B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
07/21/91 HARVEST
07/21/91 HARVEST
D AT E
S TA G E
TYPE
PRODUCT NAHE
OF
PROD.
A
A
TYPE
UNITS
DEFICIENCY PMT.
CORN
CORN
INPUT NAHE
59.0000
59.0000
NUMBER
OF
OF
O
F
PRODUCTION
INPUT
UNITS
08/10/90 PREHARVEST
08/20/90 PREHARVEST
09/15/90 PREHARVEST
12/15/90 PREHARVEST
01/01/91 PREHARVEST
01/31/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/17/91 PREHARVEST
02/17/91 PREHARVEST
02/20/91 PREHARVEST
02/20/91 PREHARVEST
03/15/91 PREHARVEST
04/15/91 PREHARVEST
05/15/91 PREHARVEST
06/30/91
07/20/91 HARVEST
07/20/91 HARVEST
07/31/91
H
H
H
H
E
H
E
G
E
H
E
H
E
H
M
M
M
E
G
G
K
1HEIGHT
PER
1HEAD
NUMBER
OF
SHREDDING
CHISELING
DISC OFFSET
DISC OFFSET
FED. CROP INS.*
PICKUP TRUCK
HERBICIDE
HERBICIDE APPL.
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
SEED
PLANTING
CULTIVATING 6R0H
CULTIVATING 6R0H
CULTIVATING 6R0H
HISC ADHIN O/H
CUSTOM HARVEST
CUSTOH HAULING
LAND - CASH RENT
12 FT
12 FT
CORN
3/4 TON
CORN
CORN-GR.
6 ROH
ROLLING
ROLLING
ROLLING
CORN
CORN
SORGHUKD
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
40.0000
1.0000
60.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
.3312
1.0000
59.0000
1.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
.00
.00
N
N
FIXED LANDLORD
OR
:SHARE
VARI.
C
V
C
C
C
V
V
V
C
V
C
V
C
C
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
"'*•"*'*"%
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the cost)
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.
C13.24
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC13)
CORN FOR FOOD, IRRIGATED
Southwest Texas District-13 (Wintergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSSSSSSSBSBSBBSBBSSSBBBBBSBI
CORN
FOOD
DEFICIENCY PMT. CORN
Quantity Unit $ / Unit
SBBBSBBBB
BBSS
100.000
100.000
6SSSBB8BBSS
bu.
bu.
3.2500
0.4300
Total GROSS Income
To t a l
Your
Estimate
BBSSBBBSS
325.00
43.00
SBSBBBSBBBS
368.00
VARIABLE COST Description
IBBSSSSSSSSES
PREHARVEST
HAIL INSURANCE*
PHOSPHATE
NITROGEN (ANHY)
SEED
HERBICIDE
HERBICIDE APPL.
INSECTICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quantity
Unit
$ / Unit
ISSBSBBSESE
SSBS
SSSSSSBSESB
1.000
90.000
200.000
15.000
1.000
1.000
1.000
acre
lb.
lb.
lb.
acre
acre
appl
Acre
Acre
Acre
Acre
Hour
Hour
15.000
.250
.110
1.450
15.000
3.500
8.500
3.041
1.600
5.171
5.169
15.00
22.50
22.00
21.75
15.00
3.50
8.50
21.09
44.49
3.56
9.63
15.73
8.27
211.03
1.000
100.000
acre
bu.
22.000
.160
Total HARVEST
Interest - OC Borrowed
To t a l
22.00
16.00
38.00
11 6 .9 2 3 D o l
0 . 11 0
12.86
SBSSSB8BBSB
/ ^ \
Total VARIABLE COST
261.89
GROSS INCOME minus VARIABLE COST
106.11
FIXED COST Description
BSBBSBBBBBSSSBSSSBSSSBSBSSBSSSSSS
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Unit
To t a l
BSBB
SEBSESB88SB
acre
Acre
Acre
Acre
16.50
50.73
51.63
50.00
EBSBSSSSBBB
Total FIXED Cost
168.87
Total of ALL Cost
430.75
NET PROJECTED RETURNS
-62.75
* If multl-peril federal crop Insurance 1s used the estimated cost for coverage
65 bu./acre production guarantee and $2.00/bu. price guarantee ($130.00/ac.
protection): $6.63/acre premium.
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.
C13.25
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
08/10/91 HARVEST
08/10/91 HARVEST
DATE
A
A
TYPE
OF
OF
PRODUCTION
INPUT
H
H
H
H
H
H
H
H
H
0
E
E
H
H
E
E
H
E
G
E
H
H
0
0
0
0
E
G
G
K
CORN
DEFICIENCY PMT.
1HEIGHT
PER
1HEAD
NUMBER
OF
•
PROD.
STAGE
0 8 / 1 5 / 9 0 PREHARVEST
0 8 / 2 0 / 9 0 PREHARVEST
08/22/90 PREHARVEST
0 8 / 2 5 / 9 0 PREHARVEST
08/27/90 PREHARVEST
10/15/90 PREHARVEST
11/15/90 PREHARVEST
12/15/90 PREHARVEST
12/31/90 PREHARVEST
01/20/91 PREHARVEST
02/01/91 PREHARVEST
02/05/91 PREHARVEST
0 2 / 0 5 / 9 1 PREHARVEST
02/07/91 PREHARVEST
02/07/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
03/15/91 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
04/20/91 PREHARVEST
05/10/91 PREHARVEST
05/20/91 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
06/30/91
08/10/91 HARVEST
08/10/91 HARVEST
08/10/91
PRODUCT NAHE
UNITS
FOOD
CORN
INPUT NAME
100.0000
100.0000
NUMBER
O
F
UNITS
SHREDDING
CHISELING
DISC OFFSET
12 FT
PLANING
LAND
DISC OFFSET
12 FT
DISC OFFSET
12 FT
BEDDING
6 ROH
CULTIVATING 6R0H ROLLING
PICKUP TRUCK
3/4 TON
IRRIGATION
HAIL INSURANCE* CORN
PHOSPHATE
APPLY.FERTILIZER
ANHYDROUS APPL.
NITROGEN (ANHY)
SEED
CORNFOOD
PLANTING
6 ROH
HERBICIDE
CORN
HERBICIDE APPL.
INSECTICIDE
CORN
CULTIVATING 6R0H ROLLING
CULTIVATING 6R0H ROLLING
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
HISC ADHIN O/H
CUSTOM HARVEST
CORN
CUSTOM HAULING
CORN
LAND - CASH RENT CORNFOOD
1.0000
1.0000
1.0000
.2000
.2000
1.0000
1.0000
1.0000
20.0000
3.0000
1.0000
90.0000
1.0000
1.0000
200.0000
15.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
3.0000
3.0000
4.0000
1.0312
1.0000
100.0000
1.0000
.0000
.0000
CASH
NON
CASH
B-1241(C13)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
.00
.00
/dt^\
N
N
FIXED LANDLORD
OR
!SHARE
VARI.
C
C
V
V
C
C
V
V
C
C
C
V
V
V
C
C
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C13.26
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C13)
COTTON, IRRIGATED, LONG SEASON VARIETIES
Southwest Texas District-13 (Wintergarden Region)
1991 Projected Costs and Returns per Acre
j fi f e s
GROSS INCOME Description
BSSSBSSBBBBSBBBBBBBCBSBBBSBS
COTTON LINT IRRI.
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
BBBBBBSSS
900.000
0.729
900.000
Unit
BBBS
lb.
ton
lb.
$ / Unit
SSBBBSSBB8B
0.6400
105.0000
0.1200
576.00
76.55
108.00
BBSBSBSBSSSSSSB888SEESEB8SEBSB!
PREHARVEST
HERBICIDE
PHOSPHATE
NITROGEN (ANHY)
HAIL INSURANCE*
SEED
INSECTICIDE
PESTICIDE APPL.
GROWTH RETARDANT
RETARDANT APPL.
INSECTICIDE
INSECTICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
DEFOLIANT
DEFOLIANT APPL.
CUSTOM PICKING
GIN, BAG, TIES
TRANSPORTATION
Quantity
Unit
$ / Unit
To t a l
SSSBSBBBSCB
BCBB
ISSSSS&SBBS
SSSSBBSBBSB
1.000
50.000
80.000
1.000
16.000
3.000
12.000
1.000
1.000
4.000
5.000
acre
lb.
lb.
acre
lb.
appl
acre
appl
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
8.500
.250
.110
27.100
.600
5.000
3.500
14.000
3.500
7.500
12.500
8.50
12.50
8.80
27.10
9.60
15.00
42.00
14.00
3.819
4.000
1.600
3.50
30.00
62.50
26.89
44.49
4.50
9.63
19.75
20.68
8.27
5.171
5.170
5.169
367.71
1.000
1.000
0.000
1.880
1.980
acre
acre
lb.
bale
bale
11.500
3.000
.100
46.500
1.920
11.50
3.00
90.00
87.42
3.80
195.72
161.010 Dol
0 . 11 0
.
17.71
SBBSBSBBBBS
Total VARIABLE COST
581.15
GROSS INCOME minus VARIABLE COST
179.40
FIXED COST Description
SEBBSSSSBSSSBSB8BBBBS&SBS&SSSSBSE
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
BBS88BB8B
760.55
Total HARVEST
Interest - OC Borrowed
Your
Estimate
BSSBBSSSCSB
Total GROSS Income
VARIABLE COST Description
To t a l
BBBBB88BBBB
Unit
To t a l
BBBE
SSSBB88SBSS
acre
Acre
Acre
Acre
16.00
63.72
51.63
50.00
CEBBBBEBSSS
Total FIXED Cost
181.36
Total of ALL Cost
762.50
NET PROJECTED RETURNS
-1.96
* If multi-peril federal crop insurance is used the estimated cost for coverage
585 lbs./acre production guarantee and $0.56/lb. price guarantee ($328.00/ac.
protection): $21.32/acre premium.
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.
C13.27
Projections for Planning Purposes Only
Not to be Used without Updating after July 23,
DATE
STAGE
OF
PRODUCTION
09/20/91 HARVEST
09/20/91 HARVEST
09/20/91 HARVEST
DATE
10/05/90
10/10/90
10/15/90
10/20/90
10/25/90
11 / 1 5 / 9 0
12/15/90
01/10/91
01/15/91
01/20/91
01/20/91
02/05/91
02/20/91
02/20/91
02/25/91
02/25/91
03/01/91
03/01/91
03/10/91
03/10/91
03/31/91
04/01/91
04/15/91
04/15/91
05/01/91
05/08/91
05/08/91
05/10/91
05/10/91
05/15/91
05/21/91
05/21/91
06/01/91
06/05/91
06/05/91
06/12/91
06/12/91
06/15/91
06/15/91
06/19/91
06/19/91
06/26/91
06/26/91
06/30/91
07/05/91
07/05/91
07/12/91
07/12/91
07/26/91
07/26/91
08/05/91
08/05/91
08/15/91
08/20/91
08/20/91
08/30/91
08/30/91
09/05/91
09/05/91
09/20/91
09/20/91
09/20/91
09/30/91
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
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
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
O
F
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
A COTTON LINT IRRI.
A COTTONSEED
A DEFICIENCY PMT. COTTON
TYPE
OF
INPUT
H
H
H
H
H
H
H
H
H
E
H
0
E
H
E
H
E
H
E
H
H
H
H
0
H
E
G
E
G
H
E
G
H
E
G
E
G
H
0
E
G
E
G
E
E
G
E
G
E
G
E
G
0
E
G
E
G
E
G
G
E
G
K
INPUT NAHE
SHREDDING
CHISELING
DISC OFFSET
PLANING
DISC OFFSET
CHISELING
DISC OFFSET
DISC OFFSET
BEDDING
HERBICIDE
SPRAYING
IRRIGATION
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
HAIL INSURANCE*
HIRED LABOR
SEED
PLANTING
PICKUP TRUCK
HIRED LABOR
CULTIVATING 6R0H
IRRIGATION
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
GROWTH RETARDANT
RETARDANT APPL.
CULTIVATING 6R0H
INSECTICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
CULTIVATING 6R0H
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
MISC ADHIN O/H
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
DEFOLIANT
DEFOLIANT APPL.
CUSTOH PICKING
GIN, BAG, TIES
TRANSPORTATION
LAND - CASH RENT
B-1241(C13)
1991.
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
900.0000
.7290
900.0000
.0000 C
.0000 C
.0000 C
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
12 FT
LAND
12 FT
12 FT
12 FT
6 ROH
COTTON
12 FT
COTTONLS
COTTON
6 ROH
3/4 TON
ROLLING
COTTONtfl
ROLLING
C0TT0N#1
C0TT0N#1
C0TT0N#2
ROLLING
C0TTON#2
C0TT0N#2
C0TT0N#2
C0TT0N#3
C0TT0N#3
COTTON03
C0TTON#3
C0TTON#3
COTTON
COTTON
COTTONI
1.0000
1.0000
1.0000
.2000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
50.0000
1.0000
80.0000
1.0000
1.0000
1.0000
16.0000
1.0000
20.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
900.0000
1.8800
1.9800
1.0000
C
V
C
V
C
V
C
C
C
V
V
V
C
V
C
C
C
C
C
V
V
V
V
V
C
C
C
C
C
C
C
V
V
V
V
V
V
V
C
C
C
C
V
V
V
V
F
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
C
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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.
C13.28
"**%
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C13)
COTTON, IRRIGATED, EXTRA LONG STAPLE VARIETIES
Southwest Texas D1str1ct-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSBBBBBBB8SBSBBBBBBBBBBB
COTTON LINT X-LONG
COTTONSEED
Quantity
BBBSBBBSB
825.000
0.450
Unit
BBBE
lb.
ton
$ / Unit
To t a l
BBBSSBBSBBB
1.0400
105.0000
Your
Estimate
BBBSBBBBB
858.00
47.25
SSSEESSSBEB
Total GROSS Income
VARIABLE COST Description
BCSSEBBBBE8SESSBSSBBSSBSB8SSCSEBE
PREHARVEST
HERBICIDE
PHOSPHATE
NITROGEN (ANHY)
HAIL INSURANCE*
SEED
INSECTICIDE
PESTICIDE APPL.
GROWTH RETARDANT
RETARDANT APPL.
INSECTICIDE
INSECTICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
DEFOLIANT
DEFOLIANT APPL.
CUSTOM PICKING
GIN. BAG, TIES
TRANSPORTATION
905.25
Quant 1ty
Unit $ / Unit
EBBEEBSSSSS
1.000
50.000
80.000
1.000
16.000
3.000
14.000
1.000
1.000
5.000
6.000
3.819
4.000
1.800
acre
lb.
lb.
acre
lb.
appl
acre
appl
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
SSSSBECSBBS
8.500
.250
. 11 0
23.310
.600
5.000
3.500
14.000
3.500
7.500
12.500
8.50
12.50
8.80
23.31
9.60
15.00
49.00
14.00
3.50
37.50
75.00
26.89
50.05
4.50
10.84
19.75
20.68
9.30
5.171
5. 170
5. 170
398.72
1.000
1.000
825.000
1.720
1.720
acre
acre
lb.
bale
bale
11.500
3.000
. 100
46.500
1.920
Total HARVEST
Interest - OC Borrowed
To t a l
BSSSSEBBSBB
11.50
3.00
82.50
79.98
3.30
180.28
167.055 Dol.
0 . 11 0
18.38
SBSSSBSBBBB
Total VARIABLE COST
597.38
GROSS INCOME minus VARIABLE COST
307.87
FIXED COST Description
SSESSSBSBSSSSSSSSSSBSBBBSSSSSSBSB
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Unit
To t a l
BSBB
SSCSCSB88QS
acre
Acre
Acre
Acre
16.00
63.72
58.09
50.00
BSCSSSS8ESS
Total FIXED Cost
187.81
Total of ALL Cost
785.19
NET PROJECTED RETURNS
120.06
* If multl-peril federal crop insurance is used the estimated cost for coverage
536 lbs./acre production guarantee and $1.00/lb. price guarantee ($536.00/ac.
protection): $45.02/acre premium. A fall appl. of herbicide may be necessary
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.
C13.29
B-124KC13)
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
TYPE
PRODUCT NAHE
NUHBER
OF
PROD.
HEIGHT
OF
PER
UNITS
HEAD
CASH LANDLORD iJREi
N O N - S H A R E 1EVEI
CASH
1>ROi
mnriniimiwi i
A
09/20/91 HARVEST
09/20/91 HARVEST
09/20/91 HARVEST
D AT E
A
A
S TA G E
TYPE
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
X-LONG
825.0000
.4500
.0000
COTTON
INPUT NAME
NUMBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
10/05/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
10/20/90 PREHARVEST
10/25/90 PREHARVEST
11/15/90 PREHARVEST
12/15/90 PREHARVEST
01/10/91 PREHARVEST
01/15/91 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
02/05/91 PREHARVEST
02/20/91 PREHARVEST
02/20/91 PREHARVEST
02/25/91 PREHARVEST
02/25/91 PREHARVEST
03/01/91 PREHARVEST
03/01/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/31/91 PREHARVEST
04/01/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
05/01/91 PREHARVEST
05/08/91 PREHARVEST
05/08/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/25/91 PREHARVEST
05/25/91 PREHARVEST
06/01/91 PREHARVEST
06/05/91 PREHARVEST
06/05/91 PREHARVEST
06/12/91 PREHARVEST
06/12/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/19/91 PREHARVEST
06/19/91 PREHARVEST
06/26/91 PREHARVEST
06/26/91 PREHARVEST
06/30/91
07/05/91 PREHARVEST
07/05/91 PREHARVEST
07/12/91 PREHARVEST
07/12/91 PREHARVEST
07/19/91 PREHARVEST
07/19/91 PREHARVEST
07/26/91 PREHARVEST
07/26/91 PREHARVEST
08/05/91 PREHARVEST
08/05/91 PREHARVEST
08/12/91 PREHARVEST
08/12/91 PREHARVEST
08/15/91 PREHARVEST
08/20/91 PREHARVEST
08/20/91 PREHARVEST
08/27/91 PREHARVEST
08/27/91 PREHARVEST
09/05/91 HARVEST
09/05/91 HARVEST
09/20/91 HARVEST
09/20/91 HARVEST
09/20/91 HARVEST
09/30/91
H
H
M
H
H
H
H
H
H
E
H
0
E
H
E
M
E
H
E
H
H
H
H
0
H
E
G
E
G
H
E
G
H
E
G
E
G
H
0
E
G
E
G
E
E
G
E
G
E
G
E
G
E
G
E
G
0
E
G
E
G
E
G
G
E
G
K
SHREDDING
CHISELING
DISC OFFSET
PLANING
DISC OFFSET
CHISELING
DISC OFFSET
DISC OFFSET
BEDDING
HERBICIDE
SPRAYING
IRRIGATION
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
HAIL INSURANCE*
HIRED LABOR
SEED
PLANTING
PICKUP TRUCK
HIRED LABOR
CULTIVATING 6R0H
IRRIGATION
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
GROWTH RETARDANT
RETARDANT APPL.
CULTIVATING 6R0H
INSECTICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
CULTIVATING 6R0H
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
HISC ADHIN O/H
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
DEFOLIANT
DEFOLIANT APPL.
CUSTOH PICKING
GIN, BAG, TIES
TRANSPORTATION
LAND - CASH RENT
12 FT
LAND
12 FT
12 FT
12 FT
6 ROH
COTTON
12 FT
PIHA
COTT-XL
6 ROH
3/4 TON
ROLLING
C0TT0N#1
ROLLING
C0TT0N#1
COTTONM
C0TT0N#2
ROLLING
C0TT0N#2
C0TT0N#2
COTTONM
C0TT0N#3
C0TT0N#3
C0TT0N#3
C0TT0N#3
C0TT0N#3
C0TT0N#2
C0TT0N#3
COTTON
COTTON
COTTONI
1.0000
1.0000
1.0000
.2000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.5000
50.0000
1.0000
80.0000
1.0000
1.0000
1.0000
16.0000
1.0000
20.0000
1.0000
1.0000
4.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
825.0000
1.7200
1.7200
1.0000
.0000
.0000
.0000
CASH
NON
CASH
V
C
V
C
V
C
C
C
V
V
V
C
V
c
c
c
c
c
V
Y
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
c
c
c
c
V
V
V
V
F
V
V
V
V
V
V
V
V
V
V
V
V
c
c
c
c
c
c
c
c
c
.00
.00
.00
N
N
N
FIXED LANDLORD
OR
!SHARE
VARI.
C
c
c
c
c
c
c
c
c
c
c
c
c
C
C
C
V
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C13.30
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC13)
COTTON, IRRIGATED, SHORT SEASON VARIETIES
Southwest Texas D1str1ct-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSBBBBBBBBSSSSSBBBSSSBBasBE
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
B8BBBBBS8
750.000
0.610
750.000
Unit
SSSS
lb.
ton
lb.
$ / Unit
To t a l
EBSSBSBBSBS
8BBB8B8S8BS
0.6300
105.0000
0.1200
472.50
64.05
90.00
Total GROSS Income
BSSSSBSSSSSSSBBBBSBSSEBSBBBSI
PREHARVEST
HERBICIDE
PHOSPHATE
NITROGEN (ANHY)
HAIL INSURANCE*
SEED
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
INSECTICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
DEFOLIANT
DEFOLIANT APPL.
CUSTOM PICKING
GIN, BAG, TIES
TRANSPORTATION
Quantity
Unit $ / Unit
SBBBBBBBBBB
SSESEBSSSBS
1.000
40.000
25.000
1.000
16.000
2.000
6.000
2.000
2.000
3.618
4.000
1.200
acre
lb.
lb.
acre
lb.
appl
acre
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
To t a l
BBBBBB8BBBB
BBBBSBBBSSS
8.500
.250
. 110
17.850
.600
5.000
3.500
7.500
12.500
8.50
10.00
2.75
17.85
9.60
10.00
21.00
15.00
25.00
24.57
33.37
4.15
7.22
18.71
20.68
6.20
5. 171
5.170
5. 169
234.61
1.000
1.000
750.000
1.560
1.560
acre
acre
lb.
bale
bale
11,.500
3 .000
. 100
46,.500
1,.920
Total HARVEST
11.50
3.00
75.00
72.54
2.99
165.04
Interest - OC Borrowed
103.520 Dol.
0 . 11 0
11.39
Total VARIABLE COST
411.03
GROSS INCOME minus VARIABLE COST
215.52
FIXED COST Description
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
BBCBBBBSS
626.55
VARIABLE COST Description
SSESSSBBSSSSSSBBBBBSSBSSSl
Your
Estimate
SSBSBSS
Unit
To t a l
BBSS
SSEBBSSBSES
acre
Acre
Acre
Acre
12.00
60.77
38.73
50.00
BSSSSSSSBBS
Total FIXED Cost
161.50
Total of ALL Cost
572.53
NET PROJECTED RETURNS
54.02
* If multi-peril federal crop insurance is used the estimated cost for coverage
488 lbs./acre production guarantee and $0.56/lb. price guarantee ($273.00/ac.
protection): $17.75/acre premium.
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.
C13.31
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
PRODUCTION
08/20/91 HARVEST
08/20/91 HARVEST
08/20/91 HARVEST
DATE
PRODUCT NAME
PROD.
A
A
A
NUMBER
_
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
.
PER
UNITS
HEAD
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
09/05/90 PREHARVEST
09/10/90 PREHARVEST
0 9 / 1 5 / 9 0 PREHARVEST
11/10/90 PREHARVEST
11/15/90 PREHARVEST
11 / 2 0 / 9 0 PREHARVEST
0 1 / 0 5 / 9 1 PREHARVEST
01/10/91 PREHARVEST
01/15/91 PREHARVEST
01/15/91 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
01/25/91 PREHARVEST
01/25/91 PREHARVEST
02/15/91 PREHARVEST
03/01/91 PREHARVEST
03/01/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
0 3 / 3 1 / 9 1 PREHARVEST
04/01/91 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
05/01/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 6 / 0 1 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
06/30/91
0 7 / 1 0 / 9 1 PREHARVEST
0 7 / 1 0 / 9 1 PREHARVEST
0 7 / 2 0 / 9 1 PREHARVEST
0 7 / 2 0 / 9 1 PREHARVEST
08/05/91 HARVEST
08/05/91 HARVEST
0 8 / 2 0 / 9 1 HARVEST
0 8 / 2 0 / 9 1 HARVEST
0 8 / 2 0 / 9 1 HARVEST
08/30/91
H
H
H
H
H
H
H
H
E
K
E
M
H
E
0
E
H
E
H
H
H
H
H
E
G
H
0
E
G
H
E
G
H
0
E
G
E
E
G
E
G
E
G
G
E
G
K
SHREDDING
CHISELING
DISC OFFSET
DISC OFFSET
PLANING
DISC OFFSET
DISC OFFSET
BEDDING
HERBICIDE
SPRAYING
PHOSPHATE
APPLY FERTILIZER
ANHYDROUS APPL.
NITROGEN (ANHY)
IRRIGATION
HAIL INSURANCE*
HIRED LABOR
SEED
PLANTING
PICKUP TRUCK
HIRED LABOR
CULTIVATING 6R0H
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
CULTIVATING 6R0H
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
CULTIVATING 6R0H
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
MISC ADMIN O/H
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
DEFOLIANT
DEFOLIANT APPL.
CUSTOH PICKING
GIN, BAG, TIES
TRANSPORTATION
LAND - CASH RENT
.0000
.0000
.0000
750.0000
.6100
750.0000
COTTON
INPUT NAHE
HEIGHT
OF
NUMBER
12 FT
12 FT
LAND
12 FT
12 FT
6 ROH
COTTON
12 FT
COTTONSS
COTTON
6 ROH
3/4 TON
ROLLING
C0TT0N#1
ROLLING
C0TT0N#1
COTTONM
ROLLING
C0TT0N#2
COTTON03
C0TT0N#3
COTTON
COTTON
COTTSSI
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
1.0000
1.0000
1.0000
40.0000
1.0000
1.0000
25.0000
4.0000
1.0000
1.0000
16.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
.7500
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
750.0000
1.5600
1.5600
1.0000
CASH
NON
CASH
V
C
V
C
V
C
C
C
V
V
V
C
V
C
C
C
V
V
V
C
C
C
C
C
V
V
V
V
V
C
C
V
V
F
V
V
V
V
V
V
V
V
V
F
c
c
c
c
c
c
C
C
C
.00
.00
.00
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
C
C
C
CASH LANDLORD IIREi
N O N - S H A R E i:VEI
CASH
F>ROI
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C13.32
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C13)
COTTON, DRYLAND, SHORT SEASON VARIETIES
Southwest Texas District-13 (Wintergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBESBSSBSBBBSBBSBBSS88BBBBSB
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Q
uantity
SSSSSSBSB
350.000
0.280
350.000
Unit
BSSB
lb.
ton
lb.
$ / Unit
SB88BBBS8SS
0.6300
105.0000
0.1200
220.50
29.40
42.00
BBBSBBB8BBBSBBBSSS8BBESSSSSBSSSSB
PREHARVEST
FED. CROP INS.*
HERBICIDE
PHOSPHATE
NITROGEN (ANHY)
SEED
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DEFOLIANT
DEFOLIANT APPL.
CUSTOM STRIPPING
GINNING
BALE, BAG, & TIE
TRANSPORTATION
Quant i ty
1.000
1.000
20.000
25.000
12.000
1.000
1.000
1.000
1.000
1.000
1.000
3.078
Unit
$ / Unit
BSSBBSB8BBB
SBBBBBBBBBB
acre
acre
lb.
lb.
lb.
appl
acre
appl
acre
appl
acre
Acre
Acre
Hour
21.320
8.500
.250
. 11 0
.600
5.000
3.500
7.500
3.500
12.500
3.500
21.32
8.50
5.00
75
20
00
50
50
50
12.50
3.50
19.96
3.36
15.92
5.171
119.51
1.000
1.000
14.000
14.000
0.700
0.700
acre
acre
cwt.
cwt.
bale
bale
11.500
3.000
1.750
1.750
13.000
1.920
MISC ADMIN O/H
Machinery and Equipment
Land
11.50
3.00
24.50
24.50
9. 10
1.34
73.94
63.021 Dol
0 . 11 0
6.93
BBBSBBBBB8S
200.38
GROSS INCOME minus VARIABLE COST
SSSSBBESSSSSBSSSBBSBBSSEECSSSSSS:
To t a l
BBSS
Total VARIABLE COST
FIXED COST Description
BBBCB8BSS
291.90
Total HARVEST
Interest - OC Borrowed
Your
Estimate
SESEESSSBSB
Total GROSS Income
VARIABLE COST Description
To t a l
EEESBSESSSE
91.52
Unit
To t a l
SSCSBEBEESS
acre
Acre
Acre
Total FIXED Cost
8.00
48.53
20.00
SSBSBSBBBSB
76.53
Total of ALL Cost
276.91
NET PROJECTED RETURNS
14.99
* Estimate of multi-peril federal crop insurance coverage 228 lbs./acre
production guarantee and $0.56/lb. price guarantee ($128.00/ac. protection):
$20.10/acre premium.
Information presented is prepared solely as a general guide and is not Intended to reoognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and dovoloped by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.33
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
OF
•STAGE
OF
PRODUCTION
09/05/90 PREHARVEST
09/10/90 PREHARVEST
09/15/90 PREHARVEST
12/15/90 PREHARVEST
01/01/91 PREHARVEST
01/10/91 PREHARVEST
01/15/91 PREHARVEST
01/15/91 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
01/25/91 PREHARVEST
01/25/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/31/91 PREHARVEST
04/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/30/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
08/05/91 HARVEST
08/05/91 HARVEST
08/20/91 HARVEST
08/20/91 HARVEST
08/20/91 HARVEST
08/20/91 HARVEST
08/31/91
PRODUCT NAHE
NUMBER
TYPE
OF
M
H
H
E
H
E
H
E
H
E
H
E
H
H
H
E
G
H
E
G
E
E
G
E
G
G
G
G
G
K
PER
UNITS
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
INPUT NAHE
1HEAD
350.0000
.2800
350.0000
NUMBER
OF
INPUT
M
1HEIGHT
OF
PROD.
A
A
A
08/20/91 HARVEST
08/20/91 HARVEST
08/20/91 HARVEST
DATE
TYPE
UNITS
SHREDDING
CHISELING
DISC OFFSET 12 FT
DISC OFFSET 12 FT
FED. CROP INS.* COTTON
BEDDING 6 ROH
HERBICIDE COTTON
S P R AY I N G 1 2 F T
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
SEED
COTTON
PLANTING 6 ROH
PICKUP TRUCK 3/4 TON
CULTIVATING 6R0H ROLLING
INSECTICIDE COTTON*1
PESTICIDE APPL.
CULTIVATING 6R0H ROLLING
INSECTICIDE C0TT0N#2
PESTICIDE APPL.
HISC ADHIN O/H
INSECTICIDE C0TT0N#3
PESTICIDE APPL.
DEFOLIANT
DEFOLIANT APPL.
CUSTOH STRIPPING COTTON
GINNING STRIPPED
BALE, BAG, & TIE STRIPPED
TRANSPORTATION COTTON
LAND - CASH RENT COTTSSD
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
25.0000
1.0000
12.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
1.0000
1.0000
1.0000
14.0000
14.0000
.7000
.7000
1.0000
.0000
.0000
.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
C
C
.00
.00
.00
N
N
N
CASH FIXED LANDLORD
NON
O R !SHARE
CASH VARI.
C
V
C
V
C
V
C
V
C
V
C
C
V
V
C
C
C
V
V
F
V
V
V
V
V
V
V
V
F
c
C
c
c
c
c
c
c
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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.
C13.34
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC13)
SORGHUM, DRYLAND
Southwest Texas D1str1ct-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
8SSSSSBBBBBBBB8B8BBB8BBSSESS
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
S'BBBESCSS
30.000
30.000
Unit
$ / Unit
ESSE
6B88SBSBSES
ES8B88BBBB8
cwt.
cwt.
1.0100
3.9600
30.30
118.80
S S S S S S SB BBSEESSBBSSBSSBSSSSCSSS8S
PREHARVEST
FED. CROP INS.*
HERBICIDE
HERBICIDE APPL.
PHOSPHATE
NITROGEN (ANHY)
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quant i ty
Unit
$ / Unit
EBBS
BBSSBSBSSBS
BBEESESSSSS
1.000
1.000
1.000
40.000
60.000
4.000
acre
acre
acre
lb.
lb.
lb.
Acre
Acre
Hour
4. 160
10.000
3.500
.250
. 11 0
.800
4.16
10.00
3.50
10.00
6.60
3.20
18.98
3.23
14.45
2.794
5.171
74.12
1.000
30.000
acre
cwt.
40.886
Dol .
15.000
.300
0^
MISC ADMIN O/H
Machinery and Equipment
Land
15.00
9.00
24.00
0 . 11 0
4.50
BSBB8BBBESB
102.62
GROSS INCOME minus VARIABLE COST
EESSESSSSSSSSSSBBSBSSSSSSSSSSSSEE
To t a l
BBSSSBSSESB
Total VARIABLE COST
FIXED COST Description
BSSSSBBSS
149.10
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
ESS88BB88SE
Total GROSS Income
VARIABLE COST Description
To t a l
46.48
Unit
To t a l
SSSS
acre
Acre
Acre
4.80
45.69
15.00
EBSBESBBSSS
Total FIXED Cost
65.49
Total of ALL Cost
168.10
NET PROJECTED RETURNS
-19.00
* Estimate of multi-peril federal crop insurance coverage 19.5 cwt./acre
p r o d u c t i o n g u a r a n t e e a n d $ 3 . 3 9 / c w t . p r i c e g u a r a n t e e ( $ 6 6 . 11 / a c . p r o t e c t i o n )
$4.16/acre premium.
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.
C13.35
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
0 7 / 2 0 / 9 1 HARVEST
07/21/91 HARVEST
DATE
A
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
08/10/90 PREHARVEST
08/20/90 PREHARVEST
09/15/90 PREHARVEST
12/15/90 PREHARVEST
0 1 / 0 1 / 9 1 PREHARVEST
0 1 / 3 1 / 9 1 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
0 2 / 1 5 / 9 1 PREHARVEST
0 2 / 1 5 / 9 1 PREHARVEST
02/17/91 PREHARVEST
0 2 / 1 7 / 9 1 PREHARVEST
0 2 / 2 0 / 9 1 PREHARVEST
0 2 / 2 0 / 9 1 PREHARVEST
03/15/91 PREHARVEST
04/15/91 PREHARVEST
05/15/91 PREHARVEST
06/30/91
07/20/91 HARVEST
07/20/91 HARVEST
07/31/91
H
H
H
H
E
H
E
G
E
H
E
H
E
H
H
H
H
E
G
G
K
PRODUCT NAHE
SORGHUM
DEFICIENCY PMT.
30.0000
30.0000
SORGHUM
INPUT NAHE
NUMBER
OF
UNITS
SHREDDING
CHISELING
DISC OFFSET
DISC OFFSET
FED. CROP INS.*
PICKUP TRUCK
HERBICIDE
HERBICIDE APPL.
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
SEED
PLANTING
CULTIVATING 6R0H
CULTIVATING 6R0H
CULTIVATING 6R0H
MISC ADMIN O/H
CUSTOH HARVEST
CUSTOH HAULING
LAND - CASH RENT
1HEIGHT
PER
1■HEAD
NUMBER
12 FT
12 FT
SORGHUMD
3/4 TON
SORGHUH
SORGHUH
6 ROH
ROLLING
ROLLING
ROLLING
SORGHUMD
SORGHUH
SORGHUMD
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
40.0000
1.0000
60.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.3000
1.0000
30.0000
1.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREi
NON- SHARE EVEI
CASH
PROI
C
C
.00
.00
^al%.
N
N
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
C
C
V
V
V
c
V
C
V
C
C
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
**%
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.
C13.36
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC13)
SORGHUM, IRRIGATED
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSBBSSBBSSBSSBSSBBSBBSSBSSBS
DEFICIENCY PMT. SORGHUM
SORGHUM
Quant 1ty
SSBSSBESS
50.000
50.000
Unit
BSBB
cwt.
cwt.
$ / Unit
BBSSSBSSBSB
SBBBBEBSBBB
1.0100
3.9600
50.50
198.00
Total GROSS Income
VARIABLE COST Description
SBSBSSSSSBSSSSSSSBBBBESB8SBBBBBBS
PREHARVEST
FED. CROP INS.*
PHOSPHATE
NITROGEN (ANHY)
HERBICIDE
HERBICIDE APPL.
SEED
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quantity
:bbssssbsss
1.000
60.000
120.000
1.000
1.000
6.000
1.000
1.000
3.041
1.200
Unit
$ / Unit
BBSS
SBBBBBBBBBB
acre
lb.
lb.
acre
acre
lb.
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
2.970
.250
. 11 0
10.000
3.500
.800
6.500
3.500
50.000
50.000
cwt.
cwt.
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
SSSSSSSSSSS
5. 171
5. 169
To t a l
2.97
15.00
13.20
10.00
3.50
4.80
6.50
3.50
21.09
33.37
3.56
7.22
15.73
6.20
.450
.300
22.50
15.00
37.50
72.608
Dol.
0. 110
7.99
192.13
GROSS INCOME minus VARIABLE COST
SSSBSSSSSBSSSS8SSSSBBSBBBBSBSBB8B
BSS8SBBBS
146.65
Total VARIABLE COST
FIXED COST Description
Yo u r
Estimate
248.50
Total HARVEST
Interest - OC Borrowed
To t a l
56.37
Unit
To t a l
SSSS
EESBSSSSSSS
acre
Acre
Acre
Acre
8.00
50.73
38.73
40.00
SSSSBSSSESS
Total FIXED Cost
137.46
Total of ALL Cost
329.59
NET PROJECTED RETURNS
-81.09
* Estimate of multl-peril federal crop insurance coverage 32.5 cwt./acre
p r o d u c t i o n g u a r a n t e e a n d $ 3 . 3 9 / c w t . p r i c e g u a r a n t e e ( $ 11 0 . 1 8 / a c . p r o t e c t i o n )
$2.97/acre premium.
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.
C13.37
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
07/20/91 HARVEST
07/20/91 HARVEST
DATE
STAGE
OF
PRODUCTION
0 7 / 3 0 / 9 0 PREHARVEST
08/10/90 PREHARVEST
08/20/90 PREHARVEST
12/10/90 PREHARVEST
12/15/90 PREHARVEST
12/20/90 PREHARVEST
0 1 / 0 1 / 9 1 PREHARVEST
0 1 / 1 0 / 9 1 PREHARYEST
0 1 / 2 0 / 9 1 PREHARVEST
0 2 / 1 5 / 9 1 PREHARVEST
0 2 / 1 5 / 9 1 PREHARVEST
0 2 / 2 0 / 9 1 PREHARVEST
0 2 / 2 0 / 9 1 PREHARVEST
0 2 / 2 5 / 9 1 PREHARVEST
0 2 / 2 5 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
0 3 / 1 5 / 9 1 PREHARVEST
0 3 / 2 0 / 9 1 PREHARVEST
0 3 / 3 1 / 9 1 PREHARVEST
0 4 / 2 0 / 9 1 PREHARVEST
05/15/91 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
06/30/91
07/20/91 HARVEST
0 7 / 2 0 / 9 1 HARVEST
07/25/91
A
A
TYPE
PRODUCT NAHE
SORGHUM
DEFICIENCY PMT.
INPUT NAHE
NUMBER
OF
O
F
M
H
H
M
H
E
0
M
E
H
E
H
E
G
E
H
0
H
H
H
0
H
E
G
E
G
G
K
UNITS
SHREDDING
CHISELING
DISC OFFSET
DISC OFFSET
PLANING
DISC OFFSET
FED. CROP INS.*
IRRIGATION
BEDDING
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
HERBICIDE
HERBICIDE APPL.
SEED
PLANTING
IRRIGATION
CULTIVATING 6R0H
PICKUP TRUCK
CULTIVATING 6R0H
IRRIGATION
CULTIVATING 6R0H
INSECTICIDE
INSECTICIDE APPL
HISC ADHIN O/H
CUSTOH HARVEST
CUSTOM HAULING
LAND - CASH RENT
.0000
.0000
50.0000
50.0000
SORGHUH
INPUT
H
1HEIGHT
PER
1HEAD
NUMBER
12 FT
12 FT
LAND
12 FT
SORGHUHI
6 ROH
SORGHUH
SORGHUH
6 ROH
ROLLING
3/4 TON
ROLLING
ROLLING
SORGHUM
AIR
SORGHUHI
SORGHUH
SORGHUHI
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
4.0000
1.0000
60.0000
1.0000
120.0000
1.0000
1.0000
1.0000
6.0000
1.0000
4.0000
1.0000
20.0000
1.0000
4.0000
1.0000
1.0000
1.0000
.5000
50.0000
50.0000
1.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
.00
.00
N
N
FIXED LANDLORD
OR
:SHARE
VARI.
C
V
C
V
C
V
C
C
C
V
V
V
C
C
V
V
F
V
V
F
C
C
B-124KC13)
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 .
C13.38
s^%.
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC13)
GUAR, DRYLAND
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBSBSBSBBSSBSSBBSB8BSBBB8C88
GUAR
Quantity
sssssssss
8.000
Unit
$ / Unit
To t a l
BBSS
SBSBSBSBBBB
SSSSBBBBBBB
cwt.
16.0000
128.00
Your
Estimate
BBBBB8BSS
SSBBSBSSBBB
Total GROSS Income
VARIABLE COST Description
SBSSSSSSCBESBBEEBEBEBSSSSSSSSBBSB
PREHARVEST
PHOSPHATE
NITROGEN (ANHY)
HERBICIDE
HERBICIDE APPL.
SEED
INOCULANT
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
128.00
Quant 1ty
15.000
50.000
1.000
1.000
8.000
1.000
1.000
1.000
2.466
Unit
$ / Unit
BBBBBBSBSBB
EBBBB88SBSS
lb.
lb.
acre
acre
lb.
acre
appl
appl
Acre
Acre
Hour
.250
. 11 0
4.000
3.500
.550
.500
6.500
3.500
3.75
5.50
4.00
3.50
4.40
0.50
6.50
3.50
17.10
2.81
12.75
5.171
64.31
1.000
8.000
acre
cwt.
20.000
.300
Total HARVEST
Interest - OC Borrowed
To t a l
EBBS
20.00
2.40
22.40
29.316
Dol.
0. 110
Total VARIABLE COST
3.22
89.94
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 $ 11 . 2 4 p e r c w t . o f G U A R
GROSS INCOME minus VARIABLE COST
/ff^N
38.06
FIXED COST Description
Unit
To t a l
SSESSSSBE88B8BSBS&8SSSESSEESSESSS
ESSE
SSSBBSSSSSB
acre
Acre
Acre
4.00
41.05
20.00
MISC ADMIN O/H
Machinery and Equipment
Land
Total FIXED Cost
Break-Even Price, Total Cost $
SSSSBBSSSBB
65.05
19.37 per cwt. of GUAR
Total of ALL Cost
154.99
NET PROJECTED RETURNS
-26.99
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 .
C13.39
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
10/20/91 HARVEST
DATE
11 / 1 5 / 9 0
01/15/91
05/05/91
05/10/91
05/15/91
05/15/91
05/20/91
05/20/91
05/25/91
05/25/91
06/10/91
06/10/91
06/10/91
06/30/91
07/15/91
08/15/91
08/20/91
08/20/91
10/20/91
10/20/91
10/31/91
10/31/91
TYPE
A
TYPE
OF
OF
PRODUCTION
INPUT
H
H
M
H
E
H
E
H
E
G
E
E
H
H
H
H
E
G
G
G
K
E
1HEIGHT
PER
1HEAD
NUMBER
OF
PROD.
STAGE
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
PRODUCT NAHE
OF
UNITS
GUAR
8.0000
INPUT NAHE
NUMBER
O
F
UNITS
PLOHING MLDBOARD
DISCING
TA N D E M
DISCING
TA N D E M
BEDDING
6
ROH
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
HERBICIDE GUAR
HERBICIDE APPL.
SEED
GUAR
INOCULANT
PLANTING 6 ROH
PICKUP TRUCK 3/4 TON
CULTIVATING 6R0H ROLLING
CULTIVATING 6R0H ROLLING
INSECTICIDE SORGHUH
INSECTICIDE APPL
CUSTOH HARVEST GUAR
CUSTOH HAULING GUAR
LAND - CASH RENT GUARD
HISC ADMIN O/H
.3000
1.0000
1.0000
1.0000
15.0000
1.0000
50.0000
1.0000
1.0000
1.0000
8.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
8.0000
1.0000
.2500
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
C
C
C
V
V
V
V
C
C
C
C
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
staff members of tho Texas Agricultural Extension Service and approved for publication.
C13.40
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC13)
GUAR, IRRIGATED
Southwest Texas District-13 (VHntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSS88BBSSSSSSBBBB8BSSBBSSBSB
Quantity Unit
SBBEBSBSB
GUAR
BSBB
$ / Unit
BBBBBCSS8B8
18.500 cwt.
16.0000
S S S S S B S B S S S B S S S 8 8 B E S S B B S B S S S B BBSB
PREHARVEST
HERBICIDE
HERBICIDE APPL.
PHOSPHATE
NITROGEN (ANHY)
SEED
INOCULANT
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
- Irrigation
Repairs - M
- aI rcrhi gi naet iroyn
Labor
-
296.00
296.00
Quantity Unit
BBBBBBSSBBS BBSS
$ / Unit
SSSBS8S88ES
4.000
3.500
.250
.110
.550
.500
6.500
3.500
4.00
3.50
11 . 2 5
11 . 0 0
4.40
0.50
6.50
3.50
20.47
36.15
3.44
7.83
14.84
10.34
6.72
acre
acre
lb.
lb.
.lb.
"acre
appl
appl
Acre
Acre
Acre
Acre
2.870 Hour
2.000 Hour
1.300 Hour
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
BBSBBSBBBBB
1.000
1.000
45.000
100.000
8.000
1.000
1.000
1.000
Machinery
- Other
- Irrigation
5.171
5.170
5.169
144.44
1.000 acre
18.500 cwt.
20.000
.300
20.00
5.55
Total HARVEST
25.55
Interest - OC Borrowed
88.065 Dol.
9.69
0 . 11 0
Total VARIABLE COST
179.68
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
$
9.71
p e<r cwt. of GUA1?
GROSS INCOME minus VARIABLE CO ST
FIXED COST Description
B S B 8 B B B B S S S S S S S S B E S S S S S S S S S S S SBBS
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
116.32
Unit
To t a l
SSSS
SSCSBSBBESS
acre
Acre
Acre
Acre
8.00
48.67
41.95
30.00
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 $
Your
Estimate
SSBSBSSSSES
Total GROSS Income
VARIABLE COST Description
To t a l
SSSSSBBSBBB SSBSESESB
128.63
1 6 . 6 6 p e r c w t . o f GUAR
Total of ALL Cost
308.30
NET PROJECTED RETURNS
-12.30
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.41
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
10/20/91 HARVEST
DATE
TYPE
PRODUCT NAME
OF
PROD.
UNITS
A
GUAR
TYPE
O
F
OF
OF
PRODUCTION
INPUT
UNITS
H
H
M
H
H
E
G
H
0
E
H
E
H
E
E
H
H
H
0
H
0
H
E
G
0
G
G
K
E
INPUT NAHE
PLOHING
CHISELING
DISCING
CULTIVATING 6R0H
BEDDING
HERBICIDE
HERBICIDE APPL.
CULTIVATING 6R0H
IRRIGATION
PHOSPHATE
APPLY.FERTILIZER
NITROGEN (ANHY)
ANHYDROUS APPL.
SEED
INOCULANT
PLANTING
PICKUP TRUCK
CULTIVATING 6R0H
IRRIGATION
CULTIVATING 6R0H
IRRIGATION
HIRED LABOR
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
CUSTOM HARVEST
CUSTOM HAULING
LAND - CASH RENT
HISC ADHIN O/H
NUMBER
HLDBOARD
TANDEH
ROLLING
6 ROH
GUAR
ROLLING
GUAR
6 ROH
3/4 TON
ROLLING
ROLLING
SORGHUH
GUAR
GUAR
GUARI
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
45.0000
1.0000
100.0000
1.0000
8.0000
1.0000
1.0000
20.0000
1.0000
3.0000
1.0000
3.0000
2.0000
1.0000
1.0000
3.0000
1.0000
18.5000
1.0000
.5000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
CASH
NON
CASH
^3B%
.00
.0000 C
18.5000
STAGE
12/15/90 PREHARVEST
1 2 / 2 0 / 9 0 PREHARVEST
01/10/91 PREHARVEST
0 1 / 1 5 / 9 1 PREHARVEST
0 1 / 2 0 / 9 1 PREHARVEST
01/25/91 PREHARVEST
0 1 / 2 5 / 9 1 PREHARVEST
02/15/91 PREHARVEST
03/15/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
0 4 / 1 2 / 9 1 PREHARVEST
0 4 / 1 2 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
0 4 / 3 0 / 9 1 PREHARVEST
05/15/91 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
06/20/91 PREHARVEST
07/20/91 PREHARVEST
10/20/91 HARVEST
10/20/91 HARVEST
10/31/91
10/31/91
14EIGHT
PER
1HEAD
NUMBER
OF
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
V
V
C
V
c
V
c
c
V
V
c
c
c
V
V
V
c
c
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
.00
.00
.00
.00
.00
.00
.00
"'"•*-•*%
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.
C13.42
^
t
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C13)
PEANUTS, RUNNER, IRRIGATED
Southwest Texas D1strict-13 (Wintergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
B8SBBSSESSSSSBBBB8BBSSBSSS8S
Quantity Unit
BSSBESSBB
P E A N U T S F. R U N N E R
$ / Unit
BBSS
BS8BBSSESBB
30.000 cwt.
41.5000
Total GROSS Income
VARIABLE COST Description
Quantity Unit
SSBBSSSSSSB
Labor
-
Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
CUSTOM HAULING
DRYING
Fuel 8t Lube - Machinery
Repairs - Machinery
Labor - Machinery
ESBSSBBBSSS
$ / Unit
To t a l
BBBS
BBSSSSSBSBB
BBBSBSBSBSE
1.000 acre
1.000 acre
1.000 acre
70.000 lb.
85.000 lb.
1.000 app 1
1.000 appl
1.000 acre
1.000 app1
1.000 app1
1.000 acre
1.000 appl
0.200 appl
1.000 appl
1.000 acre
1.000 appl
1.000 app1
0.100 appl
1.000 app1
1.000 acre
1.000 appl
2.000 appl
Acre
Acre
Acre
Acre
3.982 Hour
3.000 Hour
6.329 Hour
15.720
6.850
1.500
.250
1.315
10.250
7.500
3.500
10.250
7.500
3.500
8.400
100.000
7.500
3.500
8.400
7.500
50.000
8.400
3.500
7.500
5.000
15.72
6.85
1.50
17.50
111.77
10.25
7.50
3.50
10.25
7.50
3.50
8.40
20.00
7.50
3.50
8.40
7.50
5.00
8.40
3.50
7.50
10.00
25.72
78.16
4.53
30.16
20.59
15.51
32.72
5. 171
5.170
5.170
492.93
1.650 ton
1.650 ton
Acre
Acre
1.629 Hour
8.000
18.000
13.20
29.70
8.48
3.06
8.42
5. 170
62.87
169.824 Dol.
0 . 11 0
574.48
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
$
19.14
p e r c w t . o f P E A iNUTS
GROSS INCOME minus VARIABLE COST
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
670.52
Unit
acre
Acre
Acre
Acre
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 $
18.68
SBSSSSBBBBS
Total VARIABLE COST
FIXED COST Description
8B888BB8B
1245.00
Total HARVEST
Interest - OC Borrowed
Your
Estimate
1245.00
PREHARVEST
FED. CROP INS.*
HERB, PRE-EMERGE
FERTILIZER APPL.
PHOSPHATE
SEED
HERB, POSTEMERGE
FUNGICIDE
PESTICIDE APPL.
HERB, POSTEMERGE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE, PCNB
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
SOIL FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
CUSTOM INSECT.
Fuel & Lube - Machinery
- Irrigation
Repairs - M
i naet ir oy n
- aI rc rhi g
JP*\
To t a l
SBBBBBSBESS
To t a l
16.00
96.42
119.89
260.00
492.31
3 5 . 5 6 p e r c w t . o f PEANUTS
Total of ALL Cost
1066.79
NET PROJECTED RETURNS
178.21
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.
C13.43
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
08/31/91 HARVEST
DATE
A
STAGE
TYPE
O
F
OF
PRODUCTION
0 9 / 1 5 / 9 0 PREHARVEST
10/15/90 PREHARVEST
12/15/90 PREHARVEST
01/01/91 PREHARVEST
0 1 / 1 5 / 9 1 PREHARVEST
04/10/91 PREHARVEST
0 4 / 1 0 / 9 1 PREHARVEST
0 4 / 1 0 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
0 4 / 2 0 / 9 1 PREHARVEST
0 4 / 2 0 / 9 1 PREHARVEST
0 4 / 2 2 / 9 1 PREHARVEST
0 4 / 2 5 / 9 1 PREHARVEST
0 4 / 3 0 / 9 1 PREHARVEST
04/30/91 PREHARVEST
0 5 / 0 1 / 9 1 PREHARVEST
0 5 / 1 0 / 9 1 PREHARVEST
0 5 / 1 0 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 5 / 3 1 / 9 1 PREHARVEST
0 6 / 0 1 / 9 1 PREHARVEST
0 6 / 0 1 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
06/30/91
0 7 / 0 1 / 9 1 PREHARVEST
0 7 / 1 0 / 9 1 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/20/91 PREHARVEST
0 7 / 2 5 / 9 1 PREHARVEST
0 8 / 1 0 / 9 1 PREHARVEST
08/20/91 HARVEST
0 8 / 2 0 / 9 1 HARVEST
0 8 / 2 0 / 9 1 HARVEST
08/20/91 HARVEST
08/31/91
PRODUCT NAME
PEANUTS
NUMBER
F.RUNNER
INPUT NAHE
H
H
H
E
H
E
G
M
E
E
M
M
H
H
0
H
E
H
0
E
G
H
E
H
H
H
0
E
G
E
G
E
,G
E
0
E
H
E
0
E
E
G
E
G
0
G
G
H
M
K
OF
UNITS
DISC OFFSET
DISCING
CHISELING
FED. CROP INS.«
PLOHING
HERB, PRE-EMERGE
FERTILIZER APPL.
SPRAYING
PHOSPHATE
SEED
PLANTING
CULTIVATING 6R0H
CULTIVATING
CULTIVATING 6R0H
IRRIGATION
HIRED LABOR
HERB, POSTEHERGE
SPRAYING
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
HERB, POSTEHERGE
SPRAYING
PICKUP TRUCK
HIRED LABOR
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE, PCNB
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
IRRIGATION
HISC ADMIN O/H
HIRED LABOR
FUNGICIDE
IRRIGATION
SOIL FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
CUSTOH INSECT.
IRRIGATION
CUSTOH HAULING
DRYING
DIGGING
COMBINING
LAND - CASH RENT
PER
HEAD
30.0000
NUMBER
INPUT
HEIGHT
12 FT
TANDEM
FPEANUT
MLDBOARD
PEANUT
12 FT
PEANUT
PEANUT
ROLLING
6 ROH
ROLLING
PEANUT
PEANUT
12 FT
PEANUT
PEANUT
6 ROH
PEANUT
12 FT
3/4 TON
PEANUT
PEANUT
PEANUT
APPL
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUTS
CUSTOH
PEANUT
PEANUT
FPEANUTI
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
70.0000
85.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
5.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
5.0000
.1000
1.0000
1.0000
1.0000
2.0000
4.0000
1.6500
1.6500
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
C
V
V
C
C
V
V
C
C
V
V
C
V
C
V
C
C
C
C
C
C
C
V
V
V
V
V
V
V
C
C
F
V
V
c
c
c
c
c
V
V
V
V
V
c
c
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C13.44
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC13)
PEANUTS, SPANISH, DRYLAND
Southwest Texas D1str1ct-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
J ^ N
GROSS
INCOME
Description
8SCSSSB9BE8BCCCOBCCCCCCQB8CC
S PA N I S H
PEANUTS
To t a l
VA R I A B L E
Quantity
CBSC8CSSS
10.000
$
/
Unit
BCBBCSSBCCB
cwt.
GROSS
COST
Unit
CESCS
To t a l
S8SB8B8CCBB
41.5000
415.00
Income
Description
Quantity
Unit
Your
Estimate
S8BBS8BSS
415.00
$
/
Unit
To t a l
BSSBSESBEEESSSBBBBSBSSBBB8EB8SB8S SSBB8BEBSSS BBSS SBBBBBBBBBB SSEBBBSSBSS
PREHARVEST
FED.
CROP
INS.*
1.000
acre
24.720
SEED
50.000
lb.
1.315
HERB,
PRE-EMERGE
1.000
acre
6.850
FUNGICIDE
1.000
appl
7.500
PESTICIDE
APPL.
1.000
acre
3.500
FUNGICIDE
1.000
appl
7.500
PESTICIDE
APPL.
1.000
acre
3.500
INSECTICIDE
1.000
appl
8.400
FUNGICIDE,
PCNB
0.100
appl
100.000
FUNGICIDE
1.000
appl
7.500
PESTICIDE
APPL.
1.000
acre
3.500
INSECTICIDE
1.000
appl
8.400
SOIL
FUNGICIDE
0.100
appl
50.000
Fuel
&
Lube
Machinery
Acre
Repairs
Machinery
Acre
Labor
Machinery
3.202
Hour
5.171
Other
2.500
Hour
5.170
To t a l
HARVEST
CUSTOM
DRYING
CUSTOM
PREHARVEST
HAULING
0.550
COMBINE
0.550
ton
10.000
To t a l
Interest
24.72
65.75
6.85
7.50
3.50
7.50
3.50
8.40
10.00
7.50
3.50
8.40
5.00
22.21
3.89
16.56
12.93
217.70
"
ton
8.000
18.000
1.500
CWt.
4.40
9.90
15.00
HARVEST
-
OC
To t a l
Borrowed
29.30
76.650
VA R I A B L E
Dol.
0 . 11 0
8.43
sssssssssss
COST
255.43
Break-Even Price, Total Variable Cost $ 25.54 per cwt. of SPANISH PEANUTS
GROSS
FIXED
INCOME
minus
COST
VA R I A B L E
Description
ADMIN
and
159.57
Unit
SCSESSSSSSSSSSSBSSSSSSSSESSBESSSE
MISC
Machinery
Land
COST
SBBB
O/H
Equipment
Acre
To t a l
SSSSSSSESSS
acre
Acre
8.00
51.15
30.00
BEBS888SSSS
To t a l
FIXED
Cost
89.15
Break-Even Price, Total Cost $ 34.45 per cwt. of SPANISH PEANUTS
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
344.58
70.42
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.
C13.45
B-1241(C13)
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
.
TYPE
NUMBER
OF
PROD.
UNITS
A
S TA G E
PRODUCT NAHE
OF
TYPE
SPANISH PEANUTS
INPUT NAHE
NUMBER
OF
OF
PRODUCTION
INPUT
UNITS
H
H
E
H
K
H
E
H
H
E
H
H
H
E
G
H
E
G
E
H
H
G
E
G
E
H
E
E
G
G
G
K
CHISELING
PLOHING
FED. CROP INS.*
BEDDING
BEDDING
BEDDING
SEED
PLANTING
CULTIVATING 6R0H
HERB, PRE-EHERGE
SPRAYING
CULTIVATING
PICKUP TRUCK
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
HIRED LABOR
CULTIVATING
FUNGICIDE, PCNB
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
HIRED LABOR
SOIL FUNGICIDE
HISC ADHIN O/H
CUSTOH HAULING
DRYING
CUSTOH COHBINE
LAND - CASH RENT
PER
1nEAD
.0000i
10.0000
OF
10/15/90 PREHARVEST
11/15/90 PREHARVEST
01/01/91 PREHARVEST
01/15/91 PREHARVEST
02/15/91 PREHARVEST
03/05/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/20/91 PREHARVEST
03/20/91 PREHARVEST
03/25/91 PREHARVEST
03/31/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/20/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/20/91 PREHARVEST
05/25/91 PREHARVEST
06/10/91 PREHARVEST
06/10/91 PREHARVEST
06/10/91 PREHARVEST
06/10/91 PREHARVEST
06/15/91 PREHARVEST
06/30/91
07/20/91 HARVEST
07/20/91 HARVEST
07/20/91 HARVEST
07/31/91
HEIGHT
HLDBOARD
SPEANUT
6 ROH
6 ROH
6 ROH
PEANUT
PEANUT
ROLLING
PEANUT
12 FT
6 ROH
3/4 TON
PEANUT
6 ROH
PEANUT
PEANUT
6 ROH
APPL
PEANUT
PEANUT
PEANUT
PEANUTS
CUSTOM
PEANUT
SPEANUTD
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
50.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.2500
1.0000
.1000
1.0000
1.0000
1.0000
1.2500
.1000
.5000
.5500
.5500
10.0000
1.0000
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
V
C
C
V
V
C
C
C
C
V
V
V
V
C
C
C
C
C
C
V
V
V
V
V
V
F
V
V
V
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
.00
.00
.00
.00
.00
.00
.00
.00
'"^S
y * * * ^
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.46
Projections for Planning Purposes Only
Not to be Used without Updating after July 23. 1991
B-1241(C13)
SOYBEANS, IRRIGATED
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSBSBSEBS3EBSSSS8BBSSBBBSSSB
Quantity
SOYBEANS
42.000
Unit $ / Unit
BBSS
bu.
SBSSEBBSSSS
-
231.00
SSSBBSESCSS
231.00
Quantity
PREHARVEST
FED. CROP INS.*
HERBICIDE
PHOSPHATE
FERTILIZER APPL.
SEED
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
Repairs - M
- aI cr rhi ignaet ir oy n
Labor
Your
Estimate
SSSSBBBBBBB BB8SBBSSB
5.5000
Total GROSS Income
VARIABLE COST Description
To t a l
1.000
1.000
50.000
1.000
42.000
1.000
1.000
Machinery
- Other
- Irrigation
2.751
3.000
1.200
Unit $ / Unit
SEES
acre
acre
lb.
acre
lb.
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
SBSSBSSSSBB
To t a l
BBBS88B88BE
8.260
4.000
.250
1.500
.320
7.000
3.500
8.26
4.00
12.50
1.50
13.44
7.00
3.50
21.45
33.37
3.45
7.22
14.23
15.51
6.20
5.171
5.170
5.
169
Total PREHARVEST
151.64
Interest
OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
92.000
Dol.
42.000
42.000
bu.
bu.
0 . 11 0
10.12
.750
.150
31.50
6.30
Total HARVEST
37.80
SSBSSB88B8E
Total VARIABLE COST
199.56
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■oosst t
$
4 . 7 5 p e r b u . o f S O Y B EANS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SSSSSSSBSSSBSSSBSSSSSSESSESESSEEE
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
31.44
Unit
acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
SSSSSSSSSSS
16.00
49.33
38.73
40.00
144.05
8 . 1 8 p e r b u . of SOYBEANS
Total of ALL Cost
343.61
NET PROJECTED RETURNS
-112.61
* Estimate of multl-peril federal crop insurance coverage 27.3 bu./acre
production guarantee and $5.50/bu. price guarantee ($150.15/ac. protection)
$8.26/acre premium.
/I#*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.
C13.47
Projections for Planning Purposes Only
N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r J u ll y 2 3 ,
D AT E
S TA G E
OF
PRODUCTION
11/15/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
11/20/90 PREHARVEST
11/25/90 PREHARVEST
12/10/90 PREHARVEST
12/15/90 PREHARVEST
12/20/90 PREHARVEST
01/01/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
05/10/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/31/91 PREHARVEST
06/15/91 PREHARVEST
06/20/91 PREHARVEST
06/30/91
07/01/91 PREHARVEST
07/15/91 PREHARVEST
07/20/91 PREHARVEST
08/01/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/20/91 PREHARVEST
09/01/91 PREHARVEST
09/20/91 PREHARVEST
11/15/91 HARVEST
11/15/91 HARVEST
11 / 1 5 / 9 1
TYPE
OF
PRODUCT NAME
OF
PROD.
A
TYPE
UNITS
INPUT NAHE
NUMBER
OF
INPUT
UNITS
CHISELING
DISC OFFSET
CHISEL/HARROW
PLANING
DISC OFFSET
FED. CROP INS.*
HERBICIDE
CULT. & SPRAY
PHOSPHATE
F E RT I L I Z E R A P P L .
RODHEEDING
SEED
PLANTING
PICKUP TRUCK
CULTIVATING 6R0H
I R R I G AT I O N
MISC ADHIN O/H
HIRED LABOR
CULTIVATING 6R0H
I R R I G AT I O N
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
I R R I G AT I O N
HIRED LABOR
I R R I G AT I O N
CUSTOH HARVEST
CUSTOH HAULING
LAND - CASH RENT
HEAD
42.0000
SOYBEANS
OF
H
H
H
H
M
E
E
H
E
G
M
E
H
H
H
0
E
H
H
0
H
E
G
0
H
0
G
G
K
HEIGHT
PER
NUMBER
12 FT
LAND
12 FT
SOYBEAN
SOYBEAN
SOYBEAN
6 ROH
3/4 TON
ROLLING
ROLLING
SOYBEAN
SOYBEAN
SOYBEANS
SOYBEANS
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
1.0000
50.0000
1.0000
1.0000
42.0000
1.0000
20.0000
1.0000
3.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
3.0000
1.0000
3.0000
42.0000
42.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
CASH
NON
CASH
B-124KC13)
1991.
C
.00
Y
FIXED LANDLORD
OR
SHARE
VARI.
C
C
V
V
C
C
V
V
C
V
C
F
V
C
C
C
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
.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 cost!
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.
C13.48