Projections for Planning Purposes Only B-1241(C04)
Not to be Used without Updating after October 24, 1992.
SORGHUM AFTER WHEAT
North Central Texas District (4)
1992 Projected Costs and Returns per Acre
Your
G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l E s t i m a t e
DEFICIENCY
SORGHUM
83.8%S0RGHUM 36.000 cwt 0.6870 24.7336.000
cwt
4.1900
150.84
To t a l
GROSS
Income
175.57
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 U n i t $ / U n i t To t a l
PREHARVEST
F E R T.
10-34-0
150.000
lb.
. 11 0
HERB,
FALL
1.000
acre
3.000
LIQUID
F E R T.
RIG
1.000
acre
2.000
F E R T.
82-0-0
100.000
lb.
.092
ANHYDROUS
RIG
1.000
acre
2.000
SEED
SORGHUM
7.000
lb.
.850
HERB,
PRE-EMERGE
1.000
acre
4.650
I N S E C T.
SOIL
1.000
acre
10.050
ACR
VA R I A B L E
CST
0.052
acre
13.700
CROP
INSURANCE
1.000
acre
2.910
Fuel
&
Lube
Machinery
Acre
Repairs
Machinery
Acre
Labor
Machinery
1.510
Hour
5.001
To t a l
HARVEST
CUSTOM
CUSTOM
PREHARVEST
COMBINING
HAULING
To t a l
Interest
Interest
To t a l
16.50
3.00
2.00
9.25
2.00
5.95
4.65
10.05
0.72
2.91
7.12
3.35
7.55
1.000
36.000
75.05
acre
cwt.
14.000
.250
14.00
9.00
HARVEST
-
OC
Borrowed
Positive
Cash
23.00
52.989
-2.001
VA R I A B L E
Dol.
Dol.
COST
GROSS INCOME minus VARIABLE COST
0.121
0.072
6.41
-0.14
104.32
71.25
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.83
1.32
30.23
25.00
Total FIXED Cost
57.38
Total of ALL Cost
161.70
NET PROJECTED RETURNS
13.87
I0$&\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.27
[
Projections for Planning Purposes Only
Not to be Used without Updating after October 24. 1992.
DATE-
STAGE
OF
PRODUCTION
02/16/92 HARVEST
08/15/92 HARVEST
09/15/92 HARVEST
DATE
06/16/91
08/16/91
09/16/91
1 0 / 11 / 9 1
1 0 / 11 / 9 1
1 0 / 11 / 9 1
10/16/91
11 / 1 6 / 9 1
0 2 / 11 / 9 2
0 2 / 11 / 9 2
02/16/92
03/10/92
03/10/92
03/10/92
03/10/92
03/15/92
04/05/92
07/31/92
07/31/92
07/31/92
07/31/92
07/31/92
08/01/92
08/01/92
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
A DEFICIENCY 83.8% SORGHUH
A SORGHUH
A DEFICIENCY 83.8% SORGHUH
TYPE
OF
INPUT
H
H
H
H
E
E
H
H
H
E
H
H
E
E
E
H
H
E
E
E
E
K
G
G
INPUT NAHE
DISCING
DISCING
DISCING
LIQUID FERT. RIG
FERT. 10-34-0
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
FERT. 82-0-0
SHAPING BEDS
PLANTING
SEED SORGHUH
HERB, PRE-EHERGE
INSECT. SOIL
ROLLING
CULTIVATING
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
CASH RENT
CUSTOH COMBINING
CUSTOH HAULING
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
18.0000
36.0000
18.0000
NUHBER
OF
UNITS
OFFSET
TANDEH
TANDEH
SORGHUH
TANDEH
TREATED
SORGHUH
SORGHUH
CROPLAND
SORGHUH
SORGHUH
1.0000
1.0000
1.0000
1.0000
150.0000
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
7.0000
1.0000
1.0000
1.0000
1.0000
.0526
.0526
.0526
1.0000
1.0000
1.0000
36.0000
B-1241(C04)
.0000 C
.0000 C
.0000 C
CASH
NON
CASH
33.00 N
33.00 N
33.00 N
FIXED LANDLORD
OR SHARE
VARI.
.00
.00
.00
.00
33.00
.00
.00
.00
.00
33.00
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.28
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
0^
SOYBEANS
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SOYBEANS
0
Quantity
25.000
Unit
bu.
$ / Unit
5.8500
PREHARVEST
HERB, YELLOW
INOCULANT
SEED SOYBEANS
HERB,POST-EMERGE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
1.000
1.000
45.000
1.000
1.153
Unit
acre
acre
lb.
Pt
Acre
Acre
Hour
$ / Unit
6.750
1.500
.120
15.000
5.001
Total PREHARVEST
CUSTOM COMBINING
CUSTOM HAULING
Interest - OC Borrowed
Interest - Positive Cash
Your
Estimate
146.25
146.25
Total GROSS Income
VARIABLE COST Description
To t a l
To t a l
6.75
1.50
5.40
15.00
5.36
2.89
5.76
42.67
1.000
25.000
42.569
-1.991
acre
cwt.
Dol .
Dol .
14.000
. 140
0.121
0.072
14.00
3.50
5. 15
-0. 14
Total VARIABLE COST
65. 18
GROSS INCOME minus VARIABLE COST
81.07
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
24.61
25.00
49.61
Total of ALL Cost
114.79
NET PROJECTED RETURNS
31.46
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.29
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PROD.
10/01/91 HARVEST
DATE
08/15/90
08/15/90
09/15/90
10/10/90
10/15/90
12/15/90
03/15/91
04/05/91
04/05/91
04/05/91
05/15/91
05/15/91
08/15/91
08/15/91
08/31/91
STAGE
O
F
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRODUCT NAHE
NUHBER
OF
UNITS
SOYBEANS
TYPE
OF
INPUT
H
H
H
E
H
H
H
H
E
E
H
E
G
G
K
25.0000
INPUT NAHE
DISCING
DISCING
DISCING
HERB, YELLOH
DISCING
SHAPING BEDS
SHAPING BEDS
PLANTING
INOCULANT
SEED SOYBEANS
SPRAYING
HERB,POST-EMERGE
CUSTOH COMBINING
CUSTOH HAULING
CASHRENT
HEIGHT
PER
HEAD
B-124KC04)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000
33.00 N
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
UNITS CASH VARI.
OFFSET
TANDEH
TANDEH
COTTON
TANDEH
SOYBEAN
SOYBEANS
SOYBEANS
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000 C
45.0000 C
1.0000
V
1.0000 C
1.0000 C V
25.0000 C V
1.0000 C
.00
.00
.00
.00
.00
.00
.00
.00
V .00
V .00
.00
V .00
33.00
33.00
F .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 poojections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.30
*-'5S%K
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
WHEAT PRODUCTION, NO FERTILIZER
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1992 Projected Costs and Returns per Acre
J^-N
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity
40.000
25.000
Unit
bu
bu.
$
L Unit
0.6500
3.4700
Total GROSS Income
Your
Estimate
26.00
86.75
112.75
VARIABLE COST Description
PREHARVEST
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
75.000
1.000
1.000
0.052
0.869
Unit
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
SSESSSS
. 170
5.830
2.050
13.700
5.001
To t a l
12.75
5.83
2.05
0.72
4.07
2.29
4.34
32.05
1.000
25.000
acre
bu.
14.000
. 140
Total HARVEST
Interest
Interest
To t a l
14.00
3.50
17.50
OC Borrowed
Positive Cash
30.003
-0.082
Dol.
Dol.
0. 121
0.072
3.63
-0.01
Total VARIABLE COST
53.18
GROSS INCOME minus VARIABLE COST
59.57
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
sssssssssss
0.83
1.32
17.65
25.00
Total FIXED Cost
44.79
Total of ALL Cost
97.97
NET PROJECTED RETURNS
14.78
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.31
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
06/15/92 HARVEST
07/15/92 HARVEST
DATE
06/16/91
08/16/91
09/16/91
10/16/91
10/21/91
10/21/91
10/21/91
12/16/91
12/16/91
05/31/92
05/31/92
05/31/92
06/01/92
06/01/92
06/01/92
A
A
PRODUCT NAHE
HHEAT
DEFICIENCY 100% HHEAT
TYPE
OF
OF
PRODUCTION
OF
INPUT
UNITS
H
H
H
H
H
E
E
H
E
E
E
E
G
G
K
INPUT NAHE
NUHBER
DISCING
OFFSET
DISCING
TA N D E H
DISCING
TA N D E H
DISCING
TA N D E H
DRILLING
SEED HHEAT
HERB, PRE-EHERGE HHEAT
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING HHEAT
CUSTOH HAULING HHEAT
CASH RENT CROPLAND
1.0000
1.0000
1.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
.0526
.0526
.0526
1.0000
25.0000
1.0000
CASH 1
NON
CASH
CASH
NON
CASH
C
C
C
C
C
C
C
C
C
C
SHARE EVEN
PROD.
33.00
33.00
.00() 0 C
.0000 C
25.0000
40.0000
STAGE
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
1EIGHT
H
PER
HEAD
1
NUHBER
B-1241(C04)
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
F
V
V
F
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.33
33.00
33.00
33.00
33.00
.00
Information prosented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.32
/**"^lk
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
WHEAT PRODUCTION, FALL NITROGEN FERTILIZER ONLY
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity
40.000
35.000
Unit
bu
bu.
$
L Unit
0.6500
3.4700
PREHARVEST
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity'
100.000
1.000
75.000
1.000
1.000
0.052
0.888
Unit
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.092
2.000
.170
5.830
2.050
13.700
5.001
26.00
121.45
To t a l
9.25
2.00
12.75
5.83
2.05
0.72
4.28
1.98
4.44
43.30
1.000
35.000
acre
bu.
14.000
.140
Total HARVEST
Interest
Interest
Your
Estimate
147.45
Total GROSS Income
VARIABLE COST Description
To t a l
14.00
4.90
18.90
- OC Borrowed
- Positive Cash
37.595
-1.913
Dol.
Dol .
0. 121
0.072
4.55
-0. 14
Total VARIABLE COST
66.61
GROSS INCOME minus VARIABLE COST
80.84
Unit
FIXED COST Description
acre
acre
Acre
Acre
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
To t a l
0.83
1.32
17.14
25.00
44.28
To t a l F I X E D C o s t
110.89
To t a l o f A L L C o s t
36.56
NET PROJECTED RETURNS
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.
C4.33
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-124KC04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
SSS
06/15/92 HARVEST
07/15/92 HARVEST
DATE
oapnr?ciHO
06/16/91
08/16/91
09/16/91
10/11/91
10/11/91
10/21/91
10/21/91
10/21/91
12/16/91
12/16/91
05/31/92
05/31/92
05/31/92
06/01/92
06/01/92
06/01/92
STAGE
O
F
PRODUCTION
SOCOBSBQS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
A
A
HHEAT
DEFICIENCY 100% HHEAT
TYPE INPUT NAHE
OF
INPUT
35.0000
40.0000
.0000
.0000
33.00
33.00
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
31385
H DISCING OFFSET
H D I S C I N G TA N D E H
H D I S C I N G TA N D E H
E FERT. 82-0-0
H ANHYDROUS APPL.
H DRILLING
E SEED HHEAT
E HERB, PRE-EHERGE HHEAT
H SPRAYING
E INSECT. GREENBUG
E ACR VARIABLE CST
E ACR FIXED COST
E ACR LAND RENT
G CUSTOH COMBINING HHEAT
G CUSTOH HAULING HHEAT
K CASH RENT CROPLAND
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
.0526
.0526
.0526
1.0000
35.0000
1.0000
C
C
C
C
C
C
C
C
C
C
C
.00
.00
.00
V 33.00
V 33.00
.00
V
.00
V
.00
.00
V 33.00
V
33.00
F
33.00
F
33.00
V 33.00
V 33.00
F
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.34
/ * ^
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C04)
1992.
WHEAT PRODUCTION, FALL & SPRING FERTILIZER
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity
40.000
45.000
Unit
SSSS
bu
bu.
$ / Unit
s s s s :s s s s s s s
sssssssssss
0.6500
3.4700
26.00
156.15
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
ACR VARIABLE CST
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
1.000
75.000
1.000
1.000
180.000
1.000
1.000
0.052
1.000
1.002
Unit
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
. 115
2.000
.170
5.830
2.050
.082
2.050
2.000
13.700
4.090
5.001
sssssssss
To t a l
11.50
2.00
12.75
5.83
2.05
14.85
2.05
2.00
0.72
4.09
4. 11
2.07
5.01
69.03
1.000
45.000
acre
bu.
14.000
. 140
Total HARVEST
Jp*\
Your
Estimate
182.15
Total GROSS Income
Interest
Interest
To t a l
14.00
6.30
20.30
OC Borrowed
Positive Cash
44.035
-4.423
Dol .
Dol .
0.121
0.072
5.33
-0.32
Total VARIABLE COST
94.34
GROSS INCOME minus VARIABLE COST
87.81
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
sssssssss
0.83
1.32
21.19
25.00
Total FIXED Cost
48.33
Total of ALL Cost
142.67
NET PROJECTED RETURNS
39.48
i00*\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C4.35
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
06/15/92 HARVEST
07/15/92 HARVEST
DATE
STAGE
OF
PRODUCTION
aaOBBBBBt
08/21/91
08/26/91
09/21/91
10/11/91
10/11/91
10/16/91
10/21/91
10/21/91
10/21/91
12/16/91
12/16/91
03/10/92
03/10/92
03/10/92
05/31/92
05/31/92
05/31/92
05/31/92
06/01/92
06/01/92
07/15/92
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
O
F
PROD.
A
A
TYPE
O
F
INPUT
PRODUCT NAHE
NUHBER
O
F
UNITS
HHEAT
DEFICIENCY 100% HHEAT
INPUT NAHE
B-1241(C04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
45.0000
40.0000
.0000
.0000
33.00
33.00
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
BBS
H
H
H
H
E
H
H
E
E
H
E
H
E
E
E
E
E
E
G
G
K
SHREDDING
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
DRILLING
SEED HHEAT
HERB, PRE-EKERGE
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
CUSTOH COMBINING
CUSTOH HAULING
CASH RENT
STALK
TANDEH
OFFSET
TANDEH
HHEAT
HHEAT
HHEAT
HHEAT
CROPLAND
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
1.0000
180.0000
1.0000
.0526
.0526
.0526
1.0000
1.0000
45.0000
1.0000
C
C
C
C
C
C
C
C
C
C
C
C
C
.00
.00
.00
.00
V 33.00
.00
.00
V
.00
V
.00
.00
V 33.00
.00
V 33.00
V
.00
V
33.00
F
33.00
F
33.00
V 33.00
V 33.00
V 33.00
F
.00
>-*»N
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.36
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C04)
1992.
WHEAT PRODUCTION, HIGH INPUT MANAGEMENT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity
sssssssss
Unit
$ / Unit
ss
sssssssssss
40.000 bu
55.000 bu
0.6500
3.4700
Total GROSS Income
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
SEED TREATMENT
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
FUNGICIDE
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100..000
1..000
100..000
1..000
75..000
1,.000
75,.000
1 .000
180 .000
1,.000
1,.000
1 .000
0 .052
0 .978
Unit $ / Unit
lb.
acre
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
. 115
2.000
.092
2.000
. 170
5.830
.070
2.050
.082
2.050
2.000
14.000
13.700
5.001
26.00
190.85
To t a l
11.50
2.00
9.25
2.00
12.75
5.83
5.25
2.05
14.85
2.05
2.00
14.00
0.72
4.53
2.05
4.89
95.72
1 .000
55 .000
acre
bu.
14.000
. 140
Total HARVEST
JSP\
Yo u r
Estimate
216.85
VA R I A B L E C O S T D e s c r i p t i o n
Interest
Interest
To t a l
14.00
7.70
21.70
OC Borrowed
Positive Cash
59 .439
- 3 .034
Dol.
Dol .
0.121
0.072
7. 19
-0.22
124.40
Total VARIABLE COST
92.45
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.83
1.32
18. 17
25.00
45.31
To t a l F I X E D C o s t
169.71
To t a l o f A L L C o s t
47.14
NET PROJECTED RETURNS
j0^\
Information presented 1s prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.37
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
oanaaoc
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
sosciaocs
06/16/91
08/16/91
09/11/91
09/11/91
09/16/91
10/16/91
10/16/91
10/21/91
10/21/91
10/21/91
10/21/91
12/16/91
12/16/91
03/10/92
03/10/92
03/10/92
04/10/92
05/31/92
05/31/92
05/31/92
06/01/92
06/01/92
06/01/92
NUHBER
O
F
UNITS
r iis sen n ubbbbb crtrr rs tactocao
06/15/92 HARVEST
07/15/92 HARVEST
DATE
PRODUCT NAHE
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HHEAT
DEFICIENCY 100% HHEAT
TYPE
OF
INPUT
H
H
H
E
H
H
E
H
E
E
E
H
E
H
E
E
E
E
E
E
G
G
K
INPUT NAHE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
55.0000
40.0000
.0000
.0000
33.00
33.00
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
stBcssns bbbbb
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
ANHYDROUS APPL.
FERT. 82-0-0
DRILLING
SEED HHEAT
HERB, PRE-EHERGE
SEED TREATHENT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
FUNGICIDE
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING
CUSTOH HAULING
CASH RENT
OFFSET
TANDEH
TANDEH
HHEAT
HHEAT
HHEAT
HHEAT
HHEAT
CROPLAND
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
100.0000
1.0000
75.0000
1.0000
75.0000
1.0000
1.0000
1.0000
180.0000
1.0000
1.0000
.0526
.0526
.0526
1.0000
55.0000
1.0000
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
.00
.00
.00
V 33.00
.00
V 33.00
V 33.00
.00
V
.00
V
.00
V
.00
.00
V 33.00
.00
V 33.00
V 33.00
V 33.00
V
33.00
F
33.00
F
33.00
V 33.00
V 33.00
F
.00
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.38
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C04)
1992.
WHEAT PRODUCTION WITH GRAZING
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
sssssssssss:
DEFICIENCY 100% WHEAT
WEIGHT GAIN STOCKERS
WHEAT
Quantity
sssssssss
35.000
190.000
40.000
Unit
bu
lb.
bu.
$ / Unit
0.6500
0.2500
3.4700
VARIABLE COST Description
ISSSESSSSSSESSSSSSESSSSSSS
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
ACR VARIABLE CST
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
1.000
80.000
1.000
90.000
1.000
125.000
1.000
1.000
0.052
1.000
0.827
Unit
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
. 115
2.000
.092
2.000
. 170
2.050
.082
2.000
2.050
13.700
4.090
5.002
22.75
47.50
138.80
To t a l
11.50
2.00
7.40
2.00
15.30
2.05
10.31
2.00
2.05
0.72
4.09
3.71
1.56
4. 14
68.83
1.000
40.000
acre
bu.
14.000
. 140
Total HARVEST
Interest
Interest
Your
Estimate
209.05
Total GROSS Income
sssss:
To t a l
14.00
5.60
19.60
OC Borrowed
Positive Cash
52.069
-3.136
Dol.
Dol .
Total VARIABLE COST
0. 121
0.072
6.30
-0.23
94.50
GROSS INCOME minus VARIABLE COST
114.55
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.83
1.32
15. 14
25.00
Total FIXED Cost
42.29
Total of ALL Cost
136.79
NET PROJECTED RETURNS
72.26
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.39
Projections for Planning Purposes Only B-1241(C04)
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
TYPE
OF
O
F
OF
PROD.
UNITS
PRODUCTION
A
A
A
0 3 / 0 1 / 9 2 GRAZING
0 6 / 1 5 / 9 2 HARVEST
0 6 / 1 5 / 9 2 HARVEST
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
0 6 / 1 6 / 9 1 PREHARVEST
0 7 / 1 6 / 9 1 PREHARVEST
0 8 / 1 6 / 9 1 PREHARVEST
0 8 / 1 6 / 9 1 PREHARVEST
08/21/91 PREHARVEST
08/21/91 PREHARVEST
09/02/91 PREHARVEST
0 9 / 0 2 / 9 1 PREHARVEST
12/16/91 PREHARVEST
12/16/91 PREHARVEST
0 3 / 1 0 / 9 2 PREHARVEST
0 3 / 1 0 / 9 2 PREHARVEST
0 3 / 1 5 / 9 2 PREHARVEST
0 5 / 3 1 / 9 2 PREHARVEST
0 5 / 3 1 / 9 2 PREHARVEST
0 5 / 3 1 / 9 2 PREHARVEST
05/31/92 PREHARVEST
06/01/92 HARVEST
06/01/92 HARVEST
06/01/92
PRODUCT NAHE
HEIGHT GAIN
DEFICIENCY 100%
HHEAT
STOCKERS
HHEAT
INPUT NAHE
H
H
E
E
H
H
E
H
E
H
E
E
E
E
E
E
G
G
K
190.0000
35.0000
40.0000
NUHBER
OF
INPUT
H
1HEIGHT
PER
1HEAD
NUHBER
UNITS
DISCING
OFFSET
DISCING
TANDEH
DRY FERT. RIG
FERT. 18-46-0
FERT. 82-0-0
ANHYDROUS APPL.
DRILLING
SEED HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
HHEAT
CUSTOH COMBINING HHEAT
CUSTOH HAULING
HHEAT
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
100.0000
80.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
125.0000
1.0000
.0526
.0526
.0526
1.0000
1.0000
40.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
N
C
C
.00
33.00
33.00
/*sW||k
N
N
N
FIXED LANDLORD
OR
!SHARE
VARI.
.00
.00
.00
C
C
V
V
C
V
C
V
33.00
C
C
C
C
C
C
C
C
C
V
V
V
F
F
V
V
V
F
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
.00
.00
.00
.00
.00
-"•N
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.40
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-124KC04)
1992.
WHEAT PRODUCTION, GRAZING ONLY
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1992 Projected Costs and Returns per Acre
J0^\
GROSS INCOME Description
WEIGHT GAIN STOCKERS
Quantity
sssssssss
360.000
Unit
lb.
$ / Unit
0.2500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
90.00
90.00
Quantity
100.000
1.000
100.000
1.000
90.000
1.000
200.000
1.000
1.000
0.827
Unit
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
Acre
Acre
Hour
$ / Unit
.115
2.000
.092
2.000
. 170
2.050
.082
2.000
2.050
5.002
Total PREHARVEST
Interest - OC Borrowed
To t a l
To t a l
11.50
2.00
9.25
2.00
15.30
2.05
16.50
2.00
2.05
3.71
1.56
4. 14
72.06
62.593
Dol.
0.121
7.57
Total VARIABLE COST
79.63
GROSS INCOME minus VARIABLE COST
10.37
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
15. 14
25.00
sssssssssss
40. 14
Total of ALL Cost
119.77
NET PROJECTED RETURNS
-29.77
jS^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.
C4.41
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
05/31/92 GRAZING
DATE
STAGE
OF
PRODUCTION
PRODUCT NAHE
HEIGHT GAIN
TYPE
OF
INPUT
NUHBER
OF
UNITS
STOCKERS
INPUT NAHE
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H
H
E
H
E
H
E
H
E
H
E
H
E
K
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000 N
.00 N
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
sac
06/16/91
07/16/91
08/16/91
08/16/91
08/21/91
08/21/91
09/02/91
09/02/91
12/16/91
12/16/91
03/10/92
03/10/92
03/15/92
05/31/92
360.0000
B-124KC04)
DISCING OFFSET
D I S C I N G TA N D E H
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS APPL.
SEED HHEAT
DRILLING
INSECT. GREENBUG
SPRAYING
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
CASH RENT CROPLAND
1.0000
1.0000
100.0000
1.0000
100.0000
1.0000
90.0000
1.0000
1.0000
1.0000
200.0000
1.0000
1.0000
1.0000
.00
.00
33.00
.00
33.00
.00
.00
.00
33.00
.00
33.00
.00
33.00
.00
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.42
CROP PRODUCTS REPORT
October 24, 1992
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY 100%
DEFICIENCY 83.8%
DEFICIENCY 83.8%
DEFICIENCY 84.2%
DIVERSION PMT
HAY
HAY
HAY
PASTURE
PEANUTS
SORGHUM
SOYBEANS
WEIGHT GAIN
WHEAT
WHEAT
CORN
SORGHUM
COTTON
WHEAT
ALFALFA
BERMUDA
SORGHUM
STOCKERS
Price
per
Unit
2.6600
.5500
75.0000
.6500
.4020
.6870
.1263
1.2000
3.0000
2.OOOO
2.OOOO
10.0000
.3100
4.1900
5.8500
.2500
3.4700
Unit
of
Mes.
bu.
lb.
ton
bu
bu
cwt
lb
bu
bale
bale
bale
AUM
lb
cwt
bu.
lb.
bu.
Weight
per
Unit
56.0000
1.OOOO
2000.0000
60.0000
56.0000
100.0000
1.0000
60.0000
67.OOOO
67.OOOO
67.OOOO
.0000
.0000
100.0000
100.0000
1.OOOO
60.0000
Cash
Flow
Row
EESSS
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
21
20
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.43
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($>
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 02
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POKER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
^**^"*\
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IHPLEHENT
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
ANHYDROUS RIG
520
400
530
350
400
45000
52400
59500
15900
26400
38
38
38
38
38
40500
47200
53600
14300
23800
40
4.0
20
80
8
1.1
1.2
1
100
1
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
CULTIVATOR
6 ROH
DRY FERT . RIG
75
30
51
2500
2000
1200
2500
2000
115
5
20
80
9
1.1
1.2
40
6.0
50
80
15
1.1
1.2
1
100
1
IPLEHENT
IKPLEHEI«T
5800
10
5800
.364
.60
10
1.3
.885
C
C
2
IHPLEHENT
c
c
1
GRAIN DRILL LIQUID FERT. RIG
2000
.68
7
1.5
.92
C
2
IHPLEHEIN
T
IHPLEHENT
104
2000
IHPLEHENT
KOLDBOARD PLOH
OFFSET DISC
13 FT.
30
70
57
2000
2500
2500
1200
2000
2500
2500
60
5.0
22
70
8.5
1.1
1.2
100
6.0
50
80
8
1.1
1.2
1
100
1
100
4
5.3
80
1.1
1.2
160
6
13
80
6.5
1.1
1.2
4250
8500
10
10
4250
8500
.777
.364
.60
10
1.4
.6
1.3
.885
.885
.364
.60
10
1.3
.885
C
C
2
6250
10
6250
C
C
2
C
C
1
2.05
C
C
2
•^"N
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.44
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
ANUT COHBINE
IHPLEHENT
IHPLEHENT
PEANUT DIGGER
PLANTER
6 ROH
IHPLEHENT
ROLLER
IHPLEHENT
ROLLING CULT.
6 ROH
SADDLE TANK
17
17
66
30
75
5
2000
2500
1200
2500
2500
1200
.2000
2500
1200
2500
2500
1200
70
2.3
12
50
2
1.1
1.2
100
3.0
6.0
67
2.9
1.1
1.2
45
5
20
65
8
1.1
1.2
115
5
20
80
9
1.1
1.2
105
5.0
20
70
8
1.1
1.2
15000
3400
9000
7500
1000
10
10
10
15000
3060
8000
25
7.5
20
80
15
1.1
1.2
500
10
450
.222
.60
10
1.4
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.380
.64
10
1.4
.885
C
C
2
IHPLEHENT
IHPLEHENT
SHREDDER
4 ROH
IHPLEHENT
SPRAY RIG
IHPLEHENT
TANDEH DISC
20 FT.
6750
10
900
.364
.60
10
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
10
EQUIPHENT
EQUIPHENT
HAGON BULK HILK COOILER
HANURE
COOLER
STORAGE
40
30
85
30
2000
2000
2520
2500
10
2000
2000
2520
2500
10
35
5.0
14
80
8
1.1
1.2
50
8.0
20
80
15
1.1
1.2
280
4.5
20
80
10
1.1
1.2
100
5
8
1
1
1.1
1.2
1
30000
EL
30000
1
2000
5500
1000
11500
3500
12500
2600
10
10
900
10
4950
11500
16
3500
12500
2600
62.50
.230
.60
10
1.4
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
1
.364
.60
9
1.3
.885
C
C
2
.168
.6
5
1.4
.885
D
C
2
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.45
2000
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC. )
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
EQUIPHENT
EQUIPHENT EQUIPHENT
DIGGER/HAGON
SILAGE
EQUIPHENT
FEED MILL FEED SYSTEH
EQUIPHENT
EQUIPMENT
FEEDER
HECHANIC
FEEDERS
HOG
HAY RACKS
10
10
10
10
5
10
10
10
10
10
5
10
1
1
1
1
1
1
11000
14000
4485
6500
225
2750
11000
14000
4485
6500
225
2750
55
70
9
32.50
4.50
5.50
1
1
1
1
1
1
EQUIPHENT EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
tggcattBBPBm rg an nc
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
MANURE SYSTEH HILKING EQUIP.
P.
HILKING STALLS
HINERAL FEEDER
SPRA'ITER
ST(3CK
TRAILER
PEANUTS
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
9400
24900
14085
800
8800
20
90
20
9400
24900
14085
90
800
8800
19
125
70
88.00
1
1
1
1
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.46
10
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
TRAILER
STOCK
EQUIPMENT
HATER SYSTEH
HATERERS
HOG
10 -
10
5
10
10
5
1
1
1
1200
3850
20
1200
3850
20
19
.39
1
1
jjp^s
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cost)
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.47
OPERATING INPUT RESOURCES
October 24, 1992
Operating Input
Price
per
Unit
ssssssss
ACR FIXED COST
ACR LAND RENT
ACR VARIABLE CST
BERMUDA SOD
BOAR FEED
BREEDING
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
DEFOLIANT
FEEDER PIGS
FERT. 10-34-0
FERT. 18-46-0
FERT. 32-0-0
FERT. 34-0-0
FERT. 6-24-24
FERT. 82-0-0
FINISHING RATION
FUNGICIDE
FUNGICIDE
GRAIN MIX
HAY
HAY
HAY
HAY
HERB, FALL
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB. PRE-EMERGE
HERB, PRE-EMERGE
HERB. PRE-EMERGE
HERB, YELLOW
HERB,POST-EMERGE
HERB,POST-EMERGE
INOCULANT
INSECT.
INSECT. ARMYWORM
INSECT. BOLLWORM
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. SOIL
INSECT. THRIPS
INSECT. WEEVIL
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
DAIRY
CORN 75
CORN 85
COTT 375
COTT 425
SORGHUM
WHEAT
PEANUTS
WHEAT
ALFALFA
BERMUDA
SORGHUM
SORGHUM
ALFALFA
BERMUDA
COTTON
PEANUTS
SORGHUM
WHEAT
COTTON
ALFALFA
SOYBEAN
PEANUTS
HOGS
COW-CALF
DAIRY
FARTOFIN
GOATS
HOGS
PIGS
SHEEP
STOCKER
15.80
25.00
13.70
1.00
10
24.50
5.16
5.85
12.24
13.47
2.91
4.09
2.75
100
.11
.115
.0825
.0875
.123
.0925
10.00
6.30
14.00
7.90
3.00
4.50
3.00
3.00
3.00
11.375
3.00
10.83
6.75
4.65
5.83
6.75
5.50
15
1.50
3.20
2.25
5.20
2.05
2.05
10.05
4.70
7.50
3.50
18
.91
10
15
37
10
.75
21
21
4
Unit
of
Measure
sssssss
Cash
Flow
Row
SSSS
acre
acre
acre
bu.
cwt.
head
acre
acre
acre
acre
acre
acre
qt.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
cwt.
acre
acre
cwt.
cwt.
cwt.
cwt.
cwt.
acre
acre
acre
acre
acre
acre
acre
acre
acre
Pt
acre
acre
acre
acre
acre
acre
acre
acre
acre
head
head
lb.
head
head
head
head
head
head
head
head
39
52
39
43
47
48
55
55
55
55
55
55
45
46
44
44
44
44
44
44
47
45
45
47
47
47
47
47
45
45
45
45
45
45
45
45
45
45
43
45
55
45
45
45
45
45
45
55
55
47
55
55
55
55
55
55
55
55
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.48
^
^
Operating Input
PASTURE
PASTURE
PASTURE
PIG STARTER
PREDATOR CONTROL
PROTEIN SUPPL.
QUOT*k COST
SALES; COMMISSION
SALES; COMMISSION
SALESi COMMISSION
SALESi COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SEED ALFALFA
SEED CEREAL RYE
SEED CLOVER
SEED CORN
SEED COTTON
SEED FORAGE SORG
SEED OATS
SEED PEANUTS
SEED RYEGRASS
SEED SORGHUM
SEED SOYBEANS
SEED TREATMENT
SEED WHEAT
SORGHUM SILAGE
SOW FEED
SOW FEED
STOCKER STEERS
SUPPLEMENT
SUPPLIES
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WHEAT
WHEAT $/CWT GAIN
BERMUDA
DAIRY
NATIVE
PEANUTS
BEEFCALF
CULL COW
DAIRY
GOATS
PIG
SHEEP
STOCKER
.
TREATED
WHEAT
GESTAT.
LACTAT.
DAIRY
COW-CALF
DAIRY
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
37.32
20
8.00
15.00
.35
10.75
.02
2.00
1.25
6.05
1.00
1.75
.60
2.00
5.30
7.93
2.50
.18
1.40
.950
.48
. 16
.18
.74
.40
.85
. 12
.07
.17
25
10.75
10.75
95.00
10.75
34.75
40
7
30
.80
.50
.80
1.0
6.50
7
.05
25
Unit
of
Measure
Cash
Flow
Row
acre
acre
acre
cwt.
head
cwt.
lb
cwt.
cwt.
head
head
head
head
cwt.
cwt.
cwt.
lb.
lb.
lb.
thou
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
ton
cwt.
cwt.
cwt.
cwt.
head
head
head
head
head
head
head
head
head
head
lb.
cwt.
47
47
47
47
55
47
55
55
55
55
55
55
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
55
43
47
47
47
46
47
55
50
48
48
48
48
48
48
48
48
43
47
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.49
AUTO OR TRUCK RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.50
CUSTOM OPERATION RESOURCES
October 24, 1992
Custom Operation
Price
per
Unit
ssssss
AERIAL APPL.
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM SPRIGGING
CUSTOM STRIPPING
DRY FERT. RIG
DRYING
GINNING
HAULING
LIQUID FERT. RIG
SHEARING
SOD SEEDING
CUSTOM
RENTAL
HAY
CORN
SORGHUM
SOYBEANS
WHEAT
CORN
HAY
SORGHUM
SOYBEANS
WHEAT
BERMUDA
COTTON
RENTAL
PEANUTS
COTTON
MILK
RENTAL
CUSTOM
3.00
2.00
.65
20.00
14.00
14.00
14.00
. 14
.40
.25
. 14
. 14
35.00
.07
2.00
20
2.50
.72
2.00
1.50
5.00
Unit
of
Measure
Cash
Flow
Row
acre
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
sssssss
SSSS
acre
bale
acre
acre
acre
acre
bu.
bale
cwt.
cwt.
bu.
acre
lb.
acre
ton
cwt.
cwt.
acre
head
acre
/#^\
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.51
LABOR RESOURCES
OCTOBER 24, 1992
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR
F I R S T N A H E L A B O R L I V E S TO C K L A B O R O P E R ATO R L A B O R
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
5
5
5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
A
B
A
"•"^k
Information presented 1s prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.52
LIVESTOCK RESOURCES
OCTOBER 24, 1992
LIVESTOCK
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
BEEF BULL
(YR)
($)
(X)
(X)
6
1200.00
.55
1
<$)
LIVESTOCK
LIVESTOCK
LIVESTOCK
LIVESTOCK
BEEF COH
RAISED
BEEF HEIFER
RAISED
BULL
DAIRY
DAIRY COH
PURCHASE
DAIRY COH
RAISED
800.00
750.00
1000.00
1050.00
1050.00
8
8
.75
1
.75
1
3
50
1
4
42
1
(R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
I N S U R A N C E R AT E ( % )
ANNUAL LEASE ($)
CALC OPTIONS (R,L,P)
LIVESTOCK
LIVESTOCK
DOG
2
1000
LIVESTOCK
HEIFER
DAIRY
HORSE
890.00
1000
4
1
100
1
p
R
8
.33
1
P
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.53
4
42
1
LAND RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
BERKUDA PASTURE
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
($/AC)
($/AC)
(%)
(%)
($/AC)
(Y,N)
LAND
CASH RENT
CROPLAND
20.00
N
LAND
LAND
CASH RENT CROP SHARE RENT
PASTURE
12.00
N
25.00
N
LAND
LAND
LAND
PASTURE RENT
GOATS
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
SHEEP
15
N
8.00
N
NATIVE PASTURE
8.00
N
LAND
3.5
N
LAND
3.5
N
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.54
PASTURE RENT
DAIRY
PERENNIAL CROP RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
REHAINING LIFE (YR)
SALVAGE VALUE (X)
APPRECIATION RATE (X)
INTEREST RATE (X)
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
PERENNIAL CROP PERENNIAL CROP
ALFALFA COASTAL BERHUDA
11 4 . 5 5
11 9 . 9 7
2
25
14
5.25
N
N
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.55