CENTRAL TEXAS
DISTRICT 8
Stephens ' ££•
Hood
Eastland
K v^
•
Comanche
\
^
Bosque
Brown
K^
San
Saba
\
Coryell \
McLennan
Lampasas \
Bell
Burnet
B-124KC08)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Zerle
L.
Carpenter.
Director
.
College
Station,
T«
TEXAS CROP ENTERPRISE BUDGETS
CENTRAL TEXAS DISTRICT
Projected for 1990
n
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.
ISO - 12-09. New
r>
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC08)
SORGHUM, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1990 Projected Costs and Returns per Acre
jjp\
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
20.000
20.000
Unit
$ J-. U n i t
ss:
cwt.
cwt.
0.7100
3.9100
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
SEED
CROP INSURANCE
INSECTICIDE
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quantity
32.000
40.000
1.000
6.000
1.000
1.000
0.500
Unit
$
Unit
.225
.250
2.000
.700
3.000
5.750
5.750
3. 160
lb.
lb.
appl
lb.
ACRE
appl
appl
Acre
Acre
Hour
16.000
16.000
cwt.
cwt.
.400
.250
14.20
78.20
29.699
Dol .
0. 125
5.001
To t a l
7.20
10.00
2.00
4.20
3.00
5.75
2.87
9.21
4.02
15.80
64.05
6.40
4.00
10.40
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
Your
Estimate
92.40
Total HARVEST
Interest - OC Borrowed
To t a l
3.71
78. 16
•
14.24
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
34.46
25.00
59.46
Total of ALL Cost
137.62
NET PROJECTED RETURNS
-45.22
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.9
Not
DATE
STAGE
OF
PRODUCTION
iBoeBorsscDS
08/15/90 HARVEST
08/15/90 HARVEST
DATE
08/20/89
03/05/90
03/10/90
03/15/90
03/15/90
03/15/90
03/31/90
04/05/90
04/10/90
04/15/90
04/15/90
04/15/90
06/05/90
06/15/90
06/25/90
07/15/90
08/15/90
08/15/90
08/31/90
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
to
TYPE
OF
PROD.
A
A
TYPE
OF
INPUT
Projections for Planning Purposes Only
be
Used
without
Updating
PRODUCT NAHE
B-1241(C08)
1990.
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
QBona
20.0000
20.0000
SORGHUM
INPUT NAHE
SHREDDING
PLOHING
DISCING-OFFSET
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
PICKUP TRUCK
DISCING-TANDEH
DISCING/BEDDING
SEED
PLANTING
CROP INSURANCE
CULTIVATING
INSECTICIDE
CULTIVATING
INSECTICIDE
CUSTOH HARVEST
CUSTOH HAULING
LAND CHARGE
20,
NUHBER
OF
UNITS
3 o BOfaoocanc
SORGHUM
DEFICIENCY PHT.
after April
.0000
.0000
33.00
33.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
13 FT
SORGHUM
SORGHUM
ROLLING
SORGHUM
ROLLING
SORGHUM
SORGHUM
SORGHUM
CROPS
1.0000
1.0000
1.0000
32.0000
40.0000
1.0000
20.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
16.0000
16.0000
1.0000
.00
.00
.00
33.00
33.00
33.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
33.00
33.00
.00
Information presented is prepared solely as a general guide and Is not intended to recognise or predict tho costs
and returns from ony one particular farm or ranch operation. Those projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C8.10
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C08)
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 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS RUNNERS
Unit
Quantity
1375.000
$ / Unit
lb.
To t a l
0.3100
426. 25
Total GROSS Income
VARIABLE COST Description
426. 25
Unit $ / 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
40.000
15.000
30.000
15.000
1.000
1.000
60.000
1.000
1.500
1.000
1.000
3.568
1.000
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
lb.
lb.
lb.
lb.
appl
acre
lb.
ACRE
appl
appl
appl
Acre
Acre
Hour
Hour
To t a l
. 130
.225
.230
. 120
2.000
4.250
.740
13.OOO
9.300
10.250
10.250
5, 20
3, 37
6, 90
1, 80
2. 00
4. 25
44. 40
13. 00
13. 95
10. 25
10. 25
9. 66
3. 90
17. 84
5. 0 0
5.000
5.000
151.78
0..780
ton
Acre
Acre
Hour
1..701
20..000
15.60
3.09
3. 18
8.51
5..000
Total HARVEST
Interest
Interest
J"PN
Your
Estimate
30.38
OC Borrowed
Positive Cash
112..713
-0..439
Dol.
Dol .
Total VARIABLE COST
s=:
14.09
-0.02
196.22
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 . 14 per lb.
GROSS INCOME minus VARIABLE COST
o f PEANUTS
230.03
FIXED COST Description
Unit
Q U O TA C O S T P E A N U T S
Machinery and Equipment
Land
To t a l
ssss
s = := = = s s s s = =
lb.
Acre
Acre
46.98
72.57
25.00
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 $
0., 125
0.,052
144.55
0.24 per lb. of PEANUTS
Total of ALL Cost
340. 77
NET PROJECTED RETURNS
85; 48
Information presented is prepared solely as a general guide and is not Intended to recognise or prodict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and dovoloped by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.21
Projections for Planning Purposes Only
B-1241(C08)
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
PRODUCT NAHE
O
F
UNITS
BOCBBCCS
11 / 1 5 / 9 0 HARVEST
DATE
STAGE
A
TYPE
OF
OF
PRODUCTION
INPUT
11 / 3 0 / 8 9 PREHARVEST
11 / 3 0 / 8 9 PREHARVEST
03/15/90 PREHARVEST
0 4 / 1 0 / 9 0 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
0 4 / 2 0 / 9 0 PREHARVEST
0 4 / 2 0 / 9 0 PREHARVEST
0 4 / 2 0 / 9 0 PREHARVEST
0 5 / 0 1 / 9 0 PREHARVEST
0 5 / 0 5 / 9 0 PREHARVEST
0 5 / 1 0 / 9 0 PREHARVEST
0 5 / 1 0 / 9 0 PREHARVEST
0 5 / 1 0 / 9 0 PREHARVEST
0 6 / 1 5 / 9 0 PREHARVEST
06/30/90 PREHARVEST
07/15/90 PREHARVEST
08/10/90 PREHARVEST
08/25/90 PREHARVEST
11 / 1 0 / 9 0 HARVEST
11 / 1 0 / 9 0 HARVEST
11 / 1 0 / 9 0 HARVEST
11 / 1 5 / 9 0 HARVEST
11 / 1 6 / 9 0
E
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
1HEIGHT
PER
1HEAD
NUHBER
PROD.
PEANUTS
RUNNERS
INPUT NAME
1375.0000
NUMBER
OF
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUM
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
PREHERGE
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 LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
Y
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 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 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 .
C8.22
A ^ \
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
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 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS RUNNERS
Unit
Quantity
1450.000
$
/ Unit
lb.
0.3100
Total GROSS Income
VARIABLE COST Description
Your
Estimate
449.50
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
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
- Machinery
Repairs
- Machinery
Labor
$
/ Unit
lb.
lb.
lb.
lb.
appl
acre
lb.
ACRE
appl
appl
appl
Acre
Acre
Hour
Hour
. 130
.225
.230
. 120
2.000
4.250
.740
12.000
4.200
5.000
10.250
5.000
5.000
To t a l
5.20
3.37
6.90
1.80
2.00
4.25
29.60
12.00
6.30
5.00
10.25
11.65
4.84
22. 11
5.00
130.27
1.080
1 .707
ton
Acre
Acre
Hour
20.000
5.000
Total HARVEST
Interest
Interest
To t a l
21.60
3.09
3.20
8.54
36.42
OC Borrowed
Positive Cash
100.269
-0.538
Dol.
Dol .
0. 125
0.052
Total VARIABLE COST
179.19
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C' oosst t
$
0 .12 per lb. of PEANlJTS
GROSS INCOME minus VARIABLE COST
270.31
FIXED COST Description
Unit
QUOTA COST PEANUTS
Machinery and Equipment
Land
lb.
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
12.53
-0.03
To t a l
43.50
83. 13
25.00
151.63
0.22 per lb . of PEANUTS
Total of ALL Cost
330.83
NET PROJECTED RETURNS
118.67
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cost;
and returns from any one particular farm or rancn operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.23
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
D AT E S TA G E
O
F
PRODUCTION
TYPE
OF
PRODUCT NAME
NUMBER
1HEIGHT
O
F
PROD.
PER
UNITS
1HEAD
B-1241(C08)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
a a a a a a a a a a a a a a a a a a a a a a a a a a a a a o s m n s s n n s s o n a a;*S338BBSBD CI D a n a B E S B B B S S B B S SB S C S S S C C S B B B C B B & S S B B B B B O C S S
A
11/15/90 HARVEST
D AT E
S TA G E
O
F
PRODUCTION
11/30/89 PREHARVEST
11/30/89 PREHARVEST
03/15/90 PREHARVEST
04/10/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/20/90 PREHARVEST
04/20/90 PREHARVEST
04/30/90 PREHARVEST
05/01/90 PREHARVEST
05/05/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
06/30/90 PREHARVEST
07/10/90 PREHARVEST
07/15/90 PREHARVEST
07/15/90 PREHARVEST
07/25/90 PREHARVEST
08/10/90 PREHARVEST
08/10/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/15/90 HARVEST
11/16/90
TYPE
OF
PEANUTS
RUNNERS
INPUT NAHE
NUMBER
OF
INPUT
E
H
H
H
E
E
E
G
E
H
E
H
M
E
H
E
H
H
E
H
H
H
E
H
E
M
H
D
G
K
1450.0000
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUM
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
PREMERGE
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
.0000
CASH
NON
CASH
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 preparod 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
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 .
C8.24
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C08)
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 )
1990 Projected Costs and Returns per Acre
J^s
GROSS
INCOME
PEANUTS
Description
RUNNERS
To t a l
Quantity
2550.000
COST
$
lb.
GROSS
VA R I A B L E
Unit
/
Unit
0.3100
Quantity
790.50
Unit
$
/
Unit
To t a l
PREHARVEST
="~
COVER
CROP
40.000
lb.
.130
NITROGEN*
25.000
lb.
.225
PHOSPHORUS*
50.000
lb.
.230
P O TA S S I U M
25.000
lb.
.120
FERTILIZER
APPL.
1.000
appl
2.000
HERBICIDE
1.000
acre
4.250
SOIL
FUNGICIDE
0.300
appl
18.500
SEED
90.000
lb.
.740
CROP
INSURANCE
1.000
ACRE
11 . 7 0 0
INSECTICIDE
1.500
appl
7.850
SOIL
FUNGICIDE
1.000
appl
18.500
FOLIAR
FUNGICIDE
1.000
appl
10.250
SOIL
FUNGICIDE
1.000
appl
18.500
FOLIAR
FUNGICIDE
1.000
appl
10.250
10
FOLIAR
FUNGICIDE
1.000
appl
10.250
FOLIAR
FUNGICIDE
1.000
appl
10.250
Fuel
&
Lube
Machinery
Acre
Irrigation
Acre
Repairs
I r r i gMa at icohni n e r y
A cA
r ec r e
Labor
JF^
-
To t a l
HARVEST
DRYING
Fuel
Repairs
Labor
-
Machinery
Other
Irrigation
6.468
2.000
1.172
Hour
Hour
Hour
34186
1.360
ton
20.000
Lube
Machinery
Acre
Machinery
Acre
Machinery
1.716
Hour
5.000
-
To t a l
HARVEST
Interest
Interest
-
OC
Borrowed
Positive
Cash
To t a l
5.20
5.62
11 . 5 0
3.00
2.00
4.25
5.55
66.60
11 . 7 0
11 . 7 7
18.50
10.25
18.50
25
10.25
10.25
15.82
59.98
6 *. 24 15
6
5.000
32
34
5.000
10.00
4.999
5.86
PREHARVEST
&
Your
Estimate
790.50
Income
Description
To t a l
27.20
3.09
3!23
8*58
42.09
201.329
-0.683
VA R I A B L E
Dol.
Dol.
0.125
0.053
COST
25.17
-0*04
4 0 9 To i
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $ 0 . 1 6 p e r l b . o f P E A N U T S
GROSS
INCOME
FIXED
Q U O TA
Machinery
Irrigation
Land
minus
COST
Description
COST
and
To t a l
VA R I A B L E
Unit
PEANUTS
Equipment
Acre
Acre
FIXED
COST
lb.
Acre
Cost
381.41
To t a l
81?81
102.85
48.69
25.00
sssssssssss
258.35
B r e a k - E v e n P r i c e , To t a l C o s t $ 0 . 2 6 p e r l b . o f P E A N U T S
To t a l
NET
of
PROJECTED
ALL
Cost
667.44
RETURNS
123.06
Information presented is prepared solely as a general guide and is not intended to reeognise or predict tho 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 20,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
aaaaa sssss
11/15/90 HARVEST
DATE
11/30/89
11/30/89
03/15/90
04/10/90
04/15/90
04/15/90
04/15/90
04/15/90
04/20/90
04/20/90
04/20/90
04/25/90
04/30/90
05/10/90
05/10/90
05/10/90
06/15/90
06/20/90
06/30/90
07/10/90
07/10/90
07/15/90
07/20/90
07/20/90
07/25/90
08/01/90
08/10/90
08/10/90
08/15/90
08/15/90
08/25/90
08/25/90
08/30/90
09/10/90
09/10/90
09/25/90
09/25/90
11 / 1 0 / 9 0
11 / 1 0 / 9 0
11 / 1 0 / 9 0
11 / 1 5 / 9 0
11 / 1 6 / 9 0
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
E
H
H
M
E
E
E
G
E
E
H
H
E
E
H
E
H
0
M
E
H
M
E
H
0
H
E
H
E
H
E
H
0
E
H
E
H
H
M
D
G
K
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
aopgucc
PEANUTS
TYPE
OF
INPUT
B-1241(C08)
1990.
RUNNERS
INPUT NAHE
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
HERBICIDE
SOIL FUNGICIDE
DISC & SPRAY
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
2550.0000
NUMBER
OF
UNITS
GRAIN
13 FT
PREHERGE
PEANUTS
PEANUT
FPEANIS
ROLLING
PEANUTI
ROLLING
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40
1
1.
1.
25
50
25
1
1.
.00
.0000
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
oooo
3000
1, oooo
1, oooo
2727, oooo
90, oooo
1, oooo
1, oooo
1, oooo
2, oooo
80, oooo
1. 5000
1, oooo
1, oooo
1. oooo
1. oooo
6. oooo
2. oooo
1. oooo
1. oooo
1. oooo
1. oooo
1. oooo
1. oooo
4. oooo
1. oooo
1. oooo
1. oooo
1. oooo
1. oooo
1. oooo
0080
1. 3600
1. oooo
.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 preparod solely as a general guide and is not intended to recognise or predict tho costs
ond 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 .
C8.26
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
J*P"N
B-1241(C08)
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 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS
RUNNERS
Quantity
Unit
$
/
3120.000 lb.
Unit
0.3100
Total GROSS Income
VA R I A B L E C O S T D e s c r i p t i o n
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Quantity
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
Unit
ssss
967.20
$ / Unit
lb.
lb.
lb.
lb.
. 130
.225
.230
.120
2.000
4.250
22.000
.740
13.400
5.230
22.000
5.000
22.000
5.000
5.000
5.000
appl
acre
appl
lb.
6.468
2.000
1.172
ACRE
appl
appl
appl
appl
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
1.560
ton
To t a l
=========== == =========
5.000
5.000
4.999
5.20
5.62
11.50
3.00
2.00
4.25
6.60
44.40
13.40
6.53
22.00
5.00
22.00
5.00
5.00
5.00
15.82
59.98
6.21
6.45
32.34
10.00
5.86
303.18
1.716
Acre
Acre
Hour
193.662
-1.230
Dol.
Dol .
20.000
5.000
Total HARVEST
Interest
Interest
Your
Estimate
967.20
SSSSSSSSSS
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
To t a l
31.20
3.09
3.23
8.58
46.09
OC Borrowed
Positive Cash
0.125
0.053
Total VARIABLE COST
373.41
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 S S
0 . 11 per
lb. of PEANUTS
GROSS INCOME minus VARIABLE COST
593.79
FIXED COST Description
Unit
Q U O TA C O S T P E A N U T S
Machinery and Equipment
Irrigation
Land
lb.
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
24.21
-0.06
To t a l
93.60
102.85
48.69
25.00
270.14
0.20 per lb. of PEANUTS
To t a l o f A L L C o s t
643.55
NET PROJECTED RETURNS
323.65
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.
C8.27
Projections for Planning Purposes Only
Not to be Used without Updating after April 20,
DATE
STAGE
OF
PRODUCTION
aaaaaaaa SSBBBBBSOBBBSBBC
OF
PROD.
=====:
A
11/15/90 HARVEST
DATE
TYPE
STAGE
TYPE
PRODUCTION
INPUT
O
F
11/30/89 PREHARVEST
11/30/89 PREHARVEST
03/15/90 PREHARVEST
04/10/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/20/90 PREHARVEST
04/20/90 PREHARVEST
04/20/90 PREHARVEST
04/25/90 PREHARVEST
04/30/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
06/15/90 PREHARVEST
06/20/90 PREHARVEST
06/30/90 PREHARVEST
07/10/90 PREHARVEST
07/10/90 PREHARVEST
07/15/90 PREHARVEST
07/20/90 PREHARVEST
07/20/90 PREHARVEST
07/25/90 PREHARVEST
08/01/90 PREHARVEST
08/10/90 PREHARVEST
08/10/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
08/30/90 PREHARVEST
09/10/90 PREHARVEST
09/10/90 PREHARVEST
09/25/90 PREHARVEST
09/25/90 PREHARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/15/90 HARVEST
11/16/90
OF
PRODUCT NAME
NUMBER
UNITS
B B B O n B O B B B B B B B B Qr o = s = = s = C S S O B D O D D Q B n fi
PEANUTS
RUNNERS
INPUT NAME
COVER CROP
H DRILLING
M PLOHING
H DISCING-TANDEM
E NITROGEN*
E PHOSPHORUS*
E POTASSIUM
G FERTILIZER APPL.
E HERBICIDE
H DISC & SPRAY
E SOIL FUNGICIDE
M DISCING/BEDDING
E QUOTA COST
E SEED
H PLANT & SPRAY
E CROP INSURANCE
H CULTIVATING
0 IRRIGATION
M PICKUP TRUCK
E INSECTICIDE
M SPRAYING
H CULTIVATING
E SOIL FUNGICIDE
M SPRAYING
0 IRRIGATION
H LABOR
E FOLIAR FUNGICIDE
H SPRAYING
E SOIL FUNGICIDE
H SPRAYING
E FOLIAR FUNGICIDE
H SPRAYING
0 IRRIGATION
E FOLIAR FUNGICIDE
H SPRAYING
E FOLIAR FUNGICIDE
H SPRAYING
H DIGGING
H COMBINING
D TRAILER
G DRYING
K LAND CHARGE
HEIGHT
1
OF
PER
HEAD
1
OF
UNITS
E
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
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
cesossESEooi: sssss aaaaaaaa
3120.0000
NUMBER
B-1241(C08)
1990.
.0000
C
.00
BBBBS
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
V
V
V
V
V
c
c
c
V
F
V
c
V
c
V
c
V
c
c
V
V
c
V
c
V
c
c
V
c
V
F
c
c
c
c
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
.00
.00
Information presented is prepared sololy as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch oporation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.28
/**»"t|.
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
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 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS
S PA N I S H
Unit
Quantity
1050.000
$ / Unit
lb.
0.2875
Total GROSS Income
VARIABLE COST Description
Your
Est imate
301 88
301.88
Unit
Quantity
PREHARVEST
COVER CROP
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HERBICIDE
SEED
CROP INSURANCE
INSECTICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
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
lb.
lb.
lb.
lb.
appl
acre
lb.
ACRE
appl
appl
appl
appl
Acre
Acre
Hour
Hour
. 130
.225
.230
. 120
2.000
4.250
.740
10.000
9.300
10.250
10.250
9.300
5.000
5.000
To t a l
5.20
3.37
6.90
1 .80
2.00
4.25
33.30
10.00
9.30
10.25
10.25
4.65
10.78
4.55
21.41
5.00
143.02
0.600
1.701
ton
Acre
Acre
Hour
20.000
5.000
Total HARVEST
Interest
Interest
To t a l
12.00
3.09
3. 18
8.51
26.78
- OC Borrowed
- Positive Cash
94.428
-0.153
Dol .
Dol .
0.125
0.052
Total VARIABLE COST
181.59
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 sst t
$
0 . 1 7 p e r l b . of PEANUTS
GROSS INCOME minus VARIABLE COST
120.28
FIXED COST Description
Unit
QUOTA COST PEANUTS
Machinery and Equipment
Land
lb.
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
11.80
-0.01
To t a l
36.00
78.57
25.00
139.57
0 . 3 0 p e r l b . of PEANUTS
Total of ALL Cost
321.16
NET PROJECTED RETURNS
-19.28
/ff^N
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.
C8.29
Projections for Planning Purposes Only
B-1241(C08)
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
S S S S S S S S a a B a a a a B a a a a a a as
11/15/90 HARVEST
DATE
STAGE
OF
PRODUCTION
11/30/89 PREHARVEST
11/30/89 PREHARVEST
03/15/90 PREHARVEST
04/10/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/30/90 PREHARVEST
05/05/90 PREHARVEST
05/05/90 PREHARVEST
05/05/90 PREHARVEST
05/10/90 PREHARVEST
06/10/90 PREHARVEST
06/10/90 PREHARVEST
06/10/90 PREHARVEST
06/30/90 PREHARVEST
07/10/90 PREHARVEST
07/20/90 PREHARVEST
07/20/90 PREHARVEST
08/10/90 PREHARVEST
08/10/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/15/90 HARVEST
11/16/90
TYPE
OF
PRODUCT NAHE
NUHBER
PROD.
TYPE
OF
PEANUTS
SPANISH
INPUT NAHE
O
F
UNITS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
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
COHBINING
TRAILER
DRYING
LAND CHARGE
1HEAD
GRAIN
13 FT
PEANUTS
PREHERGE
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 BREAK
NON- SHARE EVEN
CASH
PROD.
z^5^*.
B B B B IBSSSSSSS3 S E S X O S S B B B B O n O B S S S S S
1050.0000
NUHBER
INPUT
E
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
s a a s s: C S S S S S S S S S S 8 S B S Bo s o s s s s s s S B S S S E B o a a s s
A
1HEIGHT
OF
.0000
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH 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
^■^L
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 wore collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C8.30
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C08)
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 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
P E A N U T S S PA N I S H
Unit
Quantity
2250.000
$ / Unit
lb.
0.2875
Total GROSS Income
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 & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Other
- Irrigation
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Unit $ / Unit
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
lb.
lb.
lb.
lb.
appl
acre
lb.
appl
ACRE
appl
appl
appl
appl
appl
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.130
.225
.230
. 120
2.000
4.250
.740
18.500
9.600
9.300
10.250
18.500
10.250
9.300
10.250
18.500
10.250
5.000
5.000
4.999
646.88
To t a l
.20
.62
11.50
3.00
.00
.25
59.20
18.50
9.60
9.30
10.25
18.50
10.25
13.95
10.25
18.50
10.25
13.61
59.98
5.42
6.45
26.33
10.00
5.86
347,.78
1 . 100
1 .707
ton
Acre
Acre
Hour
20,.000
5..000
Total HARVEST
Interest
Interest
Your
Estimate
646.88
VARIABLE COST Description
J ^ \
To t a l
22,.00
3,.09
3..20
8..54
36.82
OC Borrowed
Positive Cash
197.538 Dol
-0.347 Dol
0. 125
0.O52
Total VARIABLE COST
409.28
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
0.18 per lb. of PEANUTS
GROSS INCOME minus VARIABLE COST
237.59
FIXED COST Description
Unit
QUOTA COST PEANUTS
Machinery and Equipment
Irrigation
Land
lb.
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
24.69
-0.02
To t a l
67.50
89.09
48.69
25.00
230.28
0.28 per lb. of PEANUTS
Total of ALL Cost
639.56
NET PROJECTED RETURNS
7.31
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 20,
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
PRODUCT NAME
NUMBER
HEIGHT
1
O
F
PROD.
PER
UNITS
HEAD
1
B B B C B B O D c a a a c B s n m B B B n a a s s s s s' B B B B B B B B C B S S C S B S S S E B B B a s n S B S S = = = = B C I B a a a a a a a a a a a a a
11/15/90 HARVEST
DATE
STAGE
OF
A
TYPE
OF
PRODUCTION
INPUT
f fl O O B O C B B B B B B B C B C
BBBBtB
11/30/89 PREHARVEST
11/30/89 PREHARVEST
03/15/90 PREHARVEST
04/10/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/20/90 PREHARVEST
04/20/90 PREHARVEST
04/25/90 PREHARVEST
04/30/90 PREHARVEST
05/01/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
06/15/90 PREHARVEST
06/20/90 PREHARVEST
06/30/90 PREHARVEST
07/10/90 PREHARVEST
07/15/90 PREHARVEST
07/20/90 PREHARVEST
07/20/90 PREHARVEST
07/20/90 PREHARVEST
07/25/90 PREHARVEST
08/10/90 PREHARVEST
08/10/90 PREHARVEST
08/10/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
08/30/90 PREHARVEST
09/10/90 PREHARVEST
09/10/90 PREHARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/10/90 HARVEST
11/15/90 HARVEST
11/16/90
E
H
M
M
E
E
E
G
E
H
H
E
H
E
E
H
E
H
0
H
E
H
E
E
M
0
E
M
E
E
E
M
0
E
M
H
H
D
G
K
PEANUTS
SPANISH
INPUT NAME
2250.0000
NUMBER
OF
UNITS
aaaaa
iBOBBBnUC
CSSSS
.00 Y
FIXED LANDLORD
O
R
SHARE
VARI.
BBBBBBBTtn*7**ii*!iiillL*U
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUM
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
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 C
CASH
NON
CASH
B-124KC08)
1990,
SOB EI CUPS
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
C
V
C
V
V
V
V
V
c
c
c
c
c
F
V
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
V
c
V
F
c
c
c
c
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 presentod is prepared sololy as a general guide and is not Intended to recognise or predict tho costs
and roturns 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 .
C8.32
Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1990.
B-124KC08)
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
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity Unit $ / Unit
400.000 lb.
0.330 t o n
350.000 l b .
0.5900
100.0000
0. 1500
Total GROSS Income
VARIABLE COST Description
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
Your
Estimate
236.00
33.00
52.50
321.50
Quantity
156.000
1.000
18.000
1 .250
1.000
1 .000
1.000
1.000
1.000
2.260
Unit
lb.
qt.
lb.
qt.
ACRE
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.072
6.250
.600
6.200
12.000
1.000
1.000
2.500
2.500
5.001
To t a l
11.23
6.25
10.80
7.75
12.00
1.00
1.00
2.50
2.50
7.81
4.48
11.30
78.62
3.000
18.000
18.000
0. 178
pt.
cwt
cwt
Acre
Acre
Hour
. 1.180
1.500
3.250
5.001
Total HARVEST
Interest - OC Borrowed
To t a l
3.54
27.00
58.50
0.28
0.16
0.89
90.38
65.826
Dol .
0. 125
8.23
Total VARIABLE COST
177.22
GROSS INCOME minus VARIABLE COST
144.28
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
33.86
25.00
58.86
Total of ALL Cost
236.08
NET PROJECTED RETURNS
85.42
Information presented is prepared sololy 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 wero collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.49
Projections for Planning Purposes Only
B-1241(C08)
Not to be Used without Updating after April 20, 1990.
D AT E S TA G E
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
HEIGHT
OF
PROD.
PER
UNITS
HEAD
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
j i f a B B B fl B B B B B C C
A
A
A
10/01/90 HARVEST
10/01/90 HARVEST
10/15/90 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
10/15/89 PREHARVEST
04/25/90 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
09/01/90 HARVEST
09/01/90 HARVEST
09/10/90 HARVEST
10/01/90 HARVEST
10/15/90
TYPE
OF
COTTON LINT
COTTONSEED
DEFICIENCY PHT.
COTTON
INPUT NAHE
NUMBER
O
F
INPUT
M
H
M
E
E
M
H
E
E
E
M
H
E
M
E
H
H
E
H
E
H
E
G
G
K
ISSSBBBB
400.0000
.3300
350.0000
UNITS
.0000
.0000
.0000
20 FT
20 FT
COTTON
20 FT
8 ROH
COTTON
CAPAROL
COTTON
ROLLING
COTTON
COTTON
CROPS
1.0000
1.0000
1.0000
156.0000
1.0000
1.0000
1.0000
18.0000
1.2500
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
c
25.00
25.00
25.00
N
N
N
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
BCStl ntJBBB BBBB
DISCING-OFFSET
DISCING-TANDEM
DISCING-TANDEH
FERT. 32-0-0
HERB, YELLOH
DISCING-TANDEM
PLANTING
SEED
HERB., PRE-HERGE
CROP INSURANCE
ROLLING
SPRAYING
INSECT. THRIPS
SPRAYING
INSECT. THRIPS
CULTIVATING
SPRAYING
INSECT. PLANTBUG
SPRAYING
INSECT. PLANTBUG
SPRAYING
DEFOLIANT
CUSTOM STRIPPING
GINNING
LAND CHARGE
C
C
B SSSSS SB
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
C
C
V
V
V
c
c
V
25.00
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 sololy as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C8.50
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC08)
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
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
36.000
40.000
Unit
Unit
cwt.
cwt.
0.7100
3.9100
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
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
25.56
156.40
181.96
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
-11. U n i t
.110
2.500
.081
2.000
.850
15.000
5.750
3. OOO
5.001
To t a l
16.50
2.50
8.10
2.00
5.95
15.00
11.50
3.00
7.75
4.03
8.81
85.15
1.000
40.000
acre
cwt.
12.000
.250
Total HARVEST
Interest - OC Borrowed
To t a l
12.00
10.00
22.00
59.662
Dol .
Total VARIABLE COST
0. 125
7.46
114.60
GROSS INCOME minus VARIABLE COST
67.36
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
29.27
25.00
Total FIXED Cost
54.27
Total of ALL Cost
168.88
NET PROJECTED RETURNS
13.08
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
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 .
C8.53
Not
DATE
STAGE
O
F
PRODUCTION
02/14/90 HARVEST
08/14/90 HARVEST
09/14/90 HARVEST
DATE
06/14/89
08/14/89
09/14/89
10/09/89
10/09/89
10/14/89
02/09/90
02/09/90
03/09/90
03/09/90
03/09/90
03/09/90
03/09/90
03/14/90
04/04/90
07/31/90
07/31/90
07/31/90
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
to
TYPE
O
F
Projections for Planning Purposes Only
be
Used
without
Updating
PRODUCT NAME
NUMBER
OF
UNITS
PROD.
A DEFICIENCY PMT. SORGHUM
A SORGHUH
A DEFICIENCY PHT. SORGHUM
TYPE
OF
INPUT
INPUT NAME
DISCING-OFFSET
DISCING-TANDEM
DISCING-TANDEH
LIQUID FERT. RIG
FERT. 10-34-0
DISCING-TANDEM
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
SEED SORGHUM
HERB., PRE-HERGE
INSECTICIDE
CROP INSURANCE
ROLLING
CULTIVATING
CUSTOM COMBINING
CUSTOM HAULING
LAND CHARGE
after April
18.0000
40.0000
18.0000
20,
1990.
B-1241(C08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000 C
.0000 C
.0000 C
33.00 N
33.00 N
33.00 N
NUMBER CASH FIXED LANDLORD
OF
NONOR
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
SORGHUM
SORGHUM
CROPS
1.0000
1.0000
1.0000
1.0000
150.0000
1.0000
1.0000
100.0000
1.0000
7.0000
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000
40.0000
1.0000
.00
.00
.00
.00
33.00
.00
.00
33.00
.00
.00
.00
33.00
.00
.00
.00
33.00
.00
.00
***%
Information presented is prepared solely as o 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 tho Texas Agricultural Extension Service and approved for publication.
C8.54
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C08)
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
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
H AY
SORGHUM
Quantity
120.000
Unit
Unit
bale
2.OOOO
Unit
Unit
Total GROSS Income •
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED FORAGE SORG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
100.000
1.000
100.000
1.000
50.000
JtJ
1.207
lb.
acre
lb.
acre
lb.
Acre
Acre
Hour
. 125
2.000
.081
2.000
.260
60.000
60.000
60.000
60.000
bale
bale
bale
bale
.650
.350
.650
.350
48.198
-0.092
Dol .
Dol .
0. 125
0.052
5.001
240.00
To t a l
12.50
2.00
8.10
2.00
13.00
5.04
2.76
6.04
51.43
Total HARVEST
39.00
21.00
39.00
21.00
120.00
OC Borrowed
Positive Cash
Total VARIABLE COST
S
7 .47 pe r b a l e' Of HAY
GROSS INCOME minus VARIABLE COST
62.55
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
6.02
0.00
177.45
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C O
o sSt t
J^s.
Your
Estimate
240.00
Total PREHARVEST
HARVEST
CUSTOM BALING
CUSTOM HAULING
CUSTOM BALING
CUSTOM HAULING
Interest
Interest
To t a l
To t a l
19.09
25.00
44.09
1.84 per ba Je of HAY
Total of ALL Cost
221.54
NET PROJECTED RETURNS
18.46
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 20, 1990.
DATE
STAGE
OF
PRODUCTION
TYPE
PRODUCT
NAHE
NUMBER
O
F
OF
PROD.
UNITS
HEIGHT
PER
1EAD
H
B-124KC08)
CASH LANDLORD BREi
NON
SHARE EVEI
CASH
PROI
IBSBBCSS SSS!
06/10/90 HARVEST
07/25/90 HARVEST
DATE
A
A
STAGE
TYPE
OF
O
F
PRODUCTION
INPUT
HAY
HAY
SORGHUM
SORGHUM
INPUT NAHE
60.0000
60.0000
NUMBER
OF
UNITS
.0000
.0000
CASH
NON
CASH
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
jSHARE
VARI.
B BBBBB
06/15/89 PREHARVEST
08/15/89 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/15/89 PREHARVEST
12/31/89 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
03/25/90 PREHARVEST
03/25/90 PREHARVEST
06/01/90 HARVEST
06/01/90 HARVEST
07/15/90 HARVEST
07/15/90 HARVEST
H
H
H
E
H
K
M
E
H
E
G
G
G
G
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
CUSTOM BALING
CUSTOM HAULING
CUSTOM BALING
CUSTOM 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
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 o general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wero collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.56
/*s^l\
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC08)
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
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
WHEAT
Quantity
30.000
35.000
Unit
bu.
bu.
$ / Unit
0.8900
3.1000
Total GROSS Income
VARIABLE COST Description
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
26.70
108.50
135.20
Quantity
100.000
1.000
90.000
1.000
1.500
250.000
1.000
1.000
Unit
$ / Unit
1.487
lb.
acre
lb.
ACRE
appl
lb.
acre
appl
Acre
Acre
Hour
5.001
1.000
35.000
acre
bu.
12.000
. 150
.125
9.000
.130
3.450
3.950
.072
2.500
7.000
To t a l
12.50
9.00
11.70
3.45
5.92
18.00
2.50
7.00
5.73
3.61
7.44
86.85
Total HARVEST
Interest - OC Borrowed
To t a l
12.00
5.25
17.25
60.550
Dol .
Total VARIABLE COST
0. 125
7.57
111.67
GROSS INCOME minus VARIABLE COST
23.53
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
23.54
25.00
48.54
Total of ALL Cost
160.21
NET PROJECTED RETURNS
-25.01
Information presented is prepared sololy as a general guide and is not intended to recognise or predict tho costs
and returns from any one particular farm or ranch operation. Those projections were collectod 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 .
C8.57
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
OF
PROD.
UNITS
*t"17nL'UBB **'**ll**f**f^T^*l*TOBBBBB*a**1,'
3BEBBB OaaBBBB
A
A
06/14/90 HARVEST
07/14/90 HARVEST
1EIGHT
H
PER
IHEAD
NUMBER
HHEAT
DEFICIENCY PHT.
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
B7BBZXEZ BSSSSSSSS B S B B B
35.0000
30.0000
HHEAT
B-124KC08)
.0000
.0000
C
C
33.00
33.00
N
N
*
D AT E
S TA G E
OF
PRODUCTION
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
03/14/90 PREHARVEST
05/31/90 HARVEST
05/31/90 HARVEST
05/31/90
TYPE
OF
INPUT NAME
NUHBER
OF
INPUT
H
H
H
E
E
M
H
E
E
M
E
M
E
E
G
G
K
UNITS
DISCING-OFFSET
DISCING-TANDEM
20 FT
DISCING-TANDEM
20 FT
FERT. 18-46-0
FUNGICIDE
HHEAT
DISCING-TANDEH
20 FT
DRILLING
15 FT
SEED HHEAT
CROP INSURANCE
HHEATE
SPRAYING
INSECT. GREENBUG ARHYHRHS
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
CUSTOH COMBINING HHEAT
CUSTOM HAULING HHEATE
LAND CHARGE
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
CASH FIXED LANDLORD
NON
OR 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
^**V
information presented is prepared sololy as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch oporation. These projections wore 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 20, 1990.
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
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
WEIGHT GAIN STOCKERS
WHEAT
Quantity
30.000
125.000
35.000
Unit
bu.
lb.
bu.
$ A. U n i t
0.8900
0.2800
3.1000
Total GROSS Income
VARIABLE COST Description
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
Your
Estimate
26.70
35.00
108.50
170.20
Quantity
100.000
200.000
90.000
1.000
250.000
1.000
1.000
0.943
Unit
lb.
lb.
lb.
ACRE
lb.
acre
appl
Acre
Acre
Hour
$ / Unit
. 125
.074
. 130
3.450
.072
2.500
7.000
5.001
To t a l
12.50
14.80
11 . 7 0
3.45
18.00
2.50
7.00
3.00
1.90
4.72
79.57
1.000
35.000
acre
bu.
12.000
. 150
Total HARVEST
Interest - OC Borrowed
To t a l
12.00
5.25
17.25
56.343
Dol .
Total VARIABLE COST
0. 125
7.04
103.86
GROSS INCOME minus VARIABLE COST
66.34
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
12.40
25.00
Total FIXED Cost
37.40
Total of ALL Cost
141.26
NET PROJECTED RETURNS
28.94
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and roturns from any one particular farm or ranch operation. These projections Mere 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 20, 1990.
D AT E S TA G E
OF
PRODUCTION
02/28/90 GRAZING
06/14/90 HARVEST
06/14/90 HARVEST
D AT E
TYPE
OF
A
A
O
F
PRODUCTION
06/14/89 PREHARVEST
07/14/89 PREHARVEST
08/14/89 PREHARVEST
08/14/89 PREHARVEST
08/31/89 PREHARVEST
08/31/89 PREHARVEST
08/31/89 PREHARVEST
03/09/90 PREHARVEST
03/09/90 PREHARVEST
03/14/90 PREHARVEST
03/14/90 PREHARVEST
05/31/90 HARVEST
05/31/90 HARVEST
05/31/90
NUMBER
O
F
UNITS
PROD.
A
S TA G E
PRODUCT NAME
TYPE
O
F
HEIGHT GAIN STOCKERS
HHEAT
DEFICIENCY PMT. HHEAT
INPUT NAME
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
125.0000
35.0000
30.0000
.0000 N
.0000 C
.0000 C
.00
33.00
33.00
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
INPUT
H
H
E
E
M
E
E
M
E
E
M
G
G
K
B-1241(C08)
DISCING-OFFSET
DISCING-TANDEM 20 FT
FERT. 18-46-0
FERT. 34-0-0
DRILLING 15 FT
SEED HHEAT
CROP INSURANCE HHEATE
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
SPRAYING
CUSTOM COMBINING HHEAT
CUSTOM HAULING HHEATE
LAND CHARGE CROPS
1.0000
1.0000
100.0000 C
200.0000 C
1.0000
90.0000
C
1.0000
C
1.0000
250.0000 C
1.0000 C
1.0000
1.0000 C
35.0000 C
1.0000
C
.00
.00
V 33.00
V 33.00
.00
V
.00
V
.00
.00
V 33.00
V 33.00
.00
V 33.00
V 33.00
F
.00
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and roturns 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 .
C8.60