B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
SORGHUM AFTER WHEAT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 83.8%S0RGHUM
SORGHUM
Quantity Unit $ / Unit
36.000
36.000
cwt
cwt
0.6300
3.8800
Yo u r
Estimate
22.68
139.68
162.36
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 10-34-0
HERB, FALL
LIQUID FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB. PRE-EMERGE
INSECT. SOIL
ACR VARIABLE CST
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
150.000
1.000
1.000
100.000
1.000
7.000
1.000
1.000
0.052
1.000
1.510
Unit $ / Unit
lb.
acre
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
. 11 0
3.000
2.000
.092
2.000
.850
4.650
10.050
13.800
2.910
5.001
To t a l
16.50
3.00
00
25
00
95
65
10.05
0.72
91
12
41
55
75. 11
1.000
36.000
acre
cwt.
14.000
.250
Total HARVEST
Interest
Interest
To t a l
14.00
9.00
23.00
OC Borrowed
Positive Cash
53.913
-0.885
Dol
Dol
Total VARIABLE COST
0.121
0.072
6.52
-0.06
104.57
GROSS INCOME minus VARIABLE COST
57.79
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.87
1.32
31.01
25.00
Total FIXED Cost
58.19
Total of ALL Cost
162.76
NET PROJECTED RETURNS
-0.40
Information prasontad Is prepared solely as a ganaral guida and is not intondod to racogniza or predict tha costs
and raturns from any ona particular farm or ranch operation. Thosa projactions woro collected and dovolopad by
staff mambars of tha Taxas Agricultural Extansion Sorvica and approvad for publication.
C4.27
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
D AT E
S TA G E
O
F
PRODUCTION
02/14/93 HARVEST
08/14/93 HARVEST
09/14/93 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/14/92 PREHARVEST
08/14/92 PREHARVEST
09/14/92 PREHARVEST
10/09/92 PREHARVEST
10/09/92 PREHARVEST
10/09/92 PREHARVEST
10/14/92 PREHARVEST
11/14/92 PREHARVEST
02/09/93 PREHARVEST
02/09/93 PREHARVEST
02/14/93 PREHARVEST
03/09/93 PREHARVEST
03/09/93 PREHARVEST
03/09/93 PREHARVEST
03/09/93 PREHARVEST
03/14/93 PREHARVEST
04/04/93 PREHARVEST
07/30/93 PREHARVEST
07/30/93 PREHARVEST
07/30/93 PREHARVEST
07/30/93 PREHARVEST
07/30/93
07/31/93 HARVEST
07/31/93 HARVEST
TYPE
PRODUCT NAHE
OF
PROD.
A
A
A
TYPE
UNITS
DEFICIENCY 83.8% SORGHUM
SORGHUM
DEFICIENCY 83.8% SORGHUH
INPUT NAHE
18.0000
36.0000
18.0000
NUMBER
OF
OF
INPUT
H
H
H
H
E
E
H
H
H
E
H
H
E
E
E
H
M
E
E
E
E
K
G
G
1HEIGHT
PER
1HEAD
NUHBER
OF
UNITS
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
OFFSET
TANDEH
TANDEH
SORGHUM
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
.0000
.0000
.0000
CASH
NON
CASH
B-124KC04)
CASH LANDLORD BRE,
NON
SHARE EVEI
CASH
PROI
C
C
C
33.00 N
33.00 N
33.00 N
FIXED LANDLORD
OR SHARE
VARI.
.00
.00
.00
.00
C
C
V
V
33.00
C
V
33.00
C
C
C
V
V
V
33.00
C
C
C
C
C
C
C
V
F
F
V
F
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information prasontad Is praparad solely as a ganaral guide and is not Intondod to recognize or predict tho costs
and returns from any ona particular farm or ranch operation. Thaso projections were collected and daveloped by
staff mambars of tho Taxas Agricultural Extansion Sarvlco and approvad for publication.
C4.28
z*3^.
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
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 )
1993 Projected Costs and Returns per Acre
#**-N
GROSS INCOME Description
SOYBEANS
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
146.25
To t a l
6.75
1.50
5.40
15.00
5.36
2.93
5.76
42.71
Total PREHARVEST
CUSTOM COMBINING
CUSTOM HAULING
Interest - OC Borrowed
Interest - Positive Cash
Your
Estimate
146.25
Total GROSS Income
VARIABLE COST Description
To t a l
1.000
25.000
42.964
-1.976
acre
cwt.
Dol.
Dol.
14.000
.140
0.121
0.072
14.00
3.50
5.20
-0.14
Total VARIABLE COST
65.27
GROSS INCOME minus VARIABLE COST
80.98
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
25.22
25.00
Total FIXED Cost
50.22
Total of ALL Cost
115.49
NET PROJECTED RETURNS
30.76
Information presented is preparad sololy as a ganaral guida and Is not intonded to racogniza or predict the costs
and raturns from any ona particular farm or ranch operation. Thaso projections wara collected and developed by
staff mambars of tha Taxas Agricultural Extansion Sorvica and approvad for publication.
C4.29
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
D AT E S TA G E
OF
PRODUCTION
10/01/93 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/15/92 PREHARVEST
08/15/92 PREHARVEST
09/15/92 PREHARVEST
10/10/92 PREHARVEST
10/15/92 PREHARVEST
12/15/92 PREHARVEST
03/15/93 PREHARVEST
04/05/93 PREHARVEST
04/05/93 PREHARVEST
04/05/93 PREHARVEST
05/15/93 PREHARVEST
05/15/93 PREHARVEST
08/15/93
08/15/93
08/31/93
TYPE
OF
PRODUCT
NAHE
NUMBER
A
TYPE
OF
PER
UNITS
SOYBEANS
INPUT
1
HEAD
25.0000
NAHE
NUMBER
OF
INPUT
H
H
H
E
H
H
H
H
E
E
H
E
G
G
K
HEIGHT
1
O
F
PROD.
UNITS
DISCING
OFFSET
DISCING
TANDEH
DISCING
TANDEH
COTTON
HERB, YELLOH
DISCING
TANDEH
SHAPING BEDS
SHAPING BEDS
PLANTING
INOCULANT
SEED SOYBEANS
SPRAYING
HERB.POST-EHERGE SOYBEAN
CUSTOH COMBINING SOYBEANS
CUSTOH HAULING SOYBEANS
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
1.0000
1.0000
1.0000
25.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 C
CASH
NON
CASH
C
C
C
C
C
C
B-124KC04)
33.00
N
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
.00
Information prasented Is prepared solely as a ganaral guida and Is not intondod to racogniza or predict tho costs
and raturns from any ona particular farm or ranch operation. Thaso projactions were collected and developed by
staff members of the Texas Agricultural Extansion Service and approved for publication.
C4.30
Projections for Planning Purposes Only B-1241(C04)
Not to be Used without Updating after October 13, 1993.
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 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity
40.000
25.000
Unit
bu
bu.
$ / Unit
0.7500
3.0500
Total GROSS Income
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
Estimate
30.00
76.25
106.25
Quantity
75.000
1.000
1.000
0.052
0.869
Unit
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.170
5.830
2.050
13.800
5.001
To t a l
12.75
5.83
2.05
0.72
4.07
2.33
4.34
32.10
1.000
25.000
acre
bu.
14.000
. 140
Total HARVEST
Interest - OC Borrowed
To t a l
14.00
3.50
17.50
31.123
Dol .
0.121
3.77
Total VARIABLE COST
53.37
GROSS INCOME minus VARIABLE COST
52.88
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.87
1 .32
18.26
25.00
Total FIXED Cost
45.45
Total of ALL Cost
98.82
NET PROJECTED RETURNS
7.43
Information prasontad is prepared solely as a ganaral guida and is not intended to racogniza or pradict tha costs
and raturns from any one particular farm or ranch operation. Those projactions wara collected and developed by
staff members of tha Texas Agricultural Extansion Sorvica and approved for publication.
C4.31
Projections
for
Planning
Purposes
Only
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
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
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
A
A
TYPE
OF
INPUT
PRODUCT NAHE
HHEAT
DEFICIENCY 100%
NUMBER
OF
UNITS
INPUT NAHE
DISCING
DISCING
DISCING
DISCING
DRILLING
SEED HHEAT
HERB, PRE-EMERGE
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING
CUSTOH HAULING
CASH RENT
25.0000
40.0000
HHEAT
B-1241(C04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
33.00
33.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
OFFSET
TANDEH
TANDEH
TANDEH
HHEAT
HHEAT
KHEAT
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
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.33
33.00
33.00
33.00
33.00
.00
'"tS^l\
Information prosonted is prepared sololy as a ganaral guide and is not intandad to racogniza or predict the cost;
and raturns from any one particular farm or ranch oparation. Thaso projections were collected and developed by
staff mambars of tho Texas Agricultural Extansion Sorvica and approvad for publication.
C4.32
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
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 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity
40.000
35.000
Unit
bu
bu.
$ / Unit
0.7500
3.0500
VARIABLE COST Description
PREHARVEST
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
ACR VARIABLE CST
Fuel fit 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
13.800
5.001
30.00
106.75
To t a l
9.25
2.00
12.75
5.83
2.05
0.72
4.28
2.02
4.44
43.35
1.000
35.000
acre
bu.
14.000
. 140
Total HARVEST
14.00
4.90
18.90
OC Borrowed
Positive Cash
37.909
-0.670
Dol.
Dol.
0.121
0.072
4.59
-0.05
Total VARIABLE COST
66.79
GROSS INCOME minus VARIABLE COST
69.96
FIXED COST Description
JPN
Your
Estimate
136.75
Total GROSS Income
Interest
Interest
To t a l
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.87
1.32
17.77
25.00
Total FIXED Cost
44.96
Total of ALL Cost
111.74
NET PROJECTED RETURNS
25.01
J^\
Information prasontad is praparad solely as a ganaral guida and is not intended to recognize or predict the costs
and raturns from any ono particular farm or ranch oparation. Thasa projactions wara collected and dovolopad by
staff mambars of tho Taxas Agricultural Extension Service and approvad for publication.
C4.33
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
1HEIGHT
PER
1HEAD
NUHBER
OF
PROD.
UNITS
B-1241(C04)
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
DSBBS
06/14/93 HARVEST
07/14/93 HARVEST
DATE
STAGE
OF
PRODUCTION
06/14/92 PREHARVEST
08/14/92 PREHARVEST
09/14/92 PREHARVEST
10/09/92 PREHARVEST
10/09/92 PREHARVEST
10/19/92 PREHARVEST
10/19/92 PREHARVEST
10/19/92 PREHARVEST
12/14/92 PREHARVEST
12/14/92 PREHARVEST
05/30/93 PREHARVEST
05/30/93 PREHARVEST
05/30/93 PREHARVEST
05/31/93 HARVEST
05/31/93 HARVEST
05/31/93
A
A
TYPE
OF
HHEAT
DEFICIENCY 100%
HHEAT
INPUT NAHE
NUMBER
OF
INPUT
H
H
H
E
H
H
E
E
M
E
E
E
E
G
G
K
.0000 c
.0000 c
35.0000
40.0000
UNITS
DISCING
OFFSET
DISCING
TANDEH
DISCING
TANDEH
FERT. 82-0-0
ANHYDROUS APPL.
DRILLING
SEED KHEAT
HERB, PRE-EHERGE HHEAT
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COHBINING HHEAT
CUSTOH HAULING
HHEAT
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
CASH
NON
CASH
33.00
33.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
V
V
C
C
V
V
C
C
C
C
C
C
C
V
V
F
F
V
V
F
.00
.00
.00
33.00
33.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
Information prasontad is praparad solely as a ganaral guide and is not tntandad to racogniza or predict the costs
and returns from any ana particular farm or ranch oparation. Thaso projactions wara collected and dovolopad by
staff members of the Texas Agricultural Extansion Sorvica and approved for publication.
C4.34
Projections for Planning Purposes Only
Not to be Used without Updating after October 13
B-124KC04)
1993,
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 )
1993 Projected Costs and Returns per Acre
#**v
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity
40.000
45.000
Unit
bu
bu.
$ / Unit
0.7500
3.0500
Your
Estimate
30.00
137.25
167.25
Total GROSS Income
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
$ _/ U n i t
. 115
2.000
.170
5.830
2.050
.082
2.050
2.000
13.800
4.090
5.001
To t a l
11 . 5 0
2.00
12.75
5.83
2.05
14.85
2.05
2.00
0.72
4.09
4 . 11
2.10
5.01
69.07
1.000
45.000
acre
bu.
14.000
. 140
Total HARVEST
Interest
Interest
To t a l
14.00
6.30
20.30
OC Borrowed
Positive Cash
44.240
-2.843
Dol.
Dol .
0. 121
0.072
5.35
-0.21
Total VARIABLE COST
94.52
GROSS INCOME minus VARIABLE COST
72.73
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
Total FIXED Cost
To t a l
0.87
1.32
21 .64
25.00
48.83
Total of ALL Cost
143.35
NET PROJECTED RETURNS
23.90
^ps\
Information prasented is prepared solely as a ganaral guida and Is not intondod to racogniza or pradict tho costs
and raturns from any one particular farm or ranch oparation. Thasa projactions were collected and daveloped by
staff mambars of tha Taxas Agricultural Extansion Sorvica and approvad far publication.
C4.35
Projections for Planning Purposes Only
B-124KC04)
Not to be Used without Updating after October 13, 1993.
D AT E
S TA G E
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
PROD.
HEIGHT
OF
PER
UNITS
HEAD
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
nnnoo
A
A
06/15/93 HARVEST
07/15/93 HARVEST
D AT E
S TA G E
TYPE
OF
OF
PRODUCTION
INPUT
08/20/92 PREHARVEST
08/25/92 PREHARVEST
09/20/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/15/92 PREHARVEST
10/20/92 PREHARVEST
10/20/92 PREHARVEST
10/20/92 PREHARVEST
12/15/92 PREHARVEST
12/15/92 PREHARVEST
03/10/93 PREHARVEST
03/10/93 PREHARVEST
03/10/93 PREHARVEST
05/31/93 PREHARVEST
05/31/93 PREHARVEST
05/31/93 PREHARVEST
05/31/93 PREHARVEST
06/01/93 HARVEST
06/01/93 HARVEST
07/15/93
H
H
H
H
E
H
H
E
E
H
E
H
E
E
E
E
E
E
G
G
K
KHEAT
DEFICIENCY 100%
HHEAT
INPUT NAHE
.0000 c
.0000 c
45.0000
40.0000
NUMBER
OF
UNITS
SHREDDING
STALK
DISCING
TANDEH
DISCING
OFFSET
DRY FERT. RIG
FERT. 18-46-0
DISCING
TANDEH
DRILLING
SEED HHEAT
HERB, PRE-EHERGE 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
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
CASH
NON
CASH
33.00
33.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
.00
.00
.00
.00
C
V
C
C
V
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
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
33.00
33.00
*
.00
Information prasontad is praparad solely as a ganaral guida and is not intended to recognize or predict the costs
and returns from any ono particular farm or ranch oparation. Thaso projactions were collected and dovolopad by
staff mambars of the Texas Agricultural Extansion Sorvica and approvad for publication.
C4.36
Projections for Planning Purposes Only
Not to be Used without Updating after October 13
B-1241(C04)
1993,
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 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WHEAT
Quantity Unit $ / Unit
40.000 bu
55.000 bu.
3.0500
VARIABLE COST Description
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
lb.
acre
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.115
2.000
.092
2.000
.170
5.830
.070
2.050
.082
2.050
2.000
14.000
13.800
5.001
30.00
167.75
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
2.09
4.89
95.77
1.000
55.000
acre
bu.
14.000
. 140
Total HARVEST
J^s
Your
Estimate
197.75
Total GROSS Income
Interest
Interest
To t a l
14.00
7.70
21.70
OC Borrowed
Positive Cash
59.751
-1.100
Dol.
Dol.
Total VARIABLE COST
0. 121
0.072
7.23
-0.08
124.62
GROSS INCOME minus VARIABLE COST
73.13
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
To t a l
0.87
1.32
18.80
25.00
Total FIXED Cost
45.99
Total of ALL Cost
170.61
NET PROJECTED RETURNS
27.14
Information prasontad is praparad solely as a ganaral guida and is not intondod to racogniza or pradict tha costs
and raturns from any ona particular farm or ranch oparation. Thaso projections were collected and dovolopad by
staff mambars of the Texas Agricultural Extansion Sorvica and approvad for publication.
C4.37
Projections for Planning Purposes Only B-1241(C04)
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
06/14/93 HARVEST
07/14/93 HARVEST
DATE
06/14/92
08/14/92
09/09/92
09/09/92
09/14/92
10/14/92
10/14/92
10/19/92
10/19/92
10/19/92
10/19/92
12/14/92
12/14/92
03/09/93
03/09/93
03/09/93
04/09/93
05/30/93
05/30/93
05/30/93
05/31/93
05/31/93
05/31/93
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
PRODUCT NAHE
HHEAT
DEFICIENCY 100%
TYPE
OF
INPUT
NUMBER
OF
UNITS
INPUT NAHE
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
ANHYDROUS APPL.
FERT. 82-0-0
DRILLING
SEED KHEAT
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
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
55.0000
40.0000
HHEAT
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
33.00 N
33.00 N
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
OFFSET
TANDEH
TANDEH
HHEAT
HHEAT
KHEAT
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
.00
.00
.00
33.00
.00
33.00
33.00
.00
.00
.00
.00
.00
33.00
.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
Information prasontad is prepared solely as a ganaral guida and Is not Intended to recognize or predict the casts
and raturns from any ona particular farm or ranch oparation. Thasa projactions wara collected and dovolopad by
staff members of the Texas Agricultural Extansion Sarvico and approved for publication.
C4.38
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
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 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 100% WHEAT
WEIGHT GAIN STOCKERS
WHEAT
Quantity
35.000
190.000
40.000
Unit
bu
lb.
bu.
$ / Unit
0.7500
0.2500
3.0500
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
. 11 5
2.000
.092
2.000
.170
2.050
.082
2.000
2.050
13.800
4.090
5.002
26.25
47.50
122.00
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
1.60
4. 14
68.87
1.000
40.000
acre
bu.
14.OOO
.140
Total HARVEST
Interest
Interest
Your
Estimate
195.75
Total GROSS Income
VARIABLE COST Description
To t a l
14.00
5.60
19.60
- OC Borrowed
- Positive Cash
52.337
-2.015
Dol.
Dol.
Total VARIABLE COST
0.121
0.072
6.33
-0.15
94.66
GROSS INCOME minus VARIABLE COST
101.09
FIXED COST Description
Unit
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
acre
acre
Acre
Acre
Total FIXED Cost
To t a l
0.87
1.32
15.62
25.00
42.81
Total of ALL Cost
137.47
NET PROJECTED RETURNS
58.28
Information prasontad is praparad sololy as a ganaral guida and Is not Intondod to racogniza or predict tha costs
and raturns from any one particular farm or ranch oparation. Thaso projactions wara collected and dovolopad by
staff mambars of tha Taxas Agricultural Extension Service and approved for publication.
C4.39
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
TYPE
O
F
OF
OF
PROD.
UNITS
PRODUCTION
A
A
A
0 2 / 2 8 / 9 3 GRAZING
0 6 / 1 4 / 9 3 HARVEST
0 6 / 1 4 / 9 3 HARVEST
DATE
PRODUCT NAHE
HEIGHT GAIN
DEFICIENCY 100%
HHEAT
STOCKERS
HHEAT
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
H
H
H
E
E
H
H
E
H
E
H
E
E
E
E
E
E
G
G
K
INPUT NAHE
190.0000
35.0000
40.0000
STAGE
06/14/92 PREHARVEST
07/14/92 PREHARVEST
08/14/92 PREHARVEST
08/14/92 PREHARVEST
08/19/92 PREHARVEST
08/19/92 PREHARVEST
08/31/92 PREHARVEST
08/31/92 PREHARVEST
12/14/92 PREHARVEST
12/14/92 PREHARVEST
03/09/93 PREHARVEST
03/09/93 PREHARVEST
03/14/93 PREHARVEST
0 5 / 3 0 / 9 3 PREHARVEST
05/30/93 PREHARVEST
0 5 / 3 0 / 9 3 PREHARVEST
05/30/93 PREHARVEST
05/31/93 HARVEST
05/31/93 HARVEST
05/31/93
1EIGHT
H
PER
HEAD
1
NUMBER
NUMBER
DISCING
OFFSET
DISCING
TANDEH
DRY FERT. RIG
FERT. 18-46-0
FERT. 82-0-0
ANHYDROUS APPL.
DRILLING
SEED HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
KHEAT
CUSTOH 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
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
Information prasontad is praparad sololy as a ganaral guida and is not Intondod to racogniza or predict the costs
and returns from any ona particular farm or ranch operation. These projactions wara collected and dovolopad by
staff members of the Texas Agricultural Extansion Service and approvad far publication.
C4.40
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
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 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
WEIGHT GAIN STOCKERS
Quantity
360.000
Unit
lb.
$ / Unit
0.2500
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RtG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
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
. 11 5
2.000
.092
2.000
. 170
2.050
.082
2.000
2.050
5.002
Total PREHARVEST
Interest - OC Borrowed
90.00
To t a l
11 . 5 0
2.00
9.25
2.00
15.30
2.05
16.50
2.00
2.05
3.71
1.60
4. 14
72.09
62.881
Dol.
0.121
7.61
Total VARIABLE COST
79.70
GROSS INCOME minus VARIABLE COST
10.30
FIXED COST Description
r
Your
Estimate
90.00
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
15.62
25.00
40.62
Total of ALL Cost
120.32
NET PROJECTED RETURNS
-30.32
Information prasented is prepared solely as a goneral guida and Is not intondod to recognize or predict the costs
and raturns from any ono particular farm or ranch oparation. Thaso projactions were collected and dovolopad by
staff mambars of the Texas Agricultural Extansion Sorvica and approvad for publication.
C4.41
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
HEIGHT GAIN
05/31/93 GRAZING
DATE
06/15/92
07/15/92
08/15/92
08/15/92
08/20/92
08/20/92
09/01/92
09/01/92
12/15/92
12/15/92
03/10/93
03/10/93
03/15/93
05/31/93
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRODUCT NAHE
NUHBER
OF
UNITS
STOCKERS
TYPE
OF
INPUT
INPUT NAHE
H
H
E
H
E
H
E
H
E
H
E
H
E
K
DISCING
OFFSET
DISCING
TANDEH
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS APPL.
SEED KHEAT
DRILLING
INSECT. GREENBUG
SPRAYING
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
CASH RENT
CROPLAND
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
360.0000
NUMBER
OF
UNITS
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
B-124KC04)
.0000 N
CASH
NON
CASH
.00
N
FIXED LANDLORD
OR SHARE
VARI.
.00
.00
33.00
.00
33. OQ
.00
.00
.00
33.00
.00
33.00
.00
33.00
.00
Information presented is prepared solely as a ganaral guide and is not intondod to racogniza or pradict tho costs
and returns from any one particular farm or ranch oparation. Thaso projections were collected and developed by
staff mambars of tha Taxas Agricultural Extension Service and approvad for publication.
C4.42
CROP PRODUCTS REPORT
October 13, 1993
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY 100% WHEAT
DEFICIENCY 83.8% CORN
DEFICIENCY 83.8% SORGHUM
DEFICIENCY 84.2% COTTON
DIVERSION PMT WHEAT
H AY
ALFALFA
H AY
BERMUDA
H AY
SORGHUM
PASTURE
PEANUTS
SORGHUM
SOYBEANS
WEIGHT GAIN STOCKERS
WHEAT
Price
per
Unit
2.4400
.5600
85.0000
.7500
.5500
.6300
.1800
1.2000
3.0000
2.0000
2.0000
10.0000
.3100
3.8800
5.8500
.2500
3.0500
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
1.0000
2000.0000
60.0000
56.0000
100.0000
1.0000
60.0000
67.OOOO
67.0000
67.0000
.0000
.OOOO
100.0000
100.0000
1.0000
60.0000
Cash
Flow
Row
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
21
20
JP^N
Information prasontad is praparad sololy as a ganaral guida and is not Intended to recognize or pradict tha costs
and returns from any one particular farm or ranch oparation. Thasa projactions woro collected and dovolopad by
staff members of the Texas Agricultural Extension Sorvica and approvad for publication.
C4.43
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 13, 1993
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/KR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. . C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & H CALC. (#1,#2>
LEASE CALC. (HOUR,YEAR)
:tor
TRACTOR
TRACTOR
100 HP
TRACTOR
TRACTOR
125 HP
TRACTOR
TRACTOR
IMPLEMENT
DI
DI
12000
12000
TRACTOR
150 HP
150
12000
DI
12000
520
400
530
350
400
44900
54300
63500
17300
28800
38
38
38
38
38
40400
48900
57200
15600
25900
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
100
125
12000
12000
IHPLEHENT
IMPLEHENT
CULTIVATOR
6 ROH
TRACTOR
75 HP
75
12000
DI
12000
ANHYDROUS RIG
40
4.0
20
80
8
1.1
1.2
1
100
1
IHPLEHENT
IHPLEHENT
DRY FERT. RIG
TRACTOR
40 HP
40
12000
DI
12000
IHPLEHENT
GRAIN DRILL LIQUID FERT . RIG
104
2000
2000
IHPLEHENT
HOLDBOARD PLOH
OFFSET DISC
13 FT.
75
30
30
70
57
2500
2000
1200
2000
2500
2500
2500
2000
1200
2000
2500
2500
115
5
20
80
9
1.1
1.2
40
6.0
50
80
15
1.1
1.2
1
100
1
60
5.0
22
70
8.5
1.1
1.2
100
6.0
50
80
8
1.1
1.2
1
100
1
100
4
5.3
80
1.1
1.2
160
6
13
80
6.5
1.1
1.2
4250
8500
5800
10
5800
.364
.60
10
1.3
.885
C
C
2
51
6250
10
6250
.777
.60
10
1.4
C
C
1
.885
C
C
2
2.05
10
10
4250
8500
.364
.6
.364
.60
10
1.3
.885
C
C
2
1.3
.885
C
C
2
Information prasontad is prepared solely as a ganaral guldo and is not intended to recognize or predict the casts
and raturns from any ona particular farm or ranch operation. Thasa projactions wara col looted and developed by
staff members of tho Texas Agricultural Extansion Sorvica and approvad for publication.
C4.44
DESCRIPTION
/^S
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
NT
IMPLEHENT
MBINE
IMPLEHENT
IHPLEMENT
PEANUT DIGGER
PUNTER
6 ROH
IMPLEHENT
ROLLER
IMPLEHENT
ROLLING CULT.
6 ROH
SADDLE TANK
5
17
17
66
30
75
2000
2500
1200
2500
2500
1200
2000
2500
1200
2500
2500
1200
70
2.3
12
50
2
1.1
1.2
100
3.0
6.0
67
2.9
1.1
1.2
45
5
20
65
8
1.1
1.2
115
5
20
80
9
1.1
1.2
105
5.0
20
70
8
1.1
1.2
15000
3400
9000
7500
1000
10
10
10
10
15000
3060
8000
25
7.5
20
80
15
1.1
1.2
500
10
450
6750
10
900
.380
.222
.777
.364
.777
.64
10
1.4
.60
10
1.4
.60
10
1.4
.60
10
1.3
.60
10
1.4
.885
.885
.885
.885
C
C
2
C
C
2
.885
IHPLEHENT
IMPLEHENT
SHREDDER
4 ROH
C
C
2
IHPLEHENT
SPRAY RIG
364
.60
10
1.3
885
C
C
2
IHPLEHENT
TANDEH DISC
20 FT.
C
C
2
EQUIPHENT
C
C
2
EQUIPHENT
HAGON BULK HILK COOLER
HANURE
COOLER
STORAGE
40
30
85
30
2000
2000
2520
2500
10
2000
2000
2520
2500
10
35
5.0
14
80
8
1.1
1.2
50
8.0
20
80
15
1.1
1.2
1000
100
5
8
1
1
1.1
1.2
1
5500
280
4.5
20
80
10
1.1
1.2
30000
EL
30000
1
2000
10
10
900
11500
3500
12500
2600
4950
10
11500
16
3500
12500
2600
62.50
.230
.777
.364
.60
10
1.4
.60
10
1.4
.60
9
1.3
.885
.885
.885
C
C
2
C
C
2
C
C
2
.168
.6
5
1.4
.885
D
C
2
1
JffP\
Information presented is prepared solely as a general guida and is not intondod to racogniza or pradict tho easts
and raturns from any ono particular farm or ranch oparation. Thaso projections were collected and dovolopad by
staff mambars of tha Taxas Agricultural Extension Sorvica and approvad for publication.
C4.45
2000
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
<$)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
DIGGER/HAGON
SILAGE
FEED HILL
FEED SYS1E
rM
FEEDER
HECHANIC
FEEDERS
HOG
HAY RACKS
10
10
10
10
5
10
10
10
10
10
5
10
1
1
1
1
1
1
11000
14000
4485
6500
225
2750
11000
14000
4485
6500
225
2750
55
70
32.50
4.50
5.50
1
1
1
1
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
HANURE SYSTEH HILKING EQUIP. HILKING STALLS HINERAL FEEDER
/■,sa^\
EQUIPHENT
SPRAYER
STOCK
TRAILER
PEANUTS
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
9400
24900
14085
90
800
8800
9400
24900
14085
90
800
8800
19
125
70
88.00
1
1
1
1
20
20
Information prasontad is praparad solely as a ganaral guida and Is not Intended to recegniza or predict the costs
and raturns from any ona particular farm or ranch oparation. These projactions wara collected and developed by
staff mambars of tha Taxas Agricultural Extansion Service and approvad for publication.
C4.46
10
DESCRIPTION
/ ^ S
. FIRST NAHE
V QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPMENT
TRAILER
STOCK
HATER SYSTEH
HATERERS
HOG
10
10
5
10
10
5
1
1
1
1200
3850
20
1200
3850
20
19
.39
1
1
Information prasontad is praparad solely as a ganaral guida and is not intandad to racogniza or predict the casts
and returns from any ona particular farm or ranch oparation. Thaso projactions wara collocted and dove loped by
staff mambors of tha Taxas Agricultural Extansion Sorvica and approvad far publication.
C4.47
OPERATING INPUT RESOURCES
October 13, 1993
O p e r a t i n g Iinput
================
ACR FIXED COST
ACR LAND RENT
ACR VARIABLE CST
BERMUDA SOD
BOAR FEED
BREEDING i
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
========
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
Price
per
Unit
========
16.58
25.00
13.80
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 . 3 7 5
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
Unit
of
Measure
=======
Cash
Flow
r*^$>\
Row
== = =
acre
acre
acre
bu.
cwt.
head
acre
acre
acre
acre
acre
acre
qt.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
cwt.
acre
acre
cwt.
cwt.
cwt.
cwt.
cwt.
acre
acre
acre
acre
acre
acre
acre
acre
acre
Pt
acre
acre
acre
acre
acre
acre
acre
acre
acre
head
head
lb.
head
head
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
Information presented is prepared sololy as a ganaral guida and is not Intonded to reeognlza or predict the costs
and raturns from any ona particular farm or ranch operation. Thaso projactions wara collected and developed by
staff mambars of the Texas Agricultural Extension Service and approvad for publication.
C4.48
/*■""*%
'.
Operating Input
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
PASTURE
PASTURE
PASTURE
PIG STARTER
PREDATOR CONTROL
PROTEIN SUPPL.
QUOTA COST
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SEED ALFALFA
SEED CEREAL RYE
SEED CLOVER
SEED CORN
SEED COTTON
SEED FORAGE SORG
SEED OATS
SEED PEANUTS
SEED RYEGRASS
SEED SORGHUM
SEED SOYBEANS
SEED TREATMENT
SEED WHEAT
SORGHUM SILAGE
SOW FEED
SOW FEED
STOCKER STEERS
SUPPLEMENT
SUPPLIES
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WHEAT
WHEAT $/CWT GAIN
FARTOFIN
GOATS
HOGS
PIGS
SHEEP
STOCKER
BERMUDA
DAIRY
NATIVE
PEANUTS
BEEFCALF
CULL COW
DAIRY
GOATS
PIG
SHEEP
STOCKER
TREATED
WHEAT
GESTAT.
LACTAT.
DAIRY
COW-CALF
DAIRY
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
37
10
.75
21
21
4
37.32
20
8.00
15.00
.35
10.75
.02
2.00
1.25
6.05
1.00
1.75
.60
2.00
5.30
7.93
2.50
. 18
1.40
.950
.48
.16
.18
.74
.40
.85
.12
.07
.17
25
10.75
10.75
95.00
10.75
34.75
40
7
30
.80
.50
.80
1.0
6.50
7
.05
25
Unit
of
Measure
Cash
Flow
Row
head
head
head
head
head
head
acre
acre
acre
cwt.
head
cwt.
lb
cwt.
cwt.
head
head
head
head
cwt.
cwt.
cwt.
lb.
lb.
lb.
thou
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
ton
cwt.
cwt.
cwt.
cwt.
head
head
head
head
head
head
head
head
head
head
lb.
cwt.
55
55
55
55
55
55
47
47
47
47
55
47
55
55
55
55
55
55
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
55
43
47
47
47
46
47
55
50
48
48
48
48
48
48
48
48
43
47
Information prasontad is prepared solely as a ganaral guide and is net intondod to racogniza or predict the casts
and raturns from any ana particular farm or ranch oparation. Thasa projactions wara collected and daveloped by
staff mambars of tha Taxas Agricultural Extansion Sorvica and approvad for publication.
C4.49
AUTO OR TRUCK RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
/ * ^ v
y
Information prasontad is praparad sololy as a ganaral guida and is not intended to recognize or predict the costs
and raturns from any ana particular farm or ranch oparation. Thasa projactions wara collected and developed by
staff mambars of tha Taxas Agricultural Extansion Sorvica and approved for publication.
C4.50
^
K
CUSTOM OPERATION RESOURCES
October 13, 1993
Custom Operation
AERIAL APPL.
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM SPRIGGING
CUSTOM STRIPPING
DRY FERT. RIG
DRYING
GINNING
HAULING
LIQUID FERT. RIG
SHEARING
SOD SEEDING
CUSTOM
RENTAL
HAY
CORN
SORGHUM
SOYBEANS
WHEAT
CORN
HAY
SORGHUM
SOYBEANS
WHEAT
BERMUDA
COTTON
RENTAL
PEANUTS
COTTON
MILK
RENTAL
CUSTOM
Price
per
Unit
3.00
2.00
.65
20.00
14.00
14.00
14.00
.14
.40
.25
. 14
. 14
35.00
.07
2.00
20
2.50
.72
2.00
1.50
5.00
Unit
of
Measure
Cash
Flow
Row
acre
acre
bale
acre
acre
acre
acre
bu.
bale
cwt.
cwt.
bu.
acre
lb.
acre
ton
cwt.
cwt.
acre
head
acre
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
^0^\
Information presented is prepared sololy as a ganaral guida and is not intondod to racogntze or predict the costs
and raturns from any ona particular farm or ranch operation. Those projections were collected and dovolopad by
staff mambars of the Texas Agricultural Extansion Sorvica and approvad for publication.
C4.51
LABOR RESOURCES
OCTOBER 13, 1993
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR
F I R S T N A H E L A B O R L I V E S TO C K L A B O R O P E R ATO R L A B O R
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
5
5
5
TOTAL HAGE BENEFITS (%)
LABOR
TYPE
(A,B)
A
B
A
/^^.
Information prasented is prepared solely as a general guida and is not intondod to recognize or predict the costs
and returns from any ono particular farm or ranch operation. Thasa projactions wore collected and developed by
staff members of the Texas Agricultural Extansion Service and approved for publication.
C4.52
LIVESTOCK RESOURCES
OCTOBER 13, 1993
Jp*\
LIVESTOCK
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
BEEF BULL
(YR)
($)
(%)
(%)
6
1500.00
.55
1
($)
(R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REMAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( % )
I N S U R A N C E R AT E ( % )
ANNUAL LEASE ($)
CALC OPTIONS (R,L,P)
LIVESTOCK
LIVESTOCK
2
1000
LIVESTOCK
LIVESTOCK
BEEF COH
RAISED
BEEF HEIFER
RAISED
BULL
DAIRY
DAIRY COH
PURCHASE
DAIRY COH
RAISED
750.00
700.00
1000.00
1050.00
1050.00
8
.75
1
LIVESTOCK
DOG
LIVESTOCK
8
.75
1
3
50
1
4
42
1
LIVESTOCK
HEIFER
DAIRY
HORSE
1000.00
1000
4
1
100
1
P
R
8
.33
1
P
Information prasontad is praparad sololy as a ganaral guida and is not intended to recognize or pradict tho costs
and raturns from any ona particular farm or ranch oparation. Thasa projactions were collected and developed by
staff mambars of the Texas Agricultural Extansion Sarvico and approvad for publication.
C4.53
4
42
1
LAND RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
CASH RENT
CROPLAND
20.00
25.00
N
(%)
(%)
($/AC)
(Y,N)
($/AC)
($/AC)
(%)
(%)
($/AC)
(Y,N)
LAND
BERHUDA PASTURE
($/AC)
($/AC)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND
CASH RENT CROP SHARE RENT
PASTURE
12.00
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 prasontad is praparad sololy as a ganaral guida and Is not intended to recognize or pradict tha costs
and raturns from any ona 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 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
REHAINING LIFE (YR)
S A LVA G E VA L U E ( % )
APPRECIATION RATE (%)
I N T E R E S T R AT E ( % )
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
PERENNIAL CROP PERENNIAL CROP
ALFALFA COASTAL BERMUDA
11 4 . 5 5
120.33
2
25
14
5.25
N
N
J0^\,
Information prasontad is praparad sololy as a ganaral guida and is not intondod to racogniza or pradict tha costs
and raturns from any ona particular farm or ranch operation. Thasa projactions wara collected and dovolopad by
staff mambars of tha Taxas Agricultural Extansion Sorvica and approved for publication.
C4.55