B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
SORGHUM AFTER WHEAT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
ESSSSSSSBESSSSSSBBSSSSSSBSSB
Quantity
SBBEBBSSS
DEFICIENCY 83.8%S0RGHUM
SORGHUM
36.000
36.000
Unit
BESS
cwt
cwt
$ / Unit
SS888E8E888
0.8460
3.9400
Total GROSS Income
VARIABLE COST Description
SBSBSBSBBBSSSSSBSSBBSSEBESBBBSBSE
Your
Estimate
BSSSEBSSE8S
B888S88BS
30.46
141.84 '
BSBSSSSSSSS
172.30
Quant 1ty
:SSESBSEEE3
PREHARVEST
FERT. 10-34-0
HERB, FALL
LIQUID FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB, PRE-EMERGE
INSECT. SOIL
ACR VARIABLE CST
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
150.000
1.000
1.000
100.000
1.000
7.000
1.000
1.000
0.081
1.000
1.510
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Unit
$ / Unit
To t a l
BBSS
SBSSBBBSSSS
BSSSBBBSSBS
lb.
acre
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
.110
3.000
2.000
.092
2.000
.850
4.650
10.050
13.650
2.910
16.50
3.00
2.00
9.25
2.00
5.95
4.65
10.05
1.10
2.91
7.12
3.30
7.55
5.001
75.39
1.000
36.000
acre
cwt.
14.000
.250
Total HARVEST
Interest
Interest
To t a l
14.00
9.00
23.00
- OC Borrowed
- Positive Cash
51.336
-1.376
Dol .
Dol .
Total VARIABLE COST
67.80
FIXED COST Description
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
6.21
-0.10
104.50
GROSS INCOME minus VARIABLE COST
sssssssbbesssssbssesssssbsbsbbse:
0. 121
0.072
Unit
.
Total FIXED Cost
To t a l
BBSS
SBESSSSSSBS
acre
acre
Acre
Acre
1.26
2.03
29.48
25.00
sssssssssss
57.77
Total of ALL Cost
162.27
NET PROJECTED RETURNS
10.03
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 ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.27
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
02/15/91 HARVEST
08/15/91 HARVEST
09/15/91 HARVEST
DATE
PRODUCT NAHE
OF
PROD.
A
A
A
UNITS
DEFICIENCY 83.8% SORGHUM
SORGKUM
DEFICIENCY 83.8% SORGHUH
18.0000
36.0000
18.0000
STAGE
TYPE
O
F
OF
OF
PRODUCTION
INPUT
UNITS
06/15/90 PREHARVEST
08/15/90 PREHARVEST
09/15/90 PREHARVEST
10/10/90 PREHARVEST
10/10/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
11 / 1 5 / 9 0 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/15/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
04/05/91 PREHARVEST
07/31/91 PREHARVEST
07/31/91 PREHARVEST
07/31/91 PREHARVEST
07/31/91 PREHARVEST
07/31/91
08/01/91 HARVEST
08/01/91 HARVEST
M
H
H
H
E
E
H
H
H
E
H
H
E
E
E
M
H
E
E
E
E
K
G
G
1HEIGHT
PER
1HEAD
NUMBER
INPUT NAHE
DISCING
DISCING
DISCING
LIQUID FERT. RIG
FERT. 10-34-0
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
FERT. 82-0-0
SHAPING BEDS
PLANTING
SEED SORGKUM
HERB, PRE-EHERGE
INSECT. SOIL
ROLLING
CULTIVATING
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
CASH RENT
CUSTOH COMBINING
CUSTOM HAULING
NUHBER
OFFSET
TANDEH
TANDEH
SORGKUM
TANDEH
TREATED
SORGKUM
SORGKUM
CROPLAND
SORGKUM
SORGHUM
1.0000
1.0000
1.0000
1.0000
150.0000
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
7.0000
1.0000
1.0000
1.0000
1.0000
.0811
.0811
.0811
1.0000
1.0000
1.0000
36.0000
.0000
.0000
.0000
CASH
NON
CASH
B-1241(C04)
CASH 1
NON
CASH
SHARE EVEN
PROD.
C
C
C
33.00 N
33.00 N
33.00 N
FIXED LANDLORD
OR SHARE
VARI.
.00
.00
.00
.00
C
C
V
V
33.00
C
V
33.00
C
C
C
V
V
V
33.00
C
C
C
C
C
C
C
V
F
F
V
F
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
y^^s.
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.
C4.28
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
SOYBEANS
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
JgO^\
GROSS INCOME Description
BBSSBS88S8CSB88ESBS8BSBBBBBB
SOYBEANS
Quant 1ty
Unit
BES8BEBEE
BBSS
25.000
bu.
$ / Unit
SSSBSBSBBBB
5.8500
Total GROSS Income
VARIABLE COST Description
SSESSSSSSEEBESSSESSSSSBSBSSBBSSSS
PREHARVEST
HERB, YELLOW
INOCULANT
SEED SOYBEANS
HERB.POST-EMERGE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Yo u r
Estimate
SSS8S8BBB
146.25
SSSBSBBBSSB
146.25
Quantity
BBBBBEEBSBS
1.000
1.000
45.000
1.000
1.153
Unit
BSBB
acre
acre
lb.
Pt
Acre
Acre
Hour
$ / Unit
6.750
1.500
.120
15.000
5.001
Total PREHARVEST
CUSTOM COMBINING
CUSTOM HAULING
Interest - OC Borrowed
Interest - Positive Cash
To t a l
SSSS88EB8ES
To t a l
SSSBSBSEBEB
6.75
1.50
5.40
15.00
5.36
2.85
5.76
42.63
1.000
25.000
42.307
-2.005
acre
cwt.
Dol.
Dol.
14.000
.140
0.121
0.072
14.00
3.50
5. 12
-0. 14
SSSSSSSESSS
Total VARIABLE COST
65.10
GROSS INCOME minus VARIABLE COST
81. 15
FIXED COST Description
Unit
=================================
Machinery and Equipment
Land
Total FIXED Cost
To t a l
BBSS
SSSSBBSBSBE
Acre
Acre
24.04
25.00
49.04
Total of ALL Cost
114.15
NET PROJECTED RETURNS
32. 10
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 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 .
C4.29
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
10/01/91 HARVEST
DATE
TYPE
OF
OF
PRODUCTION
08/15/90 PREHARVEST
08/15/90 PREHARVEST
09/15/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
12/15/90 PREHARVEST
03/15/91 PREHARVEST
04/05/91 PREHARVEST
04/05/91 PREHARVEST
04/05/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
08/15/91
08/15/91
08/31/91
NAHE
NUHBER
TYPE
OF
M
M
E
H
H
H
H
E
E
H
E
G
G
K
PER
UNITS
SOYBEANS
INPUT
1HEAD
.OOOC)
25.0000
NAHE
NUMBER
OF
INPUT
H
1HEIGHT
OF
PROD.
A
STAGE
PRODUCT
UNITS
DISCING
DISCING
DISCING
HERB, YELLOH
DISCING
SHAPING BEDS
SHAPING BEDS
PLANTING
INOCULANT
SEED SOYBEANS
SPRAYING
HERB,POST-EMERGE
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
OFFSET
TANDEH
TANDEH
COTTON
TANDEH
SOYBEAN
SOYBEANS
SOYBEANS
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
1.0000
1.0000
1.0000
25.0000
1.0000
B-124KC04)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
33.00 N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
C
C
C
C
V
V
V
V
V
V
F
.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 recogntse or predict the cost!
and returns from any ono particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.30
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
WHEAT PRODUCTION, NO FERTILIZER
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSSSSS8S888888888S88EBB88B8
DEFICIENCY 100% WHEAT
WHEAT
Quantity
BEESESBBE
40.000
25.000
Unit
8SBE
bu
bu.
$ / Unit
B88S88E8BBE
1.4300
2.4200
57.20
60.50
Total GROSS Income
VARIABLE COST Description
SESSESBSS8BBBEESSSSSESSEEBSSSSSSS
PREHARVEST
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
ESSESSBBB
SEESSSBBBBE
117.70
Quantity
Unit
$ / Unit
To t a l
IBSBBSSBEES
SEES
EBSSB88SBSE
SSESEEEBESE
75.000
1.000
1.000
0.176
lb.
acre
acre
acre
Acre
Acre
Hour
.170
5.830
2.050
13.650
12.75
5.83
2.05
2.40
4.07
2.26
4.34
0.869
5.001
33.71
1.000
25.000
acre
bu.
14.000
.140
Total HARVEST
Interest - OC Borrowed
To t a l
SSSSBSSSSBS
14.00
3.50
17.50
32.714
Dol .
0. 121
3.96
SSSSSSESSEE
Total VARIABLE COST
55.17
GROSS INCOME minus VARIABLE COST
62.53
FIXED COST Description
Unit
=================================
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
Total FIXED Cost
To t a l
SSSS
sssssssssss
acre
acre
Acre
Acre
2.74
4.41
17.25
25.00
SBSSS8B8S8S
49.40
Total of ALL Cost
104.57
NET PROJECTED RETURNS
13.13
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.
C4.31
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
06/15/91 HARVEST
07/15/91 HARVEST
D AT E
TYPE
A
TYPE
OF
UNITS
KHEAT
DEFICIENCY 100% HHEAT
INPUT NAHE
25.0000
40.0000
NUMBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
06/15/90 PREHARVEST
08/15/90 PREHARVEST
09/15/90 PREHARVEST
10/15/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
06/01/91 HARVEST
06/01/91 HARVEST
06/01/91
H
M
M
H
H
E
E
M
E
E
E
E
G
G
K
1HEIGHT
PER
1HEAD
NUHBER
PROD.
A
S TA G E
PRODUCT NAME
OF
DISCING
OFFSET
DISCING
TA N D E H
DISCING
TA N D E H
DISCING
TA N D E H
DRILLING
SEED HHEAT
HERB, PRE-EHERGE HHEAT
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING KHEAT
CUSTOM HAULING HHEAT
CASH RENT CROPLAND
1.0000
1.0000
1.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
.1765
.1765
.1765
1.0000
25.0000
1.0000
CASH LANDLORD BRE
NON
SHARE EVEI
CASH
PROI
.0000 C
.0000 C
CASH
NON
CASH
C
C
C
C
C
C
C
C
C
C
B-124KC04)
33.00 N
33.00 N
FIXED LANDLORD
OR
SHARE
VARI.
V
V
F
V
V
F
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.33
33.00
33.00
33.00
33.00
.00
^■^k
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.
C4.32
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C04)
WHEAT PRODUCTION, FALL NITROGEN FERTILIZER ONLY
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSSBSBEBBESBEBBSBSaSeSCBBBS
DEFICIENCY 100% WHEAT
WHEAT
Quantity
SBBBSBSSS
40.000
35.000
Unit
SEEB
bu
bu.
$ / Unit
SEEBOBSBBBB
1.4300
2.4200
57.20
84.70
Total GROSS Income
VARIABLE COST Description
S8SBESSSSSSSSSSSSSSSSSS8ESESSSBSI
PREHARVEST
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
SB888888B
BSBBSBSSSSS
141.90
Quantity
SSESBBBBBSS
100.000
1.000
75.000
1.000
1.000
0.176
0.888
Unit
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
To t a l
SSSSSSSSS
SSSES88B8BC
.092
2.000
.170
5.830
2.050
13.650
9.25
2.00
12.75
5.83
2.05
2.40
4.28
1.95
4.44
5.001
44.96
1.000
35.000
acre
bu.
14.000
.140
Total HARVEST
Interest - OC Borrowed
To t a l
E E IE B S E S E E E E
14.00
4.90
18.90
39.334
Dol.
Total VARIABLE COST
0. 121
4.76
===========
68.62
GROSS INCOME minus VARIABLE COST
73.28
FIXED COST Description
Unit
SBSSSSSSSSSSSSSSSSSSSSSSSESSSSSS:
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
2.74
4.41
16.73
25.00
SSBSBSBBBSB
Total FIXED Cost
48.88
Total of ALL Cost
117.50
NET PROJECTED RETURNS
24.40
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.
C4.33
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
06/15/91 HARVEST
07/15/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/15/90 PREHARVEST
08/15/90 PREHARVEST
09/15/90 PREHARVEST
10/10/90 PREHARVEST
10/10/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
06/01/91 HARVEST
06/01/91 HARVEST
06/01/91
TYPE
PRODUCT NAHE
NUMBER
HEIGHT
OF
OF
PER
PROD.
UNITS
HEAD
A
A
TYPE
HHEAT
DEFICIENCY 100% HHEAT
INPUT NAHE
NUMBER
OF
OF
INPUT
H
H
H
E
H
H
E
E
H
E
E
E
E
G
G
K
35.0000
40.0000
UNITS
DISCING
OFFSET
DISCING
TA N D E H
DISCING
TA N D E H
FERT. 82-0-0
ANHYDROUS APPL.
DRILLING
SEED KHEAT
HERB, PRE-EHERGE KHEAT
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING HHEAT
CUSTOH HAULING KHEAT
CASH RENT CROPLAND
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
.1765
.1765
.1765
1.0000
35.0000
1.0000
.0000
.0000
CASH
NON
CASH
B-1241(C04)
CASH LANDLORD BREi
NON
SHARE EVEI
CASH
PROI
C
33.00 N
33.00 N
C
FIXED LANDLORD
OR
!SHARE
VARI.
C
C
V
V
C
C
V
V
C
C
C
C
C
C
C
V
V
F
F
V
V
F
.00
.00
.00
33.00
33.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
33.00
33.00
.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 rancn operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C4.34
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C04)
WHEAT PRODUCTION, FALL & SPRING FERTILIZER
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSSESSSSBSB888E8BCCSBBEBBBES
DEFICIENCY 100% WHEAT
WHEAT
Quantity Unit $ / Unit
aSBBBEESB
BBBB
BSSSSBSBBEE
40.000
bu
45.000 bu.
1.4300
2.4200
Total GROSS Income
Your
Estimate
S8SSSSB8I
57.20
108.90
SSSSS8BSBES
166.10
VARIABLE COST Description
SSSSSSSSB8S8SSESSSSSSSSSBSBSSSSSB
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
ACR VARIABLE CST
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
BSSSSBSSSS
100.000
1.000
75.000
1.000
1.000
180.000
1.000
1.000
0. 176
1.000
1.002
Unit
$ / Unit
To t a l
SBBB
SSSSSSSSSBB
SESSSSSSSSS
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
. 11 5
2.000
. 170
5.830
2.050
.082
2.050
2.000
13.650
4.090
11.50
2.00
12.75
5.83
2.05
14.85
2.05
2.00
2.40
4.09
4.11
2.04
5.01
5.001
70.69
1.000
45.000
acre
bu.
14.000
. 140
Total HARVEST
Interest
Interest
To t a l
:SBE8SBS8B
14.00
6.30
20.30
OC Borrowed
Positive Cash
44.103
-0.014
Dol .
Dol.
0. 121
0.070
5.34
0.00
Total VARIABLE COST
96.32
GROSS INCOME minus VARIABLE COST
69.78
FIXED COST Description
88SBSSSSB8BSSEESSSSSSSBSBSSSSSSSS
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
Unit
To t a l
BBSS
ESSEESSEEBS
acre
acre
Acre
Acre
2.74
4.41
20.67
25.00
Total FIXED Cost
52.82
Total of ALL Cost
149.14
NET PROJECTED RETURNS
16.96
/0^\
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.
C4.35
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E S TA G E
OF
PRODUCTION
06/15/91 HARVEST
07/15/91 HARVEST
D AT E
TYPE
A
O
F
PRODUCTION
08/20/90 PREHARVEST
08/25/90 PREHARVEST
09/20/90 PREHARVEST
10/10/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
06/01/91 HARVEST
06/01/91 HARVEST
07/15/91
NUHBER
TYPE
OF
H
H
H
E
H
H
E
E
H
E
H
E
E
E
E
E
E
G
G
K
PER
HEAD
UNITS
HHEAT
DEFICIENCY 100%
INPUT NAHE
NUMBER
OF
UNITS
SHREDDING
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
DRILLING
SEED HHEAT
HERB, PRE-EHERGE
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
.0000
.0000
45.0000
40.0000
HHEAT
INPUT
H
HEIGHT
OF
PROD.
A
S TA G E
PRODUCT NAME
OF
STALK
TANDEM
OFFSET
TANDEM
HHEAT
KHEAT
HHEAT
KHEAT
CROPLAND
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
1.0000
180.0000
1.0000
.1765
.1765
.1765
1.0000
1.0000
45.0000
1.0000
B-1241(C04)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
/d8$l\
33.00 N
33.00 N
CASH FIXED LANDLORD
NON
O R !SHARE
CASH VARI.
.00
.00
.00
.00
C
V
C
C
V
V
C
V
33.00
C
C
C
C
C
C
C
C
V
V
V
F
F
V
V
V
F
33.00
c
33.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.36
^
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C04)
WHEAT PRODUCTION, HIGH INPUT MANAGEMENT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
/#*\
GROSS INCOME Description
SSSS8BSBSSSS88888BS8EESSEESS
DEFICIENCY 100% WHEAT
WHEAT
Quantity
88S8SSBSE
40.000
55.000
Unit
BSBB
bu
bu.
$ / Unit
BBBBBBBSSSS
1.4300
2.4200
57.20
133.10
Total GROSS Income
Yo u r
Estimate
8BBSBBSSB
SBSSSBSSSBS
190.30
VARIABLE COST Description
:eesesssessssssi
To t a l
SSEBBEBESSE
:============
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
SEED TREATMENT
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
FUNGICIDE
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
Unit
$ / Unit
SSBB
SSSSSBBSSSS
BBBBBBBSSSS
100.000
1.000
100.000
1.000
75.000
1.000
75.000
1.000
180.000
1.000
1.000
1.000
0.176
lb.
acre
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
.115
2.000
.092
2.000
.170
5.830
.070
2.050
.082
2.050
2.000
14.000
13.650
11.50
2.00
9.25
2.00
12.75
5.83
5.25
2.05
14.85
2.05
2.00
14.00
2.40
4.53
2.02
4.89
0.978
5.001
97.38
1.000
55.000
acre
bu.
14.000
. 140
Total HARVEST
Interest - OC Borrowed
To t a l
SBSEBSEESB8
14.00
7.70
21.70
61.764
Dol.
Total VARIABLE COST
0.121
7.47
126.55
ZjP^N,
GROSS INCOME minus VARIABLE COST
63.75
FIXED COST Description
Unit
SSSSSSBSSSSEBBSBBEESSSSESSSSSSSS:
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
To t a l
BESS
sssssssssss
acre
acre
Acre
Acre
2.74
4.41
17.71
25.00
SSSSSBBSSSS
Total FIXED Cost
49.86
Total of ALL Cost
176.41
NET PROJECTED RETURNS
13.89
/#*\
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 Taxes Agricultural Extension Service and approved for publication.
C4.37
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E S TA G E
OF
PRODUCTION
06/15/91 HARVEST
07/15/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/15/90 PREHARVEST
08/15/90 PREHARVEST
09/10/90 PREHARVEST
09/10/90 PREHARVEST
09/15/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
04/10/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
06/01/91 HARVEST
06/01/91 HARVEST
06/01/91
TYPE
OF
PRODUCT NAME
OF
PROD.
A
A
TYPE
OF
1HEIGHT
PER
1HEAD
NUMBER
UNITS
HHEAT
DEFICIENCY 100% HHEAT
INPUT NAHE
55.0000
40.0000
NUMBER
O
F
INPUT
UNITS
H
DISCING OFFSET
D I S C I N G TA N D E H
DRY FERT. RIG
FERT. 18-46-0
D I S C I N G TA N D E H
ANHYDROUS APPL.
FERT. 82-0-0
H ■ DRILLING
E SEED HHEAT
E HERB, PRE-EHERGE HHEAT
E SEED TREATMENT HHEAT
H SPRAYING
E INSECT. GREENBUG
M LIQUID FERT. RIG
E FERT. 32-0-0
E INSECT. GREENBUG
E F U N G I C I D E H H E AT
E ACR VARIABLE CST
E ACR FIXED COST
E ACR LAND RENT
G CUSTOH COMBINING KHEAT
G CUSTOM HAULING HHEAT
K CASH RENT CROPLAND
M
H
E
H
H
E
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
100.0000
1.0000
75.0000
1.0000
75.0000
1.0000
1.0000
1.0000
180.0000
1.0000
1.0000
.1765
.1765
.1765
1.0000
55.0000
1.0000
CASH 1
NON
CASH
.000() C
.0000 C
EVEN
PROD.
33.00
33.00
N
N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
.00
.00
.00
C
V
33.00
C
C
V
V
33.00
33.00
C
C
C
V
V
V
C
V
33.00
C
C
C
C
C
C
C
C
C
V
V
V
V
F
F
V
V
F
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
/4*a%
Information presented is propared solely as a general guide and is not intended to recognise or predict the costs
and roturns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.38
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC04)
WHEAT PRODUCTION WITH GRAZING
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBSSSSSSSSBS8S8EESEE88EBBS:
DEFICIENCY 100% WHEAT
WEIGHT GAIN STOCKERS
WHEAT
Ouant1ty
BBEBBBBSB
35.000
190.000
40.000
Unit
BBBB
bu
lb.
bu.
$ / Unit
EBESS68S8BS
1.4300
0.2500
2.4200
50.05
47.50
96.80
194.35
VARIABLE COST Description
iSSSSSSSSaSBSBBBSESSSS
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
ACR VARIABLE CST
CROP INSURANCE
•Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
==========
100.000
1.000
80.000
1.000
90.000
1.000
125.000
1.000
1.000
0.176
1.000
0.827
Unit
$ / Unit
To t a l
BESS
SBSSSBSBSBB
B8CSBBB888S
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
.115
2.000
.092
2.000
.170
2.050
.082
2.000
2.050
13.650
4.090
11.50
2.00
7.40
2.00
15.30
2.05
10.31
2.00
2.05
2.40
4.09
3.71
1.54
4. 14
5.002
70.49
1.000
40.000
acre
bu.
14.000
.140
Total HARVEST
Interest
Interest
Your
Estimate
BSESSSBSBSB
Total GROSS Income
SSESESBSSI
To t a l
14.00
5.60
19.60
OC Borrowed
Positive Cash
52.163
-1.397
Dol .
Dol .
0.121
0.072
6.31
-0. 10
SSSSSSSBBBS
Total VARIABLE COST
96.30
GROSS INCOME minus VARIABLE COST
98.05
FIXED COST Description
Unit
BSSSSSSSSSBBESSSSBESSBBBSSESSSSSS
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
To t a l
ESSE
SSSSS88B8BS
acre
acre
Acre
Acre
2.74
4.41
14.74
25.00
SSSBSBSBBBB
Total FIXED Cost
46.89
Total of ALL Cost
143.19
NET PROJECTED RETURNS
51. 16
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.
C4.39
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
03/01/91 GRAZING
06/15/91 HARVEST
06/15/91 HARVEST
D AT E
TYPE
PROD.
UNITS
A
A
TYPE
HEIGHT GAIN
STOCKERS
DEFICIENCY 100% KHEAT
KHEAT
INPUT NAHE
190.0000
35.0000
40.0000
NUMBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
06/15/90 PREHARVEST
07/15/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/20/90 PREHARVEST
08/20/90 PREHARVEST
09/01/90 PREHARVEST
09/01/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
05/31/91 PREHARVEST
06/01/91 HARVEST
06/01/91 HARVEST
06/01/91
H
M
H
E
E
M
M
E
K
E
M
E
E
E
E
E
E
G
G
K
1HEIGHT
PER
1HEAD
NUMBER
OF
A
S TA G E
PRODUCT NAME
OF
DISCING
OFFSET
DISCING
TANDEH
DRY FERT. RIG
FERT. 18-46-0
FERT. 82-0-0
ANHYDROUS APPL.
DRILLING
SEED HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
KHEAT
CUSTOH COHBINING HHEAT
CUSTOH HAULING
KHEAT
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
100.0000
80.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
125.0000
1.0000
.1765
.1765
.1765
1.0000
1.0000
40.0000
1.0000
.0000
.0000
.0000
B-1241(C04)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
N
C
C
.00 N
33.00 N
33.00 N
CASH FIXED LANDLORD
NON
OR
!SHARE
CASH . VARI.
.00
.00
.00
C
C
V
V
C
V
C
V
33.00
C
C
C
C
C
C
C
C
C
V
V
V
F
F
V
V
V
F
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
.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.
C4.40
'"a%
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC04)
WHEAT PRODUCTION, GRAZING ONLY
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBBE8BBEBB8BSSBBS8B8BBBSSBBB
WEIGHT GAIN STOCKERS
Q u a n t i t y.
BBBBSSBSB
360.000
Unit
BBSS
lb.
$ / Unit
SBSB8E8E8BB
:eessesbb
0.2500
90.00
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
SSSBSSSSSSS
100.000
1.000
100.000
1.000
90.000
1.000
200.000
1.000
1.000
0.827
Unit
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
Acre
Acre
Hour
SBSSBBSBB
SSBSSSBSSBB
$ / Unit
To t a l
SSSBSBSSSSS
BSBBSSSSBSB
.115
2.000
.092
2.000
.170
2.050
.082
2.000
2.050
11.50
2.00
9.25
2.00
15.30
2.05
16.50
2.00
2.05
3.71
1.54
4. 14
5.002
72.03
62.392
Dol.
Total VARIABLE COST
0. 121
7.55
SSBESSEBBBC
79.58
GROSS INCOME minus VARIABLE COST
10.42
FIXED COST Description
Unit
=================================
Machinery and Equipment
Land
JSP^N
Your
Estimate
90.00
Total PREHARVEST
Interest - OC Borrowed
To t a l
To t a l
BESS
SSSSSSSSBSB
Acre
Acre
14.74
25.00
Total FIXED Cost
39.74
Total of ALL Cost
119.32
NET PROJECTED RETURNS
-29.32
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 dove loped by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.41
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
05/31/91 GRAZING
D AT E
S TA G E
OF
PRODUCTION
06/15/90 PREHARVEST
07/15/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/20/90 PREHARVEST
08/20/90 PREHARVEST
09/01/90 PREHARVEST
09/01/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
05/31/91
TYPE
PRODUCT NAHE
OF
PROD.
A
TYPE
UNITS
HEIGHT GAIN
STOCKERS
INPUT NAME
OF
INPUT
M
E
M
E
M
E
H
E
H
E
H
E
K
360.0000
NUHBER
O
F
H
1HEIGHT
PER
1HEAD
NUMBER
O
F
UNITS
DISCING
OFFSET
DISCING
TANDEH
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS APPL.
SEED HHEAT
DRILLING
INSECT. GREENBUG
SPRAYING
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
CASH RENT
CROPLAND
1.0000
1.0000
100.0000
1.0000
100.0000
1.0000
90.0000
1.0000
1.0000
1.0000
200.0000
1.0000
1.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 N
CASH
NON
CASH
B-124KC04)
.00
FIXED LANDLORD
O
R
SHARE
VARI.
.00
.00
C
V
33.00
C
V
33.00
C
V
C
V
33.00
C
V
33.00
c
c
V
F
33.00
.00
.00
.00
.00
.00
.00
.00
-•'^k
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.
C4.42
CROP PRODUCTS REPORT
July 23, 1991
Crop Product Name
B S 8 S 8 S 8 S 8 8 8 B 8 S S 8 Ss s s s s s s s s
CORN
COTTON LINT
COTTONSEED
DEFICIENCY 100%
DEFICIENCY 83.8%
DEFICIENCY 83.8%
DEFICIENCY 84.2%
DIVERSION PMT
HAY
HAY
HAY
PASTURE
PEANUTS
SORGHUM
SOYBEANS
WEIGHT GAIN
WHEAT
WHEAT
CORN
SORGHUM
COTTON
WHEAT
ALFALFA
BERMUDA
SORGHUM
STOCKERS
Price
per
Unit
Unit
of
Mes.
Weight
per
Unit
s s s s s s s s s s s s s BESS B a a s s a s B s s a a s
2.5600
.5700
95.0000
1.4300
.4960
.8460
.0101
1.2000
3.0000
2.OOOO
2.0000
10.0000
.3100
3.9400
5.8500
.2500
2.4200
bu.
lb.
ton
bu
bu
cwt
lb
bu
bale
bale
bale
AUM
lb
cwt
bu.
lb.
bu.
56.0000
1.0000
2000.0000
60.0000
56.0000
100.0000
1.0000
60.0000
67.0000
67.0000
67.OOOO
.0000
.0000
100.0000
100.0000
1.0000
60.0000
Cash
Flow
Row
SBBSS
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
21
20
A^\,
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.
C4.43
TRACTORS, IMPLEMENTS AND EQUIPMENT
JULY 23, 1991
A^,.
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEEO
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POKER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
<$)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (Ul,Ul)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
<%>
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(KR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
TRACTOR
TRACTOR
TRACTOR
IOO HP
TRACTOR
TRACTOR
125 HP
100
125
12000
12000
TRACTOR
TRACTOR
150 HP
150
12000
TRACTOR
TRACTOR
40 HP
40
12000
IMPLEMENT
TRACTOR
75 HP
ANHYDROUS RI
12000
10
200
75
DI
DI
DI
DI
12000
12000
12000
12000
12000
DI
200
520
400
530
350
400
4
4.
2
8
1.
1.
42600
50600
58000
15700
38
38
38
38
38
38300
45500
52200
14100
23000
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
IMPLEMENT
IHF'LEMENT
CULTIVATOR
6 ROH
IMPLEMENT
DRY FERT . RIG
IMPLEMENT
25600
IMPLEMENT
GRAIN DRILL LIQUID FERT . RIG
10
IHPLEMENT
MOLDBOARD PLOH
OFFSET DIS
13 FT
75
30
51
30
70
2500
2000
1200
2000
2500
5
250
2500
2000
1200
2000
• 2500
250
115
5
20
80
9
1.1
1.2
40
6.0
50
80
15
1.1
1.2
1
100
1
60
5.0
22
70
8.5
1.1
1.2
100
6.0
50
80
8
1.1
1.2
1
100
1
100
4
5.3
80
16
5800
10
5800
.364
.60
10
1.3
.885
C
C
2
c
c
1
4250
1
8
6.
1.
1.
850
1
850
. I I I
.364
.6
.36
.60
6250
10
6250
2.05
1.1
1.2
4250
10
10
1.4
1.3
.885
.885
C
C
2
C
c
1
C
C
2
information presented is prepared solely as a general guide and is not intonded 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.
C4.44
.6
1
1.
.88
DESCRIPTION
IRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (KR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. iUl,Ul)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HRORHI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(*).
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEHENT
IHPLEMENT
PEANUT COMBINE
KENT
PEANUT DIGGER
IMPLEMENT
IMPLEMENT
PLANTER
6 ROH
ROLLER
IMPLEMENT
ROLLING CULT.
6 ROH
SADDLE TAN
17
17
66
30
75
2000
2500
1200
2500
2500
120
2000
2500
1200
2500
2500
120
70
2.3
12
50
2
1.1
1.2
100
3.0
6.0
67
2.9
1.1
1.2
45
5
20
65
8
1.1
1.2
25
7.5
20
80
15
1.1
1.2
500
10
450
115
5
20
80
9
1.1
1.2
10
5.
2
7
15000
3400
9000
10
10
10
15000
3060
8000
.380
.222
.777
.60
10
1.4
.60
10
1.4
.885
.885
C
C
2
C
C
2
.64
10
1.4
.885
C
C
2
IHPLEMENT
IMPLEHENT
SHREDDER
4 ROH
40
IHPLEMENT
SPRAY RIG
364
.60
10
1.3
885
C
C
2
IMPLEHENT
TANDEM DISC
20 FT.
7500
10
6750
.364
.60
10
1.3
.885
C
C
2
EQUIPHENT
1.
1.
100
1
90
.77
.6
1
1.
.88
EQUIPHENT
HAGON BULK HILK COOLER
HANURE
COOLE
STORAG
2000
30
85
30
2000
2520
2500
10
2000
2000
2520
2500
10
3000
E
3000
35
5.0
14
80
8
1.1
1.2
50
8.0
20
80
15
1.1
1.2
280
4.5
20
80
10
1.1
1.2
100
5
8
1
1
1.1
1.2
1
200
5500
1000
11500
3500
12500
10
900
10
260
10
4950
11500
16
3500
12500
260
62.50
.230
.777
.364
.60
10
1.4
.60
10
1.4
.60
9
1.3
.885
.885
.885
C
C
2
C
C
2
C
C
2
.168
.6
5
1.4
.885
D
C
2
1
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.
C4.45
200
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HRORMI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY
(DEF.,CALC.)
FUEL USE
(DEF.,CALC.)
R & H CALC.
(Ul,Ul)
LEASE CALC.
(HOUR, YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
DIGGER/HAGON
SILAGE
FEED HILL
FEED SYSTEM
FEEDER
HECHANIC
FEEDERS
HOG
HAY RACK
10
10
10
10
5
1
10
10
10
10
5
1
1
1
1
1
1
11000
14000
4485
6500
225
275
11000
14000
4485
6500
225
275
55
70
9
32.50
4.50
5.5
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
HANURE SYSTEH
HILKING EQUIP.
HILKING STALLS
HINERAL FEEDER
SPRAYER
STOCK
TRAILE
PEANUT
10
10
10
10
10
1
10
10
10
10
10
1
1
1
1
1
1
9400
24900
14085
90
800
9400
24900
14085
90
800
19
125
70
1
1
1
20
EQUIPMENT
20
EQUIPHENT
EQUIPHENT
Information presented is propared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C4.46
,A^$\
880
1
880
88.0
DESCRIPTION
/#*NjFIRST NAHE
V QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
EQUIPMENT
EQUIPMENT
EQUIPHENT
TRAILER
STOCK
HATER SYSTEM
HATERERS
HOG
10
10
5
10
10
5
1
1
1
1200
3850
20
1200
3850
20
19
.39
1
1
Jf^\
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.
C4.47
OPERATING INPUT RESOURCES
July 23, 1991
Operating Input
SSSSSSBSSSSSSBBB
ACR FIXED COST
ACR LAND RENT
ACR VARIABLE CST
BERMUDA SOD
BOAR FEED
BREEDING
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
DEFOLIANT
FEEDER PIGS
FERT. 10-34-0
FERT. 18-46-0
FERT. 32-0-0
FERT. 34-0-0
FERT. 6-24-24
FERT. 82-0-0
FINISHING RATION
FUNGICIDE
FUNGICIDE
GRAIN MIX
HAY
HAY
HAY
HAY
HERB. FALL
HERB. PRE-EMERGE
HERB. PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB. PRE-EMERGE
HERB, PRE-EMERGE
HERB, YELLOW
HERB.POST-EMERGE
HERB,POST-EMERGE
INOCULANT
INSECT.
INSECT. ARMYWORM
INSECT. BOLLWORM
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. SOIL
INSECT. THRIPS
INSECT. WEEVIL
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
ssssssss
DAIRY
CORN 75
CORN 85
COTT 375
COTT 425
SORGHUM
WHEAT
PEANUTS
WHEAT
ALFALFA
BERMUDA
SORGHUM
SORGHUM
ALFALFA
BERMUDA
COTTON
PEANUTS
SORGHUM
WHEAT
COTTON
ALFALFA
SOYBEAN
PEANUTS
HOGS
COW-CALF
DAIRY
FARTOFIN
GOATS
HOGS
PIGS
SHEEP
STOCKER
Price
per
Unit
BSBBBSSE
15.50
25.00
13.65
1.00
10
24.50
5.16
5.85
12.24
13.47
2.91
4.09
2.75
100
. 11
. 115
.0825
.0875
.123
.0925
10.00
6.30
14.00
7.90
3.00
4.50
3.00
3.00
3.00
11.375
3.00
10.83
6.75
4.65
5.83
6.75
5.50
15
1.50
3.20
2.25
5.20
2.05
2.05
10.05
4.70
7.50
3.50
18
.91
10
15
37
10
.75
21
21
4
Unit
of
Measure
Cash
Flow
Row
acre
acre
acre
bu.
cwt.
head
acre
acre
acre
acre
acre
acre
qt.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
cwt.
acre
acre
cwt.
cwt.
cwt.
cwt.
cwt.
acre
acre
acre
acre
acre
acre
acre
acre
acre
Pt
acre
acre
acre
acre
acre
acre
acre
acre
acre
head
head
lb.
head
head
head
head
head
head
head
head
39
52
39
43
47
48
55
55
55
55
55
55
45
46
44
44
44
44
44
44
47
45
45
47
47
47
47
47
45
45
45
45
45
45
45
45
45
45
43
45
55
45
45
45
45
45
45
55
55
47
55
55
55
55
55
55
55
55
B8BSSES
BESS
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 oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.48
Operating Input
BBSBBBBSBSBBBB88
8B88BSBS
PASTURE
PASTURE
PASTURE
PIG STARTER
PREDATOR CONTROL
PROTEIN SUPPL.
QUOTA COST
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SEED ALFALFA
SEED CEREAL RYE
SEED CLOVER
SEED CORN
SEED COTTON
SEED FORAGE SORG
SEED OATS
SEED PEANUTS
SEED RYEGRASS
SEED SORGHUM
SEED SOYBEANS
SEED TREATMENT
SEED WHEAT
SORGHUM SILAGE
SOW FEED
SOW FEED
STOCKER STEERS
SUPPLEMENT
SUPPLIES
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WHEAT
WHEAT $/CWT GAIN
BERMUDA
DAIRY
NATIVE
Price
per
Unit
BS8BB88B
37.32
20
8.00
15.00
.35
PEANUTS
BEEFCALF
CULL COW
DAIRY
GOATS
PIG
SHEEP
STOCKER
10.75
.02
2.00
1.25
6.05
1.00
1.75
.60
2.00
5.30
7.93
2.50
. 18
1.40
.950
.48
. 16
. 18
TREATED
.74
.40
.85
WHEAT
.07
GESTAT.
LACTAT.
DAIRY
COW-CALF
DAIRY
GOATS
HOGS
PIGS .
SHEEP
SOWS
STOCKER
. 12
. 17
25
10.75
10.75
103.00
10.75
34.75
40
7
30
.80
.50
.80
1.0
6.50
7
.05
25
Unit
of
Measure
S8BBSES
Cash
Flow
Row
SEEB
acre
acre
acre
cwt.
head
cwt.
lb
cwt.
cwt.
head
head
head
head
cwt.
cwt.
cwt.
lb.
lb.
lb.
thou
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
ton
cwt.
cwt.
cwt.
cwt.
head
head
head
head
head
head
head
head
head
head
lb.
cwt.
47
47
47
47
55
47
55
55
55
55
55
55
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
55
43
.47
47
47
46
47
55
50
48
48
48
48
48
48
48
48
43
47
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C4.49
AUTO OR TRUCK RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF., CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (Ul,Ul)
LEASE CALC. (HOUR.YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
<**K
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 membors of the Texas Agricultural Extension Service and approved for publication.
C4.50
CUSTOM OPERATION RESOURCES
July 23, 1991
Custom Operation
itlon
Price
per
Unit
88BSBSCSESBSSES8
SBBBBSBS
88888888
AERIAL APPL.
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM SPRIGGING
CUSTOM STRIPPING
DRY FERT. RIG
DRYING
GINNING
HAULING
LIQUID FERT. RIG
SHEARING
SOD SEEDING
CUSTOM
RENTAL
HAY
CORN
SORGHUM
SOYBEANS
WHEAT
CORN
HAY
SORGHUM
SOYBEANS
WHEAT
BERMUDA
COTTON
RENTAL
PEANUTS
COTTON
MILK
RENTAL
3.00
2.00
.65
20.00
14.00
14.00
14.00
.14
.40
.25
. 14
.14
35.00
.07
2.00
20
2.50
.72
2.00
1.50
5.00
CUSTOM
Unit
of
Measure
Cash
Flow
Row
BBBBCSB
BBBE
acre
acre
bale
acre
acre
acre
acre
bu.
bale
cwt.
cwt.
bu.
acre
lb.
acre
ton
cwt.
cwt.
acre
head
acre
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
JIP\
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 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 .
C4.51
LABOR RESOURCES
JULY 23, 1991
DESCRIPTION OTHER LABOR OTHER UBOR OTHER LABOR
F I R S T N A M E L A B O R L I V E S TO C K L A B O R O P E R ATO R U B O R
QUALIFYING NAME
COST
OR
VA L U E
($/HR)
5
5
5
TOTAL HAGE BENEFITS (%)
LABOR
TYPE
(A.B)
A
B
A
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.
C4.52
LIVESTOCK RESOURCES
JULY 23, 1991
/ 0 y \
(
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(%)
INSURANCE RATE
(%)
ANNUAL LEASE
($)
CALC OPTIONS (R ,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(%)
INSURANCE RATE
(%)
ANNUAL LEASE
($)
CALC OPTIONS (R.L.P)
LIVESTOCK
LIVESTOCK
BEEF BULL
6
1500.00
.55
1
2
1000
LIVESTOCK
LIVESTOCK
BEEF HEIFER
RAISED
BULL
DAIRY
DAIRY COH
PURCHASE
DAIRY CO
RAISE
850.00
800.00
1200.00
1000.00
1000.0
P
P
8
.75
1
8
.75
1
R
LIVESTOCK
DOG
LIVESTOCK
BEEF COH
RAISED
P
LIVESTOCK
LIVESTOCK
R
3
50
1
4
42
1
LIVESTOCK
HEIFER
DAIRY
HORSE
800.00
1000
4
1
100
1
p
R
8
.33
1
P
J0y^\
A$fib\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.53
4
LAND RESOURCES
JULY 23, 1991
>^*%k.
LAND
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
BERKUDAPASTURE
($/AC)
($/AC)
(%)
(%)
LAND
CASHRENT
CROPLAND
20.00
N
($/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
($/AC)
(Y.N)
LAND
CASH RENT CROP SHARE RENT
PASTURE
25.00
N
12.00
N
LAND
LAND
LAND
PASTURE RENT
GOATS
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
SHEEP
3.5
N
15
N
8.00
N
LAND
NATIVE PASTURE
PASTURE REN
DAIR
8.00
N
LAND
($/AC)
($/AC)
(%)
(%)
LAND
3.5
N
A^ltK
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.
C4.54