Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC01)
CONT. SORGHUM. FURROW IRRIGATED, (NATURAL GAS)
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
JP=N
GROSS INCOME Description
SBBBBBBB88BBSEBB8EB8SBSBC8BS
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
88B8SSSSS
60.000
60.000
Unit
$ / Unit
BBBB
BSSSBSSBBBB
cwt.
cwt.
1.0100
3.9600
Total GROSS Income
Estimate
60.60
237.60
BSSSBSSBBBB
298.20
VARIABLE COST Description
SEB88S88SB88SSSS
To t a l
SBSSBBBSBBB BBBBSSBSB
8SSSS8S8SSSBS:
PREHARVEST
FERTILIZER (N)
FERTILIZER APPL
SEED
HERBICIDE
INSECTICIDE
SET ASIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Quantity
.======
=== =
Unit
130.000
1.000
6.000
1.000
1.000
0.081
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
2.278
2.434
BBBB
$ / Unit
.105
5.000
.750
6.000
8.000
8.660
5.001
5.500
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
BBSSSBSBBSB
13.65
5.00
4.50
6.00
8.00
0.70
11.84
54.53
2.80
10.99
11.39
13.39
142.80
65.221
Dol.
0.120
7.83
60.000
60.000
cwt.
cwt.
.250
.250
15.00
15.00
Total HARVEST
30.00
Total VARIABLE COST
180.63
GROSS INCOME minus VARIABLE COST
117.57
FIXED COST Description
Unit
To t a l
SSESSSSBBSBBEBCSSBEBBEBESSSESSSSS
BBSS
SBSSSSS8S8S
acre
Acre
Acre
Acre
4.33
34.23
53.08
25.00
SET ASIDE CORN F
Machinery and Equipment
Irrigation
Land
SSSSSSSSBSS
Total FIXED Cost
116.64
Total of ALL Cost
297.27
NET PROJECTED RETURNS
0.93
jPN
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C1.31
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
09/20/91 HARVEST
09/20/91 HARVEST
D AT E
S TA G E
TYPE
PROD.
UNITS
A
A
TYPE
O
F
PRODUCTION
INPUT
H
H
H
H
H
H
E
G
0
H
H
H
E
E
E
H
H
0
0
0
E
E
G
G
K
SORGHUM
DEFICIENCY PMT.
NUHBER
OF
UNITS
OFFSET
OFFSET
FURROH
ROLLING
SORGHUH
SORGKUMI
SORGHUM
3/4 TON
FURROH
FURROH
FURROH
CORN F
CORN V
SORGHUMI
SORGKUMI
SORGKUMF
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
130.0000
1.0000
8.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
20.0000
6.0000
5.0000
5.0000
.0810
.0810
60.0000
60.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
.0000
60.0000
60.0000
SORGHUM
INPUT NAHE
SHREDDING
DISCING
CHISELING
DISCING
FLOATING
BEDDING
FERTILIZER (N)
FERTILIZER APPL.
IRRIGATION
CULTIVATING
ROD HEEDING
PLANT AND SPRAY
SEED
HERBICIDE
INSECTICIDE
FURROH OPENING
PICKUP TRUCK
IRRIGATION
IRRIGATION
IRRIGATION
SET ASIDE
SET ASIDE
CUSTOH HARVEST
CUSTOH HAULING
CASH-RENT
1HEIGHT
PER
1HEAD
NUMBER
OF
OF
11/10/90 PREHARVEST
11/20/90 PREHARVEST
12/15/90 PREHARVEST
02/15/91 PREHARVEST
03/05/91 PREHARVEST
03/10/91 PREHARVEST
03/13/91 PREHARVEST
03/13/91 PREHARVEST
03/20/91 PREHARVEST
04/15/91 PREHARVEST
05/10/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/25/91 PREHARVEST
05/31/91 PREHARVEST
06/15/91 PREHARVEST
07/15/91 PREHARVEST
08/15/91 PREHARVEST
09/01/91 PREHARVEST
09/01/91 PREHARVEST
09/20/91 HARVEST
09/20/91 HARVEST
09/20/91
PRODUCT NAME
OF
CASH
NON
CASH
B-1241(C01)
C
C
.00
.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
V
V
C
C
C
V
V
V
C
C
C
C
F
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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.
C1.32
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C01)
CONT. SORGHUM, SPRINKLER IRRIGATED, (NATURAL GAS)
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSSBB8888BSESSESESBB8B88B88S
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
SBSBBBSBS
57.000
57.000
Unit
$ / Unit
To t a l
BBBB
BBSSSSBBBBB
BB8S8BB8B8B
CWt.
CWt.
1.0100
3.9600
57.57
225.72
Your
Estimate
BSBESSESS
SBSSBSSSSSS
Total GROSS Income
VARIABLE COST Description
SSSSS8E8BSSSSSSBBSSSSSSSS8SSSSSSB
PREHARVEST
HERBICIDE
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
INSECTICIDE
SET ASIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
283.29
Quantity
==========
1.000
120.000
20.000
1.000
6.000
1.000
0.081
1.914
1.160
Unit
$ / Unit
BSSSBSSBBBB
SSSSSSSSSSS
acre
lb.
lb.
acre
lb.
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
6.000
.105
.250
5.000
.750
8.000
8.660
6.00
12.60
5.00
5.00
4.50
8.00
0.70
9.26
45.74
2.25
26.45
9.57
6.38
5.000
5.501
Total PREHARVEST
Interest
OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
ESSS
141.44
52.235
Dol .
0. 120
6.27
57.000
57.000
cwt.
cwt.
.250
.250
14.25
14.25
Total HARVEST
28.50
Total VARIABLE COST
176.21
GROSS INCOME minus VARIABLE COST
107.08
FIXED COST Description
Unit
SSBBBB8BBBBSSSSSBBSBBSBBSBBBSSBBE
SET ASIDE CORN F
Machinery and Equipment
Irrigation
Land
To t a l
EBBS
SSSSSSSSBSB
acre
Acre
Acre
Acre
4.33
27. 14
82.82
25.00
Total FIXED Cost
139.29
Total of ALL Cost
315.50
NET PROJECTED RETURNS
-32.21
Information presented is prepared solely as a general guide and is not intended to recognise or predict the oosts
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.
C1.33
B-1241(C01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
OF
PER
PROD.
UNITS
HEAD
PRODUCTION
09/20/91 HARVEST
09/20/91 HARVEST
DATE
A
A
STAGE
TYPE
PRODUCT 1NAME
SORGHUH
DEFICIENCY PMT.
NUMBER
NUMBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
01/10/91 PREHARVEST
01/20/91 PREHARVEST
03/10/91 PREHARVEST
03/20/91 PREHARVEST
03/20/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/30/91 PREHARVEST
07/15/91 PREHARVEST
08/15/91 PREHARVEST
09/01/91 PREHARVEST
09/01/91 PREHARVEST
09/20/91 HARVEST
09/20/91 HARVEST
09/20/91
M
M
M
M
E
M
E
E
G
0
M
E
H
0
E
H
0
0
E
E
G
G
K
SHREDDING
CHISELING
DISCING
DISC & SPRAY
HERBICIDE
ROD HEEDING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL .
IRRIGATION
PLANTING
SEED
CULTIVATING
IRRIGATION
INSECTICIDE
PICKUP TRUCK
IRRIGATION
IRRIGATION
SET ASIDE
SET ASIDE
CUSTOM HARVEST
CUSTOH HAULING
CASH-RENT
OFFSET
SORGHUH
SORGHUM
8 ROH
SORGHUH
3/4 TON
CORN V
CORN F
SORGHUMI
SORGHUMI
SORGHUMS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
120.0000
20.0000
1.0000
3.0000
1.0000
6.0000
1.0000
3.0000
1.0000
20.0000
6.0000
6.0000
.0810
.0810
57.0000
57.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.00(J O
.0000
57.0000
57.0000
SORGHUH
INPUT NAME
HEIGHT
CASH
NON
CASH
C
C
.00
.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
V
V
V
C
V
C
V
C
C
C
C
V
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
"-"V
Information presented 1s 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 collectod and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.34
Projections for Planning Purposes Only
Not to be Used without Updating after July 23. 1991.
B-1241(C01)
SOYBEANS, FURROW IRRIGATED, (NATURAL GAS)
Texas Panhandle District (1)
1991 Projected Costs and Returns per Acre
J^N
GROSS
INCOME
Description
BBSSBSSSBBBBBS8SCSSB8B8888B8
SOYBEANS
Quantity
=========
45.000
BBBB
Unit
$
/
Unit
BBSBBB88B88
bu.
To t a l
S8SS88S8B8S
5.5000
Your
Estimate
SSBSBBSBS
247.50
BESSSSB88SS
To t a l
VA R I A B L E
GROSS
COST
Income
Description
SSSSS8SSS8B8S8SSS8S8SSSBBBBBSSSSS
PREHARVEST
HERBICIDE
FERTILIZER
FERTILIZER
SEED
Fuel
&
Repairs
Labor
-
Quantity
BBBESSSSESB
247.50
Unit
SBBB
$
/
Unit
To t a l
===========
ESESSSSSESE
1.000
acre
6.000
(N)
100.000
lb.
.105
APPL.
1.000
acre
5.000
60.000
lb.
.250
Lube
Machinery
Acre
Irrigation
Acre
IrrigM
a tai co hn i n e r y
A c r Ae c r e
6.00
10.50
5.00
15.00
12.52
49.99
13
0 .. 2
03
8
Machinery
Irrigation
9.14
12.27
To t a l
1.828
2.232
Hour
Hour
5.001
5.499
PREHARVEST
Interest
HARVEST
HARVEST
-
OC
&
Borrowed
HAUL
To t a l
133.73
60.014
45.000
Dol.
0.120
bu.
.300
HARVEST
To t a l
7.20
13.50
13.50
SSSSSSS8E8S
VA R I A B L E
COST
154.43
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 $ 3 . 4 3 p e r b u . o f S O Y B E A N S
GROSS
FIXED
INCOME
minus
COST
VA R I A B L E
Description
SSSSSSESBEBESSESESESSSSS8SE8SSSSS
Machinery
Irrigation
Land
and
COST
Unit
BBSS
93.07
To t a l
===========
Equipment
Acre
Acre
Acre
35.49
48.66
25.00
ESSSEE88SBS
To t a l
FIXED
Cost
109.15
B r e a k - E v e n P r i c e , To t a l C o s t $ 5 . 8 5 p e r b u . o f S O Y B E A N S
To t a l
NET
of
PROJECTED
ALL
Cost
263.58
RETURNS
-16.08
Information presented is prepared solely as a general guide and is not intended to reoognlse or predict the eosts
and returns from any one particular farm or ranch operation. Tnese projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C1.35
B-1241(C01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
O
F
PRODUCTION
09/30/91 HARVEST
DATE
TYPE
PRODUCT NAHE
OF
PROD.
UNITS
A
SOYBEANS
45.0000
STAGE
TYPE
O
F
OF
OF
PRODUCTION
INPUT
UNITS
11 / 0 9 / 9 0 PREHARVEST
11 / 1 9 / 9 0 PREHARVEST
12/09/90 PREHARVEST
12/19/90 PREHARVEST
12/30/90 PREHARVEST
02/14/91 PREHARVEST
04/04/91 PREHARVEST
0 4 / 1 4 / 9 1 PREHARVEST
0 4 / 1 4 / 9 1 PREHARVEST
04/19/91 PREHARVEST
04/24/91 PREHARVEST
04/29/91 PREHARVEST
05/09/91 PREHARVEST
05/09/91 PREHARVEST
05/14/91 PREHARVEST
05/14/91 PREHARVEST
0 6 / 1 4 / 9 1 PREHARVEST
0 6 / 1 9 / 9 1 PREHARVEST
0 7 / 0 4 / 9 1 PREHARVEST
0 7 / 0 9 / 9 1 PREHARVEST
07/24/91 PREHARVEST
08/19/91 PREHARVEST
09/30/91 HARVEST
09/30/91
H
H
H
H
H
H
H
H
E
H
H
0
E
G
H
E
H
0
H
0
0
0
G
K
INPUT NAME
SHREDDING
DISCING
FIELD CULTIVATOR
CHISELING
PICKUP TRUCK
DISCING
DISCING
DISC & SPRAY
HERBICIDE
BEDDING
CULTIVATING
IRRIGATION
FERTILIZER (N)
FERTILIZER APPL.
PLANTING
SEED
CULTIVATING
IRRIGATION
FURROH OPENING
IRRIGATION
IRRIGATION
IRRIGATION
HARVEST & HAUL
CASH-RENT
1HEIGHT
PER
1HEAD
NUMBER
OF
NUMBER
OFFSET
3/4 TON
OFFSET
TANDEH
SOYBEAN
ROLLING
FURROH
12 ROH
SOYBEAN
ROLLING
FURROH
FURROH
FURROH
FURROH
SOYBEAN
SOYBEANS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
100.0000
1.0000
1.0000
60.0000
1.0000
4.0000
1.0000
4.0000
4.0000
4.0000
45.0000
1.0000
.OOOO
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
c
V
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
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 wero collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.36
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC01)
SOYBEANS, SPRINKLER IRRIGATED, (NATURAL GAS)
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSBBS8BSSBBBBBBBBBBB888SSSS
Unit
Quantity
BSSSSSBBB
SOYBEANS
BSBS
bu.
45.000
$ / Unit
5.5000
Total GROSS Income
VARIABLE COST Description
BSBSSSSSBBSBSSBBBBBBBSBSS8SSSSEES
-
Your
Estimate
BSBSBS888
247.50
===========
247.50
Unit
Quantity
PREHARVEST
HERBICIDE
FERTILIZER (N)
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
- Irrigation
Repairs - M
i naet ir oy n
- aI rc rhi g
Labor
Total
BBEBBBBBBBS
1.000
100.000
1.000
60.000
Machinery
- Irrigation
acre
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
1.648
1.063
$ / Unit
To t a l
SSSSSSBS88S
ESSSBEBBBBS
6.000
.105
5.000
.250
6.00
10.50
5.00
15.00
10.76
41.93
2.73
24.25
8.24
5.85
5.001
5.499
Total PREHARVEST
130.26
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
63.390
Dol .
45.000
bu.
0.120
7.61
.300
13.50
Total HARVEST
13.50
BSEESBBBESB
Total VARIABLE COST
151.37
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
3.36 per bu. of SOYBEANS
GROSS INCOME minus VARIABLE COST
96.13
FIXED COST Description
Unit
=================================
yCf^N.
Machinery and Equipment
Irrigation
Land
SEESSSSSSSS
Acre
Acre
Acre
32.00
75.92
25.00
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
ssss
SSBBBBSSBSB
132.92
6.31 per bu. Of SOYBEANS
Total of ALL Cost
284.28
NET PROJECTED RETURNS
-36.78
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.
C1.37
B-1241(C01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E S TA G E
OF
PRODUCTION
09/30/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
TYPE
OF
PRODUCT NAME
OF
PROD.
A
TYPE
OF
1HEIGHT
PER
1HEAD
NUHBER
UNITS
SOYBEANS
.0000
45.0000
INPUT NAHE
NUHBER
OF
INPUT
UNITS
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
mamai
11/09/90 PREHARVEST
11/19/90 PREHARVEST
12/09/90 PREHARVEST
12/19/90 PREHARVEST
12/30/90 PREHARVEST
04/04/91 PREHARVEST
04/14/91 PREHARVEST
04/14/91 PREHARVEST
04/24/91 PREHARVEST
04/29/91 PREHARVEST
05/09/91 PREHARVEST
05/09/91 PREHARVEST
05/14/91 PREHARVEST
05/14/91 PREHARVEST
06/14/91 PREHARVEST
06/19/91 PREHARVEST
07/04/91 PREHARVEST
07/09/91 PREHARVEST
07/24/91 PREHARVEST
08/19/91 PREHARVEST
09/30/91 HARVEST
09/30/91
H
H
H
H
H
H
M
E
M
0
E
G
N
E
H
0
H
0
0
0
G
K
SHREDDING
DISCING
FIELD CULTIVATOR
CHISELING
PICKUP TRUCK
DISCING
DISC & SPRAY
HERBICIDE
CULTIVATING
IRRIGATION
FERTILIZER (N)
FERTILIZER APPL.
PLANTING
SEED
CULTIVATING
IRRIGATION
FURROH OPENING
IRRIGATION
IRRIGATION
IRRIGATION
HARVEST & HAUL
CASH-RENT
OFFSET
3/4 TON
TANDEM
SOYBEAN
ROLLING
12 ROH
SOYBEAN
ROLLING
SOYBEAN
SOYBEANS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.5000
100.0000
1.0000
1.0000
60.0000
1.0000
3.0000
1.0000
3.0000
3.0000
3.0000
45.0000
1.0000
c
V
c
c
V
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
A<3%.
y * % .
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.
C1.38
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
SUGAR BEETS, IRRIGATED
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
J^v
GROSS INCOME Description
BS88BSSSSEB88B88S8BBSBBBBBBB
SUGAR BEETS
Unit
Quant i ty
SSBBSBSSB
20.000
BBSS
ton
$ / Unit
VARIABLE COST Description
============================:
PREHARVEST
HERBICIDE PRE
INSECTICIDE
SEED
THINNING
HERBI. - TREFLAN
FUNG. BAYLETON
FUNG. BAYLETON
HOEING
FUNG. SUPER TEN
HOEING
FUNG. SUPER TEN
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
CE8S888SBB8
31.0700
621.40
Your
Estimate
BB88B88BE
===========
621.40
Quantity
:SSSSSEESBS
1.000
1.000
1.800
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
2.362
2.353
Unit
$ / Unit
SSSB
BSBBBBSBBSS
acre
acre
lb.
acre
acre
appl
appl
acre
appl
acre
appl
Acre
Acre
Acre
Acre
Hour
Hour
19.000
6.240
13.000
25.000
3.130
18.540
18.540
11.000
10.650
11.000
10.650
5.000
5.499
Total PREHARVEST
Interest
OC Borrowed
Interest
Positive Cash
HARVEST
CUST HARV & HAUL
To t a l
8SSSSB88BBS
Total GROSS Income
To t a l
===========
19.00
6.24
23.40
25.00
3.13
18.54
18.54
11.00
10.65
11.00
10.65
14.74
52.72
3.35
10.63
11.81
12.94
263.33
136.396
27.046
Dol.
Dol.
0.120
0.053
16.37
1.42
20.000
ton
5.000
100.00
Total HARVEST
100.00
===========
Total VARIABLE COST
/0^\
B-1241(C01)
381.12
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 $
79.05 per ton of SUGAR BEETS
GROSS INCOME minus VARIABLE COST
240.28
FIXED COST Description
Unit
=================================
To t a l
BSSS
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
40.78
51.31
45.00
SSSS8SS8SSS
Total FIXED Cost
Break-Even Price, Total Cost $
137.09
25.91 per ton of SUGAR BEETS
Total of ALL Cost
518.21
NET PROJECTED RETURNS
103.19
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.
C1.39
B-1241(C01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
O
F
OF
OF
PROD.
UNITS
PRODUCTION
A
11/15/91 HARVEST
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
INPUT
07/20/90 PREHARVEST
08/30/90 PREHARVEST
12/20/90 PREHARVEST
01/30/91 PREHARVEST
0 2 / 1 0 / 9 1 PREHARVEST
0 3 / 0 1 / 9 1 PREHARVEST
0 3 / 0 1 / 9 1 PREHARVEST
03/01/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
0 4 / 0 1 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
0 5 / 0 1 / 9 1 PREHARVEST
05/20/91 PREHARVEST
06/01/91 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
0 6 / 3 0 / 9 1 PREHARVEST
0 6 / 3 0 / 9 1 PREHARVEST
0 7 / 0 2 / 9 1 PREHARVEST
0 7 / 1 0 / 9 1 PREHARVEST
0 7 / 1 5 / 9 1 PREHARVEST
08/01/91 PREHARVEST
08/01/91 PREHARVEST
08/08/91 PREHARVEST
08/15/91 PREHARVEST
08/24/91 PREHARVEST
08/30/91 PREHARVEST
09/01/91 PREHARVEST
11 / 1 5 / 9 1 HARVEST
11 / 1 5 / 9 1
H
M
H
H
H
H
E
E
M
E
0
M
H
G
M
0
M
E
H
E
0
E
G
E
0
0
G
E
G
K
PRODUCT NAHE
SUGAR BEETS
20.0000
INPUT NAME
NUMBER
OF
UNITS
DISCING SUGBEET
DISCING SUGBEET
DISCING SUGBEET
CHISELING
CHISELING
LISTING
HERBICIDE PRE
INSECTICIDE
PLANTING
SEED
IRRIGATION
CULTIVATING
CULTIVATING
THINNING
PICKUP TRUCK
IRRIGATION
CULT. SUGBEET
HERBI. - TREFLAN
CULT. SUGBEET
FUNG. BAYLETON
IRRIGATION
FUNG. BAYLETON
HOEING
FUNG. SUPER TEN
IRRIGATION
IRRIGATION
HOEING
FUNG. SUPER TEN
CUST HARV & HAUL
CASH-RENT
1HEIGHT
PER
1HEAD
NUMBER
OFFSET
OFFSET
OFFSET
SUGBEET
SUGBEET
SUGBEET
SUGBEET
SUGBEET
SUGBEET
SUGBEET
FURROH
8 ROH
8 ROH
CUSTOM
3/4 TON
FURROH
ROLLING
SUGBEET
ROLLING
BEETS
FURROH
BEETS
BEETS
FURROH
FURROH
BEETS
SUGBEET
SUGBEET
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.8000
6.0000
1.0000
1.0000
1.0000
20.0000
4.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
4.0000
5.2000
1.0000
1.0000
20.0000
1.0000
.OOOO
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
V
V
C
V
C
V
C
V
C
C
C
V
V
V
C
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
"*8\
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 tho Texas Agricultural Extension service and approved for publication.
C1.40
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C01)
CONTINUOUS WHEAT, DRYLAND
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
4^\
GROSS INCOME Description
S88SSS8SBSSBSS8SSC8SBBBS8SSS
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quant1ty
BSSBSSESE
15.000
60.000
15.000
Unit
$ / Unit
BBSS B IB S S S B B S
B8SSBBSSS8S
bu.
days
bu.
1.4300
0.1498
2.3700
21.45
8.99
35.55
Total GROSS Income
VARIABLE COST Description
SSBSSEBSBBESEEEEBSSSBSSSSSSSBSSSS
PREHARVEST
SEED
SET ASIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
BSBSBSSSB
SSSSSSSSSSS
65.99
Quant i ty
Unit
SSSSESSSSSS
0.500
0.176
1.178
bu.
acre
Acre
Acre
Hour
$ / Unit
To t a l
b s :s s :3 B S S S B S
SEES8SSS8SS
12.000
9.300
6.00
1.64
5.76
1.48
5.89
5.000
Total PREHARVEST
Interest - DC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
8SB8
20.76
13.406
Dol .
0.120
1.61
1.000
15.000
bu.
bu.
10.000
.100
10.00
1.50
Total HARVEST
11.50
SSSSSSSBSSS
Total VARIABLE COST
33.87
GROSS INCOME minus VARIABLE COST
32. 12
FIXED COST Description
Unit
&E8SBBEBSSSSBSSSB8SSSSSSSSESSBSCS
SSBB
SET ASIDE DRYCON F
Machinery and Equipment
Land
acre
Acre
Acre
To t a l
4. 16
13.21
15.00
Total FIXED Cost
32.37
Total of ALL Cost
66.24
NET PROJECTED RETURNS
-0.25
jf!Ps
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.
C1.41
B-1241(C01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
01/15/91
02/15/91
03/15/91
05/20/91 HARVEST
05/20/91 HARVEST
D AT E
TYPE
PROD.
UNITS
A
A
A
A
TYPE
OF
OF
PRODUCTION
INPUT
06/15/90 PREHARVEST
08/15/90 PREHARVEST
09/10/90 PREHARVEST '
09/20/90 PREHARVEST
09/20/90 PREHARVEST
12/31/90 PREHARVEST
05/02/91 PREHARVEST
05/02/91 PREHARVEST
05/20/91 HARVEST
05/20/91 HARVEST
05/20/91
M
M
M
H
E
H
E
E
G
G
K
GRAZING
GRAZING
GRAZING
HHEAT
DEFICIENCY PHT.
DRYLAND
DRYLAND
DRYLAND
20.0000
20.0000
20.0000
15.0000
15.0000
KHEAT
INPUT NAHE
NUMBER
OF
UNITS
BLADE PLOHING
FIELD CULTIVATOR
FIELD CULTIVATOR
DRILLING
SEED
PICKUP TRUCK
SET ASIDE
SET ASIDE
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
1EIGHT
H
PER
HEAD
1
NUMBER
OF
A
S TA G E
PRODUCT NAME
OF
2 DRILLS
HHEAT
3/4 TON
DRYCON V
DRYCON F
HHEATD
HHEAT
HHEATDS
1.0000
1.0000
1.0000
1.0000
.5000
20.0000
.1765
.1765
1.0000
15.0000
1.0000
.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
N
N
N
C
C
.00
.00
.00
.00
.00
Ii
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
C
C
C
V
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cost!
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.42
B-1241 (COD
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
CONTINUOUS WHEAT, FURROW IRRIGATED, (NATURAL GAS)
Texas Panhandle District (1)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSBSSBSSSSSSSSSSS88SBBSSBBS
DEFICIENCY PMT. WHEAT
GRAZING
IRRIG.
WHEAT
. Quant 1ty
Unit
$ / Unit
BSBSSBSSS
BBSS
SBBBBBSS8BB
60.000
105.000
60.000
bu.
days
bu.
1.4300
0.4000
2.3700
Total GROSS Income
VARIABLE COST Description
8EEBESSBSSSSSSSSSSSBSBSSSBSB8BSES
PREHARVEST
FERTILIZER (N)
FERTILIZER APPL.
INSECTICIDE
SEED
SET ASIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - M
i naet ir oy n
- aI rc rhi g
Labor
-
Machinery
- Irrigation
Your
Estimate
BSBBBSSBESB BSBBB8SBB
85.80
42.00
142.20
270.00
Quantity
SSSBSSSSSSS
120.000
1.000
1.000
1.250
0.176
1.005
2.435
Unit
$ / Unit
To t a l
SSBB
S88S8BSBS88
sssssssssss
lb.
acre
appl
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
.105
5.000
5.500
12.000
8.660
12.60
5.00
5.50
15.00
1.52
7.80
54.53
2.23
10.99
5.03
13.39
5.000
5.499
Total PREHARVEST
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
To t a l
133.59
100.752
60.000
Dol.
bu.
Total HARVEST
0.120
12.09
.450
27.00
27.00
Total VARIABLE COST
172.68
GROSS INCOME minus VARIABLE COST
97.32
FIXED COST Description
Unit
SET ASIDE IRRGRN F
Machinery and Equipment
Irrigation
Land
To t a l
BBSS
BBSSSSSSSEB
acre
Acre
Acre
Acre
5.89
19.86
53.08
25.00
SSSSSSSSSBB
Total FIXED Cost
103.84
Total of ALL Cost
276.52
NET PROJECTED RETURNS
-6.52
J0^\
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.
C1.43
B-124KC01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E S TA G E
OF
PRODUCTION
12/15/90
01/15/91
02/15/91
03/15/91
06/20/91 HARVEST
06/20/91 HARVEST
D AT E
TYPE
OF
A
A
A
A
A
OF
PRODUCTION
06/15/90 PREHARVEST
07/15/90 PREHARVEST
07/25/90 PREHARVEST
08/05/90 PREHARVEST
08/10/90 PREHARVEST
08/12/90 PREHARVEST
08/12/90 PREHARVEST
08/15/90 PREHARVEST
08/20/90 PREHARVEST
08/20/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
09/15/90 PREHARVEST
11/15/90 PREHARVEST
02/15/91 PREHARVEST
04/10/91 PREHARVEST
05/02/91 PREHARVEST
05/02/91 PREHARVEST
05/05/91 PREHARVEST
06/20/91 HARVEST
06/20/91
NAME
NUMBER
TYPE
OF
PER
UNITS
GRAZING
GRAZING
GRAZING
GRAZING
HHEAT
DEFICIENCY PMT.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
INPUT NAME
NUMBER
OF
UNITS
DISCING
BLADE PLOHING
FLOATING
CHISELING
DISCING
FERTILIZER (N)
FERTILIZER APPL .
BEDDING
ROD HEEDING
INSECTICIDE
DRILLING
SEED
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
SET ASIDE
SET ASIDE
IRRIGATION
HARVEST & HAUL
CASH-RENT
HEAD
.0000
.0000
.0000
.0000
.0000
.0000
30.0000
30.0000
30.0000
15.0000
60.0000
60.0000
HHEAT
INPUT
H
H
M
H
H
E
G
M
H
E
H
E
0
0
0
0
E
E
0
G
K
HEIGHT
OF
PROD.
A
S TA G E
PRODUCT
OFFSET
OFFSET
HHEAT
2 DRILLS
HHEAT
FURROH
FURROH
FURROH
FURROH
IRRGRN V
IRRGRN F
FURROH
HHEATI
HHEATF
1.0000
1.0000
.5000
1.0000
1.0000
120.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.2500
8.0000
4.0000
4.0000
4.0000
.1764
.1764
4.0000
60.0000
1.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
N
N
N
N
C
C
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
C
C
V
V
C
V
C
V
C
C
V
F
C
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
"■""V
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and 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.
C1.44
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C01)
CONT. WHEAT, SPRINKLER IRRIGATED, (NATURAL GAS)
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBSBSSSSB8BB8BSBSBBBBBB8BSBB
DEFICIENCY PMT. WHEAT
GRAZING
IRRIG.
WHEAT
Quantity
Unit
$ / Unit
SSBS
BBBBBBBSSSS
BS8BB8B888B
60.000
105.000
60.000
bu.
days
bu.
1.4300
0.4000
2.3700
85.80
42.00
142.20
To t a l G R O S S I n c o m e
VA R I A B L E C O S T D e s c r i p t i o n
8SSSBSSBS8B88BSBSSBBSBSBSS8BSSBSS
PREHARVEST
F E RT I L I Z E R ( N )
F E RT I L I Z E R ( P )
FERTILIZER APPL.
INSECTICIDE
SEED
. SET ASIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Your
Estimate
S 8 8 B B 8 B 8 S
===========
270.00
Quantity
===========
Unit
SBSS
SSSBSSSSSSS
160.000
20.000
1.000
1.000
1.250
0.176
lb.
lb.
acre
appl
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
. 105
.250
5.000
5.500
12.000
8.660
1.315
1. 160
$ / Unit
5.000
5.501
Total PREHARVEST
Interest
OC Borrowed
HARVEST
HARVEST & HAUL
To t a l
BBBBSBBBB
To t a l
16.80
5.00
5.00
5.50
15.00
1.52
6.36
45.74
1.91
26.45
6.58
6.38
142.24
05.253
Dol .
60.000
bu.
Total HARVEST
0. 120
12.63
.450
27.00
27.00
SSSSSSS
Total VARIABLE COST
181.88
GROSS INCOME minus VARIABLE COST
88.12
FIXED COST Description
BSBS&SSSSS88BS8E8ESSSSEBSE8SSSBSS
SET ASIDE IRRGRN F
Machinery and Equipment
Irrigation
Land
Unit
To t a l
SBBB
SSSSSBSBBBB
acre
Acre
Acre
Acre
5.89
16.51
82.82
25.00
SBSSSSSBBBB
To t a l F I X E D C o s t
130.23
To t a l o f A L L C o s t
312.10
NET PROJECTED RETURNS
-42.10
Information presented Is prepared solely as a general guide and is not Intended to reoognlse 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.
C1.45
B-1241(C01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E
S TA G E
OF
PRODUCTION
12/15/90
01/15/91
02/15/91
03/15/91
06/20/91 HARVEST
06/20/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/15/90 PREHARVEST
08/05/90 PREHARVEST
08/10/90 PREHARVEST
08/18/90 PREHARVEST
08/18/90 PREHARVEST
08/18/90 PREHARVEST
08/20/90 PREHARVEST
08/20/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
09/15/90 PREHARVEST
11/15/90 PREHARVEST
11/30/90 PREHARVEST
12/15/90 PREHARVEST
03/10/91 PREHARVEST
04/10/91 PREHARVEST
05/02/91 PREHARVEST
05/02/91 PREHARVEST
05/05/91 PREHARVEST
06/20/91 HARVEST
06/20/91
TYPE
PRODUCT NAME
NUMBER
PROD.
A
A
A
A
A
A
TYPE
GRAZING
GRAZING
GRAZING
GRAZING
KHEAT
DEFICIENCY PMT.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
INPUT NAME
NUMBER
OF
UNITS
DISCING
CHISELING
DISCING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL
ROD HEEDING
INSECTICIDE
DRILLING
SEED
IRRIGATION
IRRIGATION
PICKUP TRUCK
IRRIGATION
IRRIGATION
IRRIGATION
SET ASIDE
SET.ASIDE
IRRIGATION
HARVEST & HAUL
CASH-RENT
HEAD
30.0000
30.0000
30.0000
15.0000
60.0000
60.0000
KHEAT
INPUT
M
M
E
E
G
H
E
M
E
0
0
M
0
0
0
E
E*
0
G
K
PER
UNITS
OF
H
HEIGHT
OF
O
F
OFFSET
OFFSET
HHEAT
2 DRILLS
HHEAT
3/4 TON
IRRGRN V
IRRGRN F
HHEATI
HHEATI
1.0000
1.0000
1.0000
160.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.2500
4.0000
2.0000
20.0000
2.0000
2.0000
4.0000
.1764
.1764
4.0000
60.0000
1.0000
.0000
.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
N
N
N
N
C
C
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
C
C
V
V
V
C
V
C
V
C
V
F
c
V
F
c
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
<-^^ty
y*""v
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.46
Projections for Planning Purposes Only
Mot to be Used without Updating after July 23, 1991
B-124KC01)
ROTATION: WHEAT-FALLOW-WHEAT: CONV TILL WHEAT BUD.
Texas Panhandle District (1)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSBBSSSSBECSEBSESE8BB88BSS8
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quant 1ty
Unit
SSSSSSSSS
SB88
BBB888BBBBB
BBBBBSBBEBE
20.000
60.000
20.000
bu.
days
bu.
1.4300
0.1498
2.3700
28.60
8.99
47.40
$ / Unit
Total GROSS Income
VARIABLE COST Description
SSESSSSSSBSBSBBBS8BBBBBBBBBBBBBSS
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
ESSC8S88S
BSBSSSSSSSS
84:99
Quant i ty
sssssssssss
0.500
1.000
1.280
Unit
$ / Unit
To t a l
SSBB
BBBSBBS88SS
SBBSSSBBBBS
bu.
acre
Acre
Acre
Hour
12.000
12.870
6.00
12.87
6.59
1.63
6.40
5.000
Total PREHARVEST
Interest
OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
33.49
16.516
Dol.
0. 120
1.98
1.000
20.000
acre
bu.
10.000
.100
10.00
2.00
Total HARVEST
12.00
Total VARIABLE COST
47.48
GROSS INCOME minus VARIABLE COST
37.51
FIXED COST Description
Unit
SSSSSBSBSBBSSSSSSSSB8SEBBSBBSESBS
FALLOW LAND CON FIXD
Machinery and Equipment
Land
Total FIXED Cost
To t a l
SSBS
EESBBEESESS
acre
Acre
Acre
26.84
15.04
15.00
SSSSSSSESSS
56.88
Total of ALL Cost
104.36
NET PROJECTED RETURNS
-19.37
r
Information presented is prepared solely as a general guide and is not Intended to recognise or predtct 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.
C1.47
B-124KC01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E
S TA G E
OF
PRODUCTION
NUMBER
OF
PROD.
UNITS
A
A
A
A
S TA G E
PRODUCT NAME
O
F
A
01/15/91
02/15/91
03/15/91
05/20/91 HARVEST
05/20/91 HARVEST
D AT E
TYPE
TYPE
GRAZING
GRAZING
GRAZING
KHEAT
DEFICIENCY PMT.
DRYLAND
DRYLAND
DRYLAND
NUMBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
06/15/90 PREHARVEST
08/01/90 PREHARVEST
08/15/90 PREHARVEST
09/01/90 PREHARVEST
09/20/90 PREHARVEST
09/20/90 PREHARVEST
12/31/90 PREHARVEST
05/02/91 PREHARVEST
05/02/91 PREHARVEST
05/20/91 HARVEST
05/20/91 HARVEST
05/20/91
M
M
M
H
M
E
H
E
E
G
G
K
FIELD CULTIVATOR
BLADE PLOHING
FIELD CULTIVATOR
ROD HEEDING
DRILLING
SEED
PICKUP TRUCK
FALLOH LAND
FALLOH LAND
CUSTOM HARVEST
CUSTOH HAULING
CASH-RENT
PER
HEAD
20.0000
20.0000
20.0000
20.0000
20.0000
HHEAT
INPUT NAME
HEIGHT
2 DRILLS
HHEAT
3/4 TON
CON VAR
CON FIXD
HHEATD
HHEAT
KHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
20.0000
1.0000
1.0000
1.0000
20.0000
1.0000
.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE
EVEN
PROD.
CASH
N
N
N
C
C
.00
.00
.00
.00
.00
N
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
C
C
C
V
F
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 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.
C1.48
\
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC01)
ROTATION: WHEAT-FALLOW-WHEAT: CONV TILL FALLOW BUD
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSSBBSBBEESSSSS8888888S8BSSS
-WARNING- No gross receipts
VARIABLE COST Description
ESEBSSBEESSSSSSSSSSSSSSSSESSSSESS
Fuel & Lube
Repairs
Labor
Interest
Machinery
Machinery
Machinery
OC Borrowed
Quant i ty
SBBSBSSBB
Quantity
==========
0.654
9.553
Unit
BBBB
Unit
SBBB
Acre
Acre
Hour
Dol.
Total VARIABLE COST
$ / Unit
SSSSSBBBSSB
$ / Unit
To t a l
SSSSSSSSSBB
Yo u r
Estimate
8BS8SSSSS
To t a l
ESEEEEEBSSS
SSSSBBBSBBS
5.000
0.120
6.85
1.60
3.27
1.15
EBSBSBBESES
12.87
GROSS INCOME minus VARIABLE COST
-12.87
FIXED COST Description
Unit
SSSSSSSSSSSESESEESBESSSSSSSSSSSSS
SSBS
Acre
Acre
Machinery and Equipment
Land
To t a l
11.84
15.00
SBEBESESSSS
Total FIXED Cost
26.84
Total of ALL Cost
39.71
NET PROJECTED RETURNS
-39.71
y#^S
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.
C1.49
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
B-1241(C01)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
O
F
PRODUCTION
06/15/90
07/15/90
08/15/90
09/10/90
03/16/91
05/16/91
05/31/91
TYPE
O
F
INPUT NAME
NUMBIE R C A S H FIXED LANDLORD
O
F
NON- O
R
SHARE
U N I T S C A S H VARI.
INPUT
M
H
M
M
H
H
K
BLADE PLOHING
CHISELING
BLADE PLOHING
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
CASH-RENT KHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000 c
F
.00
.00
.00
.00
.00
.00
.00
^^.
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.50
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C01)
ROTATION: WHEAT-FALLOW-WHEAT: MIN TILL WHEAT BUD.
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSSBSB8S8BBBBSB8SSSSSSSSS88
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quantity
SBCBSSB8B
20.000
75.000
20.000
Unit
$ / Unit
SSSSSBSSSSS
SBBBSBBBSBS
bu.
days
bu.
1.4300
0.1498
2.3700
28.60
11.24
47.40
Total GROSS Income
VARIABLE COST Description
SSBSSSSBBBSBBBSSSBBEESSESBSBBSB8B
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
SBBBBCSSS
SBSBSSEBESE
87.24
Quantity
0.500
1.000
1.062
Unit
$ / Unit
To t a l
BSBS
8B8ESSSSSBS
SSSSSBSS888
bu.
acre
Acre
Acre
Hour
12.000
22.480
6.00
22.48
4.21
1.07
5.31
5.000
Total PREHARVEST
Interest
OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
BBSS
39.07
12.559
Dol .
0.120
1.51
1.000
20.000
acre
bu.
10.000
.100
10.00
2.00
Total HARVEST
12.00
SSSSBSSSSSB
Total VARIABLE COST
52.58
GROSS INCOME minus VARIABLE COST
34.66
FIXED COST Description
Unit
SSSSSSSSS8SSSSSSSSBSB8SSBSBBESSEE
FA L L O W L A N D M I N F I X D
Machinery and Equipment
Land
jfy%\
acre
Acre
Acre
To t a l
20.09
10.99
15.00
To t a l F I X E D C o s t
46.08
To t a l o f A L L C o s t
98.66
NET PROJECTED RETURNS
- 11 . 4 3
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.
C1.51
B-124KC01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
12/15/90
01/15/91
02/15/91
03/15/91
05/20/91 HARVEST
05/20/91 HARVEST
DATE
07/15/90
09/01/90
09/20/90
09/20/90
12/31/90
05/02/91
05/02/91
05/20/91
05/20/91
05/20/91
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
A
A
A
A
A
A
TYPE
OF
INPUT
H
M
M
E
M
E
E
G
G
K
PRODUCT NAME
NUMBER
OF
UNITS
GRAZING DRYLAND
GRAZING DRYLAND
GRAZING DRYLAND
GRAZING DRYLAND
HHEAT
DEFICIENCY PMT. HHEAT
INPUT NAME
FIELD CULTIVATOR
ROD HEEDING
DRILLING
SEED
PICKUP TRUCK
FALLOH LAND
FALLOH LAND
CUSTOH HARVEST
CUSTOH HAULING
CASH-RENT
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
OOOO
oooo
oooo
oooo
oooo
oooo
15.0000
20.0000
20.0000
20.0000
20.0000
20.0000
N
N
N
N
C
C
.00
.00
.00
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
UNITS CASH VARI.
2 DRILLS
KHEAT
3/4 TON
HIN VAR
HIN FIXD
HHEATD
KHEAT
HHEATDS
1.0000
1.0000
1.0000
.5000
20.0000
1.0000
1.0000
1.0000
20.0000
1.0000
C
V
C
C
C
C
V
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.52
A^^.
Projections for Planning Purposes Only B-1241(C01)
Not to be Used without Updating after July 23, 1991.
ROTATION: WHEAT-FALLOW-WHEAT: MIN TILL FALLOW BUD.
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
GROSS
INCOME
Description
SS8SSBSBSSCBB8888S88S8BBBBBB
-WARNING- No gross receipts
VA R I A B L E C O S T D e s c r i p t i o n
=================================
Quantity
BB8BBSBBB
Unit
BBSS
1.000
1,. 0 0 0
0,. 2 6 3
6,. 0 11
$
/
Unit
SS888BBBSBB
Quantity
SSBSSSBSSSS
HERBICIDE
&
APPL
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Unit
EBBS
$
/
Unit
acre
Your
Estimate
SSSBBSBSSSS
8.340
8.,500
5..000
0.. 120
BB888S8SS
To t a l
SSSSSSSSSSS
acre
Acre
Acre
Hour
Dol.
To t a l
BBBBBBBSSSS
8.34
8.50
2.87
0.73
1.32
0.72
S S S B B B B B S S S
Total VARIABLE COST
22.48
GROSS INCOME minus VARIABLE COST
-22.48
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
To t a l
B B S S
E S E S S E S S S S S
Acre
Acre
5.09
15.00
To t a l F I X E D C o s t
20.09
To t a l o f A L L C o s t
42.57
NET PROJECTED RETURNS
-42.57
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.
C1.53
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
4IUMBER
OF
UNITS
B-1241(C01)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
06/13/90
08/13/90
03/14/91
04/30/91
04/30/91
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
M
H
E
E
K
INPUT NAME
NUMBER
OF
UNITS
BLADE PLOHING
BLADE PLOHING
HERBICIDE & APPL R0T#1
HERBICIDE & APPL R0T#2
CASH-RENT KHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
C
V
V
F
.00
.00
.00
.00
.00
-y^S.
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.
C1.54
Projections for Planning Purposes Only B-1241(C01)
Not to be Used without Updating after July 23, 1991.
SET ASIDE LAND FOR DRYLAND CROPS - CONVENTIONAL
Te x a s P a n h a n d l e D i s t r i c t ( 1 )
1991 Projected Costs and Returns per Acre
V
GROSS
INCOME
Description
SSSBBS88S8SSB8SSSBBSSSe8EBBE
Quantity
BBBBSSBSB
-WARNING- No gross receipts
VA R I A B L E C O S T D e s c r i p t i o n
SSSSSSSBESESSS8SSS8SSSS8SB8BBSBSS
Fuel
Repairs Labor Interest -
&
Lube
Machinery
Machinery
OC Borrowed
Unit
BBSS
Quantity
===========
-
$
$
/
To t a l
Acre
5..000
0.,120
Yo u r
Estimate
BSBSSSSSSSS
Unit
SSSSSBSSSSS
Machinery
Acre
0.477 Hour
4.573 Dol .
Total VARIABLE COST
Unit
SS8BBEBBSE8
Unit
BSSS
/
To t a l
SSBBSSBSBBB
5.21
1.15
2.39
0.55
ESBBBBBSS8S
9.30
GROSS INCOME minus VARIABLE COST
-9.30
FIXED COST Description
Unit
SEES
Acre
Acre
Machinery and Equipment
Land
To t a l
8.57
15.00
Total FIXED Cost
23.57
Total of ALL Cost
32.87
NET PROJECTED RETURNS
-32.87
ilP^N
Information presented is prepared solely as a general guide and is not intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collectod and developed by
s t a ff 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 .
C1.55
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUKBER
OF
UNITS
B-124KC01)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
12/01/90
02/16/91
04/16/91
06/11/91
08/16/91
08/31/91
TYPE
OF
INPUT NAME
NUMBER
OF
INPUT
M
M
H
H
M
K
UNITS
BLADE PLOHING
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
CASH-RENT HHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH FIXED LANDLORD
O
R
NON
SHARE
CASH VARI.
F
.00
.00
.00
.00
.00
.00
/ ^ \
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and roturns 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.
C1.56
Projections for Planning Purposes Only
Not to be Used without Updating after July 23. 1991
B-124KC01)
SET ASIDE LAND FOR IRRIGATED CORN - CONVENTIONAL
Texas Panhandle District (1)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSBSSBSSSSB8BBB88BSBSS8
-WARNING- No gross receipts
VARIABLE COST Description
=================================
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
SSSSSSSSS
Quantity
0.450
4.158
Unit
SSBB
Unit
SSBB
Acre
Acre
Hour
Dol .
$ / Unit
$ / Unit
:eeesssss8s
5.,000
0.,120
To t a l
sssssssssss
Yo u r
Estimate
SBSSSSBSB
To t a l
4.75
1.17
2.25
0.50
SSSBSBBSSBE
Total VARIABLE COST
8.66
GROSS INCOME minus VARIABLE COST
-8.66
FIXED COST Description
Unit
=================================
Acre
Acre
Machinery and Equipment
Land
To t a l
sssssssssss
8.41
45.00
BBBSSESSSEE
Total FIXED Cost
53.41
Total of ALL Cost
62.07
NET PROJECTED RETURNS
-62.07
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.
C1.57
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
B-124KC01)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
12/01/90
02/16/91
04/16/91
06/11/91
08/16/91
08/31/91
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
H
H
H
H
H
K
INPUT NAME
NUMBER CASH FIXED LANDLORD
OF
NONO
R
SHARE
U N I T S C A S H VARI.
DISCING OFFSET
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
CASH-RENT CORN
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
F
.00
.00
.00
.00
.00
.00
'^Sk
Information presented is prepared solely as a general guide and is not intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C1.58
Projections for Planning Purposes Only B-1241(C01)
Not to be Used without Updating after July 23, 1991.
SET ASIDE LAND FOR IRRIGATED SMALL GRAINS - CONV.
Texas Panhandle District (1)
1991 Projected Costs and Returns per Acre
GROSS
INCOME
Description
BBBBBSSSESBBBBSSSSSSBBBSBBBB
BBBBSSBBB
-WARNING- No gross receipts
VA R I A B L E C O S T D e s c r i p t i o n
8SBSSSSSSSS8BBSSSSSSBBBS8BSSESBSS
Fuel
Repairs
Labor
Interest
&
-
Quantity
Unit
SSBB
Quantity
BSSBSBSBBSS
$
/
Unit
BBBBBEE888S
Unit
BBSS
$
/
To t a l
S8S8S8SB8SS
Unit
ESBSSSSSSBE
BBBBBSSSS
To t a l
SSSSSSSBSSS
Lube
Machinery
Acre
Machinery
Acre
Machinery
0.450
Hour
5.000
OC
Borrowed
4.158
Dol.
0.120
-
Your
Estimate
4.75
1.17
2.25
0.50
SSSSSSSSSS8
To t a l
GROSS
FIXED
VA R I A B L E
INCOME
COST
minus
COST
VA R I A B L E
Description
and
COST
Unit
SSBSSSSSSSSBSSSSSBSBSESEESSSSSSSS
Machinery
Land
8.66
BBSS
-8.66
To t a l
SSSESESSEEE
Equipment
Acre
Acre
8.41
25.00
SSSESBBSSBS
To t a l
To t a l
NET
FIXED
of
PROJECTED
Cost
ALL
Cost
RETURNS
33.41
42.07
-42.07
Information presented is prepared solely as a general guide and is not intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.59
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
B-124KC01)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
12/01/90
02/16/91
04/16/91
06/11/91
08/16/91
08/31/91
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
INPUT NAHE
NUHBER CASH FIXED LANDLORD
OF
NONO
R
SHARE
U N I T S C A S H VARI.
m
H
H
H
H
H
K
DISCING OFFSET
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
CASH-RENT HHEATI
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
F
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.60
B-1241(C01)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
ROTATION: SORGHUM-FALLOW-WHEAT: MIN TILL FALLOW
Texas Panhandle District (1)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
ESEESBESSSBEBSESSSSCBBSSEBCB
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
=========
Unit
SSBS
$ / Unit
SSSSSSSBSSS
Quantity Unit $ / Unit
1.000 acre
1..000 acre
Acre
Acre
0.. 191 Hour
4,.997 Dol.
Total VARIABLE COST
To t a l
To t a l
SSSSESEEEEE
ESSSEESEBSS
8.340
8.,500
8.34
8.50
1.92
0.58
0.95
0.60
5..000
0.,120
Your
Estimate
SBSSBBSBSBB
SSBSBSBSBSS
20.88
-20.88
GROSS INCOME minus VARIABLE COST
Unit
FIXED COST Description
SSSSSBSSBSBBSSSBBSSSBSBSBSBSSBSS:
To t a l
SSSSSBSSSSS
Acre
Acre
Machinery and Equipment
Land
3.90
15.00
Total FIXED Cost
18.90
Total of ALL Cost
39.78
-39.78
NET PROJECTED RETURNS
J0^\
J$^\
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.
C1.61
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
O
F
UNITS
B-124KC01)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
03/15/91
04/01/91
05/01/91
07/15/91
07/15/91
TYPE
OF
INPUT NAHE
NUHBER
OF
INPUT
UNITS
H DISCING OFFSET
E HERBICIDE & APPL R0T#1
E HERBICIDE & APPL R0T#2
H FIELD CULTIVATOR
K CASH-RENT KHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
V
V
C
F
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C1.62