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
FOLIAR FUNGICIDE
DIGGING
COMBINING
TRAILER
DRYING
LAND CHARGE
GRAIN
13 FT
PREHERGE
PEANUTS
PEANUT
FPEANDSK
ROLLING
SKIPROHD
ROLLING
SKIPROH
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40.0000
1.0000
1.0000
1.0000
15.0000
30.0000
15.0000
1.0000
1.0000
1.0000
1450.0000
1.0000
1.0000
40.0000
1.0000
1.0000
40.0000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0050
1.0800
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
B-1241(C08)
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
c
V
V
V
V
V
c
c
F
V
c
V
c
V
c
V
c
V
c
V
c
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
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.
C8.24
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
RUNNER PEANUTS, IRRIGATED, SOLID PLANT
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
#^-
GROSS INCOME Description
============================
PEANUTS
Unit $ / Unit
Quantity
2727.000
lb.
0.3100
Total GROSS Income
VARIABLE COST Description
PREHARVEST
COVER CROP
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HERBICIDE
SOIL FUNGICIDE
SEED
CROP INSURANCE
INSECTICIDE
SOIL FUNGICIDE
FOLIAR FUNGICIDE
SOIL FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
J ^ »
Total PREHARVEST
HARVEST
DRYING
Fuel fiV Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
845.37
845.37
Unit $ / Unit
Quantity
40.000
25.000
50.000
25.000
1.000
1.000
0.300
90.000
1.000
1.500
1.000
1.000
1.000
1.000
1.000
1.000
6.468
2.000
1. 172
lb.
lb.
lb.
lb.
appl
acre
appl
lb.
ACRE
appl
appl
appl
appl
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.130
.220
.230
.100
2.000
4.250
18.500
.740
11 . 7 0 0
7.850
18.500
9.550
18.500
9.550
9.550
9.550
5.000
5.000
4.999
To t a l
5.20
5.50
11.50
2.50
2.00
4.25
5.55
66.60
11.70
11.77
18.50
9.55
18.50
9.55
9.55
9.55
12.54
59.98
6 . 11
6.45
32.34
10.00
5.86
335.06
1.360
ton
Acre
Acre
Hour
1.716
20.000
5.000
Total HARVEST
Interest
Interest
To t a l
27.20
2.43
3.15
8.58
41.36
OC Borrowed
Positive Cash
181.804
-0.951
Dol.
Dol.
'
0.105
0.052
Total VARIABLE COST
395.46
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 Coosst t $ $
0 . 14 per lb. of PEANlJTS
GROSS INCOME minus VARIABLE COST
449.91
FIXED COST Description
Unit
B===SSS==SSSSSS8SSSSSCCSSSSSSSSS=
Q U O TA C O S T P E A N U T S
Machinery and Equipment
Irrigation
Land
lb.
Acre
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 $
19.09
-0.05
To t a l
54.54
94.16
48.69
25.00
222.38
0 . 2 2 p e r l b . of PEANUTS
To t a l o f A L L C o s t
617.84
NET PROJECTED RETURNS
227.53
Information presented is prepared solely as a general guide and is not intended to reeognise 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.
C8.25
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989.
D AT E
S TA G E
OF
PRODUCTION
11/15/88 HARVEST
D AT E
S TA G E
OF
PRODUCTION
12/01/87 PREHARVEST
12/01/87 PREHARVEST
03/15/88 PREHARVEST
04/10/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/20/88 PREHARVEST
04/20/88 PREHARVEST
04/20/88 PREHARVEST
04/25/88 PREHARVEST
04/30/88 PREHARVEST
05/10/88 PREHARVEST
05/10/88 PREHARVEST
06/15/88 PREHARVEST
06/20/88 PREHARVEST
06/30/88 PREHARVEST
07/10/88 PREHARVEST
07/10/88 PREHARVEST
07/15/88 PREHARVEST
07/20/88 PREHARVEST
07/20/88 PREHARVEST
07/25/88 PREHARVEST
08/01/88 PREHARVEST
08/10/88 PREHARVEST
08/10/88 PREHARVEST
08/15/88 PREHARVEST
08/15/88 PREHARVEST
08/25/88 PREHARVEST
08/25/88 PREHARVEST
08/30/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/25788 PREHARVEST
09/25/88 PREHARVEST
11/10/88 HARVEST
11/10/88 HARVEST
11/10/88 HARVEST
11/15/88 HARVEST
11 / 1 6 / 8 8
TYPE
PRODUCT NAHE
O
F
PROD.
A
TYPE
UNITS
PEANUTS
2727.0000
INPUT NAME
NUMBER
O
F
OF
INPUT
E
H
H
H
E
E
E
G
E
E
M
H
E
E
H
M
0
H
E
H
H
E
H
0
H
E
H
E
H
E
H
0
E
H
E
H
H
H
D
G
K
1HEIGHT
PER
1HEAD
NUMBER
OF
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
HERBICIDE
SOIL FUNGICIDE
DISC & SPRAY
DISCING/BEDDING
QUOTA COST
SEED
PLANT & SPRAY
CULTIVATING
IRRIGATION
PICKUP TRUCK
INSECTICIDE
SPRAYING
CULTIVATING
SOIL FUNGICIDE
SPRAYING
IRRIGATION
LABOR
FOLIAR FUNGICIDE
SPRAYING
SOIL FUNGICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
IRRIGATION
FOLIAR FUNGICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
DIGGING
COMBINING
TRAILER
DRYING
LAND CHARGE
GRAIN
13 FT
PREMERGE
PEANUTS
PEANUT
ROLLING
PEANUTI
ROLLING
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40.0000
1.0000
1.0000
1.0000
25.0000
50.0000
25.0000
1.0000
1.0000
.3000
1.0000
1.0000
2727.0000
90.0000
1.0000
1.0000
2.0000
80.0000
1.5000
1.0000
1.0000
1.0000
1.0000
6.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0080
1.3600
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
B-1241(C08)
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
c
c
c
V
V
V
V
V
V
c
c
F
V
c
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
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
.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.
C8.26
A^^llk
B-124KC08)
Projectlons for Planning Purposes Only
Not to be Used without Updating after April 8. 1989.
RUNNER PEANUTS, IRRIGATED, SKIP-ROW PLANTING
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS
Unit
Quantity
ssss
3120.000
lb.
To t a l
$ / Unit
:==========
0.3100
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
967.20
Unit
Quantity
==========
BSCC
40.000
25.000
50.000
25.000
1.000
1.000
0.300
60.000
1.000
1.250
1.000
1.000
1.000
1.000
1.000
1.000
lb.
lb.
lb.
lb.
appl
acre
appl
lb.
ACRE
appl
appl
appl
appl
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
6.468
2.000
1. 172
$
/
Unit
===========
To t a l
===========
.130
.220
.230
.100
2.000
4.250
22.OOO
.740
13.400
5.230
22.000
4.350
22.000
4.350
4.350
4.350
5.000
5.000
4.999
5.20
5.50
11 . 5 0
2.50
2.00
4.25
6.60
44.40
13.40
6.53
22.00
4.35
22.00
4.35
4.35
4.35
12.54
59.98
6 . 11
6.45
32.34
10.00
5.86
296.57
1.560
ton
Acre
Acre
Hour
1.716
20.000
5.000
Total HARVEST
Interest
Interest
ssssssss:
967.20
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
COVER CROP
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HERBICIDE
SOIL FUNGICIDE
SEED
CROP INSURANCE
INSECTICIDE
SOIL FUNGICIDE
FOLIAR FUNGICIDE
SOIL FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Yo u r
Estimate
31.20
2.43
3. 15
8.58
45.36
- OC Borrowed
- Positive Cash
172.035
-1.358
Dol.
Dol.
0.105
0.053
Total VARIABLE COST
359.92
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 Coosstt $ $
0 . 11 p e r l b . o f P E A N <UTS
GROSS INCOME minus VARIABLE COST
607.28
FIXED COST Description
Unit
QUOTA COST PEANUTS
Machinery and Equipment
Irrigation
Land
lb.
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
18.06
-0.07
To t a l
62.40
94. 16
48.69
25.00
230.24
0 . 1 8 p e r l b . of PEANUTS
Total of ALL Cost
590.17
NET PROJECTED RETURNS
377.03
JP^-
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.
C8.27
Projections for Planning Purposes Only
Not to be Used without Updating after A p r i l 8 ,
D AT E S TA G E
OF
PRODUCTION
11/16/89 HARVEST
D AT E
S TA G E
OF
PRODUCTION
12/01/88 PREHARVEST
12/01/88 PREHARVEST
03/16/89 PREHARVEST
04/11/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/21/89 PREHARVEST
04/21/89 PREHARVEST
04/21/89 PREHARVEST
04/26/69 PREHARVEST
05/01/89 PREHARVEST
05/11/89 PREHARVEST
05/11/89 PREHARVEST
05/11/89 PREHARVEST
06/16/89 PREHARVEST
06/21/89 PREHARVEST
07/01/89 PREHARVEST
07/11/89 PREHARVEST
07/11/89 PREHARVEST
07/16/89 PREHARVEST
07/21/89 PREHARVEST
07/21/89 PREHARVEST
07/26/89 PREHARVEST
08/02/89 PREHARVEST
08/11/89 PREHARVEST
08/11/89 PREHARVEST
08/16/89 PREHARVEST
08/16/89 PREHARVEST
08/26/89 PREHARVEST
08/26/89 PREHARVEST
08/31/89 PREHARVEST
09/11/89 PREHARVEST
09/11/89 PREHARVEST
09/26/89 PREHARVEST
09/26/89 PREHARVEST
11/11/89 HARVEST
11/11/89 HARVEST
11/11/89 HARVEST
11/16/89 HARVEST
11/17/89
TYPE
OF
PRODUCT NAHE
NUMBER
PROD.
A
TYPE
OF
PER
UNITS
PEANUTS
INPUT NAHE
NUMBER
OF
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
HERBICIDE
DISC & SPRAY
SOIL FUNGICIDE
DISCING/BEDDING
QUOTA COST
SEED
PLANT & SPRAY
CROP INSURANCE
CULTIVATING
IRRIGATION
PICKUP TRUCK
INSECTICIDE
SPRAYING
CULTIVATING
SOIL FUNGICIDE
SPRAYING
IRRIGATION
LABOR
FOLIAR FUNGICIDE
SPRAYING
SOIL FUNGICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
IRRIGATION
FOLIAR FUNGICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
DIGGING
COMBINING
TRAILER
DRYING
LAND CHARGE
HEAD
3120.0000
INPUT
E
H
H
H
E
E
E
G
E
H
E
H
E
E
H
E
M
0
H
E
H
H
E
H
0
H
E
M
E
H
E
H
0
E
H
E
H
H
H
D
G
K
14EIGHT
OF
GRAIN
13 FT
PREHERGE
SKIPROH
PEANUTS
PEANUT
FPEANISK
ROLLING
SKIPROHI
ROLLING
SKIPROH
SKIPROH
SKIPROH
SKIPROH
SKIPROH
SKIPROH
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40.0000
1.0000
1.0000
1.0000
25.0000
50.0000
25.0000
1.0000
1.0000
1.0000
.3000
1.0000
3120.0000
60.0000
1.0000
1.0000
1.0000
2.0000
80.0000
1.2500
1.0000
1.0000
1.0000
1.0000
6.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0080
1.5600
1.0000
B-1241(C08)
1989.
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
C
C
C
C
V
V
V
V
V
C
V
C
C
F
V
C
V
C
V
C
V
C
C
V
V
C
V
C
V
C
V
c
V
c
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
.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.
C8.28
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C08)
SPANISH PEANUTS, DRYLAND, SOLID PLANT
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
#*N
GROSS INCOME Description
============================
PEANUTS
Unit
Quantity
1200.000
lb.
$ / Unit
===========
0.3100
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
COVER CROP
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HERBICIDE
SEED
CROP INSURANCE
INSECTICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
INSECTICIDE
Fuel fit Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
To t a l
sssssssss
372.00
===========
372.00
Quantity
===========
40.000
15.000
30.000
15.000
1.000
1.000
45.000
1.000
1.000
1.000
1.000
0.500
4.281
1.000
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Unit $ / Unit
BBSS
SSSBBSSSSSC
lb.
lb.
lb.
lb.
appl
acre
lb.
ACRE
appl
appl
appl
appl
Acre
Acre
Hour
Hour
To t a l
ccscsssssss
.130
.220
.230
.100
2.000
4.250
.740
10.000
9.300
9.550
9.550
9.300
5.000
5.000
5.20
3.30
6.90
1.50
2.00
4.25
33.30
10.00
9.30
9.55
9.55
4.65
8.53
4.47
21.41
5.00
138.91
0.600
1.701
ton
Acre
Acre
Hour
20.000
5.000
Total HARVEST
Interest
Interest
Your
Estimate
12.00
2.43
3.11
8.51
26.04
- OC Borrowed
- Positive Cash
84.444
-0.408
Dol.
Dol.
0.105
0.052
Total VARIABLE COST
173.79
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 CCoos ts t
$
0 . 14 per lb. of PEANlJTS
GROSS INCOME minus VARIABLE COST
198.21
FIXED COST Description
Unit
ssss
QUOTA COST PEANUTS
Machinery and Equipment
Land
lb.
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
8.87
-0.02
To t a l
24.00
71.82
25.00
120.82
0 . 2 4 p e r l b . of PEANUTS
Total of ALL Cost
294.61
NET PROJECTED RETURNS
77.39
^*\
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.29
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
D AT E S TA G E
OF
PRODUCTION
11/16/89 HARVEST
D AT E
S TA G E
OF
PRODUCTION
12/01/88 PREHARVEST
12/01/88 PREHARVEST
03/16/89 PREHARVEST
04/11/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
05/01/89 PREHARVEST
05/06/89 PREHARVEST
05/06/89 PREHARVEST
05/06/89 PREHARVEST
05/11/89 PREHARVEST
06/11/89 PREHARVEST
06/11/89 PREHARVEST
06/11/89 PREHARVEST
07/01/89 PREHARVEST
07/11/89 PREHARVEST
07/21/89 PREHARVEST
07/21/89 PREHARVEST
08/11/89 PREHARVEST
08/11/89 PREHARVEST
08/26/89 PREHARVEST
08/26/89 PREHARVEST
09/16/89 PREHARVEST
09/16/89 PREHARVEST
11/11/89 HARVEST
11/11/89 HARVEST
11/11/89 HARVEST
11/16/89 HARVEST
11/17/89
TYPE
OF
PRODUCT NAHE
NUHBER
PROD.
A
TYPE
OF
H
H
H
E
E
E
G
E
E
H
H
H
E
H
E
H
H
E
H
E
H
E
H
E
H
H
H
D
G
K
PER
UNITS
PEANUTS
1MEAD
1200.0000
INPUT NAHE
NUMBER
OF
INPUT
E
1HEIGHT
OF
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
QUOTA COST
HERBICIDE
DISC & SPRAY
LABOR
DISCING/BEDDING
SEED
PLANTING
CROP INSURANCE
PICKUP TRUCK
CULTIVATING
INSECTICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
INSECTICIDE
SPRAYING
DIGGING
COMBINING
TRAILER
DRYING
LAND CHARGE
GRAIN
13 FT
PEANUTS
PREMERGE
PEANUT
SPEANUTD
ROLLING
PEANUT
PEANUT
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40.0000
1.0000
1.0000
1.0000
15.0000
30.0000
15.0000
1.0000
1200.0000
1.0000
1.0000
1.0000
1.0000
45.0000
1.0000
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
1.0000
1.0000
.0030
.6000
1.0000
CASH LANDLORD
NON
SHARE
EVEN
CASH
PROD.
.00
.0000 C
CASH
NON
CASH
B-1241(C08)
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
C
C
V
V
V
V
F
V
c
V
c
V
c
V
c
V
c
V
c
V
c
V
c
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
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.
C8.30
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989,
J
SPANISH PEANUTS, IRRIGATED, SOLID PLANT
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
^
GROSS INCOME Description
PEANUTS
Quantity
2250.000
Unit
$ / Unit
lb.
To t a l
0.3100
697.50
Total GROSS Income
697.50
VARIABLE COST Description
=============================
PREHARVEST
COVER CROP
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HERBICIDE
SEED
SOIL FUNGICIDE
CROP INSURANCE
INSECTICIDE
FOLIAR FUNGICIDE
SOIL FUNGICIDE
FOLIAR FUNGICIDE
INSECTICIDE
FOLIAR FUNGICIDE
SOIL FUNGICIDE
FOLIAR FUNGICIDE
Fuel 8i Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Other
- Irrigation
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
===========
40.000
25.000
50.000
25.000
1.000
1.000
80.000
1.000
1.000
1.000
1.000
1.000
1.000
1.500
1.000
1.000
1.000
5.266
2.000
1.172
Unit $ / Unit
lb.
lb.
lb.
lb.
appl
acre
lb.
appl
ACRE
appl
appl
appl
appl
appl
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
To t a l
.130
.220
.230
.100
2.000
4.250
.740
18.500
9.600
9.300
9.550
18.500
9.550
9.300
9.550
18.500
9.550
5.20
5.50
11.50
2.50
2.00
4.25
59.20
18.50
9.60
9.30
9.55
18.50
9.55
13.95
9.55
18.50
9.55
10.78
59.98
5.33
6.45
26.33
10.00
5.86
5.000
5.000
4.999
341.43
1.100
1.707
ton
Acre
Acre
Hour
20.000
22.00
2.43
3.13
8.54
5.000
Total HARVEST
Interest
Interest
Yo u r
Estimate
=========
36.09
OC Borrowed
Positive Cash
180.812 Dol
-0.586 Dol
0.105
0.053
18.99
-0.03
Total VARIABLE COST
396.47
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 $
of PEANUTS
GROSS INCOME minus VARIABLE COST
301.03
FIXED COST Description
Unit
To t a l
=========
45.00
81.53
48.69
25.00
B B S
QUOTA COST PEANUTS
Machinery and Equipment
Irrigation
Land
lb.
Acre
Acre
Acre
S B B B B B B B B B B
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 $
200.22
0.26 per lb. of PEANUTS
Total of ALL Cost
596.69
NET PROJECTED RETURNS
100.81
Jy^.
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.
C8.31
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
O
F
PRODUCTION
11/16/89 HARVEST
DATE
TYPE
PRODUCT NAHE
OF
PROD.
UNITS
A
PEANUTS
2250.0000
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
12/01/88 PREHARVEST
12/01/88 PREHARVEST
03/16/89 PREHARVEST
0 4 / 11 / 8 9 PREHARVEST
0 4 / 1 6 / 8 9 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/21/89 PREHARVEST
04/21/89 PREHARVEST
0 4 / 2 6 / 8 9 PREHARVEST
0 5 / 0 1 / 8 9 PREHARVEST
0 5 / 0 2 / 8 9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
05/11/89 PREHARVEST
05/11/89 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
0 6 / 1 6 / 8 9 PREHARVEST
0 6 / 2 1 / 8 9 PREHARVEST
0 7 / 0 1 / 8 9 PREHARVEST
0 7 / 11 / 8 9 PREHARVEST
07/16/89 PREHARVEST
0 7 / 2 1 / 8 9 PREHARVEST
0 7 / 2 1 / 8 9 PREHARVEST
0 7 / 2 1 / 8 9 PREHARVEST
0 7 / 2 6 / 8 9 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 2 6 / 8 9 PREHARVEST
0 8 / 2 6 / 8 9 PREHARVEST
08/26/89 PREHARVEST
08/31/89 PREHARVEST
0 9 / 11 / 8 9 PREHARVEST
0 9 / 11 / 8 9 PREHARVEST
11 / 11 / 8 9 HARVEST
11/11/89 HARVEST
11 / 11 / 8 9 HARVEST
11 / 1 6 / 8 9 HARVEST
11 / 1 7 / 8 9
E
H
H
H
E
E
E
G
E
H
H
E
H
E
E
H
E
H
0
H
E
H
E
E
H
0
E
H
E
E
E
H
0
E
H
H
H
D
G
K
1HEIGHT
PER
1HEAD
NUHBER
OF
INPUT NAME
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
HERBICIDE
DISC & SPRAY
DISCING/BEDDING
QUOTA COST
LABOR
SEED
SOIL FUNGICIDE
PLANT & SPRAY
CROP INSURANCE
CULTIVATING
IRRIGATION
PICKUP TRUCK
INSECTICIDE
CULTIVATING
FOLIAR FUNGICIDE
SOIL FUNGICIDE
SPRAYING
IRRIGATION
FOLIAR FUNGICIDE
SPRAYING
INSECTICIDE
FOLIAR FUNGICIDE
SOIL FUNGICIDE
SPRAYING
IRRIGATION
FOLIAR FUNGICIDE
SPRAYING
DIGGING
COMBINING
TRAILER
DRYING
LAND CHARGE
NUMBER
GRAIN
13 FT
PREHERGE
PEANUTS
PEANUT
SPEANUTI
ROLLING
PEANUT
ROLLING
PEANUT
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40.0000
1.0000
1.0000
1.0000
25.0000
50.0000
25.0000
1.0000
1.0000
1.0000
1.0000
2250.0000
2.0000
80.0000
1.0000
1.0000
1.0000
1.0000
2.0000
60.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.5000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.0050
1.1000
1.0000
.00() 0
CASH
NON
CASH
B-1241(C08)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
c
c
c
c
V
V
V
V
V
c
c
c
c
F
V
V
V
c
V
c
c
c
V
c
V
c
c
c
V
V
V
c
V
c
V
F
V
V
.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
.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.
C8.32
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C08)
WHEAT, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 ) , We s t e r n
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
BB3SBSS338SSCSS8SSSSSEESBS
BEEF PRODUCTION
DEFICIENCY PMT. WHEAT
WHEAT
Quantity
150.000
25.000
25.000
Unit
SSSB
lb.
bu.
bu.
$ / Unit
0.2800
0.5000
3.5200
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
SEED
CROP INSURANCE
INSECTICIDE
NITROGEN
FERTILIZER APPL.
INSECTICIDE
NITROGEN*
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
J*P\
Your
Estimate
sssssssssss =========
42.00
12.50
88.00
142.50
Quantity
==========
Unit
20.000
40.000
20.000
1.000
90.000
1.000
1.000
45.000
1.000
1.000
45.000
1.000
lb.
lb.
lb.
appl
lb.
ACRE
appl
lb.
appl
appl
lb.
appl
Acre
Acre
Hour
2.025
ssss
$ / Unit
.210
.230
.100
2.000
.110
4.750
3.750
.210
2.000
3.750
.220
2.000
5.001
To t a l
===========
4.20
9.20
2.00
2.00
9.90
4.75
3.75
9.45
2.00
3.75
9.90
2.00
3.86
2.03
10.13
78.92
1.000
25.000
acre
bu.
12.000
.120
Total HARVEST
Interest
Interest
To t a l
12.00
3.00
15.00
OC Borrowed
Positive Cash
26.229
-2.808
Dol.
Dol.
0.105
0.052
2.75
-0. 15
Total VARIABLE COST
96.52
GROSS INCOME minus VARIABLE COST
45.98
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
20.44
15.00
SSSSESSSSSS
Total FIXED Cost
35.44
Total of ALL Cost
131.96
NET PROJECTED RETURNS
10.54
JPN
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.
C8.37
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
06/20/88 HARVEST
11 / 1 5 / 8 8 HARVEST
12/15/88 HARVEST
01/15/89 HARVEST
02/15/89 HARVEST
06/20/89 HARVEST
DATE
A
A
A
A
A
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
07/15/88 PREHARVEST
08/15/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
10/15/88 PREHARVEST
10/15/88 PREHARVEST
11 / 1 5 / 8 8 PREHARVEST
11 / 1 5 / 8 8 PREHARVEST
12/15/88 PREHARVEST
12/15/88 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
03/31/89 PREHARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/30/69
H
H
E
E
E
G
H
H
E
E
M
E
E
G
H
E
E
G
H
G
G
K
PRODUCT NAHE
DEFICIENCY PHT.
BEEF PRODUCTION
BEEF PRODUCTION
BEEF PRODUCTION
BEEF PRODUCTION
HHEAT
KHEAT
INPUT NAHE
.0000
.0000
.0000
.0000
.0000
.0000
25.0000
37.0000
39.0000
39.0000
35.0000
25.0000
NUHBER
OF
UNITS
CHISELING
DISCING-TANDEH
NITROGEN
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
DISCING-TANDEH
DRILLING
SEED
CROP INSURANCE
SPRAYING
INSECTICIDE
NITROGEN
FERTILIZER APPL.
SPRAYING
INSECTICIDE
NITROGEN*
FERTILIZER APPL.
PICKUP TRUCK
CUSTOH HARVEST
CUSTOH HAULING
LAND - CASH RENT
1EIGHT
H
PER
HEAD
1
NUHBER
13 FT
13 FT
GRAIN
KHEAT
KHEAT
HHEAT
KHEAT
KHEAT
KHEAT
FORAGE
1.0000
1.0000
20.0000
40.0000
20.0000
1.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
45.0000
1.0000
1.0000
1.0000
45.0000
1.0000
20.0000
1.0000
25.0000
1.0000
CASH
NON
CASH
B-1241(C08)
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
C
C
C
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
C
C
C
V
V
V
V
C
C
V
V
C
C
C
V
V
V
C
C
C
V
V
V
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
y^^jV
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.
C8.38
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989,
COTTON PRODUCTION AFTER WHEAT
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1989 Projected Costs and Returns per Acre
i f ^
GROSS INCOME Description
============================
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
400.000
0.330
350.000
Unit
lb.
ton
lb.
$ / Unit
0.5200
90.0000
0.1740
Total GROSS Income
VARIABLE COST Description
ssssssssccbccccs:
PREHARVEST
FERT. 32-0-0
HERB. YELLOW
SEED
HERB., PRE-MERGE
CROP INSURANCE
INSECT. THRIPS
INSECT. THRIPS
INSECT. PLANTBUG
INSECT. PLANTBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DEFOLIANT
CUSTOM STRIPPING
GINNING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
JP^\
Your
Estimate
208.00
29.70
60.90
298.60
Quantity
156.000
1.000
18.000
0.750
1.000
1.000
1.000
1.000
1.000
2.260
Unit
lb.
qt.
lb.
lb.
ACRE
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.066
6.250
.600
8.000
12.000
1.000
1.000
2.50O
2.500
5.001
To t a l
10.29
6.25
10.80
6.00
12.00
1.00
• 21.00
.50
2.50
6.14
4.43
11.30
74.22
3.000
18.000
18.000
0.178
qt.
cwt
cwt
Acre
Acre
Hour
2.750
1.000
3.250
5.001
Total HARVEST
Interest
Interest
To t a l
8.25
18.00
58.50
0.22
0.16
0.89
86.02
OC Borrowed
Positive Cash
60.596
-2.660
Dol.
Dol .
0.105
0.053
6.36
-0.14
Total VARIABLE COST
166.46
GROSS INCOME minus VARIABLE COST
132.14
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
30.74
25.00
Total FIXED Cost
55.74
Total of ALL Cost
222.20
NET PROJECTED RETURNS
76.40
J^N
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.
C8.49
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
10/02/89 HARVEST
10/02/89 HARVEST
10/16/89 HARVEST
DATE
A
A
A
PRODUCT NAHE
COTTON LINT
COTTONSEED
DEFICIENCY PHT.
400.0000
.3300
350.0000
COTTON
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
08/16/88 PREHARVEST
08/16/88 PREHARVEST
09/16/88 PREHARVEST
1 0 / 11 / 8 8 PREHARVEST
1 0 / 11 / 8 8 PREHARVEST
10/16/88 PREHARVEST
04/26/89 PREHARVEST
04/26/89 PREHARVEST
04/26/89 PREHARVEST
04/26/89 PREHARVEST
05/02/89 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
05/16/89 PREHARVEST
05/16/89 PREHARVEST
05/26/89 PREHARVEST
05/26/89 PREHARVEST
05/26/89 PREHARVEST
05/31/89 PREHARVEST
05/31/89 PREHARVEST
09/02/89 HARVEST
09/02/89 HARVEST
0 9 / 11 / 8 9 HARVEST
10/02/89 HARVEST
10/16/89
H
H
H
E
E
H
H
E
E
E
H
H
E
H
E
H
H
E
H
E
H
E
G
G
K
1HEIGHT
PER
1HEAD
NUMBER
INPUT NAHE
NUMBER
DISCING-OFFSET
DISCING-TANDEH
20 FT
DISCING-TANDEH
20 FT
FERT. 32-0-0
COTTON
HERB, YELLOH
DISCING-TANDEH
20 FT
PLANTING
8 ROH
SEED
COTTON
HERB., PRE-HERGE CAPAROL
CROP INSURANCE
COTTON
ROLLING
SPRAYING
INSECT. THRIPS
SPRAYING
INSECT. THRIPS
CULTIVATING
ROLLING
SPRAYING
INSECT. PLANTBUG
SPRAYING
INSECT. PLANTBUG
SPRAYING
DEFOLIANT
CUSTOH STRIPPING COTTON
GINNING
COTTON
LAND CHARGE
CROPS
1.0000
1.0000
1.0000
156.0000
1.0000
1.0000
1.0000
18.0000
.7500
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
18.0000
18.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
B-1241(C08)
CASH LANDLORD BRE,
NON
SHARE EVEI
CASH
PROI
C
25.00 N
25.00 N
25.00 N
C
C
FIXED LANDLORD
OR
!»HARE
VARI.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
C
C
V
V
V
C
V
25.00
c
V
25.00
c
V
25.00
c
V
25.00
c
c
c
c
V
V
V
F
25.00
25.00
25.00
.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.
C8.50
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989.
B-1241(C08)
SORGHUM PRODUCTION AFTER WHEAT
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
36.000
40.000
Unit
cwt.
cwt.
$ / Unit
1.6000
4.1800
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 10-34-0
LIQUID FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB.. PRE-MERGE
INSECTICIDE
CROP INSURANCE
F u e l fi t L u b e - M a c h i n e r y
Repairs - Machinery
Labor
Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
57.60
167.20
224.80
Quantity
150.000
1.000
100.000
1.000
7.000
1.000
2.000
1.000
1.762
Unit
lb.
acre
lb.
acre
lb.
acre
appl
ACRE
Acre
Acre
Hour
$ / Unit
. 11 4
2.500
.081
2.000
.850
12.500
5.750
3.000
5.001
To t a l
17.10
2.50
8. 10
2.00
5.95
12.50
11 . 5 0
3.00
6.09
3.99
8.81
81.55
1.000
40.000
acre
cwt.
12.000
.250
Total HARVEST
Interest
Interest
To t a l
12.00
10.00
22.00
OC Borrowed
Positive Cash
48.039
-4.839
Dol .
Dol .
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
0.105
0.053
5.04
-0.25
===========
108.34
116.46
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l F I X E D C o s t
To t a l
26.70
25.00
51.70
To t a l o f A L L C o s t
160.04
NET PROJECTED RETURNS
64.76
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the eosts
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.
C8.53
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
OF
PRODUCTION
02/16/89 HARVEST
08/16/89 HARVEST
09/16/89 HARVEST
DATE
06/16/88
08/16/88
09/16/88
10/11/88
10/11/88
10/16/88
02/11/89
02/11/89
03/11/89
03/11/89
03/11/89
03/11/89
03/11/89
03/16/89
04/06/89
08/02/89
08/02/89
08/02/89
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
A DEFICIENCY PHT. SORGHUM
A SORGHUM
A DEFICIENCY PHT. SORGHUM
TYPE
OF
INPUT
H
H
H
H
E
H
H
E
H
E
E
E
E
H
H
G
G
K
INPUT NAHE
DISCING-OFFSET
DISCING-TANDEH
DISCING-TANDEH
LIQUID FERT. RIG
FERT. 10-34-0
DISCING-TANDEH
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
SEED SORGHUH
HERB., PRE-MERGE
INSECTICIDE
CROP INSURANCE
ROLLING
CULTIVATING
CUSTOM COMBINING
CUSTOH HAULING
LAND CHARGE
B-1241(C08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
18.0000
40.0000
18.0000
.0000 C
.0000 C
.0000 C
33.00 N
33.00 N
33.00 N
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
20 FT
20 FT
20 FT
8 ROH
TREATED
BICEP2.4
HIDGE
SORGHUME
ROLLING
SORGHUH
SORGHUH
CROPS
1.0000
1.0000
1.0000
1.0000
150.0000 C
1.0000
1.0000
100.0000 C
1.0000
7.0000
C
1.0000
C
2.0000 C
1.0000
C
1.0000
1.0000
1.0000 C
40.0000
C
1.0000
C
.00
.00
.00
.00
V 33.00
.00
.00
V 33.00
.00
V
.00
V
.00
V 33.00
V
.00
.00
.00
V 33.00
V
.00
F
.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.
C8.54
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989,
SORGHUM FOR HAY
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSSSSSSSSSSSCSS38ESSSES
H AY
Quant 1ty
SORGHUM
Unit
120.000
$ / Unit
bale
2.0000
Total GROSS Income
VARIABLE COST Description
Your
Estimate
240.00
240.00
Unit
Quantity
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED FORAGE SORG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
100.000
1.000
100.000
1.000
50.000
$ / Unit
lb.
acre
lb.
acre
lb.
Acre
Acre
Hour
1.207
Total PREHARVEST
HARVEST
CUSTOM BALING
CUSTOM HAULING
CUSTOM BALING
CUSTOM HAULING
.113
2.000
.081
2.000
.260
5.001
To t a l
===========
11.30
2.00
8.10
2.00
13.00
3.96
2.74
6.04
49.13
60.000
60.000
60.000
60.000
bale
bale
bale
bale
.650
.350
.650
.350
Total HARVEST
Interest
Interest
To t a l
39.00
21.00
39.00
21.00
120.00
OC Borrowed
Positive Cash
45.261
-0.102
Dol.
Dol .
0.105
0.053
Total VARIABLE COST
173.88
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
1 . 4 4 p e r b a l e o f H AY
GROSS INCOME minus VARIABLE COST
66.12
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
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 $
4.75
-0.01
To t a l
= s:======:===
17,.45
25,.00
42.45
1 . 8 0 p e r b a l e o f H AY
Total of ALL Cost
216.32
NET PROJECTED RETURNS
23.68
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.
C8.55
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989
D AT E
S TA G E
OF
PRODUCTION
06/11/89 HARVEST
07/26/89 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/16/88
08/16/88
10/11/88
10/11/88
10/16/88
01/01/89
02/11/89
02/11/89
03/26/89
03/26/89
06/02/89
06/02/89
07/16/89
07/16/89
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
PRODUCT
OF
NAME
A
A
TYPE
OF
UNITS
HAY
HAY
SORGHUH
SORGHUH
INPUT NAME
60.0000
60.0000
NUMBER
OF
O
F
INPUT
H
H
H
E
H
K
H
E
H
E
G
G
G
G
1HEIGHT
PER
1HEAD
NUMBER
PROD.
UNITS
DISCING-OFFSET
DISCING-TANDEM
DRY FERT. RIG
FERT. 18-46-0
DISCING-TANDEH
LAND CHARGE
ANHYDROUS APPL.
FERT. 82-0-0
DRILLING
SEED FORAGE SORG
CUSTOH BALING
CUSTOH HAULING
CUSTOH BALING
CUSTOH HAULING
20 FT
20 FT
CROPS
15 FT
HAY
HAY
HAY
HAY
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
1.0000
100.0000
1.0000
50.0000
60.0000
60.0000
60.0000
60.0000
CASH LANDLORD BREj
NON
SHARE EVEI
CASH
PROI
.0000 C
.0000 C
CASH
NON
CASH
B-1241(C08)
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
F
C
V
C
C
C
C
C
V
V
V
V
V
.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 the Texas Agricultural Extension Service and approved for publication.
C8.56
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989,
WHEAT PRODUCTION FOLLOWING GRAIN SORGHUM
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
DEFICIENCY PMT. WHEAT
WHEAT
Quantity
SSSBSSSBS
30.000
35.000
Unit
BBSS
$ / Unit
SSBBSSSSSSS
0.5000
3.5200
15.00
123.20
bu.
bu.
Total GROSS Income
VARIABLE COST Description
SSSSSSS3SSSSCSESSESSS3SESSSSSSEES
PREHARVEST
FERT. 18-46-0
FUNGICIDE
SEED WHEAT
CROP INSURANCE
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
138.20
Quantity
100.000
1.000
90.000
1.000
1.500
250.000
1.000
1.000
1.487
Unit
lb.
acre
lb.
ACRE
appl
lb.
acre
appl
Acre
Acre
Hour
_$_/
Unit
SSSSSSS
.113
9.000
.100
3.450
3.950
.066
2.500
7.000
5.001
To t a l
11.30
9.00
9.00
3.45
5.92
16.50
2.50
7.00
4.50
3.59
7.44
80.20
1.000
35.000
acre
bu.
12.000
.150
Total HARVEST
Interest - OC Borrowed
To t a l
E B C S i=======
12.00
5.25
17.25
53.326
Dol.
Total VARIABLE COST
0.105
5.60
103.05
GROSS INCOME minus VARIABLE COST
35. 15
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
21.51
25.00
46.51
Total of ALL Cost
149.56
- 11.36
NET PROJECTED RETURNS
J^N
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.
C8.57
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
OF
PRODUCTION
06/15/89 HARVEST
07/15/89 HARVEST
DATE
STAGE
OF
PRODUCTION
06/15/88 PREHARVEST
08/15/88 PREHARVEST
09/15/88 PREHARVEST
10/10/88 PREHARVEST
10/10/88 PREHARVEST
10/15/88 PREHARVEST
10/20/88 PREHARVEST
10/20/88 PREHARVEST
10/20/88 PREHARVEST
12/15/88 PREHARVEST
12/15/88 PREHARVEST
03/10/89 PREHARVEST
03/10/89 PREHARVEST
03/15/89 PREHARVEST
06/01/89 HARVEST
06/01/89 HARVEST
06/01/89
TYPE
OF
PRODUCT NAHE
NUMBER
PROD.
A
A
TYPE
O
F
M
H
E
E
M
H
E
E
H
E
H
E
E
G
G
K
PER
UNITS
KHEAT
DEFICIENCY PHT.
INPUT NAHE
NUMBER
OF
UNITS
DISCING-OFFSET
DISCING-TANDEM
DISCING-TANDEM
FERT. 18-46-0
FUNGICIDE
DISCING-TANDEM
DRILLING
SEED HHEAT
CROP INSURANCE
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
CUSTOH COMBINING
CUSTOH HAULING
LAND CHARGE
1HEAD
35.0000
30.0000
KHEAT
INPUT
H
1HEIGHT
OF
20 FT
20 FT
KHEAT
20 FT
15 FT
KHEATE
ARHYHRHS
HHEAT
KHEATE
CROPS
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.5000
1.0000
250.0000
1.0000
1.0000
35.0000
1.0000
.0000
.0000
B-124KC08)
CASH LANDLORD BRE
NON
SHARE EVE!
CASH
PRO!
C
C
33.00 N
33.00 N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
.00
.00
.00
C
C
V
V
C
C
V
V
C
V
33.00
C
C
C
C
C
V
V
V
V
F
33.00
33.00
33.00
33.00
33.00
.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.
C8.58
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
#*N
B-124KC08)
WHEAT PRODUCTION, CONTINUOUS WITH GRAZING
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
Unit
33SEESSSS
DEFICIENCY PMT. WHEAT
WEIGHT GAIN STOCKERS
WHEAT
30.000
125.000
35.000
bu.
lb.
bu.
$ / Unit
s e e s :=======
0.5000
0.2800
3.5200
Total GROSS Income
Yo u r
Estimate
CSSBESCCCBC
=========
15.00
35.00
123.20
173.20
VARIABLE COST Description
ESSSSSSSSSSSSSEBSBSSSSS8BSCSSSBSS
PREHARVEST
FERT. 18-46-0
FERT. 34-0-0
SEED WHEAT
CROP INSURANCE
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
Unit
iSSCSSSSSSS
100.000
200.000
90.000
1.000
250.000
1.000
1.000
0.943
lb.
lb.
lb.
ACRE
lb.
acre
appl
Acre
Acre
Hour
$ / Unit
s s s s ss s s s s s s
.113
.077
.100
3.450
.066
2.500
7.000
5.001
To t a l
11.30
15.50
9.00
3.45
16.50
2.50
7.00
2.35
1.89
4.72
74.21
1.000
35.000
acre
bu.
12.000
. 150
Total HARVEST
Interest
Interest
To t a l
12.00
5.25
17.25
OC Borrowed
Positive Cash
52.048
-1.330
Dol.
Dol.
0. 105
0.052
5.47
-0.07
Total VARIABLE COST
96.85
GROSS INCOME minus VARIABLE COST
76.35
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l F I X E D C o s t
To t a l
11.29
25.00
36.29
To t a l o f A L L C o s t
133.14
NET PROJECTED RETURNS
40.06
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.
C8.59
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
D AT E S TA G E
OF
PRODUCTION
03/01/89 GRAZING
06/15/89 HARVEST
06/15/89 HARVEST
D AT E
TYPE
OF
A
A
OF
PRODUCTION
06/15/88 PREHARVEST
07/15/88 PREHARVEST
08/15/88 PREHARVEST
08/15/88 PREHARVEST
09/01/88 PREHARVEST
09/01/88 PREHARVEST
09/01/88 PREHARVEST
03/10/89 PREHARVEST
03/10/89 PREHARVEST
03/15/89 PREHARVEST
03/15/89 PREHARVEST
06/01/89 HARVEST
06/01/89 HARVEST
06/01/89
TYPE
OF
OF
UNITS
HEIGHT GAIN STOCKERS
KHEAT
DEFICIENCY PHT. HHEAT
INPUT NAHE
H
E
E
H
E
E
H
E
E
H
G
G
K
125.0000
35.0000
30.0000
NUMBER
OF
INPUT
H
1EIGHT
H
PER
HEAD
1
NUMBER
PROD.
A
S TA G E
PRODUCT NAME
UNITS
DISCING-OFFSET
DISCING-TANDEH 20 FT
FERT. 18-46-0
FERT. 34-0-0
DRILLING 15 FT
SEED HHEAT
CROP INSURANCE KHEATE
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
SPRAYING
CUSTOH COMBINING KHEAT
CUSTOH HAULING KHEATE
LAND CHARGE CROPS
1.0000
1.0000
100.0000
200.0000
1.0000
90.0000
1.0000
1.0000
250.0000
1.0000
1.0000
1.0000
35.0000
1.0000
.0000
.0000
.0000
B-124KC08)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
N
C
C
.00 N
33.00 N
33.00 N
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
.00
.00
C
C
V
V
C
C
V
V
c
c
V
V
33.00
33.00
c
c
c
V
V
F
33.00
33.00
33.00
33.00
.00
.00
.00
.00
.00
.00
v
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.
C8.60
^
^
.