Projections for Planning Purposes Only B-1241(C08)
Not to be Used without Updating after July 23, 1991.
COASTAL BERMUDAGRASS ESTABLISHMENT.* DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
GROSS
INCOME
Description
SBBB8888BB88BSBEB8SS888BB8BB
Quantity
BBEB8SSES
-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
S88SSBSBS8BB88BBBSSSSBS88BBBSB8SS
BBBB
1.879
31.281
Unit
EBBB
lb.
1.000
1.000
40.000
1.000
$
/
Unit
SSB8S8BSB88
Quantity
===========
NITROGEN
60.000
FERTILIZER APPL.
SPRIGGING
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Unit
appl
acre
lb.
appl
Acre
Acre
Hour
Dol.
Total VARIABLE COST
$
/
Unit
BSECB8BEBBE
.225
2,.000
35,.000
.210
2..000
5,.501
0.. 113
To t a l
Your
Estimate
8SS88B88B8E
S S S 8 8 B 8 B B
To t a l
BSSSBSSBBBB
13.50
2.00
35.00
8.40
2.00
7.86
2.72
10.33
3.53
85.35
GROSS INCOME minus VARIABLE COST
-85.35
FIXED COST Description
Unit
To t a l
S S S S S S S S S S S E S E 8 B 8 S S S S S S S S S S B S S S S S
S B B B
B S E S E E B B B S B
Acre
Acre
21.76
15.00
Machinery and Equipment
Land
Total FIXED Cost
36.76
Total of ALL Cost
122.10
NET PROJECTED RETURNS
-122.10
jpss
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.1
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCTNAME
B-124KC08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
NUMBER
OF
UNITS
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
OF
PRODUCTION
01/10/91
01/20/91
02/10/91
02/15/91
02/15/91
02/20/91
02/20/91
03/31/91
06/15/91
06/15/91
06/20/91
INPUT NAME
NUMBER
OF
INPUT
H
H
H
E
G
M
G
M
E
G
K
UNITS
PLOHING
DISCING-OFFSET
DISCING-OFFSET
NITROGEN
FERTILIZER APPL.
DISCING-OFFSET
SPRIGGING
PICKUP TRUCK
PHOSPHORUS
FERTILIZER APPL.
LAND - CASH RENT FORAGE
1.0000
1.0000
1.0000
60.0000
1.0000
1.0000
1.0000
20.0000
40.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
OR
SHARE
VARI.
C
C
V
V
C
V
C
C
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 costt
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.2
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC08)
COASTAL BERMUDAGRASS HAY, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SB8BB8BBBSBB8B8B8BB88BBBBSBB
H AY
Quantity
SBBCSBBBB
BERMUDA
4.000
Unit
BBSS
$ / Unit
BBBBBBBBBBB
ton
60.0000
Total GROSS Income
VARIABLE COST Description
SSSSBSSBSSBSBBBB88BBB8S8BSBSSBOSS
To t a l
Yo u r
Estimate
BBBBBBBBBBB BBSBBBSBB
240.00
B888BSBBB8B
240.00
Quantity
FIRST CUTTING
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
MOW, RAKE. BALE
HAUL & STORE
Fuel c* Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total FIRST CUTTING
SECOND CUTTING
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
MOW, RAKE, BALE
HAUL & STORE
Fuel 6« Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total SECOND CUTTING
THIRD CUTTING
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
MOW, RAKE. BALE
HAUL 6 STORE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
60.000
20.000
20.000
1.000
50.000
50.000
0.011
Unit
$ / Unit
SBB8BSBSSSB
B8S8B8SBS8B
lb.
lb.
lb.
appl
bale
bale
Acre
Acre
Hour
.225
.210
.120
2.000
.650
.350
13.50
4.20
2.40
2.00
32.50
17.50
0.03
0.00
0.06
5.541
72.19
36.000
12.000
12.000
1.000
50.000
50.000
0.011
lb.
lb.
lb.
appl
bale
bale
Acre
Acre
Hour
.225
.210
.120
2.000
.650
.350
5.541
24.000
8.000
8.000
1.000
32.000
32.000
0.011
lb.
lb.
lb.
appl
bale
bale
Acre
Acre
Hour
.225
.210
.120
2.000
.650
.350
5.513
5.40
1.68
0.96
2.00
20.80
11.20
0.03
0.01
0.06
42. 14
3.698
Dol.
0 . 11 3
Total VARIABLE COST
Break-Even Price, Total Variable Cost
8.10
2.52
1.44
2.00
32.50
17.50
0.03
0.00
0.06
64.15
Total THIRD CUTTING
Interest - OC Borrowed
To t a l
BBSS
0.42
BBBBBBBBBBB
178.90
$ 4 4 . 7 2 p e r t o n o f H AY
GROSS INCOME minus VARIABLE COST
61.10
FIXED COST Description
Unit
88SSESSSSBS&BSBBBBSS88B8SSSSSSBBS
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
Total FIXED Cost
To t a l
BSSSBSSBBBB
O. 19
15.00
22.31
BSSBSSSSSSS
37.51
Break-Even Price, Total Cost $ 54.10 per ton of HAY
Total of ALL Cost
216.41
NET PROJECTED RETURNS
23.59
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.3
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
PRODUCTION
05/15/91 FIRST CUTTING
06/30/91 SECOND CUTTING
09/29/91 THIRD CUTTING
DATE
03/15/91
03/15/91
03/15/91
03/15/91
04/30/91
05/15/91
05/15/91
06/01/91
06/01/91
06/01/91
06/01/91
06/15/91
06/30/91
06/30/91
08/31/91
09/01/91
09/01/91
09/01/91
09/01/91
09/29/91
09/29/91
09/30/91
09/30/91
A
A
A
TYPE
OF
OF
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
THIRD CUTTING
THIRD CUTTING
THIRD CUTTING
THIRD CUTTING
THIRD CUTTING
THIRD CUTTING
THIRD CUTTING
THIRD CUTTING
NUKBER
PER
UNITS
HAY
HAY
HAY
BERMUDA
BERMUDA
BERMUDA
INPUT NAME
OF
UNITS
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
PICKUP TRUCK
MOH, RAKE, BALE
HAUL & STORE
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
PICKUP TRUCK
MOH, RAKE, BALE
HAUL & STORE
PICKUP TRUCK
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
KOH, RAKE, BALE
HAUL & STORE
LAND - CASH RENT
COASTAL BERMUDA
HEAD
.0000
.0000
.0000
1.5000
1.5000
1.0000
NUMBER
INPUT
E
E
E
G
H
G
G
E
E
E
G
H
G
G
M
E
E
E
G
G
G
K
L
HEIGHT
O
F
PROD.
STAGE
PRODUCTION
PRODUCT NAME
HAY
HAY
HAY
FORAGE
60.0000
20.0000
20.0000
1.0000
.3300
50.0000
50.0000
36.0000
12.0000
12.0000
1.0000
.3300
50.0000
50.0000
.3400
24.0000
8.0000
8.0000
1.0000
32.0000
. 32.0000
1.0000
1.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
.00
.00
.00
C
C
C
Y
Y
Y
FIXED LANDLORD
OR
!SHARE
VARI.
C
C
C
C
V
.00
V
V
V
C
C
C
C
c
c
V
V
V
V
V
V
c
c
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
F
.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
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 .
C8.4
>"*%,
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C08)
COASTAL BERMUDAGRASS PASTURE, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSB88B8BBSSBBBBBB888B88BB888
Unit
Quantity
BB8888SBS
PA S T U R E B E R M U D A
BBBB
10.000
AUM
$ / Unit
To t a l
BBBBBBBBBBB
8BB888B888S
10.0000
100.00
SSSBESBSBS8SS8S8888SB8BSS888S8CSS
100.00
Quantity
===========
Unit
SBBB
SSSSBSBBBBS
sssssssssss
48.000
16.000
16.000
1.000
72.000
24.000
24.000
1.000
lb.
lb.
lb.
appl
lb.
lb.
lb.
appl
Acre
Acre
Hour
Dol .
.225
.210
.120
2.000
.225
.210
.120
2.000
10.80
3.36
1.92
2.00
16.20
5.04
2.88
2.00
1.76
0.30
3.67
2.76
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
0.667
24.390
$ / Unit
To t a l
5.500
0. 113
Total VARIABLE COST
52.68
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
5.26 per AUM of PASTURE
GROSS INCOME minus VARIABLE COST
47.32
FIXED COST Description
Unit
BSSS883BBSSSSSB8BS8S8SSSB8BBSSSSE
Machinery and Equipment
Land
Perennial Crop
To t a l
SSSB
SSBSSSSSBSS
Acre
Acre
Acre
3..88
15..00
22..31
Total FIXED Cost
Break-Even Price, Total Cost $
88B8SBSB8
BBBBBBBSSSS
Total GROSS Income
VARIABLE COST Description
Yo u r
Estimate
41.20
9.38 per AUM Of PASTURE
Total of ALL Cost
93. 88
NET PROJECTED RETURNS
6, 12
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.5
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
O
F
PER
PROD.
UNITS
HEAD
PRODUCTION
06/15/91
DATE
08/15/90
08/15/90
08/15/90
08/15/90
01/31/91
03/15/91
03/15/91
03/15/91
03/15/91
06/30/91
06/30/91
A
PRODUCT NAME
PASTURE
NUHBER
BERMUDA
10.0000
STAGE
TYPE
OF
OF
O
F
PRODUCTION
INPUT
UNITS
E
E
E
G
H
E
E
E
G
K
L
INPUT NAME
HEIGHT
NUMBER
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
PICKUP TRUCK
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
LAND - CASH RENT FORAGE
COASTAL BERKUDA
48.0000
16.0000
16.0000
1.0000
20.0000
72.0000
24.0000
24.0000
1.0000
1.0000
1.0000
.OOOO1
CASH
NON
CASH
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
.00
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
V
V
V
C
C
C
C
V
V
V
V
F
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 costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.6
Projections for Planning Purposes Only
Not to be Used without Updating after July 23. 1991.
B-1241(C08)
CORN SILAGE, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
GROSS
INCOME
Description
SSSB88888C8CSCC8BBBBBEBSSSBS
CORN
SILAGE
Quantity
B88888BSS
Unit
BBSS
14.000
$
/
Unit
BBBBBBBBBBB
ton
To t a l
SBBSSSBBBBS
21.0000
Your
Estimate
8BSBCSE88
294.00
SS8SBBS8BSS
To t a l
VA R I A B L E
GROSS
COST
Income
Description
SSSSSBSBBBSEBBSSSBBSSSBSSESSSSSSS
Quantity
BBSBBSBSSSS
Unit
BBBB
294.00
$
/
Unit
To t a l
BBBBSSSSBBB
SS88B8SS8B8
PREHARVEST
SOIL
INSECTICIDE
1.000
ACRE
6.000
NITROGEN
120.000
lb.
.225
PHOSPHORUS*
40.000
lb.
.230
P O TA S S I U M
20.000
lb.
.120
FERTILIZER
APPL.
1.000
appl
2.000
SEED
1.000
acre
16.250
Fuel
&
Lube
Machinery
Acre
Repairs
Machinery
Acre
Labor
Machinery
2.263
Hour
5.501
6.00
27.00
9.20
2.40
2.00
16.25
8.22
3 . 11
12.45
To t a l
86.62
PREHARVEST
Interest
HARVEST
CUSTOM
-
OC
Borrowed
HARVEST
53.136
12.000
To t a l
Dol.
ton
0 . 11 3
6.500
HARVEST
To t a l
6.00
78.00
78.00
sssssssssss
VA R I A B L E
COST
170.63
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 $ 1 2 . 1 8 p e r t o n o f C O R N S I L A G E
GROSS
INCOME
FIXED
minus
COST
VA R I A B L E
Description
=================================
r
Machinery
Land
Unit
BBSS
and
To t a l
COST
To t a l
SSSBSSSSSSS
Equipment
Acre
FIXED
123.37
Acre
33.35
25.00
EBEEESSSSSS
Cost
58.35
B r e a k - E v e n P r i c e , To t a l C o s t $ 1 6 . 3 5 p e r t o n o f C O R N S I L A G E
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
228.98
65.02
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.
C8.7
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E S TA G E
OF
PRODUCTION
07/20/91 HARVEST
D AT E . S TA G E
OF
PRODUCTION
03/09/90 PREHARVEST
03/31/90 PREHARVEST
08/15/90 PREHARVEST
02/10/91 PREHARVEST
02/20/91 PREHARVEST
02/28/91 PREHARVEST
02/28/91 PREHARVEST
02/28/91 PREHARVEST
02/28/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
04/15/91 PREHARVEST
05/15/91 PREHARVEST
07/31/91 HARVEST
07/31/91
TYPE
O
F
PRODUCT NAME
NUMBER
PROD.
A
TYPE
O
F
E
PER
UNITS
CORN SILAGE
1HEAD
14.0000
INPUT NAME
NUMBER
OF
INPUT
H
M
M
M
E
E
E
G
E
M
M
H
G
K
1HEIGHT
OF
UNITS
SOIL INSECTICIDE
PICKUP TRUCK
DISCING-OFFSET
DISCING-TANDEM 13 FT
DISCING/BEDDING
NITROGEN
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
SEED
CORN-SIL
PLANTING
CULTIVATING ROLLING
CULTIVATING ROLLING
CUSTOH HARVEST CORN SIL
LAND CHARGE CROPS
1.0000
20.0000
1.0000
1.0000
1.0000
120.0000
40.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
12.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
>'as'lltk
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
c
c
c
c
c
V
V
V
V
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^"V
Information presented ts prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.8
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC08)
KLEINGRASS ESTABLISHMENT, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
888S8B8ESSSSS88SB8CeSESEBSBS
-WARNING- No gross receipts
VARIABLE COST Description
SBSB8BSSSSSSSSSBBBSBSSSB8S8S8S8BS
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
BSBBSSSEE
Quant 1ty
SBBSSSSSBSB
12.000
16.000
1.000
19.200
24.000
1.000
2.000
2.014
27.383
Unit
BBSS
Unit
$ / Unit
s s :3 S B B B 8 B 8 E
$ / Unit
To t a l
BBBBBBSBBSB
s s :s s s s s s s s s
SBSSBBBBSBE
lb.
lb.
appl
lb.
lb.
appl
lb.
Acre
Acre
Hour
Dol .
.225
.250
2.000
.225
.250
2.000
7.000
2.70
4.00
2.00
4.32
6.00
2.00
14.00
7.58
2.60
11.08
3.09
Total VARIABLE COST
88BBSBB88
To t a l
SBSB
5.500
0 . 11 3
Yo u r
Estimate
SSSSSSSBSSS
59.37
GROSS INCOME minus VARIABLE COST
-59.37
FIXED COST Description
Unit
SSSSSBBB8SSSBSB88SEESSSSSBSBSBSSS
BSBS
Machinery and Equipment
Land
Acre
Acre
To t a l
SSSSBESSSSS
20. 16
15.00
BSSBSSSSSSS
Total FIXED Cost
35.16
Total of ALL Cost
94.52
NET PROJECTED RETURNS
-94.52
JFfcy
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C8.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
NUMBER
OF
UNITS
B-1241(C08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
08/15/90
08/15/90
08/15/90
01/31/91
02/10/91
02/20/91
02/20/91
02/20/91
02/25/91
03/10/91
03/15/91
03/15/91
06/30/91.
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
E
E
G
M
M
E
E
G
M
H
E
H
K
INPUT NAME
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
PICKUP TRUCK
PLOHING
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
DISCING-OFFSET
DISCING-TANDEH
SEED
DRILLING
LAND - CASH RENT
NUHBER
13 FT
KLEINGR.
GRAIN
FORAGE
12.0000
16.0000
1.0000
20.0000
1.0000
19.2000
24.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
C
C
V
V
V
C
V
F
.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.
C8.12
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC08)
KLEINGRASS HAY, DRYLAND
Central Texas District
1991 Projected Costs and Returns per Acre
Jpp^
GROSS INCOME Description
8SBBS8BSBBBBSSSSBSSEB8B8B8SE
H AY
KLEINGR.
Q
u a n t i t y U n i t $ / U n i t To t a l
SBS8EBB88 SBBB SBBBSSBBBSB B8BBSB8BBB8
3.500 ton 60.0000 210.00
SSSBSSSBBB8B8BSSSS8S8BBS88SSB8SSS
FIRST CUTTING
NITROGEN
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HAUL & STORE
MOW, RAKE, BALE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
B B 8 B S S 8 8 B
CEEBSBSBBBS
Total GROSS Income
VARIABLE COST Description
Your
Estimate
210.00
Quantity
SSBSSSBSSSS
Total FIRST CUTTING
SECOND CUTTING
MOW, RAKE, BALE
HAUL & STORE
Total SECOND CUTTING
THIRD CUTTING
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
MOW, RAKE, BALE
HAUL & STORE
U n i St S S$B B B/ B BUB SnB i tB C STBoS tS aS El S B B
SSSS
54.000
lb.
24.000
lb.
24.000
lb.
1.000
appl
33.000
bale
33.000
bale
Acre
Acre
0.667
Hour
.225
.230
.120
2.000
.350
.650
5.500
61.28
50.000
50.000
bale
bale
.650
.350
36.000
16.000
16.000
1.000
33.000
33.000
lb.
lb.
lb.
appl
bale
bale
.225
.210
.120
2.000
.650
.350
8.10
3.36
1.92
2.00
21.45
11 . 5 5
48.38
5.743
Dol.
0 . 11 3
Total VARIABLE COST
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
32.50
17.50
50.00
Total THIRD CUTTING
Interest - OC Borrowed
12.15
5.52
2.88
2.00
11 . 5 5
21.45
1.76
0.30
3.67
0.65
SSBSSSBSSBB
160.31
$ 4 5 . 8 0 p e r t o n o f H AY
' 49.69
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Perennial Crop
Unit
BBSS
Acre
Acre
Acre
Total FIXED Cost
To t a l
SSSSSSSSSSS
3.88
15.00
17.28
===========
36.17
Break-Even Price, Total Cost $ 56.13 per ton of HAY
Total of ALL Cost
196.47
NET PROJECTED RETURNS
13.53
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.
C8.13
B-1241(COB)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
05/15/91 FIRST CUTTING
06/30/91 SECOND CUTTING
09/20/91 THIRD CUTTING
DATE
STAGE
O
F
PRODUCTION
0 2 / 1 5 / 9 1 FIRST CUTTING
0 2 / 1 5 / 9 1 FIRST CUTTING
0 2 / 1 5 / 9 1 FIRST CUTTING
0 2 / 1 5 / 9 1 FIRST CUTTING
0 5 / 1 5 / 9 1 FIRST CUTTING
05/15/91 FIRST CUTTING
05/31/91 FIRST CUTTING
06/30/91 SECOND CUTTING
06/30/91 SECOND CUTTING
0 8 / 0 1 / 9 1 THIRD CUTTING
0 8 / 0 1 / 9 1 THIRD CUTTING
0 8 / 0 1 / 9 1 THIRD CUTTING
08/01/91 THIRD CUTTING
09/20/91 THIRD CUTTING
09/20/91 THIRD CUTTING
09/30/91
09/30/91 THIRD CUTTING
PRODUCT NAME
NUHBER
PROD.
A
A
A
TYPE
OF
E
E
G
G
G
H
G
G
E
E
E
G
G
G
K
L
PER
UNITS
HAY
HAY
HAY
KLEINGR.
KLEINGR.
KLEINGR.
INPUT NAME
OF
UNITS
NITROGEN
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HAUL & STORE
MOH, RAKE, BALE
PICKUP TRUCK
MOH, RAKE, BALE
HAUL & STORE
NITROGEN
PHOSPHORUS
POTASSIUH
FERTILIZER APPL.
MOH, RAKE, BALE
HAUL & STORE
LAND - CASH RENT
KLEINGRASS
HEAD.
1.0000
1.5000
1.0000
NUMBER
INPUT
E
HEIGHT
OF
HAY
HAY
HAY
FORAGE
54.0000
24.0000
24.0000
1.0000
33.0000
33.0000
20.0000
50.0000
50.0000
36.0000
16.0000
16.0000
1.0000
33.0000
33.0000
1.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
C
.00
.00
.00
Y
Y
Y
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
C
C
C
C
V
V
V
V
V
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
F
F
.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 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.
C8.14
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C08)
KLEINGRASS PASTURE, DRYLAND
C e n t r a l Te x a s D i s t r i c t
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
B8BBB8BSBBBBB88BB8B88B8SSBBB
Unit
Quantity
EEBSBSS8I
PA S T U R E K L E I N G R .
8888
8.000
AUM
$ / Unit
To t a l
8S8BSES8B8B
BBBBBBBBBBB
10.0000
80.00
Your
Estimate
8BSS8BBBB
SSSBBBBBBSB
Total GROSS Income
VARIABLE COST Description
SSSSSSSS8SBSSBSS8BBB888B8SSSS888B
80.00
Unit
Quantity
$ / Unit
To t a l
B888BSBSB88
SBBS
BBBBBBBSSSS
BBBBBBBBSSS
24.000
1.000
36.000
1.000
lb.
appl
lb.
appl
Acre
Acre
Hour
Dol .
.225
2.000
.225
2.000
5.40
2.00
8.10
2.00
3.52
0.60
7.33
1.61
NITROGEN
FERTILIZER APPL.
NITROGEN
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
1.333
14.205
5.500
0. 113
Total VARIABLE COST
30.56
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
3.82 per AUM of PASTURE
GROSS INCOME minus VARIABLE COST
49.44
FIXED COST Description
Unit
=================================
Machinery and Equipment
Land
Perennial Crop
To t a l
SSBS
SBBBSSBSSSS
Acre
Acre
Acre
7.77
15.00
17.28
B888SBESESC
Total FIXED Cost
Break-Even Price, Total Cost $
40.05
8.82 per AUM of PASTURE
Total of ALL Cost
70.61
NET PROJECTED RETURNS
9.39
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.15
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
06/15/91
DATE
08/15/90
08/15/90
01/31/91
03/15/91
03/15/91
06/30/91
06/30/91
TYPE
OF
OF
PROD.
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
E
G
H
E
G
K
L
1HEIGHT
CASH LANDLORD BREAK
PER
NONSHARE EVEN
1H E A D C A S H
PROD.
NUMBER
PRODUCT NAME
UNITS
PASTURE
KLEINGR.
INPUT NAHE
8.0000
NUMBER
O
F
UNITS
NITROGEN
FERTILIZER APPL.
PICKUP TRUCK
NITROGEN
FERTILIZER APPL.
LAND - CASH RENT FORAGE
KLEINGRASS
24.0000
1.0000
40.0000
36.0000
1.0000
1.0000
1.0000
.0000 C
CASH
NON
CASH
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
V
V
C
C
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
Am*.
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.16
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C08)
NATIVE GRASS PASTURE, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
jfF£\
GROSS
INCOME
Description
ESESB8B88888B888SS88S88B8BSS
PA S T U R E
Quantity
BSSSSSSSS
N AT I V E
Unit
BSSB
1.000
$
/
Unit
BBBBBBBBBBB
AUM
To t a l
Yo u r
Estimate
88SBS888B8B
6.0000
BBBS8888S
6.00
SSSSBSBBBBS
To t a l
GROSS
VARIABLE COST Description
SSBBSSB88SBSBSSSESSSESSBBBB8BBSBS
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Income
Unit
Quantity
SBSB
$
6.00
/
Unit
SB8B8SB888B
Acre
Acre
0.167 Hour
To t a l
SBSBSSSSBB!
0.44
0.07
0.92
5.502
SSS8S88888B
Total VARIABLE COST
1.43
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 $
1.44 per AUM Of PASTURE
GROSS INCOME minus VARIABLE COST
4. 57
FIXED COST Description
Unit
BBS8BBBSBSBSBSEESSESSSS3S8BBB8SSS
BSSB
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
SSSSBBSSBBB
0.97
6.00
BSSSESBSBSS
6.97
8.40 per AUM of PASTURE
Total of ALL Cost
8.40
■2.40
NET PROJECTED RETURNS
Jps\
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C8.17
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
01/01/82
DATE
01/31/91
06/30/91
PRODUCT NAME
PASTURE
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
H
K
NUMBER
OF
UNITS
NATIVE
1.0000
B-124KC08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000 C 100.00
NUMBER CASH FIXED LANDLORD
O F N O N - OR SHARE
UNITS CASH VARI.
INPUT NAHE
PICKUP TRUCK
LAND - CASH RENT NATIVE
5.0000
1.0000
F
.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.
C8.18
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC08)
SMALL GRAIN FOR GRAZING, DRYLAND
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBBB88SBBBBBBBBB88S8B8BSBB8B
BEEF PRODUCTION
Unit
Ouant1ty
BSBB
250.000
$
/
Unit
To t a l
BBBSSBBBBBB
BBBBBBBBBBB
0.2800
70.00
lb.
Yo u r
Estimate
SBEESBESS
SSSBBBBBBSB
Total GROSS Income
VARIABLE COST Description
8SBBSSBSSSSSSBB8888SS8BSSSS8BBI
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
SEED
INSECTICIDE
NITROGEN
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
70.00
Unit
Quantity
BBSS
50.000
30.000
15.000
1.000
100.000
1.000
30.000
1.000
2.099
49.250
lb.
lb.
lb.
appl
lb.
appl
lb.
appl
Acre
Acre
Hour
Dol.
$
/
Unit
BSBSBSSSSBB
To t a l
88SS8BB88BB
.225
.230
.120
2.OOO
. 11 5
3.950
.225
2.OOO
5.501
0 . 11 3
11 . 2 5
6.90
1.80
2.00
11 . 5 0
3.95
6.75
2.00
7.39
2.39
11 . 5 4
5.57
SSSBBSBBBBB
Total VARIABLE COST
73.03
8 r e a k - E v e n P r i c e , To t a l Va r i a b l e CCoos ts t
$
0 .29 per lb. of BEEF PRODUCTION
GROSS INCOME minus VARIABLE COST
-3.03
FIXED COST Description
=================================
Unit
To t a l
SSSS
SEESSSSB8BS
Acre
Acre
Machinery and Equipment
Land
28.19
15.00
SBSSBBBSBBB
Total FIXED Cost
Break-Even Price, Total Cost $
43. 19
0 . 4 6 p e r l b . Of BEEF PRODUCTION
Total of ALL Cost
116.22
NET PROJECTED RETURNS
-46.22
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.19
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
STAGE
OF
PRODUCTION
07/15/90
08/15/90
09/05/90
09/10/90
09/10/90
09/15/90
09/15/90
09/15/90
09/15/90
09/20/90
10/15/90
10/15/90
01/31/91
02/15/91
02/15/91
05/31/91
OF
PRODUCT NAHE
NUMBER
TYPE
OF
M
H
H
M
E
E
E
G
E
M
E
M
E
G
K
PER
UNITS
BEEF PRODUCTION
INPUT NAME
NUMBER
O
F
UNITS
CHISELING
CHISELING
DISCING-OFFSET
DISCING-TANDEH
DRILLING
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
SEED
SPRAYING
INSECTICIDE
PICKUP TRUCK
NITROGEN
FERTILIZER APPL.
LAND - CASH RENT
11EAD
13 FT
GRAIN
OATS
SM. GR.
FORAGE
1.0000
1.0000
1.0000
1.0000
1.0000
50.0000
30.0000
15.0000
1.0000
100.0000
1.0000
1.0000
20.0000
30.0000
1.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 C
250.0000
INPUT
. M
1rtEIGHT
O
F
PROD.
A
05/15/91
DATE
TYPE
B-124KCOB)
.00
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
C
C
C
V
V
V
V
V
C
V
C
C
V
V
F
.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 wore collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C8.20
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1 991
B-124KC08)
SUDAN-SORGHUM HAY, DRYLAND
Central Texas District (8)
1991 Projected Costs and Returns per Acre
j0&\
GROSS INCOME Description Quantity
SSS8SSBBBBB8S8BBBBSSBSSBSBEB
H AY
BS8SBBBSS
SUD-SORG
3.000
Unit
BBBB
ton
$ / Unit
:bbssbssbbs
SBSSBBSBBBS
60.0000
180.00
Total GROSS Income
Your
Estimate
S888BS8SB
:SBBBBSSEES
180.00
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
ESBBSBSBBBBBBSBSBBS8SSSBS8SBSSSBE EBBSESSSSSS
PREHARVEST
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
60.000
40.000
1.000
35.000
1.680
Total PREHARVEST
HARVEST
MOW, RAKE, BALE
HAUL & STORE
MOW, RAKE, BALE
HAUL & STORE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Unit $ / Unit
:s
888SBBBSE8S
lb.
lb.
appl
lb.
Acre
Acre
Hour
.225
.250
2.000
.220
5.500
Total
:==========
13.50
10.00
2.00
7.70
6.70
2.45
9.24
51.59
66.000
66.000
33.000
33.000
0.333
bale
bale
bale
bale
Acre
Acre
Hour
.650
.350
.650
.350
5.500
Total HARVEST
42.90
23.10
21.45
11.55
0.88
0.15
1.83
101.86
Interest - OC Borrowed
14.829 Dol
0. 113
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
1.68
155.13
:SSB8SSEBEB
$ 5 1 . 7 1 p e r t o n o f H AY
GROSS INCOME minus VARIABLE COST
24.87
FIXED COST Description
Unit
BBSSBBBBBBBBB8BB8S8S8SSBSB8SBS888
BBSS
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 $
Total
Total
BBBBBBBBBBB
20.16
15.00
CSESB8BB8BS
35.16
6 3 . 4 2 p e r t o n o f H AY
Total of ALL Cost
190.29
NET PROJECTED RETURNS
-10.29
Information presented Is prepared solely as a general guide and is not intended to recognlte or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.33
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E
S TA G E
OF
PRODUCTION
PROD.
UNITS
TYPE
O
F
OF
PRODUCTION
INPUT
03/10/91 PREHARVEST
03/20/91 PREHARVEST
03/30/91 PREHARVEST
03/30/91 PREHARVEST
03/30/91 PREHARVEST
03/30/91 PREHARVEST
04/05/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
06/15/91 HARVEST
06/15/91 HARVEST
06/30/91 HARVEST
08/20/91 HARVEST
08/20/91 HARVEST
08/31/91
NUMBER
OF
A
S TA G E
PRODUCT NAME
OF
A
06/15/91 HARVEST
08/20/91 HARVEST
D AT E
TYPE
M
M
E
E
G
H
H
E
H
G
G
H
G
G
K
HAY
HAY
SUD-SORG
SUD-SORG
OF
UNITS
PLOHING
DISCING-OFFSET
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
PICKUP TRUCK
DISCING-TANDEH
SEED
DRILLING
HOH, RAKE, BALE
HAUL & STORE
PICKUP TRUCK
KOH, RAKE, BALE
HAUL & STORE
LAND - CASH RENT
CASH LANDLORD BREAK
NONSHARE EVEN
HEAD CASH
PROD.
PER
2.0000
1.0000
NUKBER
INPUT NAME
HEIGHT
13 FT
SUD-SORG
GRAIN
HAY
HAY
FORAGE
1.0000
1.0000
60.0000
40.0000
1.0000
10.0000
1.0000
35.0000
1.0000
66.0000
66.0000
10.0000
33.0000
33.0000
1.0000
.0000 C
.0000 C
CASH
NON
CASH
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
V
C
C
V
V
C
C
V
V
F
.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.
C8.34
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC08)
SUDANGRASS PASTURE, DRYLAND
Central Texas District (8)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
S88SBBBBSSSSSB8S88BB88SSBB8S
PA S T U R E S U D A N
Quantity
SSESSSSBB
5.000
Unit
BBBB
AUM
$ / Unit
BBESBSB8CBS
BEEBS888SBB
10.0000
50.00
Total GROSS Income
VARIABLE COST Description
SSSBBB8SBSSSBSSBBBS8BB8B8ESSSBBS
Your
Estimate
8888888E8
S8BSSSSCESE
50.00
Quantity
BSBBBSSBSBB
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
50.000
40.000
1.000
25.000
2.014
14.754
Unit
$ / Unit
Total
BBBB
BSSBOSSBSSS
BBBBBBBBBBB
lb.
lb.
appl
lb.
Acre
Acre
Hour
Dol.
.225
.250
2.OOO
.200
11.25
10.00
2.00
5.00
7.58
2.60
11.08
1.67
Total VARIABLE COST
5.500
0.113
SSBSSSSSCSS
51.17
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
$ 1 0 . 2 3 p e r A U M o f PA S T U R E
GROSS INCOME minus VARIABLE COST
1.17
FIXED COST Description
Unit
SBBBSBSSSBSBBSSBSSBSSSSSSSSSSSSSB
BBSS
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 $
Total
Total
SBSSBSSSSSS
20.16
15.00
BBBBBESSSES
35.16
17.26 per AUM of PASTURE
Total of ALL Cost
86.33
NET PROJECTED RETURNS
■36.33
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.35
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
PRODUCT NAME
NUMBER
TYPE
OF
OF
PER
UNITS
PA S T U R E S U D A N
INPUT NAME
HEAD
OF
UNITS
PLOHING
DISCING-OFFSET
DISCING-TANDEH 13 FT
NITROGEN
PHOSPHORUS**
FERTILIZER APPL.
SEED
SUDAN
DRILLING GRAIN
PICKUP TRUCK
LAND - CASH RENT FORAGE
1.0000
1.0000
1.0000
50.0000
40.0000
1.0000
25.0000
1.0000
20.0000
1.0000
CASH 1
NON
SHARE EVEN
CASH
PROD.
.00
.OOOO1 C
5.0000
NUMBER
INPUT
M
M
M
E
E
G
E
H
M
K
HEIGHT
O
F
PROD.
STAGE
PRODUCTION
02/10/91
02/20/91
03/10/91
03/20/91
03/20/91
03/20/91
04/10/91
04/10/91
04/30/91
06/30/91
OF
A
06/15/91
DATE
TYPE
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
V
V
V
V
F
/**^k
Information presented is prepared solely as a general guide and 1s not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C8.36
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC08)
PEACHES, IRRIGATED, FIRST YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
JP^N
GROSS INCOME Description
SEBBSSBSSBSSBBSeSBSSSSBBBSSS
PEACHES WHOLSALE
Quantity
0.000
Unit
BBSS
bu.
$ / Unit
SSBSBBBBSBB
12.5000
0.00
Total GROSS Income
VARIABLE COST Description
SSB8BESSSSSBBSSBB8SBSBSSSSSSSSBSS
PREHARVEST
CUSTOM PLOWING
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
WEED CONTROL
NITROGEN
MISCELLANEOUS
NITROGEN
WEED CONTROL
BORER CONTROL
Fuel & Lube - Machinery
Repairs - M
- aI rcrhi gi naet iroyn
Labor - Machinery
- Other
- Irrigation
Yo u r
Estimate
BBSSS68B8
8B8SSBBS88S
0.00
Quantity
Unit
$ / Unit
To t a l
SEESSSSSBS
ssss
B B S S !S S 8 S S B S
SCBSBBBBSEE
1.000
100.000
10.000
10.000
10.000
0.590
10.000
1.000
10.000
0.280
1.000
acre
tree
lb.
lb.
lb.
appl
lb.
acre
lb.
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
8.000
2.500
.225
.250
.120
43.750
.225
20.000
.225
43.750
1.500
8.00
250.00
2.25
2.50
1.20
25.81
2.25
20.00
2.25
12.25
1.50
99.90
17.54
3.43
216.30
82.50
18.91
39.327
15.000
3.438
5.500
5.500
5.500
Total PREHARVEST
Interest - OC Borrowed
To t a l
s s s s :S 8 8 B 8 B S
766.59
396.997
Dol.
Total VARIABLE COST
0 . 11 3
44.86
SSSEEB8SZ8S
811.45
GROSS INCOME minus VARIABLE COST
-811.45
FIXED COST Description
Unit
BSSBS88EB3BBBSEBSSSSSSSSSBSS88SSB
SBBB
S8SSBB8SBSS
Acre
Acre
Acre
249.91
69.56
25.00
Machinery and Equipment
Irrigation
Land
To t a l
SBS8E8BSESS
Total FIXED Cost
344.47
Total of ALL Cost
1155.92
NET PROJECTED RETURNS
-1155.92
Jp*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.
C8.39
Projections for Planning Purposes Only
B-124KC08)
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
08/10/90
08/15/90
09/20/90
01/10/91
01/15/91
02/01/91
02/01/91
04/10/91
04/15/91
04/15/91
04/15/91
04/15/91
04/15/91
05/10/91
05/15/91
05/15/91
05/15/91
05/25/91
06/10/91
06/15/91
06/15/91
06/15/91
06/15/91
06/25/91
07/10/91
07/25/91
07/31/91
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
NUHBER
OF
UNITS
PROD.
07/31/91 HARVEST
DATE
PRODUCT NAHE
PEACHES
TYPE
OF
INPUT
HHOLSALE
INPUT NAHE
SHREDDING
CUSTOH PLOHING
DISCING-TANDEH
DISCING-TANDEH
PEACH TREES
PICKUP TRUCK
SHED, PACK,STORE
SHREDDING
NITROGEN*
PHOSPHORUS**
POTASSIUM
HEED CONTROL
LABOR
SHREDDING
NITROGEN
HISCELLANEOUS
LABOR
IRRIGATION
SHREDDING
NITROGEN
HEED CONTROL
BORER CONTROL
LABOR
IRRIGATION
SHREDDING
IRRIGATION
LAND RENT
.0001
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
C
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
5 FT
1. OOOO
1. oooo
1. oooo
1. oooo
100. oooo
1050. oooo
0500
9 FT
9 FT
1, oooo
5 FT
10, oooo
10. oooo
10. oooo
5900
5 FT
PEACH
PEACHES
5 FT
5. oooo
1. oooo
10. oooo
1. oooo
5. oooo
1100
i! oooo
10. oooo
2800
i! oooo
PEACHES
5 FT
PEACHES
PEACHES
5. oooo
2200
oooo
2200
oooo
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a genoral guide and is not intended to recognise or predict the costs
and returns from any ono particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.40
01 U
y a
c ffl n
3 E U
0»- a
>-H
Oi
tt
CO B
UJ H
OQ
8O^ ■Oo iOmOmQoO^ rOmOmOotoooocooi inNt Oo rc-nr toO- r' *- un mo
8
Ou
u
y II
ffl II
H
*
r o o i o i o i < * m o i 5 r ^ ' O o > t - c o ^ - t o o m u cn
•>cm
oi
■» -■* - r o
cm
r o n co
cm-»um
i
u
u
u
*.
•
o>
^uroooQlOutO
y
y
O ii cm co o r~ n co cn cn
n .... u .
cn r- a (oiniflT- o oa r> r>
co at u ^j-l>CMI> ti y o o
m
i
O
■• -
-huoi
ll
r-ll
ii
u
in
y
n
- e
v v
y
0 tl
e
e *■
i
-nC •r-o
I
u
II
•H II
y B
8 Q
o oQoQo m
i mOo O
i omi omi o
O^toimoicM'-oioiO
Ooo Oco
Oroo»inroin*-
rooioioj
m m m o
a
o
o
e
«.
o •
o c
o
e -
o 9 n
«> s o
ifi ti
u
y a
C a
Z) a
0 ) 0 )
c
c
yyy
01
ii
■HIO
■H U
C U
ID
(D
O
L
L
L
'
8 oQOOO
ooo
iOOOOO
o o o r o
oitomro
cn toon
' - T - T - m O O O O O ' Ol CM OIOI CM
co tn co co
rooi ■*-
u
>u
■H
I
y a
O
aaa®
cccc333«aaacnnnnn
o <ox xox a
o
a a a - y y yoy yoy o ao< <
y a 0) oj oj a)
•»- h cccc
c u UOOO
Z) ll <<<<
1
**•
a
e
ro
ffl tt
3 U
O II
U
TJ
CO
O 3
C
>>0 >
C
Cy
C
y
0) 0)y 0) y
c II
0u
y II
y
II
a u
y II
C II
ou
(0 u
Ou
O u
II
I- II
«/) u
o u
o a
U
Ul u
-I (I
m 11
< 11
y> a
oc 11
4 11
> u
L
O
C
c c ffl c a c
y y 0)y C O) O
jcjz--- jz a> -^co
00c or c
10 a c asy co
S S h S O h Q
o
0£_l
1-fH
o
a
.
tOU)
UJ
-llii
#
*
t/>
o
UJ
tn 1 1
Z)
a>
JQ
z o
*
3S
Z
3
o
<oc Z a D Z 2 < J
O h
UIOfHUIUJ-l
to
z 0£ 131 in CD ts -I co c
0£«t U 1 X o o . i y i o o u j
UJZ f - O D H A < 0 C D ! U > -
•'f fl
OCOC u < r - O I - l - l - W )
0)
a
0 0 < Ul i-tIOrH»-t«-» 3 <D
m o mo. Z O . O . Z Z S U . Q :
l
l
o
•(.
e
C II
0 ll
C II
O II TJ
10 II C
O u fl
f
a n
c
i >»o
r(/)
O
O
X tt
n
a
o
c
O
-
ll C y
f fl
y
ll 0 ) y
I I C ffl
C
II y O )
C
C-^TJ <D
O
C
C
ll
a
-i
Ul
X
i-i
u-
qO
C
<
y
y
ffl c ffl o) a at
£
Hja
+>
o
i.
0
y
o
^
3
0
«
.
«
u
1.
»«
«
*
c
c ca
"
C
o
•
•
* > ••*
•
c«f
II
antl
■^
3
D
a
a k 4
i.
a a
m e X
c
o 1g
e
c r
c a
e
w ti
o 0
L. L
a
c III a
0 c d
1. e
3 e
a 4< E
E 0
•>- u
y
m
C
ifi
00
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
PRODUCTION
07/31/92 HARVEST
DATE
0 8 / 11 / 9 1
08/16/91
08/16/91
08/26/91
11 / 1 6 / 9 1
11 / 1 6 / 9 1
11 / 1 6 / 9 1
01/16/92
01/16/92
02/01/92
02/01/92
02/16/92
03/15/92
03/15/92
03/15/92
04/10/92
04/21/92
05/15/92
05/15/92
06/10/92
06/15/92
06/15/92
06/25/92
06/30/92
07/25/92
07/31/92
07/31/92
PRODUCT NAHE
OF
PROD.
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
H
E
H
0
H
E
E
E
H
H
N
H
E
E
E
H
H
E
H
H
E
H
0
E
0
L
K
1EIGHT
H
PER
HEAD
1
NUHBER
UNITS
PEACHES
HHOLSALE
INPUT NAHE
.0001
NUHBER
OF
UNITS
SHREDDING
BORER CONTROL
SPRAYING
IRRIGATION
SPRAYING
DORHANT OIL
BACTERIAL SPOT
PEACH TREES
LABOR - PRUNING
PICKUP TRUCK
SHED, PACK,STORE
LABOR
NITROGEN*
PHOSPHORUS**
POTASSIUH
SHREDDING
LABOR
NITROGEN
LABOR
SHREDDING
NITROGEN
LABOR
IRRIGATION
HISCELLANEOUS
IRRIGATION
PEACHES
LAND RENT
5 FT
2ND
ORCHARD
PEACHES
ORCHARD
2ND
1-2
5 FT
5 FT
PEACHES
PEACH
PEACHES
YEAR 1
PEACHES
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
1.0000
5.0000
8.3300
1050.0000
.0500
5.0000
20.0000
20.0000
20.0000
1.0000
3.3300
20.0000
3.7500
1.0000
20.0000
5.2500
.2000
1.0000
.2000
1.0000
1.0000
.OOOC1
CASH
NON
CASH
B-124KC08)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
100.00
N
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
V
V
V
V
C
C
C
c
V
V
V
V
c
c
c
V
V
V
c
c
V
V
c
V
F
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
•
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any ono particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.42
^
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC08)
PEACHES, IRRIGATED, THIRD YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHE5 — WHOLSALE
Total GROSS Income
VARIABLE COST Description
PREHARVEST K
Quantity
42.OOO
Unit
Quantity
Unit
1.000
0.830
1.000
1.000
5.000
20.000
20.000
20.000
0.830
0.500
0.500
0.500
0.500
1.000
20.000
20.000
0.500
0.500
1.000
■a p l
BORER CONTROL
HERBICIDE
DORMANT OIL
BACTERIAL SPOT
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
HERBICIDE
PINK BUD
PETAL FALL
SHUCK SPLIT
FIRST COVER
MISCELLANEOUS
NITROGEN*
POTASSIUM
SECOND COVER
THIRD COVER
CROP INSURANCE
Fuel & Lube - Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
PREHARVEST
FOURTH COVER
BORER CONTROL
FIFTH COVER
SIXTH. COVER
Fuel & Lube - Machinery
Machinery
Repairs
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
40.556
26.830
2.188
16.000
0.152
2.000
0.500
1.000
0.500
0.500
2.127
6.500
34.000
0.457
10.000
0.500
0.500
lb.
lb.
lb.
lb.
appl
appl
appl
appl
acre
lb.
lb.
appl
appl
ACRE
Acre
Acre
Acre
Hour
Hour
Hour
12.5000
$
/
Unit
3.000
3.000
3.000
3.200
2.500
.225
.250
. 120
3.000
10.200
10.200
10.200
13.900
20.000
.225
. 120
13.900
14.200
12.600
each
Acre
Acre
Hour
Hour
appl
appl
appl
appl
Acre
Acre
Hour
Hour
14.200
3.000
14.200
14.200
each
Acre
Acre
Hour
Hour
.420
5.500
5.500
5.500
4.000
.420
0.457
10.000
each
Acre
Acre
Hour
Hour
5.500
4.000
358.620
Dol.
0 . 11 3
5.501
5.500
5.500
21 per b u . o f PEACHES
FIXED COST Description
Macnmery ana Equipment
Irrigation
Land
Perennial Crop
Total FIXED Cost
Unit
Acre
Acre
Acre
Acre
43.20 per bu
of PEACHES
3.00
2.49
3.00
3.20
12.50
4.50
5.00
2.40
2.49
5.10
5. 10
5. 10
6.95
20.00
4.50
2.40
6.95
7. 10
12.60
103.88
19.67
6.72
0.25
5.500
4.000
Yo u r
Estimate
To t a l
.420
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
GROSS INCOME minus VARIABLE COST
Break-Even Price, Total Cost $
Total of ALL Cost
525.00
"525700
2. 19
223.06
140.07
12.03
615.27
14.200
15.200
34.000
To t a l
5.500
5.220
5.500
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
0.357
5.000
3.438
Interest - OC Borrowed
Total VARIABLE COST
appl
appl
tree
$ / Unit
0. 15
0.84
8.00
15.96
7. 10
3.00
7. 10
7.10
4.32
1.54
11 . 7 0
35.75
77.61
14.28
0.75
0.44
2.51
40. OO
57.99
7.10
7.60
0.80
0.57
3.43
1.96
27.50
18.91
67. B7
14.28
0.75
0.44
2.51
40.00
57.99
40.52
933.20
-408.20
To t a l
400.44
113.82
25.00
342.26
581.52
1814.72
-1289.72
NET PROJECTED RETURNS
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.
C8.43
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E S TA G E
OF
PRODUCTION
05/20/93 HARVEST
06/20/93 HARVEST
07/20/93 HARVEST
D AT E
S TA G E
O
F
PRODUCTION
08/09/92 PREHARVEST
08/14/92 PREHARVEST
08/14/92 PREHARVEST
08/24/92 PREHARVEST
10/14/92 PREHARVEST
10/14/92 PREHARVEST
11/14/92 PREHARVEST
11/14/92 PREHARVEST
11/14/92 PREHARVEST
01/14/93 PREHARVEST
01/15/93 PREHARVEST
01/19/93 PREHARVEST
01/30/93 PREHARVEST
01/30/93 PREHARVEST
02/09/93 PREHARVEST
02/09/93 PREHARVEST
02/09/93 PREHARVEST
02/09/93 PREHARVEST
02/14/93 PREHARVEST
02/19/93 PREHARVEST
03/15/93 PREHARVEST
03/15/93 PREHARVEST
04/10/93 PREHARVEST
04/10/93 PREHARVEST
04/15/93 PREHARVEST
04/20/93 PREHARVEST
04/20/93 PREHARVEST
04/20/93 PREHARVEST
04/20/93 PREHARVEST
04/30/93 PREHARVEST
04/30/93 PREHARVEST
04/30/93 PREHARVEST
05/05/93 PREHARVEST
05/05/93 PREHARVEST
05/10/93 PREHARVEST
05/10/93 PREHARVEST
05/15/93 PREHARVEST
05/18/93 PREHARVEST
05/18/93 PREHARVEST
05/19/93 PREHARVEST
05/20/93 HARVEST
05/20/93 HARVEST
05/20/93 HARVEST
05/20/93 HARVEST
05/30/93 PREHARVEST
05/30/93 PREHARVEST
06/05/93 PREHARVEST
06/05/93 PREHARVEST
06/10/93 PREHARVEST
06/10/93 PREHARVEST
06/15/93 PREHARVEST
06/15/93 PREHARVEST
06/15/93 PREHARVEST
06/18/93 PREHARVEST
06/20/93 HARVEST
06/20/93 HARVEST
06/20/93 HARVEST
06/20/93 HARVEST
06/25/93 PREHARVEST
06/25/93 PREHARVEST
06/25/93 PREHARVEST
07/10/93 PREHARVEST
07/10/93 PREHARVEST
07/15/93 PREHARVEST
07/18/93 PREHARVEST
07/20/93 HARVEST
07/20/93 HARVEST
07/20/93 HARVEST
07/20/93 HARVEST
07/31/93
07/31/93
07/31/93
TYPE
OF
PRODUCT MAKE
PROD.
A PEACHES
A PEACHES
A PEACHES
TYPE
OF
NUMBER
OF
UNITS
6.0000
18.0000
18.0000
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
INPUT
H SHREDDING
E BORER CONTROL
H SPRAYING
0 IRRIGATION
E HERBICIDE
H SPRAYING
E DORHANT OIL
E BACTERIAL SPOT
H SPRAYING
E PEACH TREES
H LABOR - PRUNING
H SPRAYING
H PICKUP TRUCK
N SHED, PACK,STORE
H APPLY FERTILIZER
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H LABOR
E HERBICIDE
H SPRAYING
E PINK BUD
H SPRAYING
E PETAL FALL
H SHREDDING
H DISCING-TANDEH
H SPRAYING
E SHUCK SPLIT
H LABOR
H SPRAYING
E FIRST COVER
E HISCELLANEOUS
E NITROGEN*
E POTASSIUH
H SPRAYING
E SECOND COVER
H LABOR
H SPRAYING
E THIRD COVER
E CROP INSURANCE
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H HAULING PEACHES
H SPRAYING
E FOURTH COVER
E BORER CONTROL
H SPRAYING
H SPRAYING
E FIFTH COVER
H SPRAYING
E SIXTH COVER
H LABOR
H SHREDDING
H HAULING PEACHES
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H SPRAYING
E SEVENTH COVER
0 IRRIGATION
H SPRAYING
E PRE-HARVEST
H LABOR
0 IRRIGATION
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H HAULING PEACHES
K LAND RENT
L PEACHES
L PEACHES
1■HEIGHT
PER
HEAD
1
.0000
.0000
.0000
CASH 1
NON
CASH.
C
C
C
B-1241(C08)
IE EVEN
PROD.
.00 Y
.00 Y
.00 Y
NUHBER
5 FT
3RD
ORCHARD
PEACHES
PEACH
ORCHARD
3RD
3-15
AIRBLAST
ORCHARD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
5 FT
9 FT
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
PEACHES3
PEACH
PEACHES
YEAR3
AIRBLAST
3RD
3RD
ORCHARD
AIRBLAST
3RD
AIRBLAST
3RD
5 FT
YEAR3
PEACH
PEACHES
AIRBLAST
3RD
PEACHES
AIRBLAST
3RD
PEACHES
PEACH
PEACHES
YEAR3
PEACHES
YEAR 1
YEAR 2
CASH FIXED LANDLORD
OF
NON- O R !SHARE
UNITS
CASH VARI.
1.0000
.00
V
.00
1.0000 C
1.0000
.00
.3500
.00
.8300
C
V
.00
1.0000
.00
1.0000 C
V
.00
V
1.0000 C
.00
1.0000
.00
5.0000 C
V
.00
C
V
.00
15.0000
1.0000
.00
1050.0000
.00
.00
.0500
1.0000
.00
20.0000 C
V
.00
20.0000 C
V
.00
V
.00
20.0000 C
3.5000 C
V
.00
.8300
C
V
.00
1.0000
.00
.5000
C
V
.00
1.0000
.00
C
V
.5000
.00
1.0000
.00
.2000
.00
1.0000
.00
.5000
C
V
.00
3.3300 C
V
.00
1.0000
.00
C
V
.00
.5000
1.0000 C
V
.00
20.0000 C
V
.00
20.0000 C
V
.00
1.0000
.00
.5000
C
V
.00
5.0000 C
V
.00
1.0000
.00
.5000
C
V
.00
1.0000 c
V
.00
16.0000 c
V
.00
2.0000 c
V
.00
.1400
.00
.0600
.00
1.0000
.00
V
.5000
c
.00
1.0000 c
V
.00
1.0000
.00
1.0000
.00
.5000
c
V
.00
1.0000
.00
.5000
c
V
.00
V
6.5000
c
.00
1.0000
.00
.1800
.00
34.0000
c
V
.00
10.0000
c
V
.00
.4300
.00
1.0000
.00
.5000
c
V
.00
.2000
.00
1.0000
.00
c
.5000
V
.00
5.0000 c
V
.00
.3500
.00
34.0000 c
V
.00
10.0000
c
V
.00
.4300
.00
.1800
.00
1.0000
F
.00
1.0000
F
.00
1.0000
F
.00
/***^S%y
information presented is prepared solely as a general guide and is not intended to recognise or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a ff m e m b e r s o f t h o Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.44