B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
1 0 / 3 0 / 9 3 HARVEST
Date
02/03/92
03/03/93
03/15/93
03/15/93
03/15/93
03/23/93
03/31/93
04/18/93
05/10/93
05/22/93
06/01/93
06/14/93
06/19/93
06/20/93
06/20/93
06/25/93
07/01/93
07/10/93
07/20/93
08/01/93
08/10/93
08/20/93
09/01/93
09/15/93
10/29/93
11 / 2 S / 9 3
11 / 2 5 / 9 3
11 / 3 0 / 9 3
11 / 3 0 / 9 3
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PRBHARVEST
PREHARVEST
PREHARVBST
PRBHARVEST
PRBHARVEST
PRBHARVEST
PREHARVBST
PREHARVBST
PREHARVBST
PRBHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
Type
of
Prod.
Product Name
Number
of
Units
333=3SSaaSSBS
A
Type
of
Input
M
M
E
E
M
E
M
0
E
0
0
0
0
G
G
M
0
0
0
0
0
0
0
0
G
G
G
K
G
Height
per
1fi e a d
u a a a ta a a a a a a a a
2.0000
PEANUTS
Input Name
DISCING
PLOHING
NITROGEN
PHOSPHATE
LISTING
HERBICIDE
PICKUP TRUCK
IRRIGATION
SEED
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
INSECTICIDE+APPL
FUNGICIDE & APPL
PLANTING*
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
DIG
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
DRYING
TANDEM
PEANUT
PEANUT
PEANUT
PEANUT
3/4 TON
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
PEANUT
Number
of
Units
1.0000
.5000
40.0000
40.0000
1.0000
1.5000
20.0000
4.0000
80.0000
2.0000
2.0000
2.0000
2.0000
1.0000
1.0000
1.0000
2.0000
2.0000
2.0000
2.0000
2.0000
2.0000
2.0000
2.0000
1.0000
2.2500
2.2500
1.0000
2.2500
C a s h L a n d l o r d Break
Even
Non- Share
Cash
Prod.
.0000
Cash
NonCash
aaaaa
C
aaaaaaaa
.00
aaaaa
Y
Fixed Landlord
or
Share
Va r i .
C
C
V
V
C
V
C
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
. 00
C
C
C
C
c
c
c
V
V
.00
.00
.00
.00
.00
. 00
V
V
V
F
V
.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 die 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.
C3.24
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Sorghum, Dryland
Texas Rolling Plains (3)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
25.000
25.000
Unit
$ / Unit
To t a l
22.75
105.00
0.9100
4.2000
cwt.
cwt.
127.75
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED
MISCELLANEOUS
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quantity
3.000
1.000
1.000
2.776
Unit
$ / Unit
To t a l
ss:
lb.
acre
acre
Acre
Acre
Hour
.450
1.000
3.000
6.001
1.35
1.00
3.00
11 . 1 7
3.56
16.66
36.75
1.000
25.000
acre
cwt.
12.000
.250
12.00
6.25
18.25
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
28.397
Dol.
0.095
2.70
57.69
Total VARIABLE COST
70.06
j ^ \
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
31.45
20.00
51.45
Total FIXED Cost
109.14
Total of ALL Cost
18.61
NET PROJECTED RETURNS
J
^
^
\
, ■; -^ -. — /««Arf to reeotnize or predict the com and |«BIl»/^»dV«*f«fc^»Jh™»"l»^■*,l***
Information pmenn* is prepared solely*
These projections wen collected and developed by stiff memben of the Texas Agncuttvai i^njwn -rr
C3.25
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
Type
of
Date
Stage
of
Production
12/1S/93
01/10/94
02/15/94
04/15/94
04/30/94
05/10/94
05/10/94
05/15/94
06/20/94
06/30/94
07/15/94
08/15/94
10/10/94
10/20/94
10/20/94
10/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PRBHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
A
A
Type
of
Height Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
of
s a a B fl a a s a a s B B a a a a a a s s s s a s
5330338888888
25.0000
25.0000
SORGHUM
DEFICIENCY PMT. SORGHUM
Input Name
Number
of
Units
Input
M
M
M
M
M
M
E
M
M
M
E
M
E
G
G
K
Number
Units
Prod.
383S83E33 3 < j o » » a » o » » « » » » » » s a s a s
12/20/94 HARVEST
12/20/94 HARVEST
Product Name
SHREDDING
DISCING-TANDEM
CHISELING
LISTING
PICKUP TRUCK
PLANTING
SEED
DISCING-TANDBM
CULTIVATING
DISCING-TANDEM
MISCELLANEOUS
CULTIVATING
CROP INSURANCE
CUSTOM HARVEST
CUSTOM HAULING
LAND CHARGE
21 FT
25 FT
3/4 TON
SORGHUM
21 FT
9 ROH
21 PT
SORGHUM
9 ROH
SORGHUM
SORGHUM
SORGHUM
SORGHUMD
1.0000
1.0000
1.0000
1.0000
46.6000
1.0000
3.0000
.1000
1.0000
.1000
1.0000
1.0000
1.0000
1.0000
25.0000
1.0000
33.00
33.00
OOOO C
OOOO C
Cash
NonCash
N
N
Fixed Landlord
Share
or
Va r i .
aaaaaaaa
.00
.00
.00
. 00
C
V
C
V
C
C
C
V
V
V
V
c
.00
.00
.00
.00
.00
.00
.00
.00
33 .00
33.00
33.00
.00
^lr*\%.
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 wen collected and developed by staff members of me Texas AgrtottAUrat Extension Service end afxm^
C3.26
B-I241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Z^*^
Wheat, Dryland
Texas Rolling Plains (3)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
20.000
65.000
20.000
DEFICIENCY PMT. WHEAT
PA S T U R E W H E AT
WHEAT
Unit
bu.
lb/g
bu.
$ / Unit
1.0200
0.3000
3.2000
20.40
19.50
64.00
103.90
Total GROSS Income
VARIABLE COST Description
Yo u r
Estimate
To t a l
Quantity
PREHARVEST
MISCELLANEOUS
FERTILIZER (N)
SEED
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
1.000
60.000
1.000
1.000
1.437
Unit
acre
lb.
bu.
acre
Acre
Acre
Hour
$ / Unit
==:
1.000
.107
8.250
3.000
6.001
1.00
6.42
8.25
3.00
5.76
2.86
8.62
35.92
1.000
20.000
acre
bu.
11 . 0 0 0
. 11 0
11 . 0 0
2.20
13.20
Total HARVEST
Interest - OC Borrowed
To t a l
25.246
Dol.
0.095
2.40
Total VARIABLE COST
51.51
GROSS INCOME minus VARIABLE COST
52.39
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
19.56
26.25
Total FIXED Cost
45.81
Total of ALL Cost
97.33
NET PROJECTED RETURNS
6.57
/*3"S**\
Information
^^^ Thaeprojectt\ms
pnsentedispreparcd
wensole*
collected and aey^
C3.27
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
aaaaaaaa aaaaaaaaauaaaaam
11 / 1 4 / 9 3
12/14/93
01/14/94
02/14/94
03/14/94
05/19/94
05/19/94
Date
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
Stage
of
Production
06/14/93
07/14/93
07/20/93
08/14/93
08/14/93
09/09/93
09/09/93
09/09/93
12/30/93
01/31/94
02/15/94
05/19/94
05/19/94
05/30/94
PREHARVEST
PRBHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVBST
PREHARVBST
PRBHARVEST
PRBHARVEST
HARVEST
HARVEST
Type
of
Product
Name
Prod.
Number
Height
of
per
Units
Head
Cash
NonCash
maaaa a a a a a a a a a a a a a a a a a a a a a a a a a 8 8 8 8 8 8 8 8 8 8 8 8 8 a a s a a t a a a s s a a a a a a a
A
A
A
A
A
A
A
Ty p e
of
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
HHEAT
DEFICIENCY PMT,
HHEAT
HHEAT
HHEAT
HHEAT
HHEAT
HHEAT
Input Name
Number
of
Units
Input
M
B
M
E
M
M
B
E
M
M
M
G
G
K
15.0000
15.5000
15.5000
14.0000
S.0000
20.0000
20.0000
DISCING-TANDEM
MISCELLANEOUS
DISCING-TANDEM
FERTILIZER <N)
CHISELING
DRILLING
SEED
CROP INSURANCE
PICKUP TRUCK
DISCING-TANDEM
DISCING-TANDBM
CUSTOM HARVEST
CUSTOM HAULING
LAND CHARGE
21 FT
HHBAT
21 FT
HHBAT
25 PT
GRAIN
HHBAT
HHBAT
3/4 TON
21 FT
21 FT
HHBAT
HHBAT
HHBAT
1.0000
1.0000
1.0000
60.0000
1.0000
1.0000
1.0000
1.0000
25.6670
.1000
.1000
1.0000
20.0000
1.0500
.0000
.0000
.0000
.0000
.0000
.0000
.0000
Cash
NonCash
Landlord Break
Share
Even
Prod.
aassssas aaaaa
N
N
N
N
N
C
C
33.00
33.00
33.00
33.00
33.00
33.00
33.00
N
N
N
N
N
N
N
Fixed Landlord
Share
or
Va r i .
.00
.00
.00
C
V
C
V
33.00
C
C
V
V
33.00
C
C
V
V
P
33.00
33.00
c
>rs%k
.00
.00
.00
.00
.00
.00
.00
/*""*S%1
-^•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 wen collected and developed by staff' memben of the Texa Agricultural Bttension Ser^
C3.28
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Alfalfa Establishment, Dryland
Texas Rolling Plains (3)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
INSECTICIDE
INSECTICIDE APPL
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED, ALFALFA
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
=========
Unit
====
$ / Unit
==:i = :B = = Ss = = =
To t a l
===========
Quantity
:==========
Unit
====
$ / Unit
===s = :===:*■===
To t a l
===========
1.000
1.000
20.000
40.000
1.000
20.000
acre
acre
lb.
lb.
acre
lb.
Acre
Acre
Hour
Dol.
7,.000
3..000
.560
.220
2 .150
3 .500
7.00
3.00
11 . 2 0
8.80
2.15
70.00
5.65
2.78
8.86
3.73
1.477
39.256
123.17
Total VARIABLE COST
-123.17
GROSS INCOME minus VARIABLE COST
FIXED COST Description
===3=a==========================s
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
6 .001
0 .095
Your
Estimate
=========
Unit
====
Acre
Acre
To t a l
===========
19.02
20.00
39.02
162.19
-162.19
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 wen collected and developed by staff membea of tm Texas Agricuttitrd Extension Ser^
C3.1
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1994
Stage
Type
of
of
Production Prod.
Product Name
Number
of
Units
Height
per
Head
Cash Landlord Break
Non- Share Even
Cash
Prod.
-HARNING- No valid Receipts records
Date
aaaaaaaa
06/01/94
06/15/94
06/15/94
07/15/94
08/15/94
09/10/94
09/10/94
09/10/94
09/15/94
09/15/94
09/30/94
12/31/94
Stage
of
Production
8 8 8 8 3 8 3 8 8 8 8 8 8 8 8 8
Type
of
Input
aaaaa
M
E
G
M
M
E
B
G
M
B
M
K
I n p u t N a ime
aaaaaaaaoaaasaaaaaaaaaaa:
DISCING-TANDEM
INSECTICIDE
INSECTICIDE APPL
CHISELING
CHISELING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
DRILLING
SBBD, ALFALFA
PICKUP TRUCK
ALFALFA
21 FT
ALFALFA
25 FT
25 PT
GRAIN
DRYLAND
3/4 TON
Number
of
Units
3 8 8 8 8 8 8 8 8 8 8
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
40.0000
1.0000
1.0000
20.0000
28.0000
1.0000
Cash
NonCash
aaaaa
Fixed Landlord
or
Sha r e
Va r i .
C
C
V
V
c
c
c
c
V
V
V
V
P
.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 am particular farm or ranch operation.
These projections wen collected and developed by staff members of out Texas Agriadturd Exunsim Service and approved for publico^
C3.2
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Alfalfa, Dryland
Texas Rolling Plains (3)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
H AY
Quantity Unit
ALFALFA
$ / Unit
95.0000
3.250 ton
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 nt i t y
======
Total PREHARVEST
HARVEST
CUSTOM BALING
CUSTOM BALING
CUSTOM BALING
CUSTOM BALING
1.000
1.000
20.000
1.000
1.000
1.000
0.642
$ / Unit
===========
To t a l
===========
acre
acre
lb.
acre
acre
acre
Acre
Acre
Hour
7.000
3.000
.220
2.150
7.000
3.000
7.00
3.00
4.40
2.15
7.00
3.00
1.15
0.26
3.85
6.000
31.82
0.500
1.000
1.000
0.750
ton
ton
ton
ton
20.000
20.000
20.000
20.000
4.595 Dol
0.095
Machinery and Equipment
Land
Perennial Crop
0.44
97.25
$ 29.92 per ton of HAY
211.50
GROSS INCOME minus VARIABLE COST
FIXED COST Description
10.00
20.00
20.00
15.00
65.00
Total VARIABLE COST
Break-Even Price, Total Variable Cost
308.75
Unit
====
Total HARVEST
Interest - OC Borrowed
Your
Estimate
308.75
Total GROSS Income
PREHARVEST
HERBICIDE
HERBICIDE APPL.
FERTILIZER (P)
FERTILIZER APPL.
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
To t a l
Unit
Acre
Acre
Acre
Total FIXED Cost
To t a l
4.76
20.00
24.96
49.72
Break-Even Price, Total Cost $ 45.22 per ton of HAY
Total of ALL Cost
NET PROJECTED RETURNS
146.97
161.78
Jj^S\
Infinmation presented
"tomaumpm
nat ££0*
U prepared
wen collected
se^ and aeveloped by suff memoen of tm Texas Agr^
C3.3
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
06/15/94
07/20/94
08/25/94
09/28/94
Date
Stage
of
Production
HARVEST
HARVEST
HARVEST
HARVEST
Stage
of
Production
04/05/94
04/05/94
04/15/94
04/15/94
04/25/94
04/25/94
OS/31/94
06/15/94
07/20/94
08/25/94
09/28/94
09/30/94
09/30/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRBHARVEST
PREHARVEST
HARVEST
HARVEST
HARVBST
HARVEST
PREHARVEST
PREHARVEST
Product Name
,me
Ty p e
of
Prod.
A
A
A
A
Type
of
Height
of
per
Head
Units
ALFALFA
ALFALFA
ALFALFA
ALFALFA
HAY
HAY
HAY
HAY
Input Name
.5000
1.0000
1.0000
.7500
HERBICIDE
HERBICIDE APPL.
FERTILIZER (P)
FERTILIZER APPL.
INSECTICIDE
INSECTICIDE APPL
PICKUP TRUCK
CUSTOM BALING
CUSTOM BALING
CUSTOM BALING
CUSTOM BALING
ALFALFA
ALFALFA
ALFALFA
ALFALFA
3/4 TON
ALFALFA
ALFALFA
ALFALFA
ALFALFA
DRYLAND
.0000
.0000
.0000
.0000
Cash
NonCash
Number
of
Units
Input
E
G
E
G
E
G
M
G
G
G
G
L
K
Number
V
V
V
V
V
V
1 .0000
1 .0000
C
c
c
c
V
V
V
V
F
F
.7500
C
.00
.00
.00
.00
c
c
c
Y
Y
Y
Y
Fixed Landlord
Share
or
C
C
C
C
C
C
1 .0000
1 .0000
L a n d l o r d Break
Share
Even
Prod.
Va r i .
1. OOOO
1,.0000
20, oooo
1..0000
1,.0000
1,.0000
17,.5000
.5000
Cash
NonCash
33.00
33.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and is not bunded to recognize or predict the com and returns from any om particular farm or ranch operation.
These projections wen coUeaed and developed by staff members of the Texas Agricultural Extension Service and approved for p^
C3.4
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
g^\
Alfalfa Establishment, Irrigated
Texas Rolling Plains (3)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VA R I A B L E
COST
INSECTICIDE
INSECTICIDE APPL
NITROGEN
FERTILIZER (P)
FERTILIZER APPL.
SEED, ALFALFA
Fuel & Lube - Machinery
- Irrigation
Repairs - M
- aI rcrhi gi naet iroy n
Labor - Machinery
- Irrigation
Interest - OC Borrowed
Unit
====
$ / Unit
===:===———
.——
To t a l
QDuea ns tci tryi p t i Uonni t
:========== ====
$ / U_n i t
============
To t a l
Quantity
=========
1.000
1.000
20.000
40.000
1.000
20.000
1.356
0.320
47.775
acre
acre
lb.
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Dol.
Total VARIABLE COST
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
~^jzztZaiszzr^^^
6.001
5.999
0.095
7. 00
3. 00
11 . 20
8. 80
2. 15
70. 00
4 . 62
12. 07
2. 21
7..27
8..14
1..92
4..54
=====:===
' 142 .91
-142 .91
GROSS INCOME minus VARIABLE COST
FIXED COST Description
7.000
3.000
.560
.220
2.150
3.500
Your
Estimate
Unit
= = 33
Acre
Acre
Acre
To t a l
===
16 .43
28 .01
20 .00
:===== ===
64 .44
207 .35
-207 .35
C3.5
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
Type
of
Prod.
Product Name
Number
of
Units
Height
per
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
•WARNING- No valid Receipts records
Date
06/15/94
06/15/94
07/15/94
08/15/94
08/20/94
09/10/94
09/10/94
09/10/94
09/15/94
09/15/94
09/30/94
10/15/94
12/31/94
Stage
of
Production
Ty p e
of
Input
Input Name
B
INSBCTICIDB
G
INSECTICIDE APPL
M
CHISELING
M
DISCING-TANDEM
0
IRRIGATION
E
NITROGEN
B
FERTILIZER (P)
G
FERTILIZER APPL.
M
DRILLING
B
SEED, ALFALFA
M
PICKUP TRUCK
0 . IRRIGATION
K
ALFALFA
ALFALFA
25 FT
21 FT
18-46-0
DUAL
GRAIN
IRRIG.
3/4 TON
IRR
Number
of
Units
1.0000
1.0000
1.0000
1.0000
4.0000
20.0000
40.0000
1.0000
1.0000
20.0000
28.0000
4.0000
1.0000
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
C
V
V
c
c
c
c
V
V
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide 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 Eaension Service and approved for m
C3.6
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Jp\
Alfalfa, Irrigated
Te x a s R o l l i n g P l a i n s ( 3 )
1994 Projected Costs and Returns per Acre
GROSS
INCOME
" " H AY
Description
ALFALFA
Quantity
6.500
Unit
$ / Unit
95.0000
ton
PREHARVEST
FERTILIZER (P)
FERTILIZER APPL.
INSECTICIDE
MISCELLANEOUS
INSECTICIDE APPL
Fuel & Lube - Machinery
- Irrigation
Quantity
:==========
46.000
1.000
1.000
1.000
1.000
Repairs - Machinery
- Irrigation
Labor
Machinery
- Irrigation
0.733
0.440
Unit
=== =
$ / Unit
===========
To t a l
===========
.220
2.150
7.000
1.000
3.000
10.12
2.15
7.00
1.00
3.00
1.32
16.59
0.30
10.00
4.40
2.64
lb.
acre
acre
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
6.000
6.000
58.52
Total PREHARVEST
FIRST CUTTING
CUSTOM BALING
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
Jl^\
2.000
0.220
ton
Acre
Acre
Hour
20.000
6.000
1.000
1.000
2.000
0.220
acre
acre
ton
Acre
Acre
Hour
7.000
3.000
20.000
6.000
2.500
0.220
ton
Acre
Acre
Hour
20.000
6.000
15.236 Dol.
Interest - OC Borrowed
0.095
1.45
sssssssss
243.81
Total VARIABLE COST
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
$ 3 7 . 5 1 p e r t o n o f H AY
373.69
GROSS INCOME minua VARIABLE COST
Unit
3=3=
Acre
Acre
Acre
Acre
To t a l
I=SS=S====
5.44
96.29
20.00
37.96
3SS=======
159.68
Total FIXED Cost
NET PROJECTED RETURNS
50.00
8.30
5.00
1.32
64.62
Total THIRD CUTTING
To t a l o f A L L C o s t
7.00
3.00
40.00
8.30
5 .00
1.32
64.62
Total SECOND CUTTING
THIRD CUTTING
CUSTOM BALING
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
B r e a k - E v e n P r i c e , To t a l C o s t $
40.00
8.30
5.00
1.32
54 .62
Total FIRST CUTTING
SECOND CUTTING
INSECTICIDE
INSECTICIDE APPL
CUSTOM BALING
Fuel & Lube - Irrigation
Repairs - Irrigation
Labor
Irrigation
FIXED COST Description
——===================■=3=3= 3 =3 ==3
Machinery and Equipment
Irrigation
Land
Perennial Crop
617.50
617.50
Total GROSS Income
VARIABLE COST Description
Yo u r
Estimate
To t a l
62.07 per ton of HAY
403.50
214.00
J ,^ , ^u.a-h. mm tmemded to reeotntu or arediadte com and ream from any om particular farm or ran^
**w" ^^IZZEXS-Z
%~JZtZX^*°~"y»°*y™'*'y*«~
C3.7
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
o f
Production
0 7 / 1 0 / 9 4 HARVEST
0 8 / 2 0 / 9 4 HARVEST
0 9 / 3 0 / 9 4 HARVEST
Date
04/15/94
04/15/94
04/20/94
05/15/94
0S/1S/94
05/15/94
05/20/94
05/30/94
06/20/94
07/10/94
07/15/94
07/20/94
07/20/94
08/20/94
08/25/94
09/30/94
09/30/94
09/30/94
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
FIRST CUTTING
FIRST CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
THIRD CUTTING
THIRD CUTTING
Product
Type
of
Prod.
A
A
A
Type
of
Input
E
G
0
E
E
G
0
M
0
G
0
E
G
G
0
G
L
K
Name
Number
Of
Units
aaaaaaaaaaa aaaaaaaaaaaaa
HAY
HAY
HAY
ALFALFA
ALFALFA
ALFALFA
Input Name
FERTILIZER (P)
FERTILIZER APPL.
IRRIGATION
INSECTICIDE
MISCELLANEOUS
INSBCTICIDB APPL
IRRIGATION
PICKUP TRUCK
IRRIGATION
CUSTOM BALING
IRRIGATION
INSECTICIDE
INSBCTICIDB APPL
CUSTOM BALING
IRRIGATION
CUSTOM BALING
ALFALFA
ALFALFA
ALPALPA
ALFALFA
3/4 TON
ALFALFA
ALFALFA
ALFALFA
ALFALFA
IRRIG.
Height
per
Head
8888888888888
2.0000
2.0000
2.S000
Number
of
Units
46.0000
1.0000
5.5000
1.0000
1.0000
1.0000
5.5000
20.0000
5.5000
2.0000
5.5000
1.0000
1.0000
2.0000
5.5000
2.5000
1.0000
1.0000
.0000
.0000
.0000
Cash
NonCash
Cash
NonCash
aaaaa
c
c
c
Landlord Break
Share
Even
Prod.
/*=f*"*f\
aaaaaaaa aaaaa
.00
.00
.00
Y
Y
Y
Fixed Landlord
or
Share
Va r i .
C
C
V
V
C
C
C
V
V
V
c
c
c
c
c
V
V
V
V
V
P
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
-y^tK
Information presented is prepared solely as a general guide and is not intended to recognize or predia dm com and returns from any om particular f operation.
These projections wen collected and developed by staff members of the Texas Agricultural Exunsion Service aid approved
C3.8
Crop Products Report
Crop Product Name
Price
per
Unit
Unit
of
Mes.
Weight
per
Unit
Cash
Flow
Row
=====:==== ==== =========:==== =====
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
DEFICIENCY PMT. SORGHUM
DEFICIENCY PMT. WHEAT
GUAR
H AY
ALFALFA
H AY
BERMUDA
H AY
SORGHUM
PA S T U R E W H E AT
PEANUTS-QUOTA RUNNERS
SORGHUM
WHEAT
5800
100. 0000
1500
,9100
1.,0200
13..0000
95..0000
60,.0000
60 .0000
.3000
375 .0000
4 .2000
3 .2000
lb.
ton
lb.
cwt.
bu.
cwt.
ton
ton
ton
lb/g
ton
cwt.
bu.
y—^&3tt*&?JS-yytty^^
1. oooo
2000. oooo
1. oooo
100. oooo
60. oooo
100.,0000
2000..0000
2000,.0000
2000..0000
.0000
.0000
100 .0000
60 .0000
20
21
23
23
23
20
20
20
20
21
20
20
20
RS3,
Tractors, Implements and Equipment
($)
%
()
($)
($)
($)
($)
Description
Tractor
:tor
Description
First Name
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Hi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Pt)
Field
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
Salvage Value
(S)
Current Market Value
Lease Payment
Annual License & Tax
Annual Insurance
(Hr)
On Farm Hired Labor
Off Parm Parts & Labor
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Pactor #1
Years Owned
Repair Coefficient »2
Depreciation Factor tt2
Capacity (Def..Calc.)
Puel Use (Def.,Calc.)
R . M Calc. (ttl.tt2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Hi)
Speed
(Mi/hl
Width
(Ft)
Field
B f fi c i e n c y
<%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e t Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
Repair Coefficient »2
Depreciation Factor *2
Capacity
(Def..Calc.)
Puel Use (Def.,Calc.)
R 4 M Calc. (ttl,tt2)
L e a s e C a l c . { H o u r , Ye a r )
Tractor
Tractor
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
ISO
12000
DI
12000
TRACTOR
225 HP
22S
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
44900
38
40400
57800
38
52000
£7800
38
61000
105000
38
97200
17700
38
1S900
31900
38
28700
029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
.029
.68
.029
.68
1.5
.92
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
Implement
First Name
Qualifying Kane
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Faro Hired Labor (Hr)
Off Farm Parts fc Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R k M Calc. («1,«2)
L e a s e C a l c . ( H o u r , Ye a r )
Tractor
Tractor
TRACTOR
100 HP
100
12000
DI
12000
Implement
BBDDBR
Implement
CHISBL
25 FT
110
2500
Implement
CHISBL
6 ROM
105
2000
Implement
CULTIVATOR
9 ROH
120
2500
2500
2500
2S00
2000
2000
2500
200
4.5
26.6
80
200
4.5
19
80
250
4.5
25
80
100
2.3
6
SO
300
3.5
30
75
1.1
1.2
S1S0
10
4535
1.1
1.2
8246
10
6000
1.1
1.2
20000
10
18000
200
4.5
19.8
80
6
1.1
1.2
4500
4500
1.1
1.2
21600
10
20160
1.1
1.2
7500
10
6750
364
.6
7
1.3
885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
200
364
.6
10
1.3
885
D
C
1
.380
.64
60
1.4
.885
C
C
2
.364
.6
7
1.3
.885
C
XtBpl ement
Implement
Implement
Implement
ROLLING
75
2500
DIGGER
PBANUT
17
2500
DISC-OFFSBT
14 PT
50
2500
DISC-TANDBM
14 PT
50
2500
DISC-TANDBM
21 FT
100
2500
2500
2500
2500
2S00
2500
2500
100
6
23
75
200
3.5
20
80
90
3.0
12
67
200
4.8
14
83
200
4.5
14
83
200
4.5
21
83
1.1
1.2
13000
10
11700
1.1
1.2
3500
10
3200
1.1
1.2
10250
10
9800
1.1
1.2
8475
10
7500
1.1
1.2
4500
10
4250
1.1
1.2
18000
10
16200
364
.6
10
1.3
885
C
C
2
.364
.6
7
1.3
.885
C
.364
.6
7
1.3
.885
C
C
2
.222
.6
10
1.4
.885
C
C
2
c
2
Information presented is prepared solely as a general guide and is not Inunded to rectnpdu or pndia die costs and returns from operation.
These projections wen collected and developed by staff members of the Texas Agrlcutairal Extension Service and approved for publ^
RS3.2
\
. y * % .
2
CULTIVATOR
.364
.6
7
1.3
.885
C
C
2
^
c
CULTIVATOR
FIBLD
120
2500
.364
.6
7
1.3
.885
C
C
2
*
Implement
COMBINE
PHANOT
17
2000
120
2500
Implement
y
C
2
CHISBL
19 FT
125
2500
Implement
/
y * * %
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mil
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
<Pt>
Field
E f fi c i e n c y
<*)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
<*'
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($'
A n n u a l L i c e n s e t Ta x ( $ )
Annual Insurance ($>
On Farm Hired Labor (Hr)
Off Farm Parts fc Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Factor 112
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R b M Calc. (»l,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
Jl*\
DISK
2S PT
140
2000
DRILL
20 PT
75
1000
Implement
DRILL
GRAIN
30
1200
Implement
Im
plement
LISTER
I mImplement
plement
PLANTBR
90
2500
100
1200
Implement
PLANTBR
BSD
66
2S00
2000
1000
1200
2S00
1200
2500
13.5
72
200
4.S
20
80
150
4 5
26.6
80
200
4.5
8.3
80
1.1
1.2
8000
10
7200
1.1
1.2
1S90
10
1400
1.1
1.2
4100
10
3690
1.1
1.2
550
Implement
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Field
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($1
Salvage
Va l u e
(%>
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance (5)
On Parm Hired Labor (Hr)
Off Farm Parts k Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
Repair Coefficient »2
Depreciation Pactor »2
Capacity (Def..Calc.)
Fuel Use (Def.,Calc.)
r b M Calc. (»l,tt2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Typo
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Field
B f fi c i e n c y
(*)
Capacity
(Ac/Hrl
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%>
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(f)
A n n u a l L i c e n s e a Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor (S)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
Repair Coefficient »2
Depreciation Factor tt2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
r k M Calc. (ttl,»2)
L e a s e C a l c . ( H o u r , Ye a r )
implement
88
4
20
72
IS
1.1
1.2
SS00
200
5
25
83
1.1
1.2
10000
5500
200
200
.364
.6
10
1.3
.885
D
C
1
88
.777
.6
11
1.4
.885
D
C
1
.ement
Implement
Implement
Implement
Implement
Implement
.364
.6
7
1.3
.885
C
C
2
.777
.6
7
1.4
.88S
C
C
2
.364
.6
7
1.3
.885
C
C
2
.777
.6
7
1.4
.885
C
C
2
SPRAYER
25 FT
5
2000
SPRAYER
MOUNTED
5
2000
PLANTBR
CT
78
1200
MLDBOARD
95
2500
20
2500
SHREDDBR
4 ROW
40
2000
1200
2500
2500
2000
2000
2000
100
4.5
25
83
100
4.S
14
83
1.1
1.2
1300
10
1000
1.1
1.2
650
10
500
100
4.5
24
80
100
4.5
8
80
100
8
22.S
80
125
3.7
13.3
80
1.1
1.2
12326
10
11000
1.1
1.2
1.1
1.2
1000
10
900
1.1
1.2
5000
10
4500
777
.6
7
1.4
.685
c
c
2
sooo
10
4500
.364
.6
7
1.3
.885
C
C
2
STRIPPER
COTTON
65
2000
2000
.777
.6
7
1.4
.885
C
C
2
.777
.6
7
1.4
.aas
c
c
2
Equipment
Equipment
Bquipeoent
equipment
Implement
Implement
.230
.6
7
1.4
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
VACUUM PLANTBR
4 ROM
15
1200
GRIKDBR/MIXBR HAYRACK-PBBDBR
SPRAYER
STOCK
10
10
10
10
1200
10
10
10
10
1
1
400
2.8
6.6
67
30
5.0
12
60
1.1
1.2
12050
10
10850
1.1
1.2
11290
10
10000
4500
400
12S0
4S0
4500
400
12S0
450
225
.7
2
.7
12.5
.7
4.5
1
.230
.6
5
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
' ^ - ^ ^ ^ ^ ^ C ^ ^ ^ % T Ti ^ ^ ^ ^ ^ C ^ - ^ ^
RS3.3
Description
First Name
Qualifying Name
Horsepower Rating IKp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%>
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( S )
Annual Insurance (S)
On Farm Hired Labor (Hr)
Off Parm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t 11 2
Depreciation Factor tt2
Capac ity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (ttl.»2)
L e a s e C a l c . ( H o u r , Ye a r )
Equipment
Equipment
Equipment
Equipment
TRAILER
COTTON
TRAILER
PEANUT
TRAILER
STOCK
WATER SYSTEM
20
10
12
20
20
10
12
20
1
1
1
1
2400
5
2400
8800
10
8000
7500
13
7S00
3600
3
8.80
120
180
1
1
3600
Information presented is prepared solely as a general guide and Is not Intended to recognize or predict the cam and returns from any om particular farm or ranch operation.
These projections wen collected end developed by staff membm of dm Texa Ag
RS3.4
Operating Input Resources
Operating Input
f^y\
BOAR FEED
COTTON
CONTRACT BROKER
COTTON
CROP INSURANCE
SORGHUM
CROP INSURANCE
WHEAT
CROP INSURANCE
FEEDER PIGS
FENCE REPAIR
FERTILIZER (N)
WHEAT
FERTILIZER (N)
FERTILIZER (P)
FINISHING RATION
FUNGICIDE
GIN, BAGS, TIES
GLEAN
GUTHION
HAY
ALFALFA
HERBICIDE
BERMUDA
HERBICIDE
COTTON
HERBICIDE
GUAR
HERBICIDE
PEANUT
HERBICIDE
INSECTICIDE
ALFALFA
INSECTICIDE
COTTON
INSECTICIDE
PEANUT
INSECTICIDE
SORGHUM
INSECTICIDE
WHEAT
INSECTICIDE
ALFALFA
MISCELLANEOUS
BERMUDA
MISCELLANEOUS
COTTON
MISCELLANEOUS
COW-CALF
MISCELLANEOUS
FARTOFIN
MISCELLANEOUS
GUAR
MISCELLANEOUS
HOGS
MISCELLANEOUS
PIGS
MISCELLANEOUS
SORGHUM
MISCELLANEOUS
STOCKER
MISCELLANEOUS
WHEAT
MISCELLANEOUS
NATIVE PASTURE
18-46-0
NITROGEN
PEANUT
NITROGEN
SMGRAIN
NITROGEN
OTHER DIR COSTS
PARATHION
PEANUT
PHOSPHATE
PHOSPHORUS
PIG STARTER
ROUNDUP
SALES COMMISSION
SALES COMMISSION HOGS
SALES COMMISSION PIGS
STOCKER
SALT & MINERAL
SALT AND MINERAL
COTTON
SEED
GUAR
SEED
PEANUT
SEED
SMGRAIN
SEED
SORGHUM
SEED
WHEAT
SEED
DRYLAND
SEED, ALFALFA
IRRIG.
SEED, ALFALFA
SOW FEED GESTAT.
SOW FEED LACTAT.
STOCKER STEERS
SUPPLEMENT FEED
SURFLAN
COW-CALF
VET. MEDICINE
HOGS
VET. MEDICINE
PIGS
VET. MEDICINE
SOWS
VET. MEDICINE
STKR 1
VET. MEDICINE
STKR 2
VET. MEDICINE
STOCKER
VET. MEDICINE
WATER FACILITIES REPAIR
PASTURE
WHEAT
Price
per
Unit
Unit Cash
of
Flow
Measure Row
7.25
cwt.
bale
1.25
acre
4.50
3
acre
3
acre
.75
lb.
head
2.70
.56
lb.
lb.
.107
.22
lb.
cwt.
7.50
acre
10.25
lb.
.10
oz.
18.00
2.43
pint
2
bale
acre
00
acre
.90
.03
pint
.03
pint
.03
pint
.50
appl
.00
acre
lb.
.25
11.66
pint
6.25
acre
acre
6.25
1
acre
1
acre
acre
5
1
$
head
20
1
acre
head
1
head
12.75
1
acre
head
2.00
1
acre
3.00
acre
lb.
.56
lb.
.28
lb.
.107
head
30.00
6.59
pint
lb.
.22
lb.
.22
10.98
cwt.
61.22
gal.
.05
$
head
3.00
head
2.50
lb.
.18
.18
lb.
.45
lb.
lb.
.30
lb.
.82
lb.
.17
lb.
.45
8.25
bu.
lb.
3.50
lb.
3.50
cwt.
9.45
cwt.
9.90
cwt.
95.00
.12
lb.
lb.
11.50
head
14.32
1.53
head
head
.76
head
20.14
head
8.50
head
16.80
head
8.50
1.30
head
mo.
11.00
47
55
54
54
54
46
55
44
44
44
47
45
55
45
45
47
45
45
45
45
45
45
45
45
45
45
45
55
55
55
55
55
55
55
47
55
47
55
47
44
44
44
55
45
44
44
47
45
55
55
55
47
47
43
43
43
43
43
43
43
43
47
47
46
47
45
48
48
48
48
48
48
48
55
47
*^-^—.-^^-•^•--•ts^strsK'SiTi-r
These projections wen collected and developed by staff members of the Texas AgrUsdtural
RS3.5