Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUMBER
PROD.
HEIGHT
1
OF
PER
UNITS
HEAD
1
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
QBBBC
02/14/90 HARVEST
08/14/90 HARVEST
0 9 / 1 4 / 9 0 HARVEST
DATE
A
A
A
STAGE
TYPE
O
F
O
F
PRODUCTION
INPUT
06/14/89 PREHARVEST
08/14/89 PREHARVEST
09/14/89 PREHARVEST
10/09/89 PREHARVEST
10/09/89 PREHARVEST
10/09/89 PREHARVEST
10/14/89 PREHARVEST
11/14/89 PREHARVEST
02/09/90 PREHARVEST
02/09/90 PREHARVEST
02/14/90 PREHARVEST
03/09/90 PREHARVEST
03/09/90 PREHARVEST
03/09/90 PREHARVEST
03/09/90 PREHARVEST
03/14/90 PREHARVEST
04/04/90 PREHARVEST
0 7 / 3 0 / 9 0 PREHARVEST
0 7 / 3 0 / 9 0 PREHARVEST
0 7 / 3 0 / 9 0 PREHARVEST
07/31/90 HARVEST
07/31/90 HARVEST
07/31/90
M
M
M
M
E
E
M
M
M
E
M
M
E
E
E
M
M
E
E
E
G
G
K
DEFICIENCY PMT
SORGHUM
DEFICIENCY PMT
SORGHUM
18.0000
40.0000
18.0000
SORGHUM
INPUT NAHE
NUMBER
O
F
UNITS
DISCING
DISCING
DISCING
LIQUID FERT. RIG
FERT. 10-34-0
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
FERT. 82-0-0
SHAPING BEDS
PLANTING
SEED SORGHUM
HERB, PRE-EHERGE
INSECT. SOIL
ROLLING
CULTIVATING
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
OFFSET
TANDEH
TANDEM
SORGHUM
TANDEH
TREATED
SORGHUM
SORGHUM
SORGHUM
CROPLAND
1.0000
1.0000
1.0000
1.0000
150.0000
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
7.0000
1.0000
1.0000
1.0000
1.0000
. 11 0 0
. 11 0 0
.1100
1.0000
40.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
c& oroB
B-1241(C04)
C
C
C
BBSBSBHS
33.00
33.00
33.00
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
e s a c a s xs n a o n a c
.00
.00
.00
.00
c
c
V
V
33.00
c
V
33.00
c
c
c
V
V
V
33.00
c
c
c
c
c
c
V
F
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
.00
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 wore collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C4.22
A^%,
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C04)
COTTON PRODUCTION AFTER WHEAT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT COTTON
Quantity
375.000
0.281
350.000
Unit
lb.
ton
lb
$ / Unit
0.5800
100.OOOO
0.1500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 32-0-0
HERB, YELLOW
LIQUID FERT. RIG
SEED COTTON
HERB, PRE-EMERGE
INSECT. THRIPS
INSECT. THRIPS
INSECT. PLANTBUG
INSECT. PLANTBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DEFOLIANT
CUSTOM STRIPPING
GINNING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
217.50
28. 10
52.50
298.10
Quantity
156.000
1.000
1.000
20.000
1.000
1.000
1.000
1.000
1.000
0. 142
1 .680
Unit
====
lb.
acre
acre
lb.
acre
acre
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.075
7.100
2.000
.480
5.750
4.625
4.625
1.900
1.900
11.850
5.001
To t a l
11.70
7. 10
2.00
9.60
5.75
4.62
4.62
1.90
1.90
1.69
4.90
3.41
8.40
67.60
3.000
15.000
15.000
0.085
qt.
lb.
cwt.
Acre
Acre
Hour
2.750
.070
2.500
5.004
Total HARVEST
Interest
Interest
To t a l
8.25
1.05
37.50
0. 16
0.08
0.43
47.47
- OC Borrowed
- Positive Cash
55.966
-4.590
Dol .
Dol .
0.109
0.052
6. 10
-0.24
Total VARIABLE COST
120.93
GROSS INCOME minus VARIABLE'COST
177. 17
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
Total FIXED Cost
To t a l
2.07
3.57
30.65
25.00
61.29
Total of ALL Cost
182.22
NET PROJECTED RETURNS
115.88
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.23
Projections for Planning Purposes Only
B-124KC04)
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUMBER
PROD.
HEIGHT
OF
PER
UNITS
HEAD
Doegacscc
10/01/90 HARVEST
10/01/90 HARVEST
10/15/90 HARVEST
DATE
A
A
A
STAGE
TYPE
O
F
OF
PRODUCTION
08/15/89 PREHARVEST
08/15/89 PREHARVEST
0 9 / 1 5 / 8 9 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/15/89 PREHARVEST
12/15/89 PREHARVEST
0 4 / 0 1 / 9 0 PREHARVEST
0 4 / 2 5 / 9 0 PREHARVEST
0 4 / 2 5 / 9 0 PREHARVEST
0 4 / 2 5 / 9 0 PREHARVEST
0 5 / 0 1 / 9 0 PREHARVEST
0 5 / 1 0 / 9 0 PREHARVEST
05/10/90 PREHARVEST
05/15/90 PREHARVEST
05/15/90 PREHARVEST
05/25/90 PREHARVEST
05/25/90 PREHARVEST
05/25/90 PREHARVEST
05/30/90 PREHARVEST
05/30/90 PREHARVEST
08/31/90 PREHARVEST
08/31/90 PREHARVEST
08/31/90 PREHARVEST
09/01/90 HARVEST
09/01/90 HARVEST
0 9 / 1 0 / 9 0 HARVEST
10/01/90 HARVEST
10/15/90
COTTON LINT
COTTONSEED
DEFICIENCY PMT
COTTON
INPUT NAHE
NUMBER
OF
INPUT
H
H
H
M
E
E
M
M
H
H
E
E
H
H
E
H
E
H
H
E
H
E
E
E
E
H
E
G
G
K
375.0000
.2810
350.0000
UNITS
DISCING
DISCING
DISCING
LIQUID FERT. RIG
FERT. 32-0-0
HERB, YELLOW
DISCING
SHAPING BEDS
SHAPING BEDS
PLANTING
SEED COTTON
HERB, PRE-EHERGE
ROLLING
SPRAYING
INSECT. THRIPS
SPRAYING
INSECT. THRIPS
CULTIVATING
SPRAYING
INSECT. PLANTBUG
SPRAYING
INSECT. PLANTBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
SPRAYING
DEFOLIANT
CUSTOH STRIPPING
GINNING
CASH RENT
OFFSET
TANDEH
TANDEM
COTTON
TANDEH
COTTON
COTTON
COTTON
CROPLAND
1.0000
1.0000
1.0000
1.0000
156.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.1429
.1429
.1429
1.0000
3.0000
15.0000
15.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
c
C
25.00
25.00
25.00
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
C
V
V
C
V
25.00
C
V
25.00
c
V
25.00
c
c
c
25.00
25.00
C
V
V
F
F
C
C
C
C
V
V
V
F
25.00
25.00
25.00
.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 wore collected and developed by
S t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.24
A^$^K
^
\
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC04)
COTTON PRODUCTION AFTER WHEAT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT COTTON
Quantity
425.000
0.319
350.000
Unit
lb.
ton
lb
$ / Unit
0.5800
100.0000
0.1500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 32-0-0
HERB. YELLOW
LIQUID FERT. RIG
SEED COTTON
HERB, PRE-EMERGE
INSECT. THRIPS
INSECT. THRIPS
INSECT. PLANTBUG
INSECT. PLANTBUG
INSECT. BOLLWORM
INSECT. BOLLWORM
INSECT. BOLLWORM
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DEFOLIANT
CUSTOM STRIPPING
GINNING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
246.50
31.90
52.50
330.90
Quantity
156.000
1.000
1.000
20.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
0. 142
1.935
Unit
lb.
acre
acre
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.075
7.100
2.000
.480
5.750
4.625
4.625
1.900
1.900
7.188
7. 188
7.188
11.850
5.001
To t a l
11.70
7. 10
2.00
9.60
5.75
4.62
4.62
1.90
1.90
7.18
7.18
7. 18
1.69
5.39
3.64
9.68
91. 16
3.000
17.000
17.000
2.750
.070
2.500
0.085
qt.
lb.
cwt.
Acre
Acre
Hour
70.022
-4.694
Dol .
Dol .
0. 109
0.052
5.004
Total HARVEST
Interest
Interest
To t a l
8.25
1.19
42.50
0.16
0.08
0.43
52.61
OC Borrowed
Positive Cash
Total VARIABLE COST
7.63
-0.25
151.16
GROSS INCOME minus VARIABLE COST
179.74
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
2.07
3.57
33.76
25.00
Total FIXED Cost
64.40
Total of ALL Cost
215. 56
NET PROJECTED RETURNS
115.34
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.
C4.25
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
D AT E S TA G E
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
"
OF
PROD.
UNITS
BnacBBBBgaoim
11/01/90 HARVEST
11/01/90 HARVEST
11/15/90 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/15/89 PREHARVEST
08/15/89 PREHARVEST
09/15/89 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/15/89 PREHARVEST
12/15/89 PREHARVEST
04/01/90 PREHARVEST
04/25/90 PREHARVEST
04/25/90 PREHARVEST
04/25/90 PREHARVEST
05/01/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/15/90 PREHARVEST
05/15/90 PREHARVEST
05/25/90 PREHARVEST
05/25/90 PREHARVEST
05/25/90 PREHARVEST
05/30/90 PREHARVEST
05/30/90 PREHARVEST
07/10/90 PREHARVEST
07/10/90 PREHARVEST
07/17/90 PREHARVEST
07/17/90 PREHARVEST
08/05/90 PREHARVEST
08/05/90 PREHARVEST
09/26/90 PREHARVEST
09/26/90 PREHARVEST
09/26/90 PREHARVEST
10/01/90 HARVEST
10/01/90 HARVEST
10/10/90 HARVEST
11/01/90 HARVEST
11/15/90
A
A
A
TYPE
O
F
COTTON LINT
COTTONSEED
DEFICIENCY PMT COTTON
INPUT NAME
O
F
H
H
H
M
E
E
M
H
H
H
E
E
H
H
E
H
E
M
M
E
H
E
H
E
H
E
H
E
E
E
E
H
E
G
G
K
UNITS
DISCING OFFSET
D I S C I N G TA N D E M
D I S C I N G TA N D E M
LIQUID FERT. RIG
FERT. 32-0-0
HERB, YELLOH COTTON
D I S C I N G TA N D E M
SHAPING BEDS
SHAPING BEDS
PLANTING
SEED COTTON
HERB, PRE-EMERGE COTTON
ROLLING
SPRAYING
INSECT. THRIPS
SPRAYING
INSECT. THRIPS
CULTIVATING
SPRAYING
INSECT. PLANTBUG
SPRAYING
INSECT. PLANTBUG
SPRAYING
INSECT. BOLLHORM
SPRAYING
INSECT. BOLLHORM
SPRAYING
INSECT. BOLLHORM
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
SPRAYING
DEFOLIANT
CUSTOM STRIPPING COTTON
GINNING COTTON
CASH RENT CROPLAND
1.0000
1.0000
1.0000
1.0000
156.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.1429
.1429
.1429
1.0000
3.0000
17.0000
17.0000
1.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
BDBSE
425.0000
.3190
350.0000
NUMBER
INPUT
HEIGHT
PER
1HEAD
B-1241(C04)
.0000
.0000
.0000
C
C
C
25.00
25.00
25.00
N
N
N
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
C
V
V
C
V
25.00
C
V
25.00
C
V
25.00
C
V
25.00
C
V
25.00
c
V
25.00
c
c
c
c
V
V
F
F
25.00
c
c
c
c
V
V
V
F
25.00
25.00
25.00
.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 wore collected and developed by
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.26
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C04)
WHEAT PRODUCTION, CONTINUOUS
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT
WHEAT
WHEAT
Quantity
40.000
45.000
Unit
bu
bu.
$ / Unit
0.8900
3.1000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
35.60
139.50
175.10
Quantity
100.000
1.000
75.000
1.000
1.000
180.000
1.000
1.000
0.052
Unit
0.959
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
Acre
Acre
Hour
1.000
45.000
acre
bu.
43.400
-1.614
Dol .
Dol .
$ / Unit
. 120
2.000
.170
5.920
2.690
.075
2.690
2.000
11.850
5.001
To t a l
12.00
2.00
12.75
5.92
2.69
13.50
2.69
2.00
0.62
3.01
2.28
4.80
64.27
14.000
. 140
Total HARVEST
Interest
Interest
To t a l
14.00
6.30
20.30
OC Borrowed
Positive Cash
0. 109
0.052
4.73
-0.08
Total VARIABLE COST
89.22
GROSS INCOME minus VARIABLE COST
85.89
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
Total FIXED Cost
To t a l
0.76
1.32
16.74
25.00
43.82
Total of ALL Cost
133.04
NET PROJECTED RETURNS
42.06
0^\,
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.27
Projections for Planning Purposes Only
B-124KC04)
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PRODUCT NAHE
OF
PROD.
UNITS
"ggapgBBHBPattnpp
06/14/90 HARVEST
07/14/90 HARVEST
DATE
A
A
STAGE
TYPE
PRODUCTION
INPUT
OF
OF
1WEIGHT
PER
1hE
i AD
NUMBER
HHEAT
DEFICIENCY PHT
BSBBQBOCSSS3B
anoscsssa
45.0000
40.0000
.0000
.0000
KHEAT
INPUT NAME
NUMBER
OF
UNITS
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
C
33.00
33.00
N
N
FIXED LANDLORD
O R !SHARE
VARI.
aaami
06/14/89 PREHARVEST
08/14/89 PREHARVEST
09/14/89 PREHARVEST
10/09/89 PREHARVEST
10/09/89 PREHARVEST
10/14/89 PREHARVEST
10/19/89 PREHARVEST
10/19/89 PREHARVEST
10/19/89 PREHARVEST
12/14/89 PREHARVEST
12/14/89 PREHARVEST
03/09/90 PREHARVEST
03/09/90 PREHARVEST
03/09/90 PREHARVEST
05/30/90 PREHARVEST
05/30/90 PREHARVEST
05/30/90 PREHARVEST
05/31/90 HARVEST
05/31/90 HARVEST
05/31/90
H
H
H
H
E
H
H
E
E
H
E
H
E
E
E
E
E
G
G
K
DISCING
OFFSET
DISCING
TANDEM
DISCING
TANDEH
DRY FERT. RIG
FERT. 18-46-0
DISCING
TANDEM
DRILLING
SEED KHEAT
HERB, PRE-EMERGE KHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING HHEAT
CUSTOM HAULING HHEAT
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
1.0000
180.0000
1.0000
.0526
.0526
.0526
1.0000
45.0000
1.0000
.00
.00
.00
.00
c
V
c
c
V
V
c
V
33.00
c
c
c
c
c
c
c
c
V
V
V
F
F
V
V
F
33.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.33
.33
.33
33.00
33.00
.00
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.28
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C04)
WHEAT PRODUCTION AFTER ROW CROP
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT WHEAT
WHEAT
Quantity
40.000
45.000
Unit
bu
bu.
$ / Unit
0.8900
3.1000
Total GROSS Income
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
1.000
75.000
1.000
1.000
180.000
1.000
1.000
0.052
1.002
Unit
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
====:
. 120
2.000
.170
5.920
2.690
.075
2.690
2.000
11.850
5.001
35.60
139.50
To t a l
12.00
2.00
12.75
5.92
2.69
13.50
2.69
2.00
0.62
2.86
2.00
5.01
64.05
1.000
45.000
acre
bu.
42.396
-3.594
Dol .
Dol .
14.000
. 140
Total HARVEST
/#^\
Your
Estimate
175.10
VARIABLE COST Description
Interest
Interest
To t a l
14.00
6.30
20.30
OC Borrowed
Positive Cash
0. 109
0.053
4.62
-0. 19
Total VARIABLE COST
88.78
GROSS INCOME minus VARIABLE COST
86.32
FIXED COST Description
Unit
= a B B = S S B S a = = = B B B B B S a = = = = B B B S a B = = Z
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.76
1.32
19. 11
25.00
Total FIXED Cost
46. 19
Total of ALL Cost
134.97
NET PROJECTED RETURNS
40. 13
JlP^s
Information presented Is prepared solely as a genoral guide and is not intended to recognize or predict tho costs
and roturns from any one particular form or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.29
Projections for Planning Purposes Only
B-1241(C04)
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
O
F
OF
PRODUCTION
06/15/90 HARVEST
07/15/90 HARVEST
DATE
STAGE
OF
PRODUCTION
PRODUCT NAHE
OF
PROD.
A
A
TYPE
1HEIGHT
PER
1HEAD
NUHBER
UNITS
KHEAT
DEFICIENCY PMT
45.0000
40.0000
HHEAT
INPUT NAME
NUMBER
O
F
OF
INPUT
UNITS
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
.0000 C
.0000 C
33.00
33.00
N
N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
qoobc sanan
08/20/89 PREHARVEST
08/25/89 PREHARVEST
09/20/89 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/15/89 PREHARVEST
10/20/89 PREHARVEST
10/20/89 PREHARVEST
10/20/89 PREHARVEST
12/15/89 PREHARVEST
12/15/89 PREHARVEST
03/10/90 PREHARVEST
0 3 / 1 0 / 9 0 PREHARVEST
0 3 / 1 0 / 9 0 PREHARVEST
0 5 / 3 1 / 9 0 PREHARVEST
0 5 / 3 1 / 9 0 PREHARVEST
0 5 / 3 1 / 9 0 PREHARVEST
06/01/90 HARVEST
06/01/90 HARVEST
07/15/90
H
H
M
M
E
H
H
E
E
M
E
H
E
E
E
E
E
G
G
K
SHREDDING
STALK
DISCING
TANDEH
DISCING
OFFSET
DRY FERT. RIG
FERT. 18-46-0
DISCING
TANDEH
DRILLING
SEED HHEAT
HERB, PRE-EMERGE HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING HHEAT
CUSTOH HAULING
HHEAT
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
1.0000
180.0000
1.0000
.0526
.0526
.0526
1.0000
45.0000
1.0000
C
.00
.00
.00
.00
V
33.00
c
c
V
V
c
V
.00
.00
.00
.00
.00
33.00
c
c
c
c
c
c
c
c
V
V
V
F
F
V
V
F
33.00
.00
.00
33.00
33.00
33.00
33.00
33.00
.00
A ^ \
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. Those projections wore collected and developed by
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.30
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C04)
WHEAT PRODUCTION, CONTINUOUS WITH GRAZING
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT WHEAT
WEIGHT GAIN STOCKERS
WHEAT
Quantity
35.000
190.000
40.000
Unit
Unit
bu
lb.
bu.
0.8900
0.2500
3.1000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
31. 15
47.50
124.00
202.65
Quantity
100.000
1.000
80.000
1.000
90.000
1.000
125.000
1.000
1.000
0.052
0.827
Unit
S B B B
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
. 120
2.000
.082
2.000
. 170
2.690
.075
2.000
2.690
11.850
5.002
To t a l
12.00
2.00
6.60
2.00
15.30
2.69
9.37
2.00
2.69
0.62
2.58
1.50
4. 14
63.50
1.000
40.000
acre
bu.
49.936
-3.150
Dol .
Dol .
14.000
. 140
Total HARVEST
Interest
Interest
To t a l
14.00
5.60
19.60
OC Borrowed
Positive Cash
Total VARIABLE COST
0. 109
0.053
5.44
-0. 17
88.38
GROSS INCOME minus VARIABLE COST
114.27
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.76
1.32
13.47
25.00
Total FIXED Cost
40.54
Total of ALL Cost
128.92
NET PROJECTED RETURNS
73.73
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.31
Not
DATE
STAGE
OF
PRODUCTION
to
TYPE
OF
PROD.
Projections for Planning Purposes Only
be Used without Updating after April 20,
PRODUCT NAHE
NUMBER HEIGHT CASH LANDLORD BREAK
OF
PER
NONSHARE
EVEN
UNITS
HEAD
CASH
PROD.
sasonc bbbs
02/28/90 GRAZING
06/14/90 HARVEST
06/14/90 HARVEST
DATE
06/14/89
07/14/89
08/14/89
08/14/89
08/19/89
08/19/89
08/31/89
08/31/89
12/14/89
12/14/89
03/09/90
03/09/90
03/14/90
05/30/90
05/30/90
05/30/90
05/31/90
05/31/90
05/31/90
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HEIGHT GAIN
DEFICIENCY PHT
KHEAT
TYPE
OF
INPUT
B-1241(C04)
1990.
STOCKERS
KHEAT
INPUT NAHE
190.0000
35.0000
40.0000
.0000
.0000
.0000
N
C
C
.00
33.00
33.00
N
N
N
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
DISCING
OFFSET
DISCING
TA N D E M
DRY FERT. RIG
FERT. 18-46-0
FERT. 82-0-0
ANHYDROUS APPL.
DRILLING
SEED KHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING HHEAT
CUSTOM HAULING HHEAT
CASH RENT CROPLAND
1.0000
1.0000
1.0000
100.0000
80.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
125.0000
1.0000
.0526
.0526
.0526
1.0000
40.0000
1.0000
C
C
C
C
C
C
C
C
C
C
C
C
.00
.00
.00
V
33.00
V
33.00
.00
.00
V
.00
.00
V
33.00
.00
V
33.00
V
33.00
V
33.00
F
33.00
F
33.00
V
33.00
V
33.00
F
.00
Information presented is prepared solely as a general guide and is not intended to recognizo or predict the costs
and returns from any one particular farm or ranch oporation. These projections wore collected and developed by
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.32
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C04)
WHEAT PRODUCTION, GRAZING ONLY
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
WEIGHT GAIN STOCKERS
Quantity
360.000
Unit
lb.
$ / Unit
0.2500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Unit
0.827
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
Acre
Acre
Hour
60.286
Dol .
100.000
1.000
100.000
1.000
90.000
1.000
200.000
1.000
1 .000
90.00
$ / Unit
. 120
2.000
.082
2.000
. 170
2.690
.075
2.000
2.690
5.002
To t a l
12.00
2.00
8.25
2.00
15.30
2.69
15.00
2.00
2.69
2.58
1 .50
4. 14
70.15
Total VARIABLE COST
0. 109
6.57
76.72
GROSS INCOME minus VARIABLE COST
13.28
FIXED COST Description
Unit
Machinery and Equipment
Land
jps\
Your
Estimate
90.00
Total PREHARVEST
Interest - OC Borrowed
To t a l
Acre
Acre
To t a l
13.47
25.00
Total FIXED Cost
38.47
Total of ALL Cost
115.19
NET PROJECTED RETURNS
-25.19
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. Those projections wore collected and developed by
s t a f f m e m b e r s o f t h o 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.33
Projections for Planning Purposes Only
B-124KC04)
Not to be Used without Updating after April 20, 1990,
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
0 2 / 2 8 / 9 0 GRAZING
DATE
06/14/89
07/14/89
08/14/89
08/14/89
08/19/89
08/19/89
08/31/89
08/31/89
12/14/89
12/14/89
03/09/90
03/09/90
03/14/90
05/31/90
STAGE
TYPE
OF
OF
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
NUMBER
PER
UNITS
HEIGHT GAIN
STOCKERS
INPUT NAME
HEAD
360.0000
NUMBER
OF
INPUT
H
H
H
E
H
E
M
E
H
E
H
E
E
K
HEIGHT
O
F
PROD.
A
PRODUCTION
PRODUCT NAHE
UNITS
DISCING
OFFSET
DISCING
TANDEM
DRY FERT. RIG
FERT. 18-46-0
ANHYDROUS APPL.
FERT. 82-0-0
DRILLING
SEED HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
100.0000
1.0000
100.0000
1.0000
90.0000
1.0000
1.0000
1.0000
200.0000
1.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 N
CASH
NON
CASH
.00
N
FIXED LANDLORD
O
R
SHARE
VARI.
.00
.00
.00
C
V
33.00
C
V
33.00
C
V
C
V
33.00
C
C
C
V
V
F
33.00
33.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any ono particular farm or ranch operation. These projections wore collected and developed by
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.34
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990,
B-124KC04)
SPANISH PEANUTS, DRYLAND, SOLID PLANT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS
Quantity
1200.000
Unit
$ / Unit
lb
0.3100
Total GROSS Income
VARIABLE COST Description
Your
Estimate
372.00
372.00
Quantity
PREHARVEST
SEED CEREAL RYE
FERT. 6-24-24
DRY FERT. RIG
HERB, PRE-EMERGE
SEED PEANUTS
INSECT.
FUNGICIDE
FUNGICIDE
INSECT.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
40.000
250.000
1.000
1 .000
75.000
1 .500
1 .000
1.000
0.500
3.437
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Unit
$ / Unit
lb.
lb.
acre
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
. 180
. 123
2.000
7.100
.740
3.200
7.000
7.000
3.200
5.001
To t a l
7.20
30.75
2.00
7.10
55.50
4.80
7.00
7.00
1.60
9.02
4.53
17. 19
153.69
0.600
1 .692
ton
Acre
Acre
Hour
20.000
5.000
Total HARVEST
Interest
Interest
To t a l
12.00
2.34
3.50
8.46
26.30
- OC Borrowed
- Positive Cash
101.092
-0.321
Dol .
Dol .
0. 109
0.053
Total VARIABLE COST
190.99
Break-Even Price, Total Variable Cost
S 0.15 per lb of PEANUTS
GROSS INCOME minus VARIABLE COST
181 01
FIXED COST Description
Unit
QUOTA COST PEANUTS
Machinery and Equipment
Land
lb
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
11 .02
-0.02
Total
24 00
101 18
25 00
150.18
0.28 per lb of PEANUTS
Total of ALL Cost
341 . 18
NET PROJECTED RETURNS
30. 82
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.35
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
B-124KC04)
NUHBER HEIGHT CASH LANDLORD BREAK
OF
PER
NONSHARE
EVEN
UNITS
HEAD
CASH
PROD.
aalBBBH BLlUUii CaCgBBBaaBCgC CCMmJ """TTTTTTnT** 1~tr*PPt3
11/14/90 HARVEST
DATE
STAGE
OF
PRODUCTION
PEANUTS
TYPE
OF
INPUT
1200.0000
INPUT NAHE
.0000
C
.00
Y
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
ISC
11/29/89
11 / 2 9 / 8 9
11/29/89
03/14/90
04/09/90
04/14/90
04/14/90
04/29/90
05/04/90
05/04/90
05/09/90
06/09/90
06/09/90
06/29/90
07/09/90
07/19/90
07/19/90
08/09/90
08/09/90
08/24/90
08/24/90
09/14/90
09/14/90
11 / 0 9 / 9 0
11 / 0 9 / 9 0
11 / 0 9 / 9 0
11 / 1 4 / 9 0
11 / 1 5 / 9 0
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
HARVEST
H
H
E
H
H
E
H
E
E
H
H
E
H
M
M
E
M
E
M
E
H
E
H
H
M
D
G
K
DISCING
DRILLING
SEED CEREAL RYE
MOLDBOARDING
DISCING
FERT. 6-24-24
DRY FERT. RIG
QUOTA COST
HERB, PRE-EHERGE
DISC & SPRAY
SHAPING BEDS
SEED PEANUTS
PLANTING
PICKUP TRUCK
CULTIVATING
INSECT.
SPRAYING
FUNGICIDE
SPRAYING
FUNGICIDE
SPRAYING
INSECT.
SPRAYING
DIGGING
COMBINING
TRAILER
DRYING
CASH RENT
OFFSET
TANDEH
PEANUTS
PEANUTS
3/4 TON
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
CROPLAND
1.0000
1.0000
40.0000
1.0000
1.0000
250.0000
1.0000
1200.0000
1.0000
1.0000
1.0000
75.0000
1.0000
40.0000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
1.0000
1.0000
.0100
.6000
1.0000
C
V
C
C
C
C
V
V
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
-**%
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.36
CROP PRODUCTS REPORT
April 20, 1990
Crop Produc-t Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT
DEFICIENCY PMT
DEFICIENCY PMT
DEFICIENCY PMT
DIVERSION PMT
DIVERSION PMT
HAY
HAY
HAY
PASTURE
PEANUTS
SORGHUM
WEIGHT GAIN
WHEAT
CORN
COTTON
SORGHUM
WHEAT
COTTON
WHEAT
ALFALFA
BERMUDA
SORGHUM
STOCKERS
Price
per
Unit
2.5300
.5800
100.0000
.2300
. 1500
.7100
.8900
.0000
.0000
3.0000
2.OOOO
2.OOOO
10.0000
.3100
3.9100
.2500
3.1000
Unit
of
Mes.
bu.
lb.
ton
bu
lb
cwt
bu
lb
bu
bale
bale
bale
AUM
lb
cwt
lb.
bu.
Weight
per
Unit
56.0000
1.0000
2000.0000
56.OOOO
1.OOOO
100.0000
60.0000
1.OOOO
60.0000
67.0000
67.0000
67.0000
.0000
.0000
100.0000
1.0000
60.0000
Cash
Flow
Row
20
20
21
23
23
23
23
23
23
20
20
20
20
20
20
21
20
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.37
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 20, 1990
DESCRIPTION
TRACTOR
:tor
TRACTOR
i g g q n o c g C i■SBBBBCnOnCgSBB
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR <$)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY
(DEF..CALC.)
FUEL USE
(DEF.,CALC.)
R & H CALC.
(#1,#2)
LEASE CALC.
(HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
TRACTOR
nPMW niuLUioiaai-i — B C B B g O B B g g g g B B B C
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
12000
DI
DI
12000
520
400
42100
38
TRACTOR
150 HP
IMPLEMENT
TRACTOR
BBB
TRACTOR
75 HP
ANHYDROUS RIG
75
12000
104
2000
12000
12000
2000
530
350
400
49700
56400
15300
25000
40
4.0
20
80
8
1.1
1.2
1
100
1
125
12000
DI
TRACTOR
40 HP
150
40
12000
12000
37900
38
38
44700
50800
13800
22500
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
IHPLEMENT
IHPLEHENT
CULTIVATOR
6 ROH
IHPLEMENT
DRY FERT . RIG
38
DI
38
IMPLEMENT IHPLEHENT
GRAIN DRILL
IHPLEMENT
HARROH LIQUID FERT. RIG
HOLDBOARD PLOH
75
30
51
60
2500
2000
1200
30
70
2500
2000
2500
2500
2000
1200
2500
2000
2500
115
5
20
80
9
1.1
1.2
40
6.0
50
80
15
1.1
1.2
1
100
1
60
5.0
22
70
8.5
1.1
1.2
100
4.5
100
4
5.3
80
5500
3000
7500
10
6750
.364
.60
10
1.3
.885
C
C
2
10
10
100
6.0
50
80
8
1.1
1.2
1
100
4950
2700
1
.777
.60
10
1.4
.865
C
C
2
.364
.60
10
1.3
.885
D
C
2
80
9
1.1
1.2
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
S t u f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.38
2.05
1.1
• 1.2
4250
10
4000
.364
.6
1.3
.885
C
C
2
DESCRIPTION
r FIRST
NAHE NAHE
QUALIFYING
HORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR,YEAR)
Jp<\ DESCRIPTION
V .IRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IMPLEHENT
OFFSET DISC
13 FT.
IMPLEMENT
PEANUT COHBINE
57
IMPLEMENT
PEANUT DIGGER
IHPLEMENT
PLANTER
6 ROH
IHPLEHENT
ROLLER
ROLLING CULT.
6 ROH
2500
17
17
66
30
2000
2500
1200
75
2500
2500
2500
2000
2500
1200
2500
2500
160
6
13
80
6.5
1.1
1.2
70
2.3
12
50
2
1.1
1.2
100
3.0
6.0
67
2.9
1.1
1.2
45
5
20
65
8
1.1
1.2
15000
3400
9000
115
5
20
80
9
1.1
1.2
8500
10
10
10
15000
3060
8000
25
7.5
20
80
15
1.1
1.2
500
10
450
364
.60
10
1.3
885
C
C
2
.380
.222
.64
10
1.4
.60
10
1.4
.777
.885
.885
8500
10
IHPLEHENT
raaa aaaa Baaoc era
SADDLE TANK
5
C
C
2
IMPLEMENT
C
C
2
IHPLEHENT
SHREDDER
4 ROH
.885
C
C
2
IHPLEHENT
SPRAY RIG
364
.60
10
1.3
885
C
C
2
.60
10
1.4
IHPLEHENT
TANDEH DISC
20 FT.
7500
10
6750
.364
.60
10
1.3
.885
C
C
2
EQUIPHENT
HAGON BULK HILK COOLER
HANURE
1200
40
30
2000
2000
85
30
2520
2500
10
1200
2000
2000
2520
2500
10
105
5.0
20
70
8
1.1
1.2
35
5.0
14
80
8
1.1
1.2
50
8.0
20
80
15
1.1
1.2
280
4.5
20
80
10
1.1
1.2
1
1000
11500
100
5
8
1
1
1.1
1.2
10
900
10
3500
12500
3500
12500
1000
10
900
5500
10
4950
11500
16
62.50
.777
.230
.60
10
1.4
.60
10
1.4
.885
.885
C
C
2
C
C
2
.777
.60
10
1.4
.885
C
C
2
.364
.60
9
1.3
.885
C
C
2
.168
.6
5
1.4
.885
D
C
2
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 rancn operation. These projections wore collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C4.39
1
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
COOLER
STORAGE
DIGGER/HAGON
SILAGE
FEED HILL
FEED SYSTEM
FEEDER
HECHANIC
FEEDERS
HOG
30000
EL
30000
1
2000
10
10
10
10
5
10
10
10
10
5
1
1
1
1
1
2600
11000
14000
4485
6500
225
2600
11000
14000
4485
6500
225
55
70
32.50
4.50
1
1
1
1
2000
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
BBnaaoBBBBaaoaBo s
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1.U1)
LEASE CALC. (HOUR.YEAR)
EQUIPMENT
EQUIPHENT
aaagaaggcagBBBBB bg
EQUIPHENT
HAY RACKS
HANURE SYSTEH
HILKING EQUIP.
HILKING STALLS
MINERAL FEEDER
SPRAYER
STOCK
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
2750
9400
24900
14085
90
800
90
800
20
20
2750
9400
24900
14085
5.50
19
125
70
1
1
1
1
Information presented Is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections woro collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.40
DESCRIPTION
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
[CCtCf SSSB B BBBBg CSS
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
ON FARH OKNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
XSSSM3 CSS
TRAILER
PEANUTS
TRAILER
STOCK
HATER SYSTEH
HATERERS
HOG
10
10
10
5
10
10
10
5
1
1
1
1
8800
10
8800
1200
3850
20
1200
3850
20
88.00
19
.39
1
1
1
jSP*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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approvod for publication.
C4.41
OPERATING INPUT RESOURCES
April 20, 1990
O p e r a t i n g ][ n p u t
—— ■•••■•-*•-—*-———• — ■ACR FIXED COST
ACR LAND RENT
ACR VARIABLE CST
BERMUDA SOD
BOAR FEED
BREEDING
DEFOLIANT
FEEDER PIGS
F E R T. 1 0 - 3 4 - 0
F E R T. 1 8 - 4 6 - 0
F E R T. 3 2 - 0 - 0
F E R T. 3 4 - 0 - 0
F E R T. 6 - 2 4 - 2 4
F E R T. 8 2 - 0 - 0
FINISHING RATION
FUNGICIDE
GRAIN MIX
HAY
HAY
HAY
HAY
HERB, FALL
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, YELLOW
INOCULANT
INSECT.
INSECT. BOLLWORM
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. SOIL
INSECT. THRIPS
INSECT. WEEVIL
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
PASTURE
PASTURE
PASTURE
========
DAIRY
PEANUTS
ALFALFA
BERMUDA
SORGHUM
SORGHUM
ALFALFA
BERMUDA
COTTON
PEANUTS
SORGHUM
WHEAT
COTTON
PEANUTS
Price
per
Unit
========
14.49
25.00
11.85
1.00
10.75
24.50
2.75
100
.125
.12
.075
.08
. 123
.0825
10.00
7.00
8.50
3.00
4.50
3.00
3.00
2.50
11 . 3 7 5
2.50
5.75
7.10
4.25
5.92
7.10
1.00
3.20
7. 188
2.69
1 .90
HOGS
COW-CALF
DAIRY
FARTOFIN
GOATS
HOGS
PIGS
SHEEP
STOCKER
BERMUDA
DAIRY
NATIVE
10.184
4.625
6.50
3.50
18
.70
10
15
37
10
.75
21
21
4
37.32
20
8.00
Unit
of
Measure
=======
acre
acre
acre
bu.
cwt.
head
qt.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
cwt.
acre
cwt.
cwt.
cwt.
cwt.
cwt.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
head
head
lb.
head
head
head
head
head
head
head
head
acre
acre
acre
Cash
Flow
Row
55
39
52
39
43
47
48
45
46
44
44
44
44
44
44
47
45
47
47
47
47
47
45
45
45
45
45
45
45
45
43
45
45
45
45
45
45
45
55
55
47
55
55
55
55
55
55
55
55
47
47
47
Information prosented 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
s t a f f m e m b e r s o f t n o 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.42
A3^.
Operating Input
PIG STARTER
PREDATOR CONTROL
PROTEIN SUPPL.
QUOTA COST
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SEED ALFALFA
SEED CEREAL RYE
SEED CLOVER
SEED CORN
SEED COTTON
SEED FORAGE SORG
SEED OATS
SEED PEANUTS
SEED RYEGRASS
SEED SORGHUM
SEED WHEAT
SORGHUM SILAGE
SOW FEED
SOW FEED
STOCKER STEERS
SUPPLEMENT
SUPPLIES
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WHEAT $/CWT GAIN
PEANUTS
BEEFCALF
CULL COW
DAIRY
GOATS
PIG
SHEEP
STOCKER
TREATED
GESTAT,
LACTAT,
DAIRY
COW-CALF
DAIRY
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
14.00
.35
10.75
.02
2.00
1.25
6.05
1.00
1.75
.60
2.00
5.30
7.93
2.50
. 18
1.40
.950
.48
. 16
. 18
.74
.40
.85
.17
25
10.75
10.75
96.00
10.75
34.75
40
7
30
.80
.50
.80
1.0
6.50
7
25
Unit
of
Measure
cwt.
head
cwt.
lb
cwt.
cwt.
head
head
head
head
cwt.
cwt.
cwt.
lb.
lb.
lb.
thou
lb.
lb.
lb.
lb.
lb.
lb.
lb.
ton
cwt.
cwt.
cwt.
cwt.
head
head
head
head
head
head
head
head
head
head
cwt.
Cash
Flow
Row
47
55
47
55
55
55
55
55
55
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
47
47
47
46
47
55
50
48
48
48
48
48
48
48
48
47
Information presented is prepared sololy as a general guide and is not Intended to recognize or predict tho costs
and returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.43
AUTO OR TRUCK RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (KR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
Information presented is prepared solely as a general guide and Is not intended to rocognize or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
s t a f f m e m b e r s o f t h o 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
C4.44
CUSTOM OPERATION RESOURCES
April 20, 1990
Custom Operation
AERIAL APPL. CUSTOM
ANHYDROUS RIG RENTAL
CUSTOM BALING HAY
CUSTOM COMBINING CORN
CUSTOM COMBINING SORGHUM
CUSTOM COMBINING WHEAT
CUSTOM HAULING CORN
CUSTOM HAULING HAY
CUSTOM HAULING SORGHUM
CUSTOM HAULING WHEAT
CUSTOM SPRIGGING BERMUDA
CUSTOM STRIPPING COTTON
DRY FERT. RIG RENTAL
DRYING
PEANUTS
GINNING
COTTON
HAULING
MILK
LIQUID FERT. RIG RENTAL
SHEARING
S O D S E E D I N G C U S TO M
Price
per
Unit
======
3.00
2.00
.65
20.00
14.00
14.00
. 14
.40
.25
. 14
35.00
.07
2.00
20
2.50
.72
2.00
1.50
5.00
Unit
of
Measure
=======
acre
acre
bale
acre
acre
acre
bu.
bale
cwt.
bu.
acre
lb.
acre
ton
cwt.
cwt.
acre
head
acre
Cash
Flow
Row
====
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Information presented is prepared sololy 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.
C4.45