B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
Product Name
of
Number
We i g h t
of
per
Units
Prod.
Head
Cash 1Landlord Break
NonShare Even
Cash
Prod.
======== ================ ===== ================ ========= ============= ============= = ==:== :
0 9 / 2 0 / 9 5 HARVEST
0 9 / 2 0 / 9 5 HARVEST
Date
Stage
of
A
A
Type
of
SORGHUM
DEFICIENCY PMT.
70.0000
51.0000
SORGHUM
Input Name
Number
of
Units
Production
.0000
.0000
Cash
NonCash
C
c
Fixed Landl.3rd
or
:Share
Va r i .
Input
======== ================ ===== ========================= ============= ===== ===== =:========
11/10/94
11/20/94
12/15/94
02/15/95
03/05/95
03/10/95
03/13/95
03/13/95
03/20/95
04/15/95
05/10/95
05/20/95
05/20/95
05/20/95
05/20/95
05/25/95
05/31/95
06/15/95
07/15/95
08/15/95
09/01/95
09/01/95
09/20/95
09/20/95
09/20/95
C1.36
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
M
M
M
M
M
M
E
G
0
M
M
M
E
E
E
M
M
O
0
0
E
E
G
G
K
SHREDDING
DISCING
CHISELING
DISCING
FLOATING
BEDDING
FERTILIZER (N)
FERTILIZER APPL.
IRRIGATION
CULTIVATING
ROD WEEDING
PLANT AND SPRAY
SEED
HERBICIDE
INSECTICIDE
FURROW OPENING
PICKUP TRUCK
IRRIGATION
IRRIGATION
IRRIGATION
SET ASIDE
SET ASIDE
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
OFFSET
OFFSET
ANH3
ANH3
FURROW
ROLLING
SORGHUM
SORGHUMI
SORGHUM
3/4 TON
FURROW
FURROW
FURROW
CORN F
CORN V
SORGHUMI
SORGHUMI
SORGHUMF
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
170.0000
1.0000
6.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
20.0000
6.0000
4.0000
4.0000
.0526
.0526
70.0000
70.0000
1.0000
c
c
V
V
c
c
c
V
V
V
c
c
c
c
F
V
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
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise 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 Teats Agricultural Extension Service and approved for publication.
00
00
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Cont. Sorghum, Sprinkler Irrigated, (Natural Gas)
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
51.000
70.000
Unit
cwt.
cwt.
$ / Unit
0.2500
4.1300
PREHARVEST
HERBICIDE
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
SEED
INSECTICIDE
SET ASIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- 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
$ / Unit
12.000
.120
.105
6.000
3.000
.840
8.000
7.290
7.001
6.961
12.75
289.10
To t a l
12.00
20.40
2.10
6.00
3.00
5.04
8.00
0.38
5.91
20.87
2.16
4.30
11 . 9 8
5.57
107.71
Total PREHARVEST
Interest - Positive Cash
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Yo u r
Estimate
301.85
Total GROSS Income
VARIABLE COST Description
To t a l
-259.609
Dol.
0.050
-12.98
70.000
70.000
cwt.
cwt.
.250
.250
17.50
17.50
35.00
Total HARVEST
Total VARIABLE COST
129.73
GROSS INCOME minus VARIABLE COST
172.12
FIXED COST Description
SET ASIDE CORN F
Machinery and Equipment
Irrigation
Land
Unit
acre
Acre
Acre
Acre
To t a l
2.78
22.14
40.96
40.00
Total FIXED Cost
105.88
Total of ALL Cost
235.62
NET PROJECTED RETURNS
66.23
Information presented is prepared solely as a general guide and is not intended to recognise or predict the casts 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 far publication
C1.37
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
Product Name
of
\h e i g h t
Number
of
Prod.
per
Units
Head
Casli
NonCash
Share Even
Prod.
=■■
======== ================ ===== ================ ========= ============= ============== ===:=
A
A
0 9 / 2 0 / 9 4 HARVEST
0 9 / 2 0 / 9 4 HARVEST
Date
Stage
of
Production
01/10/95
01/20/95
03/10/95
03/20/95
03/20/95
05/10/95
05/15/95
05/15/95
05/15/95
05/15/95
05/15/95
05/20/95
06/15/95
06/15/95
06/15/95
06/30/95
07/15/95
08/15/95
09/01/95
09/01/95
09/20/95
09/20/95
09/20/95
C1.38
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
of
SORGHUM
DEFICIENCY PMT.
Input Name
Number
of
Units
Input
M
M
M
M
E
M
E
E
G
0
G
E
M
O
E
M
O
0
E
E
G
G
K
70.0000
51.0000
SORGHUM
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
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
3.2500
.0526
.0526
70.0000
70.0000
1.0000
.0000
.0000
Cash
NonCash
C
C
Fixed Landl<3rd
or
:Share
Va r i .
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 recognise 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
.00
,00
B-1241 (CD
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rotation: Wheat-Fallow-Wheat: Conv Till Wheat Bud.
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quantity Unit $ / Unit
20.000 bu.
105.000 days
20.000 bu.
0.6800
0.1440
3.2700
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Unit $ / Unit
0.500 bu.
1.000 acre
Acre
Acre
1.280 Hour
13.60
15.12
65.40
13.500
10.730
7.000
To t a l
6.75
10.73
4.50
1.75
8.96
32.69
15.039
Dol.
0.090
1.35
1.000
20.000
acre
12.000
.100
12.00
2.00
bu.
14.00
Total HARVEST
Total VARIABLE COST
48.05
GROSS INCOME minus VARIABLE COST
46.07
FIXED COST Description
FALLOW LAND CON FIXD
Machinery and Equipment
Land
Total FIXED Cost
Yo u r
Estimate
94.12
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
Unit
acre
Acre
Acre
To t a l
26.20
15.02
20.00
61.22
Total of ALL Cost
109.26
NET PROJECTED RETURNS
-15.14
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 collectedanddeveloped by staffmembers ofthe Texas Agricultural Extension Service and approved for publication
C1.59
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
Product Name
of
Prod.
1Weight
Number
of
per
Head
Units
C a s h L a n d l ord Break
NonShare Even
Cash
Prod.
======== ================ ===== ========================== ============= ====,========= ===== ========= =====
A
A
A
A
A
A
12/15/94
01/15/95
02/15/95
03/15/95
0 5 / 2 0 / 9 5 HARVEST
05/20/95 HARVEST
Date
Stage
of
Type
of
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
DRYLAND
DRYLAND
DRYLAND
DRYLAND
WHEAT
Input Name
31.0000
31.0000
28.0000
15.0000
20.0000
20.0000
Number
of
Units
.0000
.0000
.0000
.0000
.0000
.0000
Cash
NonCash
N
N
N
N
C
C
.00
.00
.00
.00
.00
.00
Fixed Landlord
or
Share
Va r i .
Production
Input
======== ================ ===== ========================== =:============ ===== ===== =========
06/15/94
08/01/94
08/15/94
09/01/94
09/20/94
09/20/94
12/31/94
05/02/95
05/02/95
05/20/95
05/20/95
05/20/95
C1.60
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
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
V
c
c
c
c
V
F
V
V
F
.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 lo recognise or predict the com aid returns from any one particular form or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
N
N
N
N
N
N
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Continuous Wheat, Dryland
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quantity
12.600
105.000
15.000
Unit
bu.
days
bu.
$ / Unit
0.6800
0.1440
3.2700
PREHARVEST
SEED
SET ASIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
0.500
1.178
Unit
bu.
acre
Acre
Acre
Hour
$ / Unit
13.500
7.790
7.000
8.57
15.12
49.05
To t a l
6.75
0.00
3.92
1.58
8.24
20.49
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
12.027
Dol.
0.090
1.08
1.000
15.000
acre
bu.
12.000
.100
12.00
1.50
13.50
Total HARVEST
Total VARIABLE COST
35.07
GROSS INCOME minus VARIABLE COST
37.67
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
13.15
20.00
Total FIXED Cost
33.15
Total of ALL Cost
68.22
NET PROJECTED RETURNS
Yo u r
Estimate
72.74
Total GROSS Income
VARIABLE COST Description
To t a l
4.51
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 approvedfor publication
C1.49
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
12/30/94
01/15/95
02/15/95
03/15/95
05/20/95 HARVEST
05/20/95 HARVEST
Date
06/15/94
08/15/94
09/10/94
09/20/94
09/20/94
12/31/94
05/02/95
05/02/95
05/20/95
05/20/95
05/20/95
C1.50
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
Type
of
Prod.
A
A
A
A
A
A
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
Type
of
Input
M
M
M
M
E
M
E
E
G
G
K
DRYLAND
DRYLAND
DRYLAND
DRYLAND
WHEAT
Input Name
BLADE PLOWING
FIELD CULTIVATOR
FIELD CULTIVATOR
DRILLING 2 DRILLS
SEED
W H E AT
PICKUP TRUCK 3/4 TON
SET ASIDE DRYCON V
SET ASIDE DRYCON F
CUSTOM HARVEST WHEATD
CUSTOM HAULING WHEAT
C A S H - R E N T W H E AT D S
Number
of
Units
31.0000
31.0000
28.0000
15.0000
15.0000
12.6000
We i g h t
per
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
========== ===== ======== =====
.0000
.0000
.0000
.0000
.0000
.0000
N
N
N
N
C
C
Number Cash Fixed Landlord
of
Nonor
Share
Units
Cash
Va r i .
1.0000
1.0000
1.0000
1.0000
.5000
20.0000
.0000
.0000
1.0000
15.0000
1.0000
.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 recognise or predict the com and re turns from ary one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service aui approved for publication
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
B-1241 (CD
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Wheat, Dryland (Sandy Soils)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quantity
12.600
105.000
15.000
Unit
bu.
days
bu.
$ / Unit
0.6800
0.1440
3.2700
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
SET ASIDE LAND
INSECTICIDE+APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Quantity
30.000
10.000
1.000
0.700
0.500
1.420
Unit
lb.
lb.
acre
bu.
acre
acre
Acre
Acre
Hour
$ / Unit
.075
.105
3.000
13.500
17.820
10.000
7.000
8.57
15.12
49.05
To t a l
2.25
1.05
3.00
9.45
0.00
5.00
4.57
1.70
9.94
36.96
1.000
15.000
acre
bu.
12.000
.100
12.00
1.50
13.50
Total HARVEST
Interest
Interest
Yo u r
Estimate
72.74
Total GROSS Income
VARIABLE COST Description
To t a l
- OC Borrowed
- Positive Cash
20.118
-0.253
Dol.
Dol.
0.090
0.050
1.81
-0.01
Total VARIABLE COST
52.26
GROSS INCOME minus VARIABLE COST
20.48
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
19.38
20.00
Total FIXED Cost
39.38
Total of ALL Cost
91.64
NET PROJECTED RETURNS
-18.90
Information presented is prepared solely as a general guide and is not intended lo recognize or predict the com andreturns from any one pariiculaform or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
C1.51
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
12/15/94
01/15/95
02/15/95
03/15/95
05/20/95
05/20/95
Date
Stage
of
C1.52
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
of
Type
of
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
of
DRYLAND
DRYLAND
DRYLAND
DRYLAND
per
Input Name
Number
of
Units
DISCING
DISCING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
DISCING
DRILLING
SEED
PICKUP TRUCK
SET ASIDE LAND
SET ASIDE LAND
INSECTICIDE+APPL
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
TANDEM
TANDEM
DRY
DRY
TANDEM
2 DRILLS
WHEAT
3/4 TON
WHEATV
WHEATF
WHEAT
WHEATD
WHEAT
WHEATDS
Head
.0000
.0000
.0000
.0000
.0000
.0000
31.0000
31.0000
28.0000
15.0000
15.0000
12.6000
WHEAT
Input
M
M
E
E
G
M
M
E
M
E
E
G
G
G
K
1
Weight
Number
Units
Prod.
A
A
A
A
A
A
GRAZING
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
Production
08/10/94
09/10/94
09/15/94
09/15/94
09/20/94
09/20/94
10/01/94
10/01/94
01/31/95
01/31/95
01/31/95
04/01/95
05/20/95
05/20/95
05/31/95
Type
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
Cash Landlord Break
NonShare Even
Cash
Prod.
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
C
C
C
C
V
F
V
V
V
F
,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 lo recognise or predict the com and returns from any one particular farm or ranch operation
These projections were collectedanddevelopedby staffmembersofthe Texas Agricultural pension Service and approved for publication
N
N
N
N
N
N
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13. 1995
Wheat, Sprinkler Irrigated (Sandy Soils)
Te x a s S o u t h P l a i n s D i s t r i c t ( 2 )
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
G R A Z I N G W H E AT I
WHEAT
Quantity
51.000
120.000
60.000
Unit
bu.
days
bu.
$ / Unit
0.6800
0.3500
3.2700
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
SEED
INSECTICIDE+APPL
SET ASIDE LAND
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- 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
.120
.105
3.000
6.000
13.500
10.000
17.820
7.000
6.965
34.68
42.00
196.20
To t a l
12.00
2.62
3.00
6.00
20.25
15.00
0.00
4.62
12.52
1.75
2.58
13.49
3.34
97.18
1.000
60.000
acre
bu.
15.000
.100
15.00
6.00
21.00
Total HARVEST
Interest - OC Borrowed
Interest - Positive Cash
Yo u r
Estimate
272.88
Total GROSS Income
VARIABLE COST Description
To t a l
54.988
-1.375
Dol.
Dol.
0.090
0.050
4.95
-0.07
Total VARIABLE COST
123.06
GROSS INCOME minus VARIABLE COST
149.82
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
20.83
24.58
40.00
85.41
208.46
64.42
Information presented is prepared solely as a general guide and is not intended to recognize or predict the comandreturns from anyone pariiculafarm orranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication
C1.53
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Type
Product Name
of
Prod.
Number
Weight
of
per
Head
Units
C a s h L a n d l o r d Break
NonShare
Even
Cash
Prod.
Production
======== ================ ===== ================:========= ============== ====:========= ====== ======== =====
12/15/94
01/15/95
02/15/95
03/15/95
05/20/95
05/20/95
Date
A
A
A
A
A
A
GRAZING
GRAZING
GRAZING
GRAZING
HARVEST
HARVEST
Stage
of
Production
08/10/94
09/05/94
09/10/94
09/10/94
09/10/94
09/10/94
09/20/94
09/20/94
09/25/94
10/25/94
12/10/94
01/31/95
01/31/95
03/01/95
03/15/95
04/01/95
04/01/95
04/01/95
04/10/95
05/20/95
05/20/95
05/31/95
C1.54
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
of
Input
M
M
E
E
G
G
M
E
O
O
0
M
G
O
0
E
E
O
O
G
G
K
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
WHEATI
WHEATI
WHEATI
WHEATI
30.0000
30.0000
30.0000
30.0000
60.0000
51.0000
WHEAT
Input Name
Number
of
Units
.0000
.0000
.0000
.0000
.0000
.0000
Cash
NonCash
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 .
================!========= ============== ==== = ===== ==========
1.0000
,00
DISCING
TANDEM
TANDEM
1.0000
.00
DISCING
V
33,.00
FERTILIZER (N)
ANH3
100.0000
C
c
V
33,.00
FERTILIZER (P)
25.0000
1.0000
c
V
.00
FERTILIZER APPL. DRY
1.0000
c
V
.00
FERTILIZER APPL. ANH3
.00
DRILLING
1 DRILL
1.0000
WHEAT
1.5000
c
V
.00
SEED
.00
IRRIGATION
1.5000
1.0000
.00
IRRIGATION
.00
IRRIGATION
1.0000
.00
PICKUP TRUCK
3/4 TON
35.0000
1.5000
c
V
.00
INSECTICIDE+APPL WHEAT
.00
1.0000
IRRIGATION
1.0000
.00
IRRIGATION
WHEATV
.0000
c
V
.00
SET ASIDE LAND
WHEATF
.0000
c
F
.00
SET ASIDE LAND
.00
IRRIGATION
1.0000
1.0000
.00
IRRIGATION
WHEATI
1.0000
c
V
.00
CUSTOM HARVEST
V
33 .00
CUSTOM HAULING
WHEAT
60.0000
c
1.0000
c
F
.00
CASH-RENT
WHEATI
Information presented is prepared solely as a general guide and is not intended to recognise or predict the com and returns from any one pariicula farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
N
N
N
N
N
N
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13. 1995
Continuous Wheat, Furrow Irrigated, (Natural Gas)
Texas Panhandle District (1)
1995 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.
S / Unit
0.6800
0.3600
3.2700
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
.120
6.000
7.500
13.500
7.290
7.001
6.893
34.68
43.20
228.90
To t a l
20.40
6.00
7.50
16.87
0.00
5.42
27.63
3.48
12.16
7.04
17.44
123.95
Total PREHARVEST
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
Your
Estimate
306.78
Total GROSS Income
VARIABLE COST Description
To t a l
94.647
Dol.
70.000
bu.
0.090
8.52
.450
31.50
31.50
Total HARVEST
Total VARIABLE COST
163.96
GROSS INCOME minus VARIABLE COST
142.82
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
To t a l
19.98
50.56
40.00
Total FIXED Cost
110.54
Total of ALL Cost
274.50
NET PROJECTED RETURNS
32.28
Information presented is preparedsolely as a general guide and is not intended to recognize or predict the com and returns from any one particulafarm or ranch aperatiim
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication
C1.55
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
of
Prod.
P r o d u c t N ame
======== ================ ===== =========================
A
A
A
A
A
A
A
11/15/94
12/15/94
01/15/95
02/15/95
03/15/95
0 6 / 2 0 / 9 5 HARVEST
0 6 / 2 0 / 9 5 HARVEST
Date
Stage
of
Production
07/15/94
07/25/94
08/05/94
08/10/94
08/12/94
08/12/94
08/15/94
08/20/94
08/20/94
08/25/94
08/25/94
09/15/94
11 / 1 5 / 9 4
02/15/95
04/10/95
05/02/95
05/02/95
05/05/95
06/15/95
06/20/95
06/20/95
C1.56
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
Type
of
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
WHEAT
Input Name
Input
M
M
M
M
E
G
M
M
E
M
E
0
0
0
0
E
E
0
M
G
K
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
Number
of
Units
Weight
per
Head
15.0000
30.0000
30.0000
30.0000
15.0000
70.0000
51.0000
Number
of
Units
Cash Landlord Break
Non- Share Even
Cash
Prod.
OOOO
OOOO
OOOO
OOOO
.00
.00
.00
.00
.00
.00
.00
oooo
oooo
oooo
Cash Fixed Landlord
Non- or Share
C a s h Va r i .
1.0000
.5000
1.0000
1.0000
170.0000
0000
0000
0000
oooo
oooo
,2500
OOOO
OOOO
oooo
oooo
.0000
.0000
3.0000
1.0000
70.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presentedis preparedsolely as a generalguide andis not intendedto recognize or pndict the com and returmfrom any one particular farm iirraKhoperaliim.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Cont. Wheat, Sprinkler Irrigated, (Natural Gas)
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING
IRRIG.
WHEAT
Quantity Unit $ / Unit
51.000 bu.
120.000 days
70.000 bu.
0.6800
0.3600
3.2700
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER APPL.
INSECTICIDE
SEED
SET ASIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
Quantity
170,.000
20..000
1,.000
1..000
1,.000
1,.250
1,.315
0,.928
Unit $ / Unit
lb.
lb.
120
105
000
000
500
13.500
7.290
acre
acre
acre
bu.
acre
Acre
Acre
Acre
Acre
Hour
Hour
7.000
6.963
Total PREHARVEST
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
34.68
43.20
228.90
To t a l
20.40
2.10
6.00
3.00
7.50
16.87
0.00
4.34
24.21
2.04
4.98
9.21
6.46
107.12
81.152
Dol.
0.090
7.30
70.000
bu.
.450
31.50
Total HARVEST
31.50
Total VARIABLE COST
145.92
GROSS INCOME minus VARIABLE COST
160.86
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
To t a l
16.41
47.51
40.00
Total FIXED Cost
103.92
Total of ALL Cost
249.84
NET PROJECTED RETURNS
Your
Estimate
306.78
Total GROSS Income
VARIABLE COST Description
To t a l
56.94
Information presented is prepared solely as a general guide and is not intended lo recognize or predict the costs and re turns 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.
C1.57
B-1241 (Cl)
Projections for Planning Purtposes Only
Not to be Used without Updating after■February 13. 1995
Date
Stage
of
Production
Type
Product Name
of
Prod.
Number
Weight
of
per
Units
Head
Casli L a n d l o r d Break
NonShare
Even
Casli
Prod.
======== ================ ===== ========================= ============== ============= ===:== ========= =====
A
A
A
A
A
A
A
11/15/94
12/15/94
01/15/95
02/15/95
03/15/95
0 6 / 2 0 / 9 5 HARVEST
0 6 / 2 0 / 9 5 HARVEST
Date
Stage
of
Production
08/05/94
08/10/94
08/18/94
08/18/94
08/18/94
08/18/94
08/20/94
08/20/94
08/25/94
08/25/94
09/15/94
11/15/94
11 / 3 0 / 9 4
12/15/94
03/10/95
04/10/95
05/02/95
05/02/95
05/05/95
06/15/95
06/20/95
06/20/95
C1.58
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
Type
Of
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
IRRIG.
WHEAT
Input Name
Number
of
Units
Input
M
M
E
E
G
G
M
E
M
E
O
O
M
O
O
O
E
E
O
M
G
K
15.0000
30.0000
30.0000
30.0000
15.0000
70.0000
51.0000
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
1.0000
I.-jOO
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
.0000
.0000
.0000
.0000
.0000
.0000
.0000
Cash
NonCash
N
N
N
N
N
C
C
Fixed Landlord
or
Share
Va r i .
C
C
C
C
V
V
V
V
C
V
C
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 and is not intended to recognise 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
.00
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
N
B-1241 (Cb
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rotation: Wheat-Fallow-Wheat: Conv Till Fallow Bud
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
To t a l
Yo u r
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
0.654
7.867
Acre
Acre
Hour
Dol.
- 11 . 8 0
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
7.000
0.090
4.76
1.75
4.58
0.71
11.80
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
Acre
Acre
To t a l
12.01
20.00
Total FIXED Cost
32.01
Total of ALL Cost
43.80
NET PROJECTED RETURNS
-43.80
Information presumed is prepared solely as a general guide and is not intended to recognise or predict the cam and returns from any one pariicula farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
CI.61
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
Product Name
of
Prod
Number
of
Units
Weight Cash Landlord 3reak
per
NonShare
Even
Head
Cash
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Type
Input Name
Number
Cash
Fixed L a n d l o r d
of
Nonor
Share
Units
Cash V a r i .
Production
Input
======== ================ ===== ========================== ============== ===== ===== ========
M BLADE PLOWING
1.0000
.00
06/15/94
.00
07/15/94
M CHISELING
1.0000
M BLADE PLOWING
1.0000
.00
08/15/94
M
FIELD CULTIVATOR
1.0000
.00
09/10/94
03/16/95
M FIELD CULTIVATOR
1.0000
.00
M
FIELD CULTIVATOR
1.0000
.00
05/16/95
F
.00
K CASH-RENT
WHEATDS
1.0000
C
05/31/95
C1.62
of
Information presented is prepared solely as a general guide and is not intended to recognise or predict the com aid returns from any one particular farm or ranch operation.
These projections were collected aid developed by staff members of the Texas Agricultural Extension Service aid approvedfar publication.
B-1241 <C1)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rotation: Wheat-Fallow-Wheat: Min Till Wheat Bud.
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
GRAZING DRYLAND
WHEAT
Quantity
20.000
105.000
20.000
Unit
bu.
days
bu.
$ / Unit
0.6800
0.1440
3.2700
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
0.500
1.000
1.062
Unit
bu.
acre
Acre
Acre
Hour
13.60
15.12
65.40
$ / Unit
13.500
21.510
7.000
To t a l
6.75
21.51
2.85
1.14
7.43
39.68
11.892
Dol.
0.090
1.07
1.000
20.000
acre
bu.
12.000
.100
12.00
2.00
14.00
Total HARVEST
Total VARIABLE COST
54.75
GROSS INCOME minus VARIABLE COST
39.37
FIXED COST Description
FALLOW LAND MIN FIXD
Machinery and Equipment
Land
Total FIXED Cost
Yo u r
Estimate
94.12
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
To t a l
Unit
acre
Acre
Acre
To t a l
19.80
10.92
20.00
50.72
Total of ALL Cost
105.47
NET PROJECTED RETURNS
- 11 . 3 5
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any one pariicula farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and improved far publication.
C1.63
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
Product Name
Number
We i g h t
of
of
Prod.
per
Units
Head
Cash Landlord Break
NonShare Even
Cash
Prod.
======== ================ ===== ========================== ============== ============= ===== ========= =====
A
A
A
A
A
A
12/15/93
01/15/94
02/15/94
03/15/94
0 5 / 2 0 / 9 4 HARVEST
05/20/94 HARVEST
Date
Stage
of
Production
Type
of
GRAZING
GRAZING
GRAZING
GRAZING
WHEAT
DEFICIENCY PMT.
DRYLAND
DRYLAND
DRYLAND
DRYLAND
WHEAT
C1.64
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Number
Input Name
of
Units
Input
======== ================ ===== =================3 = = = = = = = =
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
31.0000
31.0000
28.0000
15.0000
20.0000
20.0000
M
M
M
E
M
E
E
G
G
K
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
==
.0000
.0000
.0000
.0000
.0000
.0000
Cash
NonCash
N
N
N
N
C
C
Fixed Landlord
or
Share
Va r i .
============ ===== ===== ==_=======
1.0000
1.0000
1.0000
.5000
20.0000
1.0000
1.0000
1.0000
20.0000
1.0000
c
V
c
c
c
c
V
F
V
V
F
.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 the Texas Agricultural Extension Service and approved far publication
.00
.00
.00
.00
.00
.00
N
N
N
N
N
N
B-1241 (CI)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rotation: Wheat-Fallow-Wheat: Min Till Fallow Bud.
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
To t a l
Yo u r
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
5.601
acre
acre
Acre
Acre
Hour
Dol.
7.000
0.090
12.00
12.00
2.00
0.79
1.84
0.50
-29.13
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
12.000
12.000
29.13
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
Acre
Acre
To t a l
5.12
20.00
Total FIXED Cost
25.12
Total of ALL Cost
54.26
NET PROJECTED RETURNS
-54.26
Information presented is prepared solely as a general guide and is not intended lo recognize or predict the com and returns from any one pariicula farm or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
C1.65
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13. 1995
Date
Stage
of
Production
Type
of
Prod.
Product Name
Number
of
Units
Weight
per
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
-WARNING- No valid Receipts records
Date
06/13/94
08/13/94
03/14/95
04/30/95
04/30/95
C1.66
Stage
of
Production
Type
of
Input
M
M
E
E
K
Input Name
BLADE PLOWING
BLADE PLOWING
HERBICIDE & APPL R0T#1
HERBICIDE S APPL R0T#2
C A S H - R E N T W H E AT D S
Number
of
Units
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
!=========== ===== ===== ========
.00
1.0000
1.0000
.00
V
.00
1.0000
C
1.0000
c
V
.00
1.0000
c
F
.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 pariicula farm or ranch operation
These projections were collected aid developed by staff members of the Texas Agricultural Extension Service and approved for publication.
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rotation: Sorghum-Fallow-Wheat: Min Till Fallow
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
====
acre
acre
Acre
Acre
Hour
Dol.
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
6.627
7.000
0.090
12.00
12.00
1.33
0.62
1.33
0.60
-27.88
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
12.000
12.000
27.88
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
Acre
Acre
To t a l
3.90
20.00
Total FIXED Cost
23.90
Total of ALL Cost
51.78
NET PROJECTED RETURNS
-51.78
Information presented is prepared solely as a general guide and is not intended lo recognise or predict the costs and re turns from any one particular form or raiKh operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and improved for publication.
CI.67
Projections for Planning Purposes Only B-1241 (Cl)
Not to be Used without Updating after February 13, 1995
Date
S t Stage
age
of
T y p eType P r o d u c t
of
Production
Name
Prod
Number
We i g h t
of
per
Units
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Production
03/15/95
04/01/95
05/01/95
07/15/95
07/15/95
Type
of
Input Name
of
Units
Input
M
E
E
M
K
Number
DISCING
OFFSET
HERBICIDE & APPL ROT#l
HERBICIDE & APPL ROT#2
FIELD CULTIVATOR
C A S H - R E N T W H E AT D S
1. OOOO
1.,0000
1..0000
1.,0000
1.,0000
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
C
C
V
V
C
F
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the com aid returns from ary one pariicula farm or ranch operation
C1.68 These projections were collectedanddevelopedby staffmembers ofthe TexasAgriculturalExtension Service aidapprovedfor publication
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13. 1995
R o t a t i o n : W h e a t - F a l l o w - S o r g h u m : M i n Ti l l F a l l o w
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Quantity Unit $ / Unit
To t a l
Yo u r
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
1.000
0.322
5.559
acre
Acre
Acre
Hour
Dol.
-18.10
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
7.000
0.090
12.00
2.33
1.01
2.25
0.50
18.10
Total VARIABLE COST
FIXED COST Description
12.000
Unit
Acre
Acre
To t a l
6.46
20.00
Total FIXED Cost
26.46
Total of ALL Cost
44.56
NET PROJECTED RETURNS
-44.56
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any one pariicula farm or ranch operation
Ihese projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
C1.69
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
Product Name
of
Prod
Number
of
Units
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Production
06/29/94
08/13/94
09/13/94
03/31/95
04/30/95
C1.70
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 L a n d l o r d
or
Share
Va r i .
V
F
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cam andretumsfrom any one pariicula farm or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
B-1241 (Cl)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rotation: Wheat-Fallow-Sorghum: No Till Fallow
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
====
acre
acre
acre
Dol.
To t a l
===========
15.00
12.00
12.00
1.89
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
HERBICIDE & APPL
Interest - OC Borrowed
Quantity
:==========
1.000
1.000
1.000
21.049
-40.89
GROSS INCOME minus VARIABLE COST
Land
15.000
12.000
12.000
0.090
40.89
Total VARIABLE COST
FIXED COST Description
$ / Unit
=== ========
Unit
Acre
To t a l
20.00
Total FIXED Cost
20.00
Total of ALL Cost
60.89
NET PROJECTED RETURNS
-60.89
Information presented is prepared solely as a general guide and is not intended to recognise 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
C1.71