B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Cont. Sorghum, Sprinkler Irrigated, (Natural Gas)
Texas High Plains (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
51.000
70.000
Unit
cwt.
cwt.
$ / Unit
0.9100
4.3400
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERBICIDE
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL
FERTILIZER APPL
SEED
INSECTICIDE
SET ASIDE
Fuel & Lube
Machinery
Irrigation
Machinery
Repairs
Irrigation
Labor
Machinery
Irrigation
Quantity
1.000
170.000
20.000
1.000
1.000
6.000
1.000
0.052
1.712
0.800
Unit
acre
lb.
lb.
acre
acre
lb.
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
46.41
303.80
$ / Unit
12.000
.105
.250
6.000
3.000
.840
8.000
7.290
7.001
6.961
To t a l
12.00
17.85
5.00
6.00
3.00
5.04
8.00
0.38
6.93
20.87
2.13
4.30
11 . 9 8
5.57
109.06
-307.750
Dol.
0.050
-15.39
70.000
70.000
cwt.
cwt.
.250
.250
17.50
17.50
35.00
Total HARVEST
Total VARIABLE COST
128.67
GROSS INCOME minus VARIABLE COST
221.54
FIXED COST Description
Unit
s===ssssss==ssssssssssss=sssssss:
SET ASIDE CORN F
Machinery and Equipment
Irrigation
Land
Yo u r
Estimate
350.21
Total PREHARVEST
Positive Cash
Interest
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
acre
Acre
Acre
Acre
To t a l
2.78
21.41
40.96
40.00
Total FIXED Cost
105.16
Total of ALL Cost
233.83
NET PROJECTED RETURNS
11 6 . 3 8
Information presented is prepared solely as a general guide and is not intended to recognize orpredia the com 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.
CI.37
B-124I (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
33838888
Stage
of
Prod.
o»«oaao===ooo==a
aaaaa
Stage
of
Production
01/10/94
01/20/94
03/10/94
03/20/94
03/20/94
05/10/94
05/15/94
05/15/94
05/15/94
05/15/94
05/15/94
OS/20/94
06/15/94
06/15/94
06/15/94
06/30/94
07/15/94
08/1S/94
09/01/94
09/01/94
09/20/94
09/20/94
09/20/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
of
Production
09/20/93 HARVEST
09/20/93 HARVEST
Date
Type
A
A
Type
of
Input
M
M
M
M
E
M
E
E
G
0
G
E
M
0
E
M
0
O
E
E
G
G
K
yJ e i g h t
Number
of
per
Units
a a a a s a a a a a s a B B B aa a a a a a a a a
SORGHUM
DEFICIENCY PMT.
8383338338833
Number
of
Units
a a a a B Si
Cash
NonCash
OFFSET
SORGHUM
ANH3
ANH3
DRY
SORGHUM
8 ROW
SORGHUM
3/4 TON
CORN V
CORN F
SORGHUMI
SORGHUMI
SORGHUMS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
170.0000
20.0000
1.0000
3.0000
1.0000
6.0000
1.0000
3.0000
1.0000
20.0000
3.2500
3.2S00
.0526
.0526
70.0000
70.0000
1.0000
aaaaa
a
Share Even
Prod.
c
c
CO
.00
Fixed Landlord
or
Share
Va r i .
8883333333338838
SHREDDING
CHISELING
DISCING
DISC & SPRAY
HERBICIDE
ROD WEEDING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
IRRIGATION
FERTILIZER APPL.
SEED
CULTIVATING
IRRIGATION
INSECTICIDE
PICKUP TRUCK
IRRIGATION
IRRIGATION
SET ASIDE
SET ASIDE
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
s
I
.0000
.0000
70.0000
51.0000
SORGHUM
Input Name
Head
a a a v :■ a
Casti
NonCash
C
V
C
C
C
V
V
V
C
C
V
V
C
V
C
C
C
C
V
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
. 00
.00
.00
.00
.00
. 00
. 00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for publication.
C1.38
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10. 1994
£m\
Continuous Wheat, Dryland
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT
GRAZING
WHEAT
WHEAT
DRYLAND
Quantity
12.600
105.000
15.000
Unit
bu.
days
bu.
$ / Unit
1.0200
0.1440
3.2000
Yo u r
Estimate
12.85
15.12
48.00
75.97
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED
SET ASIDE
Fuel & Lube
Repairs
Labor
To t a l
Quantity
0.500
Machinery
Machinery
Machinery
1.178
Unit
bu.
acre
Acre
Acre
Hour
$ / Unit
13.500
8.800
7.000
6.75
0.00
4.81
1.55
8.24
21.35
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
12.294
Dol.
0.090
1 . 11
1.000
15.000
acre
bu.
12.000
.100
12.00
1.50
13.50
Total HARVEST
Total VARIABLE COST
35.96
GROSS INCOME minus VARIABLE COST
40.01
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
12.75
20.00
Total FIXED Cost
32.75
Total of ALL Cost
68.71
NET PROJECTED RETURNS
7.26
j0&\
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com 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.
CI.49
B-I241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10. 1994
Date
Stage
of
Production
12/30/93
01/15/94
02/15/94
03/15/94
05/20/94 HARVEST
05/20/94 HARVEST
Date
Stage
of
Production
aaaaasssaaaaas
06/15/93
08/15/93
09/10/93
09/20/93
09/20/93
12/31/93
05/02/94
05/02/94
05/20/94
05/20/94
05/20/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
of
Prod.
A
A
A
A
A
A
Type
of
Input
M
M
M
M
E
M
E
E
G
G
K
Product Name
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
Input
Number
of
Units
DRYLAND
DRYLAND
DRYLAND
DRYLAND
WHEAT
Name
31.0000
31.0000
28.0000
15.0000
15.0000
12.6000
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
oooo
oooo
oooo
oooo
oooo
oooo
N
N
N
N
C
c
.00
.00
.00
.00
.00
.00
Number
Cash
Fixed
Landlord
of
Nonor
Share
Units
Cash
Va r i .
■838333888883833888 8 8 8 8 8 3 3 3 3 8888 88388 83333 88388888
BLADE PLOWING
FIELD CULTIVATOR
FIELD CULTIVATOR
DRILLING
SEED
PICKUP TRUCK
SET ASIDE
SET ASIDE
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
1.0000
1.0000
1.0000
2
DRILLS
1.0000
W H E AT
.5000
C
V
3/4
TON
20.0000
DRYCON
V
.0000
C
V
DRYCON
F
.0000
C
F
W H E AT D
1.0000
C
V
W H E AT
15.0000
C
V
W H E AT D S
1.0000
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended U recognize or predia d» com and returns fnm otry one part^ operation.
These projections were collected and developed by stiff members of die Texas Agricultural Extension Service and approved for publication.
CI.50
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
# ^
Wheat, Dryland (Sandy Soils)
Texas South Plains (2)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quantity Unit $ / Unit
12.600 bu.
105.000 days
15.000 bu.
1.0200
0.1440
3.2000
Yo u r
Estimate
12.85
15.12
48.00
75.97
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
SET ASIDE LAND
INSECTICIDE+APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Quantity
30.000
10.000
000
700
0.500
1.420
Unit $ / Unit
lb.
lb.
acre
bu.
acre
acre
Acre
Acre
Hour
.250
.250
3.000
13.500
16.140
10.000
7.000
To t a l
7.50
2.50
3.00
9.45
0.00
5.00
5.50
1.64
9.94
44.52
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
1.000
15.000
acre
bu.
12.000
.100
12.00
1.50
13.50
Total HARVEST
Interest
Interest
To t a l
OC Borrowed
Positive Cash
24.539
-0.142
Dol.
Dol.
0.090
0.050
2.21
-0.01
Total VARIABLE COST
60.22
GROSS INCOME minus VARIABLE COST
1 5 ., 7 5
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
1 8 ., 0 3
2 0 ,. 0 0
s s s s s s s s s s s :s s s
Total FIXED Cost
38 . 0 3
To t a l o f A L L C o s t
98 . 2 5
NET PROJECTED RETURNS
-22 .28
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texa AgricutotraJ Extension Service and approved
C1.51
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
Stage
of
Production
OOOOOOOO
OBaaaaasssaasaaa
12/15/93
01/15/94
02/15/94
03/15/94
05/20/94
05/20/94
GRAZING
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
Date
Stage
of
Production
OOOOOOOO
aaaaassBaassBsaa
08/10/93
09/10/93
09/15/93
09/15/93
09/20/93
09/20/93
10/01/93
10/01/93
01/31/94
01/31/94
01/31/94
04/01/94
05/20/94
05/20/94
05/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
Product Name
of
Prod.
= szaaa
A
A
A
A
A
A
Type
of
a a a a a a a a a a a a s B B aa a a a a a a a a
DRYLAND
DRYLAND
DRYLAND
DRYLAND
WHEAT
Input Name
DISCING
TANDEM
TANDEM
DISCING
DRY
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL. DRY
TANDEM
DISCING
DRILLING
2 DRILLS
SEED
WHEAT
PICKUP TRUCK
3/4 TON
WHEATV
SET ASIDE LAND
SET ASIDE LAND
WHEATF
INSECTICIDE+APPL> WHEAT
WHEATD
CUSTOM HARVEST
WHEAT
CUSTOM HAULING
CASH-RENT
WHEATDS
Head
8383333383838
B B B B I1 8 3 3 8 8 8 8 8
31.0000
31.0000
28.0000
15.0000
15.0000
12.6000
.0000
.0000
.0000
.0000
.0000
.0000
Number
of
Units
Input
M
M
E
E
G
M
M
E
M
E
E
G
G
G
K
of
Units
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
V" e i g h t
per
Number
1.0000
1.0000
30.0000
10.0000
1.0000
1.0000
1.0000
.7000
20.0000
.0000
.0000
.5000
1.0000
15.0000
1.0000
Cash
NonCash
BBBCt a
c
N
N
N
N
C
C
33.00
33.00
33.00
33 00
33.00
33.00
Fixed Landlord
or
Share
Va r i .
C
C
C
V
V
V
C
V
C
C
V
F
V
V
V
F
c
c
c
c
C a s h LI a n d l o r d B r e a k
CastL
NonShare Even
Prod
Cash1
.00
,00
,00
,00
.00
.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 recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
CI.52
/=**f\
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Wheat, Sprinkler Irrigated (Sandy Soils)
Texas South Plains (2)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING
WHEATI
WHEAT
Quantity
51.000
120.000
60.000
Unit
bu.
days
bu.
$ / Unit
1.0200
0.3500
3.2000
VARIABLE COST Description
PREHARVEST
FERTILIZER <N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
SEED
INSECTICIDE+APPL
SET ASIDE LAND
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Irrigation
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quantity
100.000
25.000
1.000
1.000
1.500
1.500
1.928
0.480
Unit
lb.
lb.
acre
acre
bu.
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
$ / Unit
.105
.250
3.000
6.000
13.500
10.000
16.140
7.000
6.965
52.02
42.00
192.00
To t a l
10.50
6.25
3.00
6.00
20.25
15.00
0.00
6.01
12.52
1.68
2.58
13.49
3.34
100.64
1.000
60.000
acre
bu.
15.000
.100
15.00
6.00
21.00
Total HARVEST
Interest
Interest
Yo u r
Estimate
286.02
Total GROSS Income
10^
To t a l
OC Borrowed
Positive Cash
56.487
-1.403
Dol.
Dol.
0.090
0.050
5.08
-0.07
Total VARIABLE COST
126.65
GROSS INCOME minus VARIABLE COST
159.37
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Unit
Acre
Acre
Acre
To t a l
19.56
24.58
40.00
84.14
210.79
75.23
Information presented is prepared soUty as a general guide and is not intended to recognize orpredia the com and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agriculaaal Extensim Service and approved for public^^
CI.53
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
Stage
of
Production
Type
of
Prod
Product Name
Number
of
Units
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
ssxaas
12/15/93
01/15/94
02/15/94
03/15/94
05/20/94
05/20/94
Date
GRAZING
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
Stage
of
Production
asssssaaaasssE
08/10/93
09/05/93
09/10/93
09/10/93
09/10/93
09/10/93
09/20/93
09/20/93
09/25/93
10/25/93
12/10/93
01/31/94
01/31/94
03/01/94
03/1S/94
04/01/94
04/01/94
04/01/94
04/10/94
05/20/94
05/20/94
05/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
A
A
A
A
A
A
Type
o f
Input
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
WHEATI
WHEATI
WHEATI
WHEATI
WHEAT
Input Name
aasas
M
M
E
E
G
G
M
E
0
0
0
M
G
0
0
E
E
0
0
G
G
K
OOOO
.0000
.0000
.0000
.0000
.0000
30.0000
30.0000
30.0000
30.0000
60.0000
51.0000
Number
of
Units
Cash
NonCash
33.00
33.00
33.00
33.00
33.00
33.00
Fixed Landlord
or
Share
Va r i .
saaaaasi
DISCING
DISCING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
DRILLING
SEED
IRRIGATION
IRRIGATION
IRRIGATION
PICKUP TRUCK
INSECTICIDE+APPL
IRRIGATION
IRRIGATION
SET ASIDE LAND
SET ASIDE LAND
IRRIGATION
IRRIGATION
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
TANDEM
TANDEM
ANH3
DRY
ANH3
1 DRILL
WHEAT
3/4 TON
WHEAT
WHEATV
WHEATF
WHEATI
WHEAT
WHEATI
i
OOOO
l OOOO
100.0000
25.0000
0000
0000
0000
5000
5000
0000
0000
35.0000
1.5000
1.0000
1.0000
.0000
.0000
1.0000
1.0000
1.0000
60.0000
1.0000
.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide out is not intended to recognize or predict the com and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for publication.
CI.54
B-1241 iC)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Continuous Wheat, Furrow Irrigated, (Natural Gas)
Texas High Plains (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING IRRIG.
WHEAT
Quantity
51.000
120.000
70.000
Unit
bu.
days
bu.
$ / Unit
1.0200
0.3600
3.2000
PREHARVEST
FERTILIZER (N)
FERTILIZER APPL.
INSECTICIDE
SEED
SET ASIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor
Machinery
- Irrigation
Quantity
170.000
1.000
1.000
1.250
1.005
2.530
Unit
lb.
acre
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
$ / Unit
.105
6.000
7.500
13.500
7.290
7.001
6.893
J*p\
52.02
43.20
224.00
To t a l
17.85
6.00
7.50
16.87
0.00
5.79
27.63
2.37
12.16
7.04
17.44
120.65
Total PREHARVEST
Interest - OC Borrowei
HARVEST
HARVEST & HAUL
Yo u r
Estimate
319.22
Total GROSS Income
VARIABLE COST Description
To t a l
91.492
Dol.
70.000
bu.
0.090
8.23
.450
31.50
31.50
Total HARVEST
Total VARIABLE COST
160.39
GROSS INCOME minus VARIABLE COST
158.83
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
To t a l
19.30
50.56
40.00
Total FIXED Cost
109.86
Total of ALL Cost
270.24
NET PROJECTED RETURNS
48.98
Information presented is prepared solely as a general glide and is not intended to recognize or predict the com and returns from any one particular farm or ranch operation.
These projections were collected end developed by staff members of the Texas Agricultural Extension Service and approved for publication.
CI.55
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
=3333883
Stage
of
of
Production
Prod.
3333838833338338
aaaaa
A
A
A
A
A
A
A
11 / 1 5 / 9 3
12/15/93
01/15/94
02/15/94
03/1S/94
0 6 / 2 0 / 9 4 HARVEST
0 6 / 2 0 / 9 4 HARVEST
Date
Type
Stage
of
Production
33883383
BaaaaaaaBBBBaaaa
07/15/93
07/25/93
08/05/93
08/10/93
08/12/93
08/12/93
08/15/93
08/20/93
08/20/93
08/25/93
08/25/93
09/15/93
11 / 1 5 / 9 3
02/15/94
04/10/94
05/02/94
05/02/94
05/05/94
06/15/94
06/20/94
06/20/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
Type
of
Input
aaaaa
M
M
M
M
E
G
M
M
E
M
E
0
0
0
0
E
E
0
M
G
K
Product Name
a s a a B a s s a s s s a a s aBBSBBBSBB
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
WHEAT
Input Name
Units
Ih e i g h t
per
Head
1
aaaaaaaaaaaaa
o o o o OOOOOOOOO
15.0000
30.0000
30.0000
30.0000
15.0000
70.0000
51.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
Number
of
Number
of
Units
B B a a a a a a a a a a a a a Bi B a a a a a a a a 8 8 8 8 8 8 8 8 8 8 3 8 3
BLADE PLOWING
FLOATING
CHISELING
DISCING
FERTILIZER (N)
FERTILIZER APPL.
BEDDING
ROD WEEDING
INSECTICIDE
DRILLING
SEED
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
SET ASIDE
SET ASIDE
IRRIGATION
DISCING
HARVEST & HAUL
CASH-RENT
OFFSET
ANH3
ANH3
WHEAT
2 DRILLS
WHEAT
FURROW
FURROW
FURROW
FURROW
IRRGRN V
IRRGRN F
FURROW
OFFSET
WHEATI
WHEATF
1.0000
.5000
1.0000
1.0000
170.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.2500
6.0000
3.0000
3.0000
3.0000
.0000
.0000
3.0000
1.0000
70.0000
1.0000
C a s h La n d l o r d Bre<
NonShare
Evei
Cash
Pro<
aaaaa
N
N
N
N
N
C
c
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
a a a aa
aaaaa
C
C
V
V
C
V
C
V
C
C
V
F
C
V
F
aa a a s a a s
aaai
.00
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
N
■asanas
ai
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y
Information presented is prepared solely as a general guide and is not intended u recogniu or predia dv com and returns from any om parti^ operation.
These projections were collected end developed by staff members of the Texas Agricultural Extension Service and approved for puM
C1.56
^
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Cont. Wheat, Sprinkler Irrigated, (Natural Gas)
Texas High Plains (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING IRRIG.
WHEAT
Quantity
51.000
120.000
70.000
Unit
bu.
days
bu.
$ / Unit
1.0200
0.3600
3.2000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
INSECTICIDE
SEED
SET ASIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - M
i naet iroy n
- aI cr rhi g
Labor - Machinery
- Irrigation
Quantity
170.000
20.000
1.000
1.000
1.000
1.250
1.315
0.928
Unit
lb.
lb.
acre
acre
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
52.02
43.20
224.00
$ / Unit
.105
.250
6.000
3.000
7.500
13.500
7.290
7.000
6.963
To t a l
17.85
5.00
6.00
3.00
7.50
16.87
0.00
5.26
24.21
2.00
4.98
9.21
6.46
108.35
81.795
Dol.
70.000
bu.
0.090
7.36
.450
31.50
31.50
Total HARVEST
Total VARIABLE COST
147.21
GROSS INCOME minus VARIABLE COST
172.01
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
To t a l
15.95
47.51
40.00
Total FIXED Cost
103.46
Total of ALL Cost
250.68
NET PROJECTED RETURNS
Yo u r
Estimate
319.22
Total PREHARVEST
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
To t a l
68.54
Information presented is prepared solely as a general guide and is not intended to recognize or predict die com and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service end approved for publication.
C1.57
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
Stage
of
Production
OOOOOOOO
BBBBaaaaaaaaaaBB
11 / 1 5 / 9 3
12/15/93
01/15/94
02/15/94
03/15/94
06/20/94 HARVEST
06/20/94 HARVEST
Date
Stage
of
Production
08/05/93
08/10/93
08/18/93
08/18/93
08/18/93
08/18/93
08/20/93
08/20/93
08/25/93
08/25/93
09/15/93
11 / 1 5 / 9 3
11 / 3 0 / 9 3
12/15/93
03/10/94
04/10/94
05/02/94
05/02/94
05/05/94
06/15/94
06/20/94
06/20/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
Type
of
Product Name
Prod.
aaaaa aaaasaaaaaaaaaas
A
A
A
A
A
A
A
Ty p e
of
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
■83883833
M
E
E
G
G
M
E
M
E
0
0
M
0
0
0
E
E
0
M
G
K
Units
aaaaaaaaaBBBB
15.0000
30.0000
30.0000
30.0000
15.0000
70.0000
51.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
Number
of
Units
CHISELING
DISCING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
ROD WEEDING
INSECTICIDE
DRILLING
SEED
IRRIGATION
IRRIGATION
PICKUP TRUCK
IRRIGATION
IRRIGATION
IRRIGATION
SET ASIDE
SET ASIDE
IRRIGATION
DISCING
HARVEST & HAUL
CASH-RENT
OFFSET
ANH3
ANH3
DRY
WHEAT
2 DRILLS
WHEAT
3/4 TON
IRRGRN V
IRRGRN F
OFFSET
WHEATI
WHEATI
Head
OOOOOOOOOOOOO
WHEAT
Input
M
of
IRRIG.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
Input Name
V( e i g h t
per
Number
1.0000
1.0000
170.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.2500
3.0000
2.0000
20.0000
1.5000
2.0000
3.0000
.0000
.0000
3.0000
1.0000
70.0000
1.0000
Cash
NonCash
C
C
c
c
c
c
Castl
NonCash
1
N
N
N
N
N
C
C
Share Even
Prod.
00
00
00
00
00
00
00
N
N
N
N
N
N
N
Fixed Landlord
or
Share
Va r i .
V
V
V
V
V
V
c
c
V
F
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide end is not intended to recognize or predict the com and returns from any om particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
C1.58
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Rotation: Wheat-Fallow-Wheat: Conv Till Wheat Bud.
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quantity Unit $ / Unit
1.0200
20.000 bu.
0.1440
105.000 days
3.2000
20.000 bu.
To t a l
20.40
15.12
64.00
99.52
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
tity
======
Unit
====
$ / Unit
===========
To t a l
===========
0.500
1.000
bu.
acre
Acre
Acre
Hour
13.500
10.730
6.75
10.73
5.43
1.72
8.96
1.280
7.000
33.59
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
15.318
Dol.
0.090
1.38
1.000
20.000
acre
bu.
12.000
.100
12.00
2.00
14.00
Total HARVEST
48.97
Total VARIABLE COST
0 y \
50.55
GROSS INCOME minus VARIABLE COST
FIXED COST Description
FALLOW LAND CON FIXD
Machinery and Equipment
Land
Unit
To t a l
acre
Acre
Acre
26.20
14.57
20.00
60.77
Total FIXED Cost
109.74
Total of ALL Cost
-10.22
NET PROJECTED RETURNS
information praentedU prepared soUly « a gemrol guide a*
Thesepro}ections
Your
Estimate
werecolkaedarddeveloped
Cl
59
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
Stage
of
Production
xoaaasaa
8883888888888888
12/15/93
01/15/94
02/15/94
03/15/94
0 5 / 2 0 / 9 4 HARVEST
0 5 / 2 0 / 9 4 HARVEST
Date
Stage
of
Production
33338888
3833383888338888
06/15/93
08/01/93
08/15/93
09/01/93
09/20/93
09/20/93
12/31/93
05/02/94
05/02/94
05/20/94
05/20/94
05/20/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
of
Product Name
Prod.
noooo
A
A
A
A
A
A
Type
of
■88333088
8388888388888338)
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
DRYLAND
DRYLAND
DRYLAND
DRYLAND
WHEAT
Input Name
of
Units
b b b b a a a a a a a a a B B B B I• a a a a a a a a
31.0000
31.0000
28.0000
15.0000
20.0000
20.0000
Number
of
Units
Input
1h e i g h t
per
1■lead
Number
.0000
.0000
.0000
.0000
.0000
.0000
Cash
NonCash
C a s h L a n d l o r d Break
NonShare
E*'en
Prod.
Cash
aaaaa aaaaoaaa 8 8 8 8 3
N
N
N
N
C
C
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
Fixed Landlord
or
Share
Va r i .
a a a a a a a a a a a a a a a a a a a a B ia a a a a a a a a a a a a a a a a s a a a a a a a a ia a a a a a b il a a a a a a
M
M
M
M
M
E
M
E
E
G
G
K
FIELD CULTIVATOR
BLADE PLOWING
FIELD CULTIVATOR
ROD WEEDING
DRILLING
SEED
PICKUP TRUCK
FALLOW LAND
FALLOW LAND
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
2 DRILLS
WHEAT
3/4 TON
CON VAR
CON FIXD
WHEATD
WHEAT
WHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
20.0000
1.0000
1.0000
1.0000
20.0000
1.0000
c
c
c
c
c
V
V
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared soUty as a general guide and is not intended to recognize or predict the com and returns from any om particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricutturd Extensum Service end approved for pub^
C1.60
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Rotation: Wheat-Fallow-Wheat: Conv Till Fallow Bud
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
0.654
7.978
Acre
Acre
Hour
Dol.
-12.11
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
7.000
0.090
5.09
1.72
4.58
0.72
12.11
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
Acre
Acre
To t a l
11.73
20.00
Total FIXED Cost
31.73
Total of ALL Cost
43.84
NET PROJECTED RETURNS
-43.84
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any om particular farm or ranch operation.
These projections were collected end developed by stiff members of the Texas Agricultural Extension Service and approved for publication.
C1.61
Projections for Planning Purposes Only B-1241 (C)
Not to be Used without Updating after May 10. 1994
Date
ooooono.
Stage
of
Production
Type
o f
Prod.
o o B O = a a » a a = = = =: o o
Product Name
Number
Weight
of
per
Units
Head
Cash
NonCash
Landlord Break
Share Even
Prod
aaaaa
-WARNING- No valid R e c e i p t s
Date
06/15/93
07/15/93
08/15/93
09/10/93
03/16/94
05/16/94
05/31/94
Stage
of
Production
ib=
Type
of
Input
Input Name
of
Units
aaaaa
M
M
M
M
M
M
K
Number
laaaaaaaaaaa
BLADE PLOWING
CHISELING
BLADE PLOWING
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
C A S H - R E N T W H E AT D S
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
BBBBB a a a a a
c
F
BBBBBBBB
.00
.00
.00
.00
.00
.00
.00
^^^
Information presented is prepared solely as a general guide and is not intended to recognize or predict the earn and returns from any om particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
CI.62
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Rotation: Wheat-Fallow-Wheat: Min Till Wheat Bud.
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT
GRAZING
WHEAT
WHEAT
DRYLAND
Quantity
20.000
105.000
20.000
Unit
bu.
days
bu.
$ / Unit
1.0200
0.1440
3.2000
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
0.500
1.000
1.062
Unit
bu.
acre
Acre
Acre
Hour
$ / Unit
13.500
21.510
7.000
To t a l
6.75
21.51
3.66
1.12
7.43
12.119
Dol.
0.090
1.09
1.000
20.000
acre
bu.
12.000
.100
12.00
2.00
14.00
Total HARVEST
j|P\
20.40
15.12
64.00
40.47
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Total VARIABLE COST
55.56
GROSS INCOME minus VARIABLE COST
43.96
FIXED COST Description
FALLOW LAND MIN FIXD
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Yo u r
Estimate
99.52
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
acre
Acre
Acre
To t a l
19.80
10.57
20.00
50.37
105.93
-6.41
0^
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any om particular form or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
CI.63
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10. 1994
Date
Stage
of
Production
33388838
8883338838888833
12/15/93
01/15/94
02/15/94
03/15/94
0 5 / 2 0 / 9 4 HARVEST
0 5 / 2 0 / 9 4 HARVEST
Date
Stage
of
Production
8 8 3 8 3 838
BBBaaaaaaaaaaaaa
07/15/93
09/01/93
09/20/93
09/20/93
12/31/93
05/02/94
05/02/94
05/20/94
05/20/94
05/20/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
of
Product
Name
A
A
A
A
A
A
Type
of
Input
aaaaa
M
M
M
E
M
E
E
G
G
K
C a s h Ll a n d l o r d Bre<
NonShare
Evei
Cash
Pro(
OOOOOOOOOOOOO
838888888
aaaaa
31.0000
31.0000
28.0000
15.0000
20.0000
20.0000
.0000
.0000
.0000
.0000
.0000
.0000
of
Units
Prod
aaaaa
1
Weight
per
Number
8 3 3 3 3 3 3 3 3 3 3 3 3 8 9r a a a a a a s a a s
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
DRYLAND
DRYLAND
DRYLAND
DRYLAND
WHEAT
Input Name
Number
Of
Units
BBBBBaaaaaaaaaaaassasaBBa
FIELD CULTIVATOR
ROD WEEDING
DRILLING
SEED
PICKUP TRUCK
FALLOW LAND
FALLOW LAND
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
2 DRILLS
WHEAT
3/4 TON
MIN VAR
MIN FIXD
WHEATD
WHEAT
WHEATDS
8333888883838
1.0000
1.0000
1.0000
.5000
20.0000
1.0000
1.0000
1.0000
20.0000
1.0000
Head
Cash
NonCash
■aaa
ja
N
N
N
N
C
a
aaaamma a a a i
.00
.00
.00
.oc
c
.00
.00
N
N
N
N
N
N
Fixed Landlord
or
Share
Va r i .
aaass
C
V
C
C
C
C
V
F
V
V
F
aaaaasss
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
X " ^ k
Information presented is prepared solely as a general guide and Is not intended to reeogniu or predia die com and returns fnm any om particular operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
C1.64
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Rotation: Wheat-Fallow-Wheat: Min Till Fallow Bud.
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
1.000
1.000
0.263
5.661
acre
acre
Acre
Acre
Hour
Dol.
7.000
0.090
12.00
12.00
2.13
0.78
1.84
0.51
-29.27
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
12.000
12.000
29.27
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
Acre
Acre
To t a l
5.01
20.00
Total FIXED Cost
25.01
Total of ALL Cost
54.28
NET PROJECTED RETURNS
-54.28
Information presented is prepared solely as a general guide aid is not intended at recogniu or predia die com and returns from any om particular operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
CI.65
Projections for Planning Purposes Only B-1241 (C)
Not to be Used without Updating after May 10, 1994
Date
S t aStage
ge
of
T y p e Type
Product
of
Production
Name
Number
Prod.
Weight
Cash
Landlord
of
per
NonShare
Units
Head
Cash
Break
Even
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Production
OOOOOOOO
06/13/93
08/13/93
03/14/94
04/30/94
04/30/94
8 8 8 3 8 3 3 8 3 8 3 8 3 3 3 3
Type
of
Input Name
of
Units
Input
M
M
E
E
K
Number
BLADE PLOWING
BLADE PLOWING
HERBICIDE & APPL ROT#l
HERBICIDE & APPL ROT ft 2
C A S H - R E N T W H E AT D S
1.0000
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
C
C
C
Fixed Landlord
or
Share
Va r i .
V
V
F
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict die cam and returns from any om particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved
CI.66
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Rotation: Sorghum-Fallow-Wheat: Min Till Fallow
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
1.000
1.000
0.191
6.634
acre
acre
Acre
Acre
Hour
Dol.
12.000
12.000
7.000
0.090
12.00
12.00
1.42
0.61
1.33
0.60
27.96
Total VARIABLE COST
-27.96
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
$ / Unit
Unit
Acre
Acre
To t a l
3.82
20.00
Total FIXED Cost
23.82
Total of ALL Cost
51.79
NET PROJECTED RETURNS
-51.79
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com end returns from any om particular farm or ranch operation.
These projections were collected and developed by staff members of dit Texas Agriadtmd Etmsim Service atul app
CI.67
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
Stage
Type
of
of
Production Prod.
Product Name
Number
Weight
of
per
Units
Head
Cash
NonCash
Landlord Break
S h a r e E v e r.
Prod.
-WARNING- No valid Receipts records
Date
aoaaaaaa
03/15/94
04/01/94
05/01/94
07/1S/94
07/15/94
Stage
of
Type
of
Production
Input
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
OOOOO
M
E
E
M
K
Input Name
Number
of
Units
3 8 8 8 8 8 8 8 3 8 8 8 8 8 8 8 3 3 3 3 8 3 8 3 8
DISCING
OFFSET
HERBICIDE & APPL ROTttl
HERBICIDE &. APPL ROT#2
FIELD CULTIVATOR
C A S H - R E N T W H E AT D S
a a a a a a is a s B B a a
1.0000
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
aaaaa
aaaaa
C
V
V
c
c
F
B B B B B B B B
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any om particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
CI.68
B-1241 (C)
Projections for Planning Purposes Onty
Not to be Used without Updating after May 10, 1994
jfP-N.
Rotation: Wheat-Fallow-Sorghum: Min Till Fallow
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
1.000
0.322
5.620
$ / Unit
acre
Acre
Acre
Hour
Dol.
-18.25
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
7.000
0.090
12.00
2.49
1.00
2.25
0.51
18.25
Total VARIABLE COST
FIXED COST Description
12.000
Unit
Acre
Acre
To t a l
6.33
20.00
Total FIXED Cost
26.33
Total of ALL Cost
44.58
NET PROJECTED RETURNS
-44.58
Information
* ^ ^ P presented
T h a e isp prepared
r o j ^ ^ csolely
o i tas
ee
a general
u T ^ g*i* end is not intended to recogniu or predia to
CI.69
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10. 1994
Date
Stage
of
Production
Type
Product
Name
of
Number
Weight
of
Prod.
per
Units
Head
Cash Landlord Break
Non- Share Even
Cash
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Production
06/29/93
08/13/93
09/13/93
03/31/94
04/30/94
Type
of
Input Name
of
Units
Input
M
M
M
E
K
Number
DISCING
OFFSET
BLADE PLOWING
FIELD CULTIVATOR
HERBICIDE & APPL ROT#2
C A S H - R E N T W H E AT D S
1.0000
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
C
C
Fixed Landlord
or
Share
Va r i .
V
F
.00
.00
.00
.00
.00
•^"H\
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any om particular farm or ranch operation.
These projections were collected and developed by staffmembers of'theTexas Agricultural Extension Service and approved for publication.
CI.70
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Rotation: Wheat-Fallow-Sorghum: No Till Fallow
Texas Panhandle (1)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Quantity Unit $ / Unit
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
HERBICIDE & APPL
Interest - OC Borrowed
1.000
1.000
1.000
21.049
acre
acre
acre
Dol.
-40,.89
GROSS INCOME minus VARIABLE COST
Unit
Acre
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
15.00
12. 00
12. 00
1 . 89
40. 89
Total VARIABLE COST
FIXED COST Description
15.000
12.000
12.000
0.090
To t a l
20 .00
20 .00
60 .69
- 6 0 .89
Jp\.
'^-^^^^^^^^%TTC^^r^^C^^^
C1.71
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10. 1994
Date
Stage
Type
of
of
Production Prod.
Product Name
Number
of
Units
Weight
per
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Production
OOOOOOOO
06/29/93
09/13/93
03/31/94
04/30/94
8 3 8 8 8 8 8 3 3 8 8 8 8 8 8 3
Type
of
Input Name
E
E
E
K
of
Units
Input
aaaaa
Number
8 3 3 3 8 8 8 3 8 8 3 8 3 3 8 3 3 3 8 3 3 3 8 8 8
HERBICIDE & APPL ROT#3
HERBICIDE & APPL ROT#2
HERBICIDE & APPL ROT#2
C A S H - R E N T W H E AT D S
8 3 3 3 3 = 3 3 3 3 3 8 3
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
aaaaa
aaaaa
C
V
V
V
F
c
c
c
aaaaaaaa
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not imended a recognize or predict the com and returns from any om particular farm or ranch operation.
These projections were collected end developed by stiff members of the Texas Agricultural Extensim Service and approved for pub^
CI.72
B-1241 iC)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10. 1994
f^'
Alfalfa Establishment, Furrow Irri. (Natural Gas)
Texas High Plains (1;
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
Quantity
SEED
Fuel & Lube - Machinery
- Irrigation
Repairs - M
- aI rcrhi gi naet iroy n
15.000
Labor - Machinery
- Irrigation
Interest - OC Borrowed
2.160
1.406
33.159
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Dol.
Total FIXED Cost
Total of ALL Cost
/^s-
NET PROJECTED RETURNS
7.001
6.894
0.090
42.60
7.12
15.35
2.85
6.75
15.12
9.69
2.98
-102.47
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Irrigation
Land
2.840
102.47
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
Acre
Acre
Acre
To t a l
27.65
28.09
40.00
95.74
198.21
-198.21
J^N
Information presented is prepared solely as a gemral guide and is not intended to recognize or predict the costs and returns from any om particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Cl.l