SOUTH CENTRAL TEXAS
DISTRICT 10
B-124KC10)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e L . C a r p e n t e r. D i r e c t o r . C o l l e g e S t a t i o n , T <
TEXAS CROP ENTERPRISE BUDGETS
SOUTH CENTRAL TEXAS DISTRICT
Projected for 1990
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 i
economic level, race, color, sex. religion or national origin.
Cooperative
Department
and June 30,
ISO - 12-89,
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 8 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
of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8. 191«, as amended,
19 14.
New
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC10)
CORN. DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN
Quantity
75.000
70.000
Unit
bu.
bu.
$ A. U n i t
2.5300
0.2300
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
NITROGEN
SEED
HERBICIDE
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
Your
Estimate
189.75
16. 10
205.85
Quantity
18.000
46.000
32.000
20.000
2.000
2.510
Unit
lb.
lb.
lb.
thou
qt.
Acre
Acre
Hour
$ L Unit
saccccs
.200
.230
.200
.800
2.310
6.003
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
To t a l
To t a l
3.60
10.58
6.40
16.00
4.62
9. 16
5.89
15.07
71.32
28.889
Dol .
0. 120
3.47
1.000
42.000
acre
cwt.
12.000
.150
12.00
6.30
Total HARVEST
18.30
Total VARIABLE COST
93.08
GROSS INCOME minus VARIABLE COST
112.77
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
29.08
55.65
Total FIXED Cost
84.74
Total of ALL Cost
177.82
NET PROJECTED RETURNS
28.03
Information presented is prepared solely as a general guide and Is not intonded to recognize or predict tho costs
and returns from any one particular farm or ranch operation. Theso projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C10.1
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
O
F
PRODUCTION
07/31/90 HARVEST
07/31/90 HARVEST
DATE
TYPE
OF
A
A
TYPE
PRODUCTION
INPUT
BCBOiSBQD
«ng»ggiCTg*gtfT_-ip»T--«-»TTnn
08/14/89
09/30/89
11/14/89
12/19/89
12/19/89
12/19/89
02/04/90
02/04/90
02/14/90
02/28/90
02/28/90
02/28/90
03/01/90
03/02/90
03/23/90
03/24/90
04/13/90
04/20/90
04/30/90
05/04/90
05/25/90
06/15/90
07/06/90
07/27/90
07/31/90
07/31/90
07/31/90
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
NAME
NUMBER
OF
HEIGHT
O
F
PROD.
STAGE
OF
PRODUCT
PER
UNITS
CORN
DEFICIENCY PHT.
NUMBER
OF
UNITS
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
*_--_■■■■-.-.-.-< -l.--t--.UJ-i _IUI--__ua_U BSOSB
75.0000
70.0000
CORN
INPUT NAHE
HEAD
B-1241(C10)
.0000
.0000
CASH
NON
CASH
C
C
33.00
33.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
a a a a a onannB namiBB o aa a a a a a a a a a a taSB.B-.HHB DBBBB B B B S S s s s s s a a a a a a a a
H
H
M
H
E
E
E
H
H
H
E
E
H
H
M
M
H
H
H
H
H
H
H
H
G
G
K
DISK
CHISEL
DISK
LIST/BED/FERT
NITROGEN
PHOSPHORUS
NITROGEN
APPLY FERT
LISTER/BEDDER
PLANT AND SPRAY
SEED
HERBICIDE
ROLLING
DISK
DISK
CULTIVATE
DISK
CULTIVATE
PICKUP TRUCK
DISK
DISK
DISK
DISK
DISK
CUSTOM HARVEST
CUSTOM HAUL
SHARE RENT
FERT
FERT
FERT
CORN
CORN
3/4 TON
CORN
CORN
CORN
1.0000
1.0000
1.0000
1.0000
18.0000
46.0000
32.0000
1.0000
1.0000
1.0000
20.0000
2.0000
1.0000
.2500
.2500
1.0000
.2500
1.0000
21.0000
.2500
.2500
.2500
.2500
.2500
1.0000
42.0000
1.0000
C
C
c
c
c
c
c
c
V
V
V
V
V
V
V
V
c
c
c
V
V
V
c
c
c
V
V
F
.00
.00
.00
.00
33.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 recognize or predict the costs
and returns from any one particular farm or ranch operation. Theso 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 .
CIO. 2
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
j#*N
COTTON, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTONSEED
LOAN
COTTON
TARGET PRICE COTTON
Quantity
0.324
50.000
350.000
Unit
ton
lb.
lb.
$ / Unit
100.0000
0.6000
0.7500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
TREFLAN
NITROGEN
SEED
INSECTICIDE APPL
BIDRIN
CAPAROL
BIDRIN
INSECTICIDE APPL
GUTHION
INSECTICIDE APPL
GUTHION
INSECTICIDE APPL
PYDRIN COTTON
FUNDAL
INSECTICIDE APPL
PYDRIN COTTON
FUNDAL
INSECTICIDE APPL
DESICCANT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
jd^N
B-1241(C10)
Total PREHARVEST
HARVEST
GIN, BAG, TIES
PICK & HAUL
GRADING
Your
Estimate
32.44
30.00
262.50
324.94
Quantity
20.000
50.000
1.000
45.000
20.000
1.000
0.100
1.000
0.200
1.000
1.000
1.000
1.000
1.000
0.444
0.125
1.000
0.444
0. 125
1.000
0.094
3.169
Unit
lb.
lb.
qt.
lb.
lb.
appl
lb.
lb.
lb.
appl
pint
appl
pint
appl
pint
lb.
appl
pint
lb.
appl
pint
Acre
Acre
Hour
$ / Unit
.200
.230
6.250
.200
.600
2.500
8.750
6.250
8.750
2.500
2.810
2.500
2.810
2.500
12.750
18.750
2.500
12.750
18.750
2.500
1.970
6.002
To t a l
4.00
11.50
6.25
9.00
12.00
2.50
0.87
6.25
1.75
2.50
2.81
2.50
2.81
2.50
5.66
2.34
2.50
5.66
2.34
2.50
0. 18
12. 16
8.40
19.02
128.02
18.000
400.000
0.800
cwt.
lb.
bale
2.750
.080
1.850
Total HARVEST
Interest - OC Borrowed
To t a l
49.50
32.00
1.48
82.98
48.891
Dol .
0. 120
5.87
Total VARIABLE COST
216.87
GROSS INCOME minus VARIABLE COST
108.07
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
36.80
54.37
91. 16
Total of ALL Cost
308.04
NET PROJECTED RETURNS
16.90
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 .
CIO. 3
Projections for Planning Purposes Only
B-124KC10)
Not to be Used without Updating after April 20, 1990.
D AT E S TA G E
OF
PRODUCTION
08/25/90 HARVEST
08/25/90 HARVEST
08/25/90 HARVEST
D AT E
S TA G E
O
F
PRODUCTION
TYPE
O
F
PRODUCT NAHE
NUMBER
PROD.
A
A
A
TYPE
OF
HEIGHT
O
F
PER
UNITS
HEAD
aaaatt aaaaaaaa en-ana
LOAN
COTTONSEED
TARGET PRICE
COTTON
50.0000
.3244
350.0000
COTTON
INPUT NAME
NUMBER
OF
INPU1
UNITS
.0000
.0000
.0000
CASH
NON
CASH
n r T S Ti 3 g a t - t c c . _ _ . a L - u
09/15/89 PREHARVEST
09/20/89 PREHARVEST
09/25/89 PREHARVEST
10/15/89 PREHARVEST
10/15/89 PREHARVEST
10/15/89 PREHARVEST
12/10/89 PREHARVEST
12/10/89 PREHARVEST
12/20/89 PREHARVEST
01/10/90 PREHARVEST
03/10/90 PREHARVEST
03/10/90 PREHARVEST
04/01/90 PREHARVEST
04/01/90 PREHARVEST
04/02/90 PREHARVEST
04/03/90 PREHARVEST
04/16/90 PREHARVEST
04/16/90 PREHARVEST
04/20/90 PREHARVEST
04/20/90 PREHARVEST
04/25/90 PREHARVEST
05/01/90 PREHARVEST
05/03/90 PREHARVEST
05/07/90 PREHARVEST
05/07/90 PREHARVEST
05/10/90 PREHARVEST
05/20/90 PREHARVEST
05/24/90 PREHARVEST
05/26/90 PREHARVEST
05/26/90 PREHARVEST
05/31/90 PREHARVEST
05/31/90 PREHARVEST
06/14/90 PREHARVEST
07/05/90 PREHARVEST
07/08/90 PREHARVEST
07/08/90 PREHARVEST
07/08/90 PREHARVEST
07/17/90 PREHARVEST
07/17/90 PREHARVEST
07/17/90 PREHARVEST
07/26/90 PREHARVEST
08/17/90 PREHARVEST
08/17/90 PREHARVEST
08/25/90 HARVEST
08/25/90 HARVEST
08/25/90
08/25/90 HARVEST
M
M
M
M
E
E
H
E
H
M
M
E
M
E
M
M
G
E
M
E
M
M
M
E
G
M
M
M
E
G
E
G
M
M
E
E
G
E
E
G
M
E
M
E
G
K
G
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
SHRED STALKS
LISTER/BEDDER
DISK
CHISEL AND FERT
NITROGEN
PHOSPHORUS
DISK AND SPRAY
TREFLAN
DISK
LISTER/BEDDER
LIST/BED/FERT
NITROGEN
PLANTING
SEED
ROLLING
DISK
INSECTICIDE APPL
BIDRIN
APPLY HERBICIDE
CAPAROL
CULTIVATE
CULTIVATE
DISK
BIDRIN
INSECTICIDE APPL
PICKUP TRUCK
CULTIVATE
DISK
GUTHION
INSECTICIDE APPL
GUTHION
INSECTICIDE APPL
DISK
DISK
PYDRIN COTTON
FUNDAL
INSECTICIDE APPL
PYDRIN COTTON
FUNDAL
INSECTICIDE APPL
DISK
DESICCANT
APPLY HERBICIDE
GIN, BAG, TIES
PICK & HAUL
SHARE RENT
GRADING
FERT
FERT
HERB
FERT
COTTON
INSECT.
HERB
.
INSECT.
3/4 TON
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
COTTON
COTTON
COTTON
COTTON
1.0000
1.0000
1.0000
1.0000
20.0000
50.0000
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
1.0000
20.0000
1.0000
.3300
1.0000
.1000
1.0000
1.0000
1.0000
1.0000
.3300
.2000
1.0000
14.0000
1.0000
.3300
1.0000
1.0000
1.0000
1.0000
.3300
.3300
.4440
.1250
1.0000
.4440
.1250
1.0000
.3300
.0940
1.0000
18.0000
400.0000
1.0000
.8000
C
C
C
25.00
25.00
25.00
N
N
N
FIXED LANDLORD
O R !SHARE
VARI.
b t_-__.__.s_i_*. .-.s-n-H-CB-a-ss
C
V
.00
C
C
V
V
25.00
25.00
C
C
V
V
C
C
V
V
C
V
C
C
V
V
c
V
C
C
V
V
c
V
V
V
V
C
c
c
C
c
c
c
C
C
C
C
C
c
c
C
V
V
V
V
V
V
V
V
V
V
F
V
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.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
25.00
25.00
100.00
.00
Information presented is prepared sololy as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and dove loped by
staff members of the Texas Agricultural Extonsion Service and approved for publication.
CIO.4
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C10)
COTTON, BRAZOS VALLEY
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTONSEED
LOAN
COTTON
TARGET PRICE COTTON
Ouantitv
0.563
50.000
700.000
Unit
ton
lb.
lb.
$ / Unit
100.0000
0.6000
0.7500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
TREFLAN
NITROGEN
PHOSPHORUS
SEED
CAPAROL
INSECTICIDE APPL
BIDRIN
GUTHION
NITROGEN
GUTHION
INSECTICIDE APPL
MSMA
BLADEX
PYDRIN COTTON
METHYL PARATHION
INSECTICIDE APPL
MSMA
BLADEX
INSECTICIDE APPL
PYDRIN COTTON
METHYL PARATHION
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
DESICCANT
DESICC. CUS.APPL
DESICCANT CHEM.
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
GIN, BAG, TIES
PICK & HAUL
Total HARVEST
Interest - OC Borrowed
Total VARIABLE COST
Your
To t a l E s t i m a t e
56.30
30.00
525.00
6 11 . 3 0
Quantity
0.875
40.000
50.000
15.000
0.800
1.000
0.400
1.000
70.000
1.000
1.000
0.500
1.000
0.500
0.500
1.000
0.500
1 .000
1.000
0.500
0.500
1.000
0.500
1.000
0.500
1.000
0.500
1.000
0.500
1.000
0.500
1.000
0.500
1.000
0.500
1.000
0.500
1.000
0.500
1.000
1.000
1.000
3. 167
3.300
2.011
Unit
qt.
lb.
lb.
lb.
lb.
appl
lb.
pint
lb.
pint
appl
pint
pint
pint
lb.
appl
pint
pint
appl
pint
lb.
appl
pint
appl
pint
appl
pint
appl
pint
appl
pint
appl
pint
appl
pint
appl
pint
appl
pint
pint
acre
pt.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
750.000
750.000
lb.
lb.
62.329
Dol .
GROSS INCOME minus VARIABLE COST
$ / Unit
6.250
.200
.230
.600
6.250
2.500
8.750
2.810
.200
2.810
2.500
1.690
2.500
12.750
3.600
2.500
1.690
2.500
2.500
12.750
3.600
2.500
12.750
2.500
12.750
2.500
12.750
2.500
12.750
2.500
12.750
2.500
12.750
2.500
12.750
2.500
12.750
2.500
12.750
1.970
2.000
3.250
6.002
3.350
6.000
To t a l
5.46
8.00
11.50
9.00
5.00
2.50
3.50
2.81
14.00
2.81
2.50
0.84
2.50
6.37
1.80
2.50
0.84
2.50
2.50
6.37
1.80
2.50
6.37
2.50
6.37
2.50
6.37
2.50
6.37
2.50
6.37
2.50
6.37
2.50
6.37
2.50
6.37
2.50
6.37
1.97
2.00
3.25
12.51
8.62
8.68
2.33
19.01
11.06
12.07
256.49
.090
.100
67.50
75.00
142.50
0.120
7.48
406.47
204.83
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Unit
Acre
Acre
Acre
Total of ALL Cost
To t a l
37.39
15.21
66.60
119.19
525.66
NET PROJECTED RETURNS
85.64
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.
CIO.5
Not
DATE
STAGE
OF
PRODUCTION
08/25/90 HARVEST
08/25/90 HARVEST
08/25/90 HARVEST
DATE
STAGE
OF
PRODUCTION
10/15/89 PREHARVEST
10/20/89 PREHARVEST
10/25/89 PREHARVEST
12/10/89 PREHARVEST
12/10/89 PREHARVEST
0 1 / 0 3 / 9 0 PREHARVEST
0 1 / 1 0 / 9 0 PREHARVEST
01/10/90 PREHARVEST
01/10/90 PREHARVEST
03/10/90 PREHARVEST
03/20/90 PREHARVEST
04/05/90 PREHARVEST
04/05/90 PREHARVEST
04/05/90 PREHARVEST
04/22/90 PREHARVEST
04/22/90 PREHARVEST
04/22/90 PREHARVEST
04/25/90 PREHARVEST
04/26/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
05/10/90 PREHARVEST
0 5 / 1 5 / 9 0 PREHARVEST
0 5 / 1 5 / 9 0 PREHARVEST
0 5 / 1 5 / 9 0 PREHARVEST
0 5 / 1 7 / 9 0 PREHARVEST
05/23/90 PREHARVEST
05/23/90 PREHARVEST
05/23/90 PREHARVEST
06/01/90 PREHARVEST
06/01/90 PREHARVEST
06/01/90 PREHARVEST
06/05/90 PREHARVEST
06/05/90 PREHARVEST
06/05/90 PREHARVEST
06/07/90 PREHARVEST
06/15/90 PREHARVEST
06/16/90 PREHARVEST
06/16/90 PREHARVEST
06/23/90 PREHARVEST
06/23/90 PREHARVEST
06/25/90 PREHARVEST
0 6 / 2 8 / 9 0 PREHARVEST
06/30/90 PREHARVEST
0 6 / 3 0 / 9 0 PREHARVEST
0 7 / 0 1 / 9 0 PREHARVEST
0 7 / 0 7 / 9 0 PREHARVEST
0 7 / 0 7 / 9 0 PREHARVEST
0 7 / 1 2 / 9 0 PREHARVEST
0 7 / 1 4 / 9 0 PREHARVEST
0 7 / 1 4 / 9 0 PREHARVEST
0 7 / 1 9 / 9 0 PREHARVEST
0 7 / 2 1 / 9 0 PREHARVEST
0 7 / 2 1 / 9 0 PREHARVEST
0 7 / 2 8 / 9 0 PREHARVEST
0 7 / 2 8 / 9 0 PREHARVEST
08/04/90 PREHARVEST
08/04/90 PREHARVEST
0 8 / 1 0 / 9 0 PREHARVEST
0 8 / 11 / 9 0 PREHARVEST
0 8 / 11 / 9 0 PREHARVEST
08/18/90 PREHARVEST
08/18/90 PREHARVEST
08/18/90 PREHARVEST
08/25/90 HARVEST
08/25/90 HARVEST
08/25/90
to
TYPE
OF
PROD.
Projections for Planning Purposes Only
be Used without Updating after April 20,
PRODUCT NAME
A LOAN
A COTTONSEED
A TARGET PRICE
TYPE
OF
INPUT
H
H
H
M
E
M
E
E
M
N
M
M
E
E
G
E
E
M
M
M
E
M
E
G
H
E
E
H
E
E
G
M
E
E
G
E
E
M
M
G
E
G
E
H
H
G
E
0
G
E
0
G
E
H
G
E
G
E
G
E
M
G
E
E
G
E
E
G
K
NUMBER
OF
UNITS
COTTON
INPUT NAME
SHRED STALKS
DISK
CHISEL
DISK AND SPRAY
TREFLAN
LISTER/BEDDER
NITROGEN
PHOSPHORUS
APPLY FERT
DISK
LISTER/BEDDER
PLANT AND SPRAY
SEED
CAPAROL
INSECTICIDE APPL
BIDRIN
GUTHION
CULTIVATE
DISK
PICKUP TRUCK
NITROGEN
APPLY FERT
GUTHION
INSECTICIDE APPL
CULT. AND SPRAY
HSHA
BLADEX
DISK
PYDRIN COTTON
METHYL PARATHION
INSECTICIDE APPL
CULT. AND SPRAY
MSHA
BLADEX
INSECTICIDE APPL
PYDRIN COTTON
METHYL PARATHION
DISK
CULTIVATE
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
HAND HOEING
DISK
INSECTICIDE APPL
PYDRIN COTTON
IRRIGATION
INSECTICIDE APPL
PYDRIN COTTON
IRRIGATION
INSECTICIDE APPL
PYDRIN COTTON
DISK
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
INSECTICIDE APPL
PYDRIN COTTON
DISK
INSECTICIDE APPL
PYDRIN COTTON
DESICCANT
DESICC. CUS.APPL
DESICCANT CHEH.
GIN, BAG, TIES
PICK & HAUL
LAND - CASH RENT
NUMBER
OF
UNITS
HERB
FERT
FERT
COTTON
HERB
INSECT.
INSECT.
3/4 TON
FERT
INSECT.
HERB.
HERB.
INSECT.
INSECT.
HERB.
HERB.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
INSECT.
COTTONBV
COTTONBV
COTTON
1.0000
1.0000
1.0000
1.0000
.8750
1.0000
40.0000
50.0000
1.0000
1.0000
1.0000
1.0000
15.0000
.8000
1.0000
.4000
1.0000
1.0000
.3300
14.0000
70.0000
2.0000
1.0000
1.0000
1.0000
.5000
1.0000
.3300
.5000
.5000
1.0000
1.0000
.5000
1.0000
1.0000
.5000
.5000
.3300
1.0000
1.0000
.5000
1.0000
.5000
3.3000
.3300
1.0000
.5000
4.0000
1.0000
.5000
4.0000
1.0000
.5000
.3300
1.0000
.5000
1.0000
.5000
1.0000
.5000
.3300
1.0000
.5000
1.0000
1.0000
1.0000
750.0000
750.0000
1.1100
B-1241(C10)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
50.0000
.5630
700.0000
COTTON
1990.
.0000 C
.0000 C
.0000 C
25.00 N
25.00 N
25.00 N
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
C
V
C
V
C
C
C
V
V
V
C
C
C
C
C
C
V
V
V
V
V
V
C
C
V
V
C
C
V
V
C
C
C
V
V
V
C
C
C
C
C
V
V
V
V
V
C
C
C
C
C
V
V
V
V
V
C
C
V
V
C
C
V
V
C
C
V
V
C
C
C
C
C
C
V
V
V
V
V
V
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
25.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.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
.00
.00
.00
.00
25.00
25.00
.00
Information presented is prepared solely as a general guide and Is not intended to recognize or predict tho costs
and roturns from any one particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.6
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C10)
SORGHUM, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
30.000
35.000
Unit
CWT.
CWT.
$ / Unit
0.7100
3.9500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
SEED
ATRAZINE
FURADAN
PYDRIN SORGHUM
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
HARVEST AND HAUL
Your
Estimate
21.30
138.25
159.55
Quantity
100.000
30.000
7.000
0.300
7.500
0.600
0.600
2.344
Unit
lb.
lb.
lb.
qt.
lb.
acre
appl
Acre
Acre
Hour
Unit
==$==/:
.200
.230
.800
2.310
1.360
2.500
2.750
6.003
To t a l
20.00
6.90
5.60
0.69
10.20
1.50
1.65
9.38
5.77
14.07
75.77
35.000
cwt.
.500
Total HARVEST
Interest - OC Borrowed
To t a l
17.50
17.50
34.255
Dol .
0.120
4. 11
Total VARIABLE COST
97.38
GROSS INCOME minus VARIABLE COST
62. 17
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
27.31
38.38
65.69
Total of ALL Cost
163.07
NET PROJECTED RETURNS
-3.52
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and roturns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
CIO.7
Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1990.
D AT E " S TA G E
OF
PRODUCTION
07/30/90 HARVEST
07/30/90 HARVEST
D AT E
S TA G E
O
F
PRODUCTION
08/01/89 PREHARVEST
08/08/89 PREHARVEST
08/15/89 PREHARVEST
10/01/89 PREHARVEST
10/15/89 PREHARVEST
12/20/89 PREHARVEST
12/20/89 PREHARVEST
12/20/89 PREHARVEST
02/15/90 PREHARVEST
03/01/90 PREHARVEST
03/01/90 PREHARVEST
03/01/90 PREHARVEST
03/05/90 PREHARVEST
03/06/90 PREHARVEST
03/07/90 PREHARVEST
04/01/90 PREHARVEST
04/07/90 PREHARVEST
05/01/90 PREHARVEST
05/07/90 PREHARVEST
06/01/90 PREHARVEST
06/07/90 PREHARVEST
06/20/90 PREHARVEST
06/20/90 PREHARVEST
07/15/90 HARVEST
07/15/90
TYPE
O
F
PRODUCT NAME
NUMBER
PROD.
A
A
TYPE
OF
PER
UNITS
SORGHUM
DEFICIENCY PMT.
INPUT NAME
BSB8CBSBB
35.0000
30.0000
.0000
.0000
NUMBER
OF
UNITS
SHRED STALKS
DISK
CHISEL
DISK
LISTER/BEDDER
LIST/BED/FERT
NITROGEN
PHOSPHORUS
LISTER/BEDDER
SEED
ATRAZINE
FURADAN
PLANT AND SPRAY
ROLLING
DISK
CULTIVATE
DISK
PICKUP TRUCK
DISK
CULTIVATE
DISK
PYDRIN SORGHUM
INSECTICIDE APPL
HARVEST AND HAUL
SHARE RENT
HEAD
can B-Boaonrso tics
SORGKUM
INPUT
M
H
H
H
H
M
E
E
M
E
E
E
M
M
M
M
M
M
M
M
M
E
G
G
K
HEIGHT
O
F
FERT
FERT
SORGKUM
HERB
INSC
3/4 TON
INSECT.
SORGHUM
SORGHUM
SORGHUM
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
100.0000
30.0000
1.0000
7.0000
.3000
7.5000
1.0000
1.0000
.2500
1.0000
.2500
14.0000
.2500
1.0000
.2500
.6000
.6000
35.0000
1.0000
B-124KC10)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
C
33.00
33.00
N
N
CASH FIXED LANDLORD
NON
O R !SHARE
CASH VARI.
C
V
C
C
V
V
C
C
C
V
V
V
C
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and is not Intended to 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.
CIO.8
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
J^v
B-124KC10)
SORGHUM HAY, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
H AY
Quantity
SORGHUM
6.670
Unit
$ / Unit
role
25.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERTILIZER
APPL.
NITROGEN
PHOSPHORUS
P O TA S S I U M
SEED-FORAGE
SORG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
166. 75
166. 75
Quantity
1.000
100.000
40.000
20.000
60.000
1.056
Total PREHARVEST
FIRST CUTTING
CUSTOM BALING
CUSTOM HAUL
Unit $ / Unit
acre
lb.
lb.
lb.
lb.
Acre
Acre
Hour
2.500
.200
.230
.110
.200
6.002
To t a l
2.
20.
9.
2.
12.
3.
1.
6.
50
00
20
20
00
67
51
34
57.41
2.670
2.670
Total FIRST CUTTING
FERTILIZE
NITROGEN
FERTILIZER APPL.
roll
roll
12.000
2.000
32.04
5.34
37.38
40.000
1.000
Total FERTILIZE
SECOND CUTTING
CUSTOM BALING
CUSTOM HAUL
lb.
acre
.200
2.500
8.00
2.50
10.50
2.000
2.000
Total SECOND CUTTING
THIRD CUTTING
CUSTOM BALING
CUSTOM HAUL
rol 1
roll
12.000
2.000
24.00
4.00
28.00
2.000
2.000
roll
roll
12.000
2.000
Total THIRD CUTTING
24. 0 0
4, 0 0
28 0 0
Interest - OC Borrowed
16.683 Dol
0. 120
Total VARIABLE COST
2 00
163. 30
Break-Even Price, Total- Variable Cost
$ 2 4 . 4 8 p e r r o l e o f H AY
GROSS INCOME minus VARIABLE COST
3. 45
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l F I X E D C o s t
Break-Even Price, Total Cost $
Your
Estimate
To t a l
To t a l
19. 18
15. 00
34. 18
29.60 per role of HAY
To t a l o f A L L C o s t
197. 48
NET PROJECTED RETURNS
-30, 73
Information presented is prepared solely as a general guide and is not Intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.9
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
D AT E
S TA G E
OF
PRODUCTION
05/10/90 HARVEST
06/25/90 HARVEST
09/15/90 HARVEST
D AT E
S TA G E
OF
PRODUCTION
PRODUCT NAME
1
TYPE
OF
NUMBER
PROD.
A
A
A
TYPE
HEIGHT
O
F
PER
UNITS
HAY
HAY
HAY
SORGHUM
SORGHUM
SORGKUM
INPUT NAME
2.6700
2.0000
2.0000
NUMBER
OF
OF
INPUT
HEAD
UNITS
.0000
.0000
.0000
CASH
NON
CASH
B-1241(C10)
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
.00
.00
.00
Y
Y
Y
FIXED LANDLORD
OR SHARE
VARI.
S I.L8BP cn
09/20/89 PREHARVEST
11/15/89 PREHARVEST
02/15/90 PREHARVEST
03/10/90 PREHARVEST
03/10/90 PREHARVEST
03/10/90 PREHARVEST
03/10/90 PREHARVEST
03/15/90 PREHARVEST
03/15/90 PREHARVEST
05/10/90 FIRST CUTTING
05/10/90 FIRST CUTTING
05/13/90 FERTILIZE
05/13/90 FERTILIZE
06/25/90 SECOND CUTTING
06/25/90 SECOND CUTTING
09/15/90 THIRD CUTTING
09/15/90 THIRD CUTTING
09/15/90
H
M
M
G
E
E
E
M
E
G
G
E
G
G
G
G
G
K
DISK
DISK
DISK
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
DRILL
SEED-FORAGE SORG
CUSTOM BALING
CUSTOM HAUL
NITROGEN
FERTILIZER APPL.
CUSTOM BALING
CUSTOH HAUL
CUSTOM BALING
CUSTOM HAUL
LAND - CASH RENT
12 FT
12 FT
12 FT
FERT
FERT
FERT
HAY
HAY
FERT
HAY
HAY
HAY
HAY
1.0000
1.0000
1.0000
1.0000
100.0000
40.0000
20.0000
1.0000
60.0000
2.6700
2.6700
40.0000
1.0000
2.0000
2.0000
2.0000
2.0000
1.0000
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.10
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
J^N
B-1241(C10)
SORGHUM PASTURE, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
SEED-FORAGE SORG
FERTILIZER APPL.
NITROGEN
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Quantity
1.000
45.000
40.000
20.000
60.000
1.000
45.000
Unit
$ / Unit
To t a l
Unit
$ / Unit
To t a l
1.056
acre
lb.
lb.
lb.
lb.
acre
lb.
Acre
Acre
Hour
25.047
Dol .
2.500
.200
.230
. 110
.200
2.500
.200
6.002
Total PREHARVEST
Interest - OC Borrowed
Your
Estimate
2.50
9.00
9.20
2.20
12.00
2.50
9.00
3.67
1.51
6.34
57.91
Total VARIABLE COST
0. 120
3.01
60.92
GROSS INCOME minus VARIABLE COST
-60.92
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
19. 18
15.00
Total FIXED Cost
34. 18
Total of ALL Cost
95.10
NET PROJECTED RETURNS
-95.10
JP^S
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.
CIO.11
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
PRODUCT NAHE
NUHBER
O
F
UNITS
PROD
B-1241(C10)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
nossBBOB ■»«.»«■»eb rr nrri a bbbitp
09/20/89 PREHARVEST
11/15/89 PREHARVEST
02/15/90 PREHARVEST
03/10/90 PREHARVEST
03/10/90 PREHARVEST
03/10/90 PREHARVEST
03/10/90 PREHARVEST
03/15/90 PREHARVEST
03/15/90 PREHARVEST
05/13/90 PREHARVEST
05/13/90 PREHARVEST
08/15/90
TYPE
INPUT NAME
NUMBER
OF
OF
INPUT
M
H
H
G
E
E
E
M
E
G
E
K
UNITS
DISK
DISK
DISK
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
DRILL
SEED-FORAGE SORG
FERTILIZER APPL.
NITROGEN
LAND - CASH RENT
12 FT
12 FT
12 FT
FERT
FERT
FERT
FERT
1.0000
1.0000
1.0000
1.0000
45.0000
40.0000
20.0000
1.0000
60.0000
1.0000
45.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
V
V
V
V
C
C
C
C
V
V
V
F
.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 recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.12
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C10)
WHEAT, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
G R A Z I N G S E TA S I D E
WHEAT
Quantity
30.000
0.053
35.000
Unit
BU.
acre
BU.
$ / Unit
0.8900
164.9200
3.1200
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 25-15-0
FERTILIZER APPL.
SEED
INSECTICIDE
NITROGEN
HERBICIDE
FERT/HERB APPL.
INSECTICIDE
FUNGICIDE
SETASIDE COSTS
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Yo u r
Estimate
26.70
8.74
109.20
144.64
Quantity
200.000
1.000
100.000
0.500
150.000
0.500
1.000
0.500
0.333
0.053
Unit
$ / Unit
.090
2.500
.220
3.500
.070
17.000
2.500
3.500
10.000
50.270
1 .300
lbs.
acre
lb.
appl
lb.
acre
acre
appl
acre
acre
Acre
Acre
Hour
1.000
21.000
acre
cwt.
11.000
. 150
6.002
To t a l
18.00
2.50
22.00
1.75
10.50
8.50
2.50
1.75
3.33
2.66
6.48
2 . 11
7.81
89.90
Total HARVEST
Interest - OC Borrowed
To t a l
11.00
3. 15
14. 15
42.667
Dol .
Total VARIABLE COST
0. 120
5. 12
109.17
GROSS INCOME minus VARIABLE COST
35.48
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
19.31
31.47
50.78
Total of ALL Cost
159.94
NET PROJECTED RETURNS
-15.30
Information presented is prepared solely as a general guide and is not intended, to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
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 o 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 .
CIO.13
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PRODUCT
NAME
NUMBER
PROD.
HEIGHT
O
F
PER
UNITS
HEAD
B-124KC10)
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
H'BSBB
-5i_.__vg_a__ro_3__t__;__i._i_3
0 6 / 0 1 / 9 0 HARVEST
0 6 / 0 1 / 9 0 HARVEST
06/01/90 HARVEST
DATE
A
A
A
STAGE
TYPE
OF
O
F
PRODUCTION
HHEAT
DEFICIENCY PHT.
GRAZING
35.0000
30.0000
.0530
HHEAT
SETASIDE
INPUT NAME
NUMBER
OF
INPUT
UNITS
.0000
.0000
.0000
CASH
NON
CASH
C
C
C
33.33
33.33
.00
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
S £3t3_3-3_3 BB
08/01/89
08/05/89
08/05/89
09/10/89
10/15/89
10/15/89
10/25/89
11 / 0 1 / 8 9
11 / 0 1 / 8 9
11 / 2 0 / 8 9
01/01/90
01/28/90
01/28/90
01/28/90
03/01/90
03/24/90
03/25/90
05/20/90
05/20/90
05/20/90
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
M
H
H
H
E
G
M
M
E
E
M
E
E
G
E
E
E
G
G
K
SHRED STALKS
DISK
CHISEL
DISK
FERT. 25-15-0
FERTILIZER APPL ,
DISK
DRILL
SEED
INSECTICIDE
PICKUP TRUCK
NITROGEN
HERBICIDE
FERT/HERB APPL.
INSECTICIDE
FUNGICIDE
SETASIDE COSTS
CUSTOM HARVEST
CUSTOM HAUL
SHARE RENT
6 ROH
25 FT
25 FT
25 FT
20 FT
HHEAT
KHEAT
3/4 TON
TOPDRESS
KHEAT
KHEAT
HHEAT
KHEAT
KHEAT
KHEAT
HHEAT
1.0000
.5000
.5000
1.0000
200.0000
1.0000
1.0000
1.0000
100.0000
.5000
9.3300
150.0000
.5000
1.0000
.5000
.3330
.0530
1.0000
21.0000
1.0000
.00
.00
.00
.00
C
C
V
V
33.33
33.33
c
c
V
V
33.33
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
33.33
.00
.00
33.33
33.33
.00
33.33
33.33
.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 developod by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.14
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC10)
WINTER PASTURE, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
SEED
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
=========
Unit
====
$ / Unit
==:s s s:======
To t a l
===========
Quantity
==========
Unit
=== =
$ / Unit
===========
To t a l
===========
100.000
30.000
1.000
3.000
0.700
1.000
lb.
lb.
acre
bu.
appl
appl
Acre
Acre
Hour
.200
.230
2.500
3.250
2.000
2.500
20.00
6.90
2.50
9.75
1.40
2.50
5.31
1.69
6.02
1.003
6.0O2
Total PREHARVEST
Interest - OC Borrowed
Your
Estimate
56.07
39.577
Dol.
Total VARIABLE COST
0. 120
4.75
60.82
GROSS INCOME minus VARIABLE COST
-60.82
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
14.50
20.00
sssssssss
Total FIXED Cost
34.50
Total of ALL Cost
95.32
NET PROJECTED RETURNS
-95.32
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.
CIO.15
Projections for Planning Purposes Only
B-1241(C10)
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
PRODUCT NAHE
NUMBER
HEIGHT
O
F
PROD.
PER
UNITS
SBBSSSCa
HEAD
CASH
NON
CASH
LANDLORD BREAK
SHARE EVEN
PROD.
3SDCStICa_3C8 BE
sacasa be
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
OF
PRODUCTION
INPUT NAME
NUMBER
OF
INPUT
UNITS
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
it rrcrrssam-g
06/05/89
06/20/89
08/20/89
08/20/89
08/20/89
08/25/89
09/01/89
09/01/89
10/01/89
10/15/89
10/15/89
05/31/90
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
M
H
E
E
G
M
H
E
M
E
G
K
CHISEL
DISK
25
FT
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
DISK
25
FT
DRILL
20
FT
SEED
O AT S
APPL INSECTICIDE
I N S E C T I C I D E PA R A
INSECTICIDE APPL
LAND - CASH RENT SKGRAIN
1.0000
1.0000
100.0000
30.0000
1.0000
1.0000
1.0000
3.0000
1.0000
.7000
1.0000
1.0000
C
C
C
C
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. Those projections wore collected and developed by
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 .
CIO.16