NORTH CENTRAL TEXAS
DISTRICT 4
-f-f-f-f-
—H-++—h+-r4i 'i 'i 'i'i
^ffitffcrv.
i 1 I -41-i-T
■H - 4 —
r
Clay i
I Montag
Grayson Fann|n
Jack
Wise
j
Denton
J_
Collin I Hunt
TexasAgcriuu
tlralExe
tnsoinServcie
B-1241(C04)
si The Texas A&M University System
Texas Crop Enterprise Budgets
North Texas District
Projected for 1994
Dr. Kenneth W. Stokes, District 4 Extension Economist-Management
The Texas Agricultural Extension Service • Zerle L. Carpenter, Director • The Texas A&M University System • College Station, Texas
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Set Aside Land without Cover Crop
North Central Texas (4)
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 - MachineryLabor - Machinery
Interest - OC Borrowed
Quantity
0.779
28.466
Unit
Acre
Acre
Hour
Dol.
13.92
Total VARIABLE COST
-13.92
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
5.001
0.121
4.10
2.47
3.90
3.44
Unit
Acre
Acre
To t a l
17.39
25.00
Total FIXED Cost
42.39
Total of ALL Cost
56.31
NET PROJECTED RETURNS
-56.31
JffP^V
Information praemedti prepared soUiy as a gemralguUU
These projections wen collected and developed by stiff members of the Texas Agricultural Extension Service and approved for publication.
C4.1
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
Type
of
of
Production Prod.
Product Name
Number
Weight
of
per
Head
Units
Cash
NonCash
Landlord Break
Share Even
Prod.
-WARNING- No valid Receipts records
Date
03/01/94
OS/01/94
06/15/94
08/15/94
11 / 0 1 / 9 4
12/31/94
Stage
of
Production
T?e
>f
iput
:===
M
M
M
M
M
K
Input
Name
Number
Of
Units
Cash
NonCash
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 a a a a a a a a a a a is a a a a a a a a a a a a a a a a S B B S B S B 8
DISCING
DISCING
DISCING
DISCING
DISCING
CASH RENT
TANDEM
TANDEM
OFFSET
TANDEM
TANDEM
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
c
F
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs end 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.
C4.2
B-124I (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Set Aside Land with Cover Crop
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
$ /f U n i t
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
WHEAT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
120.000
0.458
29.179
Unit
lb.
Acre
Acre
Hour
Dol.
-15.37
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
5.001
0.121
6.00
2.21
1.34
2.29
3.53
15.37
Total VARIABLE COST
FIXED COST Description
.050
Unit
Acre
Acre
To t a l
10.38
25.00
Total FIXED Cost
35.38
Total of ALL Cost
50.75
NET PROJECTED RETURNS
-50.75
Information presented is prepared solely as a general guide end is not intended to recognize or predict the costs and returns from any om particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication. ^
Projections for Planning Purposes Only B-1241 (C)
Not to be Used without Updating after April 20, 1994
i^m!9s.
Date
S t Stage
age
of
Type
Type P r o d u c t
of
Production
Name
Number
Weight
of
per
Units
Prod
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Type
of
Input
Name
Number
of
Units
Production
Cash
NonCash
Input
aaaaaaaa a a a a a a a a a a a a a a a a a a a a a osaaoBOBBacaa a a a a a a a a a a a a aBBBBBBBBBalBB aaaaa
03/01/94
05/01/94
05/15/94
05/15/94
12/31/94
M
M
M
E
K
DISCING
DISCING
DRILLING
WHEAT
CASH RENT
TANDEM
TANDEM
CROPLAND
1.0000
1.0000
1.0000
120.0000
1.0000
Fixed Landlord
or
Share
Va r i .
aaaaa
C
c
c
F
aaaaaaaa
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and ti 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.
C4.4
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
B-1241 (C)
Spanish Peanuts, Dryland, Solid Plant
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS
Quantity
1200.000
Unit
$ / Unit
lb
0.3100
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED CEREAL RYE
FERT. 6-24-24
DRY FERT. RIG
HERB, PRE-EMERGE
SEED PEANUTS
INSECT.
FUNGICIDE
FUNGICIDE
INSECT.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
372.00
372.00
Quantity
40.000
250.000
1.000
1.000
75.000
1.500
1.000
1.000
0.500
3.437
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Unit
$
/ Unit
lb.
lb.
acre
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
.180
.123
2.000
6.750
.740
3.200
6.300
6.300
3.200
5.001
To t a l
7.20
30.75
2.00
6.75
55.50
4.80
6.30
6.30
1.60
12.22
4.80
17.19
155.41
0.600
1.692
ton
Acre
Acre
Hour
20.000
5.000
Total HARVEST
Interest
Interest
To t a l
12.00
3.35
3.59
8.46
27.40
OC Borrowed
Positive Cash
105.264
-0.292
Dol.
Dol.
0.121
0.072
Total VARIABLE COST
195.52
Break-Even Price, Total Variable Cost
lost
$
0 .16 per lb cDf PEANUTS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
QUOTA COST PEANUTS
Machinery and Equipment
Land
176.48
Unit
lb
Acre
Acre
Total of ALL Cost
NET PROJECTED RETURNS
To t a l
24.00
111 . 3 7
25.00
160.37
Total FIXED Cost
Break-Even Price, Total Cost $
12.74
-0.02
0 . 2 9 p e r l b of PEANUTS
355.89
1 6 . 11
Information presented ti 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.
C4.5
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
aaaaaaaa
11 / 1 3 / 9 4 HARVEST
Date
Stage
of
Production
aaaaaaaa
SSSSBBaeBBBOBBSB
11 / 2 8 / 9 3
11 / 2 8 / 9 3
11 / 2 8 / 9 3
03/13/94
04/08/94
04/13/94
04/13/94
04/28/94
05/03/94
05/03/94
05/08/94
06/08/94
06/08/94
06/28/94
07/08/94
07/18/94
07/18/94
08/08/94
08/08/94
08/23/94
08/23/94
09/13/94
09/13/94
11 / 0 8 / 9 4
11 / 0 8 / 9 4
11 / 0 8 / 9 4
11 / 1 3 / 9 4
11 / 1 4 / 9 4
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
Type
of
Product
Name
Prod.
aaaaa
A
Type
of
B B B B B B B B B S B B S S: = 3 a a a a a a a a s
PEANUTS
V' e i g h t
of
per
Units
Head
aaaaaaaaaaaaa
a a a a ci s s B s s s s a
Input
Name
Number
of
Units
a a a a a S S B B B B B B B S S S S SE s s s B s n a a a a a
DISCING
OFFSET
DRILLING
SEED CEREAL RYE
MOLDBOARDING
TANDEM
DISCING
FERT. 6-24-24
DRY FERT. RIG
PEANUTS
QUOTA COST
HERB, PRE-EMERGE PEANUTS
DISC & SPRAY
SHAPING BEDS
SEED PEANUTS
PLANTING
PICKUP TRUCK
3/4 TON
CULTIVATING
PEANUTS
INSECT.
SPRAYING
FUNGICIDE
PEANUTS
SPRAYING
PEANUTS
FUNGICIDE
SPRAYING
INSECT.
PEANUTS
SPRAYING
PEANUTS
DIGGING
COMBINING
PEANUTS
PEANUTS
TRAILER
PEANUTS
DRYING
CASH RENT
CROPLAND
aSBBS-KSSBBBBBB
1.0000
1.0000
40.0000
1.0000
1.0000
250.0000
1.0000
1200.0000
1.0000
1.0000
1.0000
75.0000
1.0000
40.0000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
1.0000
1.0000
.0100
.6000
1.0000
Cash I
NonShare Even
Cash
Prod.
aaaaa
.0000
1200.0000
Input
M
M
E
M
M
E
M
E
E
M
M
E
M
M
M
E
M
E
M
E
M
E
M
M
M
D
G
K
Number
Cash
NonCash
b
c
.00
Fixed Landlord
or
Share
Va r i .
BBBBB BSSII3
C
V
c
c
c
c
V
V
F
V
c
V
c
c
c
c
V
c
V
F
V
V
V
aaaaaaaa
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^ • f t t v
Information presented is prepared solely as a general guide and is not intended to recognize or predict dm 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.
C4.6
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Sorghum after Wheat (Nitrogen Fertilizer Only)
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85%
SORGHUM
SORGHUM
Quantity
30.600
28.000
Unit
cwt
cwt
$ / Unit
0.9100
4.1800
Yo u r
Estimate
27.85
117.04
144.89
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERB, FALL
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB, PRE-EMERGE
ACR VARIABLE CST
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
1.000
100.000
1.000
7.000
1.000
1.000
1.465
Unit
acre
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
3.000
.092
2.000
.850
4.650
13.920
2.910
5.000
To t a l
3.00
9.25
2.00
5.95
4.65
0.00
. 2.91
6.99
3.43
7.32
45.51
1.000
28.000
acre
cwt.
14.000
.250
14.00
7.00
21.00
Total HARVEST
Interest
Interest
To t a l
OC Borrowed
Positive Cash
32.312
-2.081
Dol.
Dol.
0.121
0.072
3.91
-0.15
sssssssssss
Total VARIABLE COST
70.27
GROSS INCOME minus VARIABLE COST
74.62
FIXED COST Description
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Unit
Acre
Acre
To t a l
31.32
25.00
sssssssssss
56.32
126.59
18.29
Information presented ti prepared solely as a general guide art ti not intended to recognize or predict dm com and returns from any om particular form or ranch operation.
These projections wen collected and developed by stiff memben of dm Texas Agricultural Extension Service a^
C4.7
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
aaaaaaaaaaa
02/14/94 HARVEST
08/14/94 HARVEST
09/14/94 HARVEST
Date
Stage
of
Production
BBBBBBaB
06/14/93
08/14/93
09/14/93
10/09/93
10/14/93
11 / 1 4 / 9 3
02/09/94
02/09/94
02/14/94
03/09/94
03/09/94
03/09/94
03/14/94
04/04/94
07/30/94
07/30/94
07/30/94
07/30/94
07/30/94
07/31/94
07/31/94
aaaaaassasaaaaaa
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
Product Name
of
Prod.
a a B B B SBBSBBBBBSBBBBBBI
A
A
A
Ty p e
of
■aBBBBBBB
DEFICIENCY 85%
SORGHUM
DEFICIENCY 85%
Number
Il e a d
Units
15.3000
28.0000
15.3000
SORGHUM
Number
of
Units
Input
per
aaaaa
.0000
.0000
.0000
Cash
NonCash
DISCING
DISCING
DISCING
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
F E RT. 8 2 - 0 - 0
SHAPING BEDS
PLANTING
SEED SORGHUM
HERB, PRE-EMERGE
ROLLING
CULTIVATING
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
CASH RENT
CUSTOM COMBINING
CUSTOM HAULING
OFFSET
TANDEM
TANDEM
SORGHUM
TANDEM
TREATED
SORGHUM
SORGHUM
CROPLAND
SORGHUM
SORGHUM
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
7.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
1.0000
1.0000
1.0000
28.0000
C
C
C
33.00
33.00
33.00
N
N
N
Fixed Landlord
or
:share
Va r i .
aaaaa
M
M
M
E
M
M
M
E
M
M
E
E
M
M
E
E
E
E
K
G
G
C a s h L a n d l o r d Break
Even
NonShare
Cash
Prod.
BBSBBBSSBBBBB a a a a i
SORGHUM
Input Name
Weight
of
C
V
C
V
c
c
V
V
c
c
c
c
c
c
c
V
F
F
V
F
V
V
.00
.00
.00
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
>*■■%>
Information presented ti prepared solely a a general guide and ti 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 membm of dm Texa
C4.8
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Sorghum after Wheat
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85% SORGHUM
SORGHUM
Quantity
30.600
36.000
Unit
cwt
cwt
$ / Unit
0.9100
4.1800
Yo u r
Estimate
27.85
150.48
178.33
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
1.000
1.510
Unit
lb.
acre
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.110
3.000
2.000
.092
2.000
.850
4.650
10.050
13.920
2.910
5.001
To t a l
16.50
3.00
2.00
9.25
2.00
5.95
4.65
10.05
0.00
2.91
7.12
3.47
7.55
74.45
1.000
36.000
acre
cwt.
14.000
.250
14.00
9.00
23.00
Total HARVEST
Interest
Interest
To t a l
OC Borrowed
Positive Cash
52.959
-2.277
Dol.
Dol.
74.64
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
6.41
-0.16
103.69
Total VARIABLE COST
FIXED COST Description
0.121
0.072
Unit
To t a l
ssss
Acre
Acre
31.84
25.00
56.84
160.53
17.80
JjP^N
Information presented ti prepared souty as a general guide and ti not treaded to recognize or predict dm com and returns from any om particular farm or ranch operation.
These projections wen collected and developed by staff memben of tm Texas Agricultural Extension
C4.9
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
BSBBssaa
SBBBBBBBaaBBBBSa
0 2 / 1 4 / 9 4 HARVEST
08/14/94 HARVEST
0 9 / 1 4 / 9 4 HARVEST
Date
Stage
of
Production
06/14/93
08/14/93
09/14/93
10/09/93
10/09/93
10/09/93
10/14/93
11 / 1 4 / 9 3
02/09/94
02/09/94
02/14/94
03/09/94
03/09/94
03/09/94
03/09/94
03/14/94
04/04/94
07/30/94
07/30/94
07/30/94
07/30/94
07/30/94
07/31/94
07/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
Product Name
of
1Weight
per
Number
of
Prod.
]Head
Units
a a a a a 9 B B B B B B B B 3 B 3 3 S B B 13 B B B B B S 8 S a a a a a a a a a a a a a
a a a a iB B B S B S B a B
15.3000
36.0000
15.3000
.0000
.0000
.0000
A
A
A
Type
of
DEFICIENCY 85%
SORGHUM
DEFICIENCY 85%
SORGHUM
SORGHUM
Input Name
of
Units
Input
M
M
M
M
E
E
M
M
M
E
M
M
E
E
E
M
M
E
E
B
E
K
G
G
Number
DISCING
DISCING
DISCING
LIQUID FERT. RIG
FERT. 10-34-0
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
F E RT. 8 2 - 0 - 0
SHAPING BEDS
PLANTING
SEED SORGHUM
HERB, PRE-EMERGE
INSECT. SOIL
ROLLING
CULTIVATING
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
CASH RENT
CUSTOM COMBINING
CUSTOM HAULING
OFFSET
TANDEM
TANDEM
SORGHUM
TANDEM
TREATED
SORGHUM
SORGHUM
CROPLAND
SORGHUM
SORGHUM
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
.0000
.0000
.0000
1.0000
1.0000
1.0000
36.0000
Cash
NonCash
Cash Landlord Break
NonShare
Even
Prod.
Cash
aaaaa
C
aBBSSBSB
33.00
33.00
33.00
c
c
aztaaa
N
N
N
Fixed Landlord
or
iShare
Va r i .
.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 presented ti 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 wen collected and developed by staff members of the Texas Agricutao^ Extension Service and approved for publication.
C4.10
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Soybeans, Dryland
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
SOYBEANS
Quantity
25.000
Unit
bu.
$ / Unit
5.9000
147.50
147.50
Total GROSS Income
VARIABLE COST Description
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
To t a l
6.75
1.50
5.40
15.00
5.36
2.98
5.76
6.750
1.500
.120
15.000
5.001
42.76
Total PREHARVEST
CUSTOM COMBINING
CUSTOM HAULING
Interest - OC Borrowed
Interest - Positive Cash
Yo u r
Estimate
To t a l
1.000
25.000
43.387
- 2 . 0 11
acre
cwt.
Dol.
Dol.
14.000
.140
0.121
0.072
14.00
3.50
5.25
-0.15
Total VARIABLE COST
65.36
GROSS INCOME minus VARIABLE COST
82.14
FIXED COST Description
Machinery and Equipment
Land
To t a l
Unit
25.88
25.00
Acre
Acre
50.88
Total FIXED Cost
11 6 . 2 4
Total of ALL Cost
31.26
NET PROJECTED RETURNS
Information presented ti prepared solely as a gemrat guuk and ti not tnwided to recogniu <* p^
These projections wen collected and aeveloped
by
staff
manbm
cf
dm
Te x a s
Agri
^
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1994
Date
Stage
of
Production
saaasBsasaasBssa
1 0 / 0 1 / 9 4 HARVEST
Date
Stage
of
Production
08/15/93
08/15/93
09/15/93
10/10/93
10/15/93
12/15/93
03/15/94
04/05/94
04/05/94
04/05/94
05/15/94
05/15/94
08/15/94
08/15/94
08/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
Type
of
Prod.
A
Type
of
Product Name
Height
of
per
Units
Head
C a s h L a n d l o r d Break
Even
NonShare
Cash
Prod.
BBsaaaasassaaaBss
SOYBEANS
25.0000
Input Name
Number
of
Units
Input
M
M
M
E
M
M
M
M
E
E
M
E
G
G
K
Number
DISCING
DISCING
DISCING
HERB, YELLOW
DISCING
SHAPING BEDS
SHAPING BEDS
PLANTING
INOCULANT
SEED SOYBEANS
SPRAYING
HERB,POST-EMERGE
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
OFFSET
TANDEM
TANDEM
COTTON
TANDEM
SOYBEAN
SOYBEANS
SOYBEANS
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
.0000 C
Cash
NonCash
C
C
C
C
C
c
33.00
N
Fixed Landlord
or
Share
Va r i .
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 presented ti prepared solely as a general guide and ti 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 tuff members of dm Texas Agricultural Enensim Service and approve
C4.12
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Wheat Production, No Fertilizer
N o r t h C e n t r a l Te x a s ( 4 )
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85%
WHEAT
WHEAT
Quantity
34.000
25.000
Unit
$ / Unit
bu
bu.
1.0200
3.3000
PREHARVEST
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
75.000
1.000
1.000
0.869
Unit
$ / Unit
lb.
acre
acre
acre
Acre
Acre
Hour
.170
5.830
2.050
13.920
5.001
34.68
82.50
To t a l
12.75
5.83
2.05
0.00
4.07
2.38
4.34
31.42
1.000
25.000
acre
bu.
14.000
.140
14.00
3.50
17.50
Total HARVEST
Interest - OC Borrowed
30.608
Dol.
0.121
3.70
Total VARIABLE COST
52.63
GROSS INCOME minus VARIABLE COST
64.55
FIXED COST Description
Machinery and Equipment
Land
Yo u r
Estimate
11 7 . 1 8
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
To t a l
ssss
Acre
Acre
18.92
25.00
Total FIXED Cost
43.92
To t a l o f A L L C o s t
96.54
NET PROJECTED RETURNS
20.64
jfP^\
Jnformation presented ti prepared solely as a general g»1de end ti not Intended u reeogntu or predla
Tmse projections VAsm collected and deye^
C4.13
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
aaaaaaaa
aaaBBBsssaaBBnaa
Stage
of
Production
06/15/93
08/15/93
09/15/93
10/15/93
10/20/93
10/20/93
10/20/93
12/15/93
12/15/93
05/31/94
05/31/94
05/31/94
06/01/94
06/01/94
06/01/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
of
Prod.
amaaa
A
A
06/15/94 HARVEST
07/15/94 HARVEST
Date
Type
Ty p e
of
Height
of
per
Head
Units
B333BBBBBBBSBaSB3aBBanaas
HHEAT
DEFICIENCY 85%
BBBsssBsaaaaa
a a a aa a a a a a a a a
25.0000
34.0000
.0000
.0000
WHEAT
Input Name
Number
of
Units
Input
M
M
M
M
M
E
E
M
E
E
E
E
G
G
K
1
Number
DISCING
DISCING
DISCING
DISCING
DRILLING
SEED WHEAT
HERB, PRE-EMERGE
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
OFFSET
TANDEM
TANDEM
TANDEM
WHEAT
WHEAT
WHEAT
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
1.0000
25.0000
1.0000
Cash
NonCash
C
C
C
C
C
C
c
c
c
c
C a s h L a n d l o r d Break
NonShare
Even
Cash
Prod.
aaaaa
C
C
aa a a a a a a
33.00
33.00
a a a a a
N
N
Fixed Landlord
or
lShare
Va r i .
V
V
F
V
V
F
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.33
33.00
33.00
33.00
33.00
.00
<^*"*v
Information presented ti prepared solely as a general guide and ti not intended to recognize orpredkt dm com and returns from any om particular farm or ranch operation.
These projections wen coUected and developed by staff members of the Teas Agricultural Extensim Service and appro^
C4.14
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Wheat Production, Fall Nitrogen Fertilizer Only
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85% WHEAT
WHEAT
Quantity
34.000
35.000
Unit
bu
bu.
$ / Unit
1.0200
3.3000
PREHARVEST
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
1.000
75.000
1.000
1.000
0.888
Unit
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.092
2.000
.170
5.830
2.050
13.920
5.001
34.68
11 5 . 5 0
To t a l
9.25
2.00
12.75
5.83
2.05
0.00
4.28
2.07
4.44
42.67
1.000
35.000
acre
bu.
14.000
.140
Total HARVEST
Interest
Interest
Yo u r
Estimate
150.18
Total GROSS Income
VARIABLE COST Description
To t a l
14.00
4.90
18.90
- OC Borrowed
- Positive Cash
38.123
-1.595
Dol.
Dol.
0.121
0.072
4.61
-0.12
Total VARIABLE COST
66.07
GROSS INCOME minus VARIABLE COST
8 4 . 11
FIXED COST Description
Machinery and Equipment
Land
Unit
To t a l
ssss
Acre
Acre
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
18.45
25.00
sssssssssss
43.45
109.52
40.66
J|PN
Information presented ti prepared solely as a gemral guuU out ti not inundtd U> recogntu or prtdlcs
These projections wen collected and developed by staff membm of dm Texa Agricultural Extensim Servi^
C4.15
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
06/14/94 HARVEST
07/14/94 HARVEST
Date
Stage
o f
Production
Bsa8BBB*asaaaBs
06/14/93
08/14/93
09/14/93
10/09/93
10/09/93
10/19/93
10/19/93
10/19/93
12/14/93
12/14/93
05/30/94
05/30/94
05/30/94
05/31/94
05/31/94
05/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
of
Prod.
Product Name
Number
of
Units
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
aaaaa
WHEAT
DEFICIENCY 85%
A
A
Type
of
Input
Input
WHEAT
Name
35.0000
34.0000
Number
of
Units
.0000
.0000
Cash
NonCash
BOBBB SSBSSBBaaBBBSSBBSSBSSBaaa
M
M
M
E
M
M
E
E
M
B
E
E
E
G
G
K
DISCING
OFFSET
DISCING
TA N D E M
DISCING
TA N D E M
F E R T. 8 2 - 0 - 0
ANHYDROUS APPL.
DRILLING
SEED WHEAT
HERB, PRE-EMERGE WHEAT
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING WHEAT
CUSTOM HAULING WHEAT
CASH RENT CROPLAND
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
1.0000
35.0000
1.0000
33.00
33.00
N
N
Fixed Landlord
or
Share
Va r i .
.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 presented is prepared solety as a general guim and ti not Intended to reeogniu or pndta to
These projections wen collected and developed by staff membm of dm Texas Agricultural
C4.16
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
B-124I (C)
Wheat Production, Fall & Spring Fertilizer
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85% WHEAT
WHEAT
Quantity Unit $ / Unit
34.000 bu
45.000
bu.
1.0200
3.3000
Total GROSS Income
VARIABLE COST Description
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
Unit
100.000
1.000
75.000
1.000
1.000
180.000
1.000
1.000
1.000
1.002
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
. 11 5
2.000
.170
5.830
2.050
.082
2.050
2.000
13.920
4.090
5.001
34.68
148.50
To t a l
11 . 5 0
2.00
12.75
5.83
2.05
14.85
2.05
2.00
0.00
4.09
4 . 11
2.14
5.01
68.38
1.000
45.000
acre
bu.
14.000
.140
Total HARVEST
Interest
Interest
Your
Estimate
183.18
sssssssssss
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 - MachineryRepairs - Machinery
Labor - Machinery
To t a l
14.00
6.30
20.30
- OC Borrowed
- Positive Cash
44.341
-3.982
Dol.
Dol.
0.121
0.072
5.37
-0.29
Total VARIABLE COST
93.76
GROSS INCOME minus VARIABLE COST
89.42
FIXED COST Description
Unit
To t a l
SSSSSSSSSSSSSS33333333S33S3SS3SS:
Machinery and Equipment
Land
Acre
Acre
22.14
25.00
sssssssssss
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
47.14
140.90
42.28
Information presented is prepared solely as a general guide and ti not intended to recognize or predict to com and returns from any om particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agrtcutturot Extension Service and approved for publication.
C4.17
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.
WHEAT
DEFICIENCY 85%
06/15/94 HARVEST
07/15/94 HARVEST
Date
Stage
of
Production
aaaaaaaaaaaaac
08/20/93
08/25/93
09/20/93
10/10/93
10/10/93
10/15/93
10/20/93
10/20/93
10/20/93
12/15/93
12/15/93
03/10/94
03/10/94
03/10/94
05/31/94
05/31/94
05/31/94
05/31/94
06/01/94
06/01/94
07/15/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
Type
of
Input
M
M
M
M
E
M
M
E
E
M
E
M
E
B
E
E
E
E
G
G
K
WHEAT
Input Name
SHREDDING
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
DRILLING
SEED WHEAT
HERB, PRE-EMERGE
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
F E RT. 3 2 - 0 - 0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INSURANCE
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
STALK
TANDEM
OFFSET
TANDEM
WHEAT
WHEAT
WHEAT
WHEAT
CROPLAND
Number
of
Units
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
OOOO C
OOOO C
45.0000
34.0000
Number
o f
Units
Cash
NonCash
N
N
Fixed Landlord
or
Share
Va r i .
1.0000
0000
0000
0000
100.0000
V
oooo
oooo
75.0000
1.0000
1.0000
1.0000
1.0000
180.0000
1.0000
.0000
.0000
.0000
1.0000
1.0000
45.0000
1.0000
33.00
33.00
V
V
•
V
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
33.00
.00
33.00
.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
/*-**^\
y t s g %
Information presented ti prepared solely as a general guim <tnd ti not inwukrl to reeogniu or predta
These projections wen collected and developed by staff members of to Texas Agricutaa^ Extension Service and approved
C4.18
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Wheat Production, High Input Management
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85%
WHEAT
WHEAT
Quantity
34.000
55.000
Unit
bu
bu.
$ / Unit
1.0200
3.3000
Total GROSS Income
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, PRE-EMERGE
SEED TREATMENT
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
FUNGICIDE
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
1.000
100.000
1.000
75.000
1.000
75.000
1.000
180.000
1.000
1.000
1.000
0.978
Unit
lb.
acre
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
. 11 5
2.000
.092
2.000
.170
5.830
.070
2.050
.082
2.050
2.000
14.000
13.920
5.001
34.68
181.50
To t a l
11 . 5 0
2.00
9.25
2.00
12.75
5.83
5.25
2.05
14.85
2.05
2.00
14.00
0.00
4.53
2.14
4.89
95.10
1.000
55.000
acre
bu.
14.000
.140
14.00
7.70
21.70
Total HARVEST
Interest
Interest
Yo u r
Estimate
216.18
VARIABLE COST Description
J**"**.
To t a l
OC Borrowed
Positive Cash
59.964
-2.436
Dol.
Dol.
0.121
0.072
123.88
Total VARIABLE COST
92.30
GROSS INCOME minus VARIABLE COST
FIXED COST Description
7.26
-0.18
Unit
To t a l
SSSSS3S23SSSSSSS3S3SSSSSSSSSSSSSS
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Information presented ti prepared solely as a gemral guuk and ti not iiuenaed to recxnpdn or predta
These projections wen collected and developed by stiff memben of to Texas Agricultural Extentkm Scrfa
19.48
25.00
44.48
168.35
47.83
C4.19
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
aaaaaaaa
Of
A
A
Stage
of
Production
aaaaaaaa
aaaaaaaaaaaaaaaa
06/14/93
08/14/93
09/09/93
09/09/93
09/14/93
10/14/93
10/14/93
10/19/93
10/19/93
10/19/93
10/19/93
12/14/93
12/14/93
03/09/94
03/09/94
03/09/94
04/09/94
05/30/94
05/30/94
05/30/94
05/31/94
05/31/94
05/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
Type
of
Input
Number
Weight
of
per
Head
Units
Prod.
XEB3BBB9BBBBBBBBB a a a a a
0 6 / 1 4 / 9 4 HARVEST
0 7 / 1 4 / 9 4 HARVEST
Date
Type
aaaaaaaaaaaaaaaaaaaaaaaaa
WHEAT
DEFICIENCY 85% WHEAT
Input Name
55.0000
34.0000
Number
of
Units
aaaaa
sBBaaaaaaBBBBBBBBBaaaaaaB
M
M
M
E
M
M
E
M
E
E
E
M
E
M
E
E
E
E
E
E
G
G
K
DISCING
OFFSET
DISCING
TA N D E M
DRY FERT. RIG
FERT. 18-46-0
DISCING
TA N D E M
ANHYDROUS APPL.
F E RT. 8 2 - 0 - 0
DRILLING
SEED WHEAT
HERB, PRE-EMERGE WHEAT
SEED TREATMENT WHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
F E RT. 3 2 - 0 - 0
INSECT. GREENBUG
F U N G I C I D E W H E AT
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING WHEAT
CUSTOM HAULING WHEAT
CASH RENT CROPLAND
■aaaaaaaa
BBS3SSB8BSBBB a a a a i
.0000
.0000
Cash
NonCash
Cash Landlord Break
NonShare
Even
Cash
Prod.
aaaaa
c
c
as B a a s a a
33.00
33.00
js^fys.
aaaaa
N
N
Fixed Landlord
Share
or
Va r i .
aaaaaaa
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
.0000
.0000
.0000
1.0000
55.0000
1.0000
.00
.00
.00
C
V
33.00
c
V
V
C
V
V
V
33.00
33.00
. 00
C
c
c
c
c
c
c
c
c
c
c
c
c
.00
.00
.00
.00
.00
V
33.00
V
V
V
V
F
F
V
V
F
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
.00
/**\
Information presented ti prepared solely as a general guide and Is not Intended to recognize or predict to com and returns from any om particular farm or ranch operation.
Tnese projections wen collected and developed ty
C4.20
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1994
Wheat Production with Grazing
North Central Texas (4)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85% WHEAT
WEIGHT GAIN STOCKERS
WHEAT
Quantity
29.750
190.000
40.000
Unit
$ / Unit
1.0200
0.2500
3.3000
bu
lb.
bu.
Yo u r
Estimate
30.35
47.50
132.00
209.85
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
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
1.000
0.827
Unit
$ / Unit
lb.
acre
lb.
acre
lb.
acre
lb.
acre
acre
acre
acre
Acre
Acre
Hour
.115
2.000
.092
2.000
.170
2.050
.082
2.000
2.050
13.920
4.090
5.002
To t a l
11 . 5 0
2.00
7.40
2.00
15.30
2.05
10.31
2.00
2.05
0.00
4.09
3.71
1.63
4.14
68.18
1.000
40.000
acre
bu.
14.000
.140
14.00
5.60
19.60
Total HARVEST
Interest
Interest
To t a l
OC Borrowed
Positive Cash
52.503
-3.388
Dol.
Dol.
11 5 . 9 6
GROSS INCOME minus VARIABLE COST
——ssssssssssssssssssssssssssassa:
Machinery and Equipment
Land
6.35
-0.24
93.89
Total VARIABLE COST
FIXED COST Description
0.121
0.072
Unit
Acre
Acre
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
To t a l
16.14
25.00
sssssssssss
41.14
135.03
74.81
iinformation
n f o r m presented
a t i o n pti prepared
^ £ ^ ^solely
c ^ as^a general
j . * ^ grdde
t » sartt iti fnot
f InwuM
m e n to
^ recogntio or prcaK
C4.21
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
Type
Product Name
Of
V( e i g h t
per
Number
of
Units
Prod.
Head
BBaBBBBBBBSSaaSB
02/28/94 GRAZING
06/14/94 HARVEST
06/14/94 HARVEST
Date
Stage
of
Production
06/14/93
07/14/93
08/14/93
08/14/93
08/19/93
08/19/93
08/31/93
08/31/93
12/14/93
12/14/93
03/09/94
03/09/94
03/14/94
05/30/94
05/30/94
05/30/94
05/30/94
05/31/94
05/31/94
05/31/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
A
A
A
Ty p e
of
WEIGHT GAIN
DEFICIENCY 85%
WHEAT
STOCKERS
WHEAT
Input Name
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
F E RT. 8 2 - 0 - 0
ANHYDROUS APPL.
DRILLING
SEED WHEAT
M . SPRAYING
E
INSECT. GREENBUG
M LIQUID FERT. RIG
E
FERT. 32-0-0
B
INSECT. GREENBUG
E ACR VARIABLE CST
E ACR FIXED COST
E
ACR LAND RENT
E
CROP INSURANCE
G CUSTOM COMBINING
G CUSTOM HAULING
CASH RENT
K
Number
of
Units
Input
M
M
M
E
E
M
M
E
190.0000
29.7500
40.0000
OFFSET
TANDEM
WHEAT
WHEAT
WHEAT
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
.0000
.0000
.0000
1.0000
1.0000
40.0000
1.0000
.0000
.0000
.0000
Cash
NonCash
C a s h L a n d l o r d Break
Even
Non- Share
Prod.
Cash
N
C
C
.00
33.00
33.00
Fixed Landlord
or
IShare
Va r i .
.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 presented is prepared solely as a general guide and ti nee inunded to recognlu or predla to com aM
These projections wen collected and developed ty stiff members of to Texas Agricultural Extension Service end approved f*
C4.22
N
N
N