NORTHEAST TEXAS
DISTRICT 5
I—hH~H
i.
i
ii
14-
Hopkins
Cass
• ■ f C aCamp
m t v ,L
W°°d ! Upshur K^3
B-124KC05)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e L . C a r p e n t e r , D i r e c t o r . C o l l e g e S t a t i o n , Te x a s
TEXAS CROP ENTERPRISE BUDGETS
NORTHEAST TEXAS DISTRICT
Projected for 1991
Data collected and submitted by Dr. Gregory M. Clary
E d u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f s o c i o
economic level, race, color, sex, religion or national origin.
c o o p e r a t i v e - E x t e n s i o n W o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s , T h e Te x a s A S M U n i v e r s i t y S y s t e m a n d t h e U n i t e d S t a t e s
Department of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8. 1914, as amended,
and June 30. 1910.
150 - 12-90, New
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(005)
CORN, DRYLAND
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
8BESSSSBSSB8SSBBBBBSS8SBBSSS
Quantity
SBSSSSSSS
CORN
100.000
Unit
88BS
$ / Unit
8SS8BSBCSSB
2.5600
256.00
bu.
BBBSSBSSBSSBSSB8SBBBB8BSSSSBSBSSS
SBBB888BB
256.00
Quantity
SSSSSSSSSS
PREHARVEST
HERBICIDE
NITROGEN
PHOSPHATE
POTASH
SEED
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
1.000
160.000
80.000
80.000
28.000
1.000
2.549
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Unit $ / Unit
SSSS
To t a l
SSSBBSBSSSS
BBSSBBSSSSS
20.000
.280
.230
.130
1.080
8.000
20.00
44.80
18.40
10.40
30.24
8.00
9.42
2.34
14.02
acre
lb.
lb.
lb.
lb.
acre
Acre
Acre
Hour
5.501
157.62
100.000
100.000
bu.
bu.
.300
.250
Total HARVEST
30.00
25.00
55.00
Interest - OC Borrowed
73.508
Dol.
0.130
9.56
SBSSSBSSSBS
Total VARIABLE COST
222.17
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 Coo s t
$
. 2 .22 per bu. of CORN
GROSS INCOME minus VARIABLE COST
33.83
FIXED COST Description
Unit
BBSSSSSSSSSSSSSSSSBSSSsssssssssss
JP'N
Your
Estimate
BBB8SSSBSSB
Total GROSS Income
VARIABLE COST Description
To t a l
SSBBBSSBBBS
To t a l
BBSS
Acre
Acre
Machinery and Equipment
Land
19.60
50.00
SBBBSBSBSBB
Total FIXED Cost
Break-Even Price, Total Cost $
69.60
2 . 9 1 p e r b u . of CORN
Total of ALL Cost
291.77
NET PROJECTED RETURNS
-35.77
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
\
C5.1
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
09/15/90
02/10/91
02/20/91
03/05/91
03/05/91
03/10/91
03/10/91
03/10/91
03/15/91
03/15/91
03/25/91
03/31/91
05/10/91
05/15/91
08/20/91
08/20/91
08/31/91
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
NUMBER HEIGHT CASH LANDLORD BREAK
OF
PER
NONSHARE
EVEN
UNITS
HEAD
CASH
PROD.
CORN
08/20/91 HARVEST
DATE
PRODUCT NAME
TYPE
OF
INPUT
100.0000
INPUT NAHE
DISCING-TANDEH
PLOHING
DISCING-TANDEH
HERBICIDE
DISC & SPRAY
NITROGEN
PHOSPHATE
POTASH
SEED
PLANTING
CULTIVATING
PICKUP TRUCK
INSECTICIDE
CULTIVATING
CUSTOH HARVEST
CUSTOH HAULING
CORN
.0000
C
25.00
Y
NUHBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
13 FT.
4 BOTTOH
13 FT.
CORN
CORN
ROLLING
3A TON
CORN
13 FT
CORN
CORN
.6700
.3300
1.0000
1.0000
1.0000
160.0000
80.0000
80.0000
28.0000
1.0000
1.0000
20.0000
1.0000
1.0000
100.0000
100.0000
1.0000
.00
.00
.00
.00
.00
25.00
25.00
25.00
.00
.00
.00
.00
25.00
.00
25.00
25.00
.00
•^^s
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.2
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C05)
COTTON, DRYLAND
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSSBSSSBSSSSSSBSSSSSBSS
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
400.000
0.330
400.000
Unit
BBSS
lb.
ton
lb.
$ / Unit
SBSSBBSBBBS
0.5800
100.0000
0.1200
232.00
33.00
48.00
Total GROSS Income
VARIABLE COST Description
SSSBBBBB8SSBS6BCSSSSSSBSSSSSBB8BS
PREHARVEST
NITROGEN
PHOSPHATE
POTASH
HERBICIDE
SEED
INSECTICIDE
SEED
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DEFOLIANT
STRIP & HAUL
GINNING
HAUL.COMP.&EDUC.
BAGS. TIES, ETC.
Yo u r
Estimate
SCBBBBBSB
313.00
Quantity
BBBBSSSSSSB
80.000
60.000
60.000
1.000
20.000
1.000
4.000
1.000
1.000
1.000
1.000
1.000
3.281
Unit $ / Unit
===========
lb.
lb.
lb.
acre
lb.
appl
lb.
appl
appl
appl
appl
appl
Acre
Acre
Hour
.280
.230
.130
16.000
.400
9.000
.400
.000
.000
.000
.000
.000
5.500
To t a l
BSSBSSSSSSS
22.40
13.80
7.80
16.00
8.00
9.00
1.60
9.00
9.00
9.00
9.00
9.00
10.76
2.90
18.04
155..31
1..000
15..200
15..200
0,.800
0..800
acre
cwt.
cwt.
bale
bale
7,.810
5..000
1..500
19,.300
10..000
Total HARVEST
Interest - OC Borrowed
To t a l
SSSBSSSSSSS
7..81
76..00
22..80
15.,44
8..00
130.05
85.473 Dol
Total VARIABLE COST
0.130
11 . 11
sssssssssss
296.47
GROSS INCOME minus VARIABLE COST
16.53
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
25.93
30.00
Total FIXED Cost
55.93
Total of ALL Cost
352.40
NET PROJECTED RETURNS
-39.40
/(P^\
Information presented is prepared solely as a general guide and is not intended to recognise or predict tne 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.
C5.3
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
A
10/14/91 HARVEST
10/14/91 HARVEST
10/14/91 HARVEST
DATE
10/24/90
10/29/90
10/29/90
02/14/91
03/14/91
03/19/91
03/19/91
03/19/91
04/04/91
04/04/91
04/09/91
04/09/91
04/19/91
04/24/91
04/24/91
05/04/91
05/14/91
05/24/91
05/30/91
06/04/91
06/14/91
06/24/91
07/14/91
09/30/91
10/14/91
10/14/91
10/14/91
10/14/91
10/15/91
A
A
STAGE
TYPE
PRODUCT NAHE
COTTON LINT
COTTONSEED
DEFICIENCY PHT.
400.0000
.3300
400.0000
COTTON
INPUT NAHE
NUMBER
O
F
O
F
OF
PRODUCTION
INPUT
UNITS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
H
H
H
H
H
E
E
E
E
H
E
H
E
E
H
E
H
E
H
E
H
E
E
E
G
G
G
E
K
SHREDDING
PLOHING
DISCING-TANDEH
DISCING-TANDEH
LISTING/BEDDING
NITROGEN
PHOSPHATE
POTASH
HERBICIDE
SPRAYING
SEED
PLANTING
INSECTICIDE
SEED
PLANTING
INSECTICIDE
CULTIVATING
INSECTICIDE
PICKUP TRUCK
INSECTICIDE
CULTIVATING
INSECTICIDE
INSECTICIDE
DEFOLIANT
STRIP & HAUL
GINNING
HAUL.COHP.&EDUC.
BAGS, TIES, ETC.
COTTON
1HEIGHT
PER
1HEAD
NUMBER
4 ROH
3 BOTTOM
13 FT.
13 FT.
COTTON
COTTON
COTTON
COTTON
COTTON
13 FT
COTTON
3/4 TON
COTTON
13 FT
COTTON
COTTON
1.0000
.3300
.6600
1.0000
1.0000
80.0000
60.0000
60.0000
1.0000
1.0000
20.0000
1.0000
1.0000
4.0000
.2000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
15.2000
15.2000
.8000
.8000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
25.00
25.00
25.00
N
N
N
FIXED LANDLORD
OR
!SHARE
VARI.
C
C
C
C
V
V
V
V
C
V
C
C
V
V
C
V
C
V
C
V
C
C
C
C
C
C
C
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
25.00
25.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.00
.00
.00
"**%
A
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.
C5.4
^
L
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C05)
SORGHUM, DRYLAND
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
JPH^N
GROSS INCOME Description
BBBB888888S8BB88B88BB8888B8S
Quant 1ty
Unit
BBBBSSBSB
SORGHUM
50.000
cwt.
$ / Unit
To t a l
SBBEBSBSSSB
BBBBBBBBBBB
3.9200
196.00
Yo u r
Estimate
SSSSSBSSS
SSSSSSSSSBB
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
SBSSSBBB8SS8BBS8SSBSSBSBSSSSC8SSS
PREHARVEST
NITROGEN
PHOSPHATE
POTASH
SEED
HERBICIDE
SEED
INSECTICIDE
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
196.00
Quant 1ty
Unit
SBSBSSSSSBS
To t a l
SSBS
SBSSBBBSBBB
SSSBSBSBBBB
.280
.230
.130
.640
17.000
.640
9.000
9.000
2.396
lb.
lb.
lb.
lb.
acre
lb.
appl
appl
Acre
Acre
Hour
33.60
18.40
10.40
3.84
17.00
0.76
9.00
9.00
8.26
2.01
13.18
50.000
cwt.
48.726
Dol.
120.000
80.000
80.000
6.000
1.000
1.200
1.000
1.000
Total PREHARVEST
HARVEST
HARVEST & HAUL
$ / Unit
5.501
125.45
.670
33.50
Total HARVEST
33.50
Interest - OC Borrowed
0.130 •
6.33
SBBBSBBBSBS
Total VARIABLE COST
165.29
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 CCoosst t
$
3 .30 pe>r cwt. of SOR GHUM
GROSS INCOME minus VARIABLE COST
30.71
FIXED COST Description
Unit
BSSBSBSSSSSSBSSSSBBBSSBBBBSSSBBS:
ssss
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
BBBSSSBSBSB
18.38
50.00
===========
68.38
4 . 6 7 p e r c w \t .
o f SORGHUM
Total of ALL Cost
233.67
NET PROJECTED RETURNS
-37.67
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from mny 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.
C5.5
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
07/20/91 HARVEST
D AT E
PRODUCT NAHE
SORGHUH
S TA G E
TYPE
OF
OF
PRODUCTION
INPUT
08/15/90 PREHARVEST
08/15/90 PREHARVEST
12/10/90 PREHARVEST
12/20/90 PREHARVEST
03/05/91 PREHARVEST
03/05/91 PREHARVEST
03/05/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
03/31/91 PREHARVEST
04/20/91 PREHARVEST
06/10/91 PREHARVEST
06/25/91 PREHARVEST
07/20/91 HARVEST
07/31/91
H
H
H
M
E
E
E
E
E
H
E
M
M
H
E
E
G
K
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
NUMBER
OF
UNITS
.0000
50.0000
INPUT NAHE
NUMBER
OF
UNITS
DISCING-TANDEH
PLOHING
DISCING-TANDEH
LISTING/BEDDING
NITROGEN
PHOSPHATE
POTASH
SEED
HERBICIDE
PLANT & SPRAY
SEED
PLANT & SPRAY
PICKUP TRUCK
CULTIVATING
INSECTICIDE
INSECTICIDE
HARVEST & HAUL
SORGHUH
13 FT.
3 BOTTOM
13 FT.
SORGHUM
SORGHUM
SORGHUM
3/4 TON
13 FT
SORGHUM
SORGHUH
SORGHUH
.6600
.3300
1.0000
1.0000
120.0000
80.0000
80.0000
6.0000
1.0000
1.0000
1.2000
.2000
20.0000
1.0000
1.0000
1.0000
50.0000
1.0000
CASH
NON
CASH
C
30.00
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
V
V
V
V
V
C
V
C
C
C
V
V
V
F
.00
.00
.00
.00
30.00
30.00
30.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
30.00
.00
A ^ 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.
C5.6
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC05)
SOYBEANS, DRYLAND
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSBSSSSBSSSSSS8SBBS88BB8BSB8
Quantity
8BBSBSSSS
SOYBEANS
30.000
Unit
SSSS
bu.
$ / Unit
To t a l
BBBB8BBB8BS
SSSSSBSSS
5.5000
165.00
Total GROSS Income
VARIABLE COST Description
SSBSSEBBSSBSSSSSSSESSBBBBSBBSESSB
165.00
Unit
Quantity
PREHARVEST
HERBICIDE
PHOSPHATE
POTASH
SEED
INOCULANT
INSECTICIDE
SEED
INSECTICIDE
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
1.000
60.000
60.000
37.500
1.000
1.000
7.500
1.000
1.000
3.668
Total PREHARVEST
HARVEST
COMBINE & HAUL
To t a l
$ / Unit
SBBS
ESSBSBBSBSS
acre
lb.
lb.
lb.
acre
appl
lb.
appl
appl
Acre
Acre
Hour
15.500
.230
.130
.200
2.000
9.000
.200
9.000
9.000
15.50
13.80
7.80
7.50
2.00
9.00
1.50
9.00
9.00
9.76
2.61
20.17
5.501
107.65
30.000
bu.
.500
15.00
Total HARVEST
15.00
Interest - OC Borrowed
46.803
Dol.
0.130
6.08
Total VARIABLE COST
128.73
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
4.29 per bu. Of SOYBEANS
GROSS INCOME minus VARIABLE COST
36.27
FIXED COST Description
Unit
=================================
ssss
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Yo u r
Estimate
To t a l
SSSSSBBSSSS
26.41
30.00
===========
56.41
6.17 per bu. of SOYBEANS
Total of ALL Cost
185.14
NET PROJECTED RETURNS
-20.14
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.
C5.7
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
S TA G E
NUMBER
TYPE
OF
PRODUCTION
INPUT
M
M
E
H
E
E
H
E
E
H
E
H
H
E
E
H
E
H
H
H
G
K
HEIGHT
OF
PROD.
OF
12/15/90 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/11/91 PREHARVEST
03/20/91 PREHARVEST
03/20/91 PREHARVEST
04/01/91 PREHARVEST
04/05/91 PREHARVEST
04/05/91 PREHARVEST
04/05/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/20/91 PREHARVEST
04/20/91 PREHARVEST
04/30/91 PREHARVEST
04/30/91 PREHARVEST
06/10/91 PREHARVEST
06/10/91 PREHARVEST
06/15/91 PREHARVEST
06/30/91 PREHARVEST
09/01/91 HARVEST
09/15/91
PRODUCT 1iAME
OF
A
09/01/91 HARVEST
D AT E
TYPE
PER
HEAD
. UNITS
SOYBEANS
30.0000
INPUT NAHE
NUMBER
OF
UNITS
DISCING-TANDEM
SPRAYING
HERBICIDE
DISCING-TANDEH
PHOSPHATE
POTASH
LISTING/BEDDING
SEED
INOCULANT
PLANTING
INSECTICIDE
SPRAYING
PLANTING
SEED
INSECTICIDE
SPRAYING
INSECTICIDE
SPRAYING
CULTIVATING
PICKUP TRUCK
COHBINE & HAUL
SOYBEANS
13 FT.
SOYBEANS
13 FT.
SOYBEAN
SOYBEANS
SOYBEANS
SOYBEAN
SOYBEANS
SOYBEANS
13 FT
3/4 TON
SOYBEANS
1.0000
1.0000
1.0000
1.0000
60.0000
60.0000
1.0000
37.5000
1.0000
1.0000
1.0000
1.0000
.2000
7.5000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
30.0000
1.0000
.OOOC)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
25.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
C
V
V
C
C
V
V
C
V
C
C
V
V
C
V
C
V
F
.00
.00
.00
.00
25.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.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.
C5.8
A^k
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C05)
WHEAT, DRYLAND
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
EESSSSSESBSBB8BBB8SSS8BBB8BS
DEFICIENCY PMT. WHEAT
WHEAT
Quantity
45.000
45.OOO
Unit
SBSB
bu.
bu.
$ / Unit
SSSSESSSSSS
1.4300
2.4100
64.35
108.45
Total GROSS Income
VARIABLE COST Description
SSSSSSSSSSSSSSSSSBB8BBBBSBSSSBBBB
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (K)
HERBICIDE
SEED, TREATED
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
SSSSSBSBS
SSSBSSSSSSS
172.80
Quantity
Unit $ / Unit
: S B B = B B S B C B
100.000
60.000
60.000
0.500
75.000
1.000
2.081
lb.
lb.
lb.
oz.
lb.
lb.
Acre
Acre
Hour
To t a l
BSBSBBBSBBB
SSS8SSSCSCS
.280
.230
.130
15.000
.150
6.000
28.00
13.80
7.80
7.50
11.25
6.00
5.12
1.15
11.45
5.500
Total PREHARVEST
Interest
OC Borrowed
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
To t a l
BS8BS88SB8S
92.06
66.905
Dol .
0.130
8.70
1.000
45.000
acre
bu.
20.000
.250
20.00
11.25
Total HARVEST
31.25
BBSSSSSSSSS
Total VARIABLE COST
132.01
GROSS INCOME minus VARIABLE COST
40.79
FIXED COST Description
Unit
================================:
ssss
Acre
Acre
Machinery and Equipment
Land
To t a l
sssssssssss
14.21
20.00
SESSBBBBBSS
Total FIXED Cost
34.21
Total of ALL Cost
166.22
NET PROJECTED RETURNS
6.58
/ ^ ^
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
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 .
C5.9
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E S TA G E
O
F
PRODUCTION
06/10/91 HARVEST
06/10/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/15/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
09/20/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/30/90 PREHARVEST
10/30/90 PREHARVEST
02/01/91 PREHARVEST
06/10/91 HARVEST
06/10/91 HARVEST
06/10/91
TYPE
OF
PRODUCT
NAME
OF
PROD.
A
A
TYPE
OF
E
E
E
H
E
H
E
E
M
H
G
G
K
PER
UNITS
KHEAT
DEFICIENCY PMT.
INPUT NAME
HEAD
45.0000
45.0000
HHEAT
NUMBER
O
F
INPUT
H
HEIGHT
NUMBER
UNITS
DISCING
OFFSET
FERTILIZER (N)
APPL'D
FERTILIZER (P)
APPL'D
FERTILIZER (K)
APPL'D
DISCING
OFFSET
HERBICIDE
KHEAT
DRILLING
KHEAT
SEED, TREATED
INSECTICIDE
KHEAT
SPRAYING
PICKUP TRUCK
3/4 TON
CUSTOM COMBINING HHEAT
CUSTOM HAULING KHEAT
HHEAT
1.0000
100.0000
60.0000
60.0000
1.0000
.5000
1.0000
75.0000
1.0000
1.0000
21.0000
1.0000
45.0000
1.0000
B-124KC05)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 C
.0000 C
25.00 N
25.00 N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
V
V
V
C
V
C
c
V
V
c
c
c
V
V
F
.00
25.00
25.00
25.00
.00
.00
.00
.00
.00
.00
.00
25.00
25.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predlet 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.
C5.10
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC05)
COASTAL BERMUDAGRASS ESTABLISHMENT
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSBSSBSSSSBBBSBBB8BBBBSBBS8B
-WARNING- No gross receipts
VARIABLE COST Description
SBBSSSSSSSSBBBB88BBBS8SESSSSSS8BB
ESTABLISHMENT
FERT. (17-17-17)
LIME
SPRIGGING
HERB, PRE-EMERGE
FERT. (46-0-0)
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
8BSSSSSSB
Quantity
475.000
1.000
1.000
1.000
220.000
1.390
Unit
BBSS
Unit
SBB8
lb.
ton
acre
acre
lb.
Acre
Acre
Hour
$ /Unit
B88SBSSBSBB
$ / Unit
.160
25.000
90.000
6.000
.100
5.501
Total ESTABLISHMENT
Interest - OC Borrowed
To t a l
BBBBBBBBBBB
Your
Estimate
8BSSBSBSS
To t a l
BB8B88SBB8S
76.00
25.00
90.00
6.00
22.00
3.89
0.98
7.64
231.51
140.648
Dol.
0.130
18.28
SBB8SBBSB8S
Total VARIABLE COST
249.80
GROSS INCOME minus VARIABLE COST
-249.80
FIXED COST Description
Unit
SSSSBBSSBSSBBBBBBBBBSSBSSBSSSSBSS
BBBB
Acre
Machinery and Equipment
To t a l
SS88BB8BSBS
9.38
SSSSBBSBESS
Total FIXED Cost
9.38
Total of ALL Cost
259.18
NET PROJECTED RETURNS
-259.18
/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.
C5.ll
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-124KC05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
11/15/89 ESTABLISHHENT
03/05/90 ESTABLISHHENT
03/15/90 ESTABLISHHENT
03/15/90 ESTABLISHHENT
04/15/90 ESTABLISHHENT
04/20/90 ESTABLISHHENT
04/20/90 ESTABLISHHENT
05/01/90 ESTABLISHHENT
05/15/90 ESTABLISHHENT
TYPE
OF
INPUT NAHE
NUHBER
OF
INPUT
E
H
H
E
G
H
E
H
E
UNITS
FERT. (17-17-17)
DISCING-TANDEH 13 FT.
DISCING-TANDEH 13 FT.
LIHE
SPRIGGING
S P R AY I N G PA S T U R E
HERB, PRE-EHERGE BERHUDA
PICKUP TRUCK 3/4 TON
FERT. (46-0-0)
475.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
21.0000
220.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
C
V
V
C
V
C
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.A^Sl
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 col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.12
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
COASTAL BERMUDAGRASS HAY, HIGH LEVEL MANAGEMENT
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
J0^\
GROSS INCOME Description Quantity
SSSSSSSSBSSBBB8SBSCSSBSC88SB
H AY
8BSSSSSSS
14.000
Unit
$ / Unit
BBBB
SSSSSBBSSSS
roll
30.0000
Total GROSS Income
SBS8SSB8BS8BSBSSSSSBBBSSSS8B8BBBS SSSBSSSSSSS
FIRST CUTTING
F E R T.
(16-6-12)
HERBICIDE
CUSTOM
BALING
CUSTOM
HAULING
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
To t a l
Yo u r
Estimate
SSSESEBBB
88B88BSSt
420.00
420.00
VA R I A B L E C O S T D e s c r i p t i o n Q u a n t i t y
625.000
1.000
4.000
4.000
Total FIRST CUTTING
SECOND CUTTING
FERT. (46-0-0)
FERT. (0-0-60)
CUSTOM BALING
CUSTOM HAULING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total SECOND CUTTING
THIRD CUTTING
FERT. (46-0-0)
FERT. (0-0-60)
CUSTOM BALING
CUSTOM HAULING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
j0$*\
B-1241(C05)
Total THIRD CUTTING
FOURTH CUTTING
FERT. (46-0-0)
FERT. (0-0-60)
LIME
CUSTOM BALING
CUSTOM HAULING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
0.355
Unit
$ / Unit
BBSS
SSSSSBBSSSS
lb.
acre
role
roll
Acre
Acre
Hour
.080
5.000
12.000
2.000
5.500
220.000
130.000
4.000
4.000
0.183
lb.
lb.
role
roll
Acre
Acre
Hour
.100
.080
12.000
2.000
5.500
22.00
10.40
48.00
8.00
0.37
0.07
1.01
89.85
220.000
130.000
4.000
4.000
0. 183
lb.
lb.
role
roll
Acre
Acre
Hour
.100
.080
12.OOO
2.000
5.500
22.00
10.40
48.00
8.00
0.37
0.07
1.01
89.85
110.000
65.000
0.330
2.000
2.000
0.183
lb.
lb.
ton
role
roll
Acre
Acre
Hour
.100
.080
25.000
12.OOO
2.000
5.500
11 . 0 0
5.20
8.25
24.00
4.00
0.37
0.07
1.01
53.90
31.317 Dol
0.130
Total VARIABLE COST
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
50.00
5.00
48.00
8.00
0.75
O. 14
1.95
113.84
Total FOURTH CUTTING
Interest - OC Borrowed
To t a l
:==========
4.07
:========
351.51
$ 2 5 . 1 0 p e r r o l l o f H AY
GROSS INCOME minus VARIABLE COST
68.49
FIXED COST Description
Unit
=================================
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
4.92
15.00
17.28
SSSSSSSSS
To t a l F I X E D C o s t
37.20
B r e a k - E v e n P r i c e , To t a l C o s t $ 2 7 . 7 6 p e r r o l l o f H A Y
To t a l o f A L L C o s t
388.70
NET PROJECTED RETURNS
31.30
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from mny 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.
C5.13
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
05/05/91 FIRST CUTTING
0 6 / 1 0 / 9 1 SECOND CUTTING
07/15/91 THIRD CUTTING
0 9 / 2 0 / 9 1 FOURTH CUTTING
DATE
A
A
A
A
STAGE
TYPE
OF
OF
PRODUCTION
11 / 1 5 / 9 0 FIRST CUTTING
03/15/91 FIRST CUTTING
03/15/91 FIRST CUTTING
04/30/91 FIRST CUTTING
05/10/91 FIRST CUTTING
05/10/91 FIRST CUTTING
05/10/91 SECOND CUTTING
05/10/91 SECOND CUTTING
05/30/91 SECOND CUTTING
06/15/91 SECOND CUTTING
06/15/91 SECOND CUTTING
06/15/91 THIRD CUTTING
06/15/91 THIRD CUTTING
06/30/91 THIRD CUTTING
07/20/91 THIRD CUTTING
07/20/91 THIRD CUTTING
07/21/91 FOURTH CUTTING
07/21/91 FOURTH CUTTING
07/21/91 FOURTH CUTTING
08/30/91 FOURTH CUTTING
09/20/91 FOURTH CUTTING
09/20/91 FOURTH CUTTING
09/30/91
09/30/91
PRODUCT NAHE
NUHBER
HAY
HAY
HAY
HAY
E
H
H
G
G
E
E
H
G
G
E
E
H
G
G
E
E
E
H
G
G
K
L
PER
14EAD
3.5000
3.5000
3.5000
3.5000
INPUT NAHE
NUHBER
OF
INPUT
E
HEIGHT
UNITS
FERT. ( 1 6 - 6 - 1 2 )
HERBICIDE
SPRAYING
PICKUP TRUCK
CUSTOH BALING
CUSTOH HAULING
FERT. ( 4 6 - 0 - 0 )
FERT. ( 0 - 0 - 6 0 )
PICKUF» TRUCK
CUSTOH BALING
CUSTOH HAULING
FERT. ( 4 6 - 0 - 0 )
FERT. ( 0 - 0 - 6 0 )
PICKUF• TRUCK
CUSTOH BALING
CUSTOH HAULING
FERT. ( 4 6 - 0 - 0 )
FERT. ( 0 - 0 - 6 0 )
LIKE
PICKUF» TRUCK
CUSTOH BALING
CUSTOH HAULING
FORAGI
COASTAL BERKUDA
HAYH
PASTURE
3/4 TON
ROUND
ROLL
3/4 TON
ROUND
ROLL
3/4 TON
ROUND
ROLL
3/4 TON
ROUND
ROLL
625.0000
1.0000
1.0000
5.0000
4.0000
4.0000
220.0000
130.0000
5.0000
4.0000
4.0000
220.0000
130.0000
5.0000
4.0000
4.0000
110.0000
65.0000
.3300
5.0000
2.0000
2.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
C
C
C
C
C
.00
.00
.00
.00
Y
Y
Y
Y
FIXED LANDLORD
OR SHARE
VARI.
V
C
C
V
V
C
C
C
C
V
V
V
V
C
C
C
C
V
V
V
V
C
C
V
V
V
V
V
c
c
c
V
V
F
F
c
c
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
.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. Theso projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.14
Projections for Planning Purposes Only B-1241(C05)
Not to be Used without Updating after July 23, 1991.
COASTAL BERMUDA PASTURE MAINTENANCE
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBBSBBSSB88BSBBBB8B88BBSB8BB
-WARNING- No gross receipts
VARIABLE COST Description
SSSBSBSS8SSSSESSSBEESSSSEEESSESS!
LIME
HERBICIDE
FERT. (16-6-12)
FERT. (46-0-0)
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
Unit
Quantity
0.330
1.000
375.000
65.000
0.916
27.457
$ / Unit
SSSSSSSBSSS
Unit
ton
acre
lb.
lb.
Acre
Acre
Hour
Dol.
Total VARIABLE COST
$ / Unit
25.000
6.000
.080
. 100
5.500
0.130
To t a l
Your
Estimate
SSSSSSBBSBS
To t a l
SSSSSSBBSBS
8.25
6.00
30.00
6.50
1.73
0.33
5.04
3.57
===========
61.41
GROSS INCOME minus VARIABLE COST
-61.41
FIXED COST Description
Unit
=================================
Acre
Acre
Machinery and Equipment
Perennial Crop
To t a l
SSSSSSBBSBS
7.21
17.28
Total FIXED Cost
24.49
Total of ALL Cost
85.90
NET PROJECTED RETURNS
-85.90
/0^\
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.
C5.15
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
OF
UNITS
B-1241(C05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
y
*
*
\
y
*
8
^
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
TYPE
• OF
INPUT
INPUT NAHE
NUHBER
OF
UNITS
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
aaaaa
01/15/91
03/15/91
04/15/91
06/15/91
06/15/91
07/10/91
09/30/91
E
E
E
H
E
H
L
LIKE
H E R B I C I D E PA S T U R E
FERT. (16-6-12)
PICKUP TRUCK 3/4 TON
FERT. (46-0-0)
SHREDDING 2 ROH
COASTAL BERKUDA
.3300
1.0000
375.0000
10.0000
65.0000
1.0000
1.0000
c
V
c
V
c
c
V
V
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.
C5.16
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC05)
COAST.BERMUDA PAST. MAINT:RESEEDED CLOVER,RYEGRASS
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
&BBSS8SSSSSSBBBBSSBB88S8EBBS
-WARNING- No gross receipts
VARIABLE COST Description
BBBE88BSSSSSSBSSSBBB88SSBSSSBBBBS
FERT. (6-24-24)
FERT. (46-0-.0)
LIME
HERBICIDE
INOCULANT
SEED, ARROWLEAF
SEED, RYEGRASS
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quant 1ty
BBSBSBSBS
Quantity
==========
300.000
110.000
0.330
1.000
1.000
5.000
10.000
0.916
51.272
Unit
SBBS
Unit
$ / Unit
SB888SSBBBB
$ / Unit
To t a l
===========
SSBBSBSSSBB
BSBSBBBBSSB
lb.
lb.
ton
acre
acre
lb.
lb.
Acre
Acre
Hour
Dol.
.090
.100
25.000
6.000
1.500
1.250
.250
27.00
11.00
8.25
6.00
1.50
6.25
2.50
1.73
0.33
5.04
6.67
Total VARIABLE COST
B8BBBB8SS
To t a l
88BS
5.500
0.130
Your
Estimate
76.26
GROSS INCOME minus VARIABLE COST
-76.26
FIXED COST Description
BBBBSSSSSSSBSESBSSSS8ES8SSSBESSSS
Machinery and Equipment
Perennial Crop
To t a l F I X E D C o s t
Unit
To t a l
BBSS
SSSSSSSBBBS
Acre
Acre
7.21
17.28
24.49
To t a l o f A L L C o s t
100.75
NET PROJECTED RETURNS
-100.75
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 oollectod and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.17
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCTNAME
NUMBER
OF
UNITS
B-1241(C05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
09/10/90
10/15/90
12/15/90
01/15/91
03/15/91
04/15/91
04/15/91
04/15/91
04/15/91
08/31/91
STAGE
TYPE
O
F
OF
OF
PRODUCTION
INPUT
UNITS
M
E
E
E
H
E
E
E
E
L
INPUT NAHE
SHREDDING
FERT. (6-24-24)
FERT. (46-0-0)
LIME
PICKUP TRUCK
HERBICIDE
INOCULANT
SEED, ARROHLEAF
SEED, RYEGRASS
COASTAL BERMUDA
NUHBER
2 ROH
3/4 TON
PASTURE
ARROHLF
1.0000
300.0000
110.0000
.3300
10.0000
1.0000
1.0000
5.0000
10.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
C
C
C
V
V
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 reeognise or predict the eosts
ond 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.
C5.18
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC05)
SMALL GRAINS - RYEGRASS WINTER PASTURE
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSSESSEESSBSSBSBEBESBSSSSBSS
-WARNING- No gross receipts
VARIABLE COST Description
SSBSSSSSSBBBSB88BBSSSESBSBESBE8I
LIME
FERT. (6-24-24)
SEED. ELBON RYE
SEED, RYEGRASS
CUSTOM PLANTING
INSECTICIDE
FERT. (46-0-0)
FERT. (46-0-0)
FERT. (46-0-0)
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
8ESBBBBBB
Quantity
Unit
8BEB
Unit
$ / Unit
BSBBSBSSSSS
$ / Unit
To t a l
SSSSB88BSBB
SSBS
SBSBSSSSSBS
SSSBSBB8SEB
0.330
300.000
100.000
20.000
1.000
1.000
110.000
110.000
130.000
ton
lb.
lb.
lb.
acre
lb.
lb.
lb.
lb.
Acre
Acre
Hour
Dol.
25.000
.090
.160
.250
6.250
3.100
.100
.100
.100
8.25
27.00
16.00
5.00
6.25
3.10
11 . 0 0
11 . 0 0
13.00
3.65
0.74
8.68
9.24
Total VARIABLE COST
5.500
0.130
BBBBB8888
To t a l
BSBSSSSSSS
1.579
71.111
Your
Estimate
ssbsssbes:
122.91
GROSS INCOME minus VARIABLE COST
-122.91
FIXED COST Description
=================================
Unit
To t a l
BSBS
SSSBSEEESSS
Acre
Machinery and Equipment
10.03
SSBBBBSBBSS
Total FIXED Cost
10.03
Total of ALL Cost
132.94
NET PROJECTED RETURNS
-132.94
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.
C5.19
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-124KC05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
08/15/90
09/09/90
09/10/90
09/15/90
09/20/90
09/20/90
09/20/90
09/30/90
09/30/90
11/15/90
12/15/90
01/15/91
02/15/91
STAGE
TYPE
PRODUCTION
INPUT
OF
OF
H
E
H
E
E
E
G
.E
H
E
E
H
E
INPUT NAHE
NUMBER
OF
UNITS
DISCING
LIKE
DISCING-TANDEH
FERT. (6-24-24)
SEED, ELBON RYE
SEED, RYEGRASS
CUSTOH PLANTING
INSECTICIDE
SPRAYING
FERT. (46-0-0)
FERT. (46-0-0)
PICKUP TRUCK
FERT. (46-0-0)
OFFSET
8 FT
SH.GRAIN
SH.GRAIN
PASTURE
3/4 TON
1.0000
.3300
1.0000
300.0000
100.0000
20.0000
1.0000
1.0000
1.0000
110.0000
110.0000
21.0000
130.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
C
C
C
C
V
V
V
V
V
c
c
V
V
c
V
.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 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.
C5.20